exhibit992p1i0
Exhibit 99.2
USCB FINANCIAL HOLDINGS EARNINGS PRESENTATION
SECOND QUARTER 2026 NASDAQ: USCB
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 potential future additional balance
sheet restructuring. All numbers included in this presentation are
unaudited unless otherwise noted. 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; 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 capital
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, including
the enactment of the One Big Beautiful Bill, in accounting principles,
policies, practices or guidelines; 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, retaliatory 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 fourth-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,
any 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.
has 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 accou
nting 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. 2
exhibit992p3i0
Q2 2026 HIGHLIGHTS - Strong Earnings Growth Driven by Loan Production
& Margin Expansion GROWTH EOP assets surpassed $3.0 billion.
Average loans increased $81.2 million or 15.0% annualized
over Q1. Average deposit increased $61.9 million or 10.2% annualized
from Q1. Average DDA increased $47.4 million or 32.5%
over Q1. EARNINGS & PROFITABILITY ROAA was 1.26%
and ROAE was 15.90%. PTPP ROAA(1) was 1.93% improvement
from 1.79% for Q1. Net income was $9.1 million, or $0.49 per diluted
share. Net interest income before provision for credit losses increased
to $24.4M, up $2.3 million or 42.6% annualized over Q1. Net interest
margin improved to 3.49% from 3.27% for Q1. Deposit cost decreased
4 bps to 2.16% from Q1. Efficiency ratio was 49.97% improvement from
52.34% for Q1. CAPITAL/ CREDIT Non-performing
loans totaled $2.1 million or 0.09% of total loans. ACL coverage
ratio was 1.15% of total loans. Net charge-offs to average loans was 0.05% Total
risk-based capital ratio was 13.88% for the Company. Non
-GAAP financial measure. See reconciliation in this presentation.
3
exhibit992p4i0
HISTORICAL FINANCIALS – Consistent Growth, Profitability and
Credit Discipline Loans In millions $765 $2,322 2017 2018 2019
2020 2021 2022 2023 2024 2025 Q2 2026 Deposits In millions $820
$2,452 2017 2018 2019 2020 2021 2022 2023 2024 2025 Q2 2026
Total Stockholders’ Equity In millions $114 $233 2017
2018 2019 2020 2021 2022 2023 2024 2025 Q2 2026 ACL/Total
Loans 1.33% 1.15% 2017 2018 2019 2020 2021 2022 2023 2024
2025 Q2 2026 Net charge-offs (recoveries) In thousands ($2,182)
$2,885 2017 2018 2019 2020 2021 2022 2023 2024 2025 Q2 2026
Nonperforming Assets/Total Assets 0.17% 0.07% 2017 2018
2019 2020 2021 2022 2023 2024 2025 Q2 2026 Net Interest
Income In millions $31 $84 2017 2018 2019 2020 2021 2022 2023
2024 2025 Q2 2026 Efficiency ratio 86.65% 49.97% 2017 2018 2019
2020 2021 2022 2023 2024 2025 Q2 2026 PTPP ROAA 0.52%
1.93% 2017 2018 2019 2020 2021 2022 2023 2024 2025 Q2 2026 (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
DIFFERENTIATED FRANCHISE DRIVING CONSISTENT
PERFORMANCE Attractive Market South Florida franchise
positioned in dynamic and growing markets. Commercially attractive
footprint Business and wealth-migration tailwinds Relationship opportunities
across local markets A Dynamic Market Driving Business
Growth Business Verticals Diversified funding supported
by targeted relationship verticals. Association Banking Private
Client Group Correspondent Banking Deposit-focused verticals: approx.
30% of deposits at 6/30/26 Relationship-Driven Model Local decision
-making with direct access to experienced bankers. Faster execution
than larger institutions Senior-level client engagement High-touch
concierge service for commercial and private clients Community-bank
responsiveness with public-bank discipline Proven Execution
Strong earnings, disciplined growth and excellent credit quality.
Q2 2026 ROAA: 1.26%; ROAE: 15.90% Average loans
+15.0% Annualized Q2oQ1 NPLs: 0.07% of total assets Quarterly
performance reflects disciplined execution A scalable community
-bank model combining local execution, specialized deposits, disciplined
credit and attractive market positioning. 5
exhibit992p6i0
FINANCIAL RESULTS – Strong Operating Performance
Driven by Balance Sheet Growth Balance Sheet (EOP) Income Statement
In thousands (except per share data) Q2 2026 Q1 2026 Q2
2025 Total Securities $468,986 $427,091 $444,122 Total
Loans (1) $2,322,385 $2,241,051 $2,113,318 Total Assets $3,019,701
$2,845,735 $2,719,474 Total Deposits $2,452,271 $2,493,580
$2,335,661 Total Equity (2) $233,238 $223,246 $231,583 Net
Interest Income $24,387 $22,048 $21,034 Non-Interest Income
$3,560 $4,150 $3,370 Total Revenue (3) $27,947 $26,198
$24,404 Provision for Credit Losses $1,267 $801 $1,031 Non-Interest
Expense $13,966 $13,711 $12,634 Income Before Income
Taxes $12,714 $11,686 $10,739 Income Tax Expense
$3,636 $2,335 $2,599 Net Income $9,078 $9,351 $8,140 Diluted
Earnings Per Share (EPS) $0.49 $0.51 $0.40 PTPP Net Income
(4) $13,981 $12,487 $11,770 Weighted Average
Diluted Shares 18,509,572 18,454,006 20,295,794 (1) Loan amounts include
deferred fees/costs. (2) Total Equity includes accumulated other
comprehensive loss of $31.4 million for Q2 2026, $31.3 million for
Q1 2026, and $41.8 million for Q2 2025. The increase
in total stockholders’ equity was partially offset by the cost of the repurchase
of 2.0 million shares of Class A common stock in September 2025, as
previously disclosed. (3) Equals net interest income plus non
-interest income. (4) Non-GAAP financial measures. See reconciliation
in this presentation. 6
exhibit992p7i0
KEY PERFORMANCE INDICATORS - Profitable Growth
Driving Shareholder Value In thousands (except for
TBV/share and ratios) Q2 2026 Q1 2026 Q2 2025 GROWTH Profitability
CAPITAL/CREDIT Total Assets (EOP) $3,019,701 $2,845,735
$2,719,474 Total Loans (EOP) (1) $2,322,385 $2,241,051
$2,113,318 Total Deposits (EOP) $2,452,271 $2,493,580
$2,335,661 Tangible Book Value/Share (2)(3)(5)
$12.64 $12.23 $11.53 Return On Average Assets (4) 1.26% 1.34%
1.22% PTPP Return On Average Assets (4)(5) 1.93% 1.79%
1.76% Return On Average Equity (4) 15.90% 17.07% 14.29%
Net Interest Margin (4) 3.49% 3.27% 3.28% Efficiency
Ratio 49.97% 52.34% 51.77% Tangible Common Equity/Tangible
Assets (3)(5) 7.72% 7.84% 8.52% Total Risk-Based Capital (6)
13.88% 14.09% 13.73% NCO/Avg Loans (4) 0.05%
0.00% 0.14% NPA/Assets 0.07% 0.13% 0.05% Allowance
for Credit Losses/Loans 1.15% 1.16% 1.18% (1) Loan amounts
include deferred fees/costs. (2) AOCI effect on tangible book value
per share was ($1.70) for Q2 2026, ($1.72) for Q1 2026 and ($2.08)
for Q2 2025. (3) TBV/share and TCE/TA were affected
by the effect of the cost of the repurchase of 2.0 million shares of Class A common
stock in September 2025 in stockholders' equity, as previously
disclosed. (4) Annualized. (5) Non-GAAP financial measure.
See reconciliation in this presentation. (6) Reflects the Company's regulatory
capital ratios. 7
exhibit992p8i0
DEPOSIT PORTFOLIO – DDA Above $600MM Drives Lower
Deposit Costs and Margin Expansion Deposits AVG Non-interest
-bearing demand deposits Interest-bearing deposits Deposit EOP
In millions Non-interest-bearing demand deposits Savings and
money market deposits Interest-bearing checking deposits Time
deposits Commentary Average DDA deposits increased
by $47.4 million or 32.5% annualized compared to prior quarter.
Average deposits totaled $2.5 billion, reflecting an increase
of $61.9 million or 10.2% annualized compared to prior quarter and
an increase of $198.3 million or 8.7% compared to the second quarter
of 2025. Deposit cost improved to 2.16%, decreasing 4 bps quarter
-over-quarter and 30 bps year-over-year. Deposit Cost Q2 2025 Q3
2025 Q4 2025 Q1 2026 Q2 2026 Interest-Bearing Deposits 3.29%
3.29% 3.02% 2.89% 2.90% Total Deposits (1) 2.46% 2.53%
2.28% 2.20% 2.16% (1) Reflects effects of non-interest-bearing
deposits. (1) Reflects effects of non-interest-bearing demand deposits.
8
exhibit992p9i0
LOAN PORTFOLIO – Loan Growth Momentum Positions USCB
for Sustained Performance Total Loans (AVG) In
millions 6.23% 6.21% 6.16% 6.11% 6.20% $2,057 $2,099 $2,131
$2,178 $2,259 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Loans
Loan Yields Total Gross Loans (EOP) (1) In millions
Net Growth $2,106 $2,125 $2,183 $2,234 $2,317 $218 $208 $207 $208
$208 $110 $105 $128 $128 $138 $264 $269 $296 $291 $300 $307
$317 $308 $347 $357 $1,207 $1,226 $1,245 $1,260 $51,314 Q2 2025
Q3 2025 Q4 2025 Q1 2026 Q2 2026 Commercial real
estate Residential real estate Commercial and industrial Correspondent banks
Consumer and other Commentary Average loans increased
$81.2 million or 14.96% annualized compared to prior quarter and
$201.5 million or 9.8% compared to second quarter 2025. Loan
yield increased to 6.20% in Q2 2026, driven by the full-quarter
impact of prior-quarter originations and new loans added during the
quarter. (1) Excludes deferred fees/cost. 9
exhibit992p10i0
LOAN PRODUCTION – Record Quarterly Loan Production of $272 Million
Net Loan Production Trend In millions, except for ratios 7.12%
6.43% 5.93% 5.87% 5.90% $187 $110 $132 $113 $196 $137
$188 $136 $272 $189 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Loan Production/Line changes Loan Amortization/payoffs New
loans weighted average coupon Loan Composition Trend EOP
(1) In millions, except for ratios $948 $2,317 28% 15% 63% 57%
9% 28% Jun-26 Jun-26 Residential real estate Commercial
real estate Real Estate Loans Commercial and industrial, Correspondent
banks, and consumer and other (1) Excludes deferred
fees/cost. Commentary Gross loan production totaled $272.0 million during
the second quarter of 2026, with June closings accounting for $116.5
million or 42.6%, of total quarterly production. Additionally,
$83.5 million, or 30.6% of quarterly loan closings, consisted
of correspondent banking loans, which carried a new‑loan yield of
5.22%; these loans are typically 180-day notes. Excluding correspondent
banking loan production, the weighted‑average yield on new loans
originated during the quarter was 6.20%. Embedded prepayment penalties
help protect yield and earnings in the event of early loan prepayments.
10
exhibit992p11i0
NET INTEREST MARGIN – NIM Driven by Loan Growth and Stable
Funding Cost Net Interest Income/Margin (1) In thousands (except
ratios) Net Interest Income NIM Interest-Earning Assets Mix
(AVG) Total Loans Investment Securities Cash
Balances & Equivalents Commentary Net interest income
increased $2.3 million or 42.6% annualized compared to prior quarter
and $3.4 million or 15.9% compared to second quarter 2025. Interest
-earning asset mix shifted toward higher-yielding assets, while lower
funding costs and the increase in yields drove net interest income and
a 3.49% NIM. Interest Rates and Yields Q2 2025 Q3 2025 Q4
2025 Q1 2026 Q2 2026 Loans 6.23% 6.21% 6.16% 6.11% 6.20%
Investment securities 3.06% 3.03% 3.01% 3.05% 3.35% Interest
-earning assets 5.64% 5.56% 5.54% 5.49% 5.67% Deposits (2) 2.46%
2.53% 2.28% 2.20% 2.16% Interest-bearing liabilities 3.32%
3.34% 3.14% 3.05% 3.05% Annualized. Reflects effects of
non-interest-bearing deposits. 11
exhibit992p12i0
ASSET QUALITY – Exceptional Credit Quality Supports Sustainable
Growth Allowance for Credit Losses In thousands (except
ratios) 1.18% 1.17% 1.16% 1.16% 1.15% $24,933 $24,964 $25,500 $26,102
$26,701 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Allowance
for credit loss ACL/Total loans Non-performing Loans In thousands
(except ratios) 0.06% 0.06% 0.14% 0.16% 0.09% $1,366 $1,310
$3,138 $3,640 $2,148 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Non-accrual loans Non-performing loans to total loans Commentary
The allowance for credit losses had a net increase of $599 thousand
from the prior quarter, as reserves built for loan growth were
partially offset by $288 thousand net charge-offs. ACL coverage ratio
was 1.15% as of June 30, 2026. Non‑performing loans decreased
by $1.5 million from the prior quarter to $2.1 million. The non‑performing
loans‑to‑total loans
ratio decreased to 0.09% as of June 30, 2026. Classified Loans
(1) to Total Loans 0.27% 0.22% 0.29% 0.30% 0.20% Q2
2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 (1) Loans classified as
substandard at period end. No loans classified doubtful at any of the
dates presented. 12
exhibit992p13i0
NON-INTEREST INCOME - Diversified Fee Income Provides
Consistent Revenue Contribution In thousands (except ratios) Q2 2026
Q1 2026 Q4 2025 Q3 2025 Q2 2025 Total service fees
$2,601 $3,100 $2,209 $2,661 $ 2,402 Wire fees $618 $623 $656 $647
$604 Swap fees $572 $1,554 $449 $790 $428 Other $1,411
$923 $1,104 $1,224 $1,370 Gain (loss) on sale of securities
available for sale - $14 ($7,498) ($28) - Gain on sale of loans
held for sale - $106 $197 $128 $151 Other income $959 $930 $914
$923 $817 Total non-interest income $3,560 $4,150 ($4,178)
$3,684 $3,370 Average total assets $2,900,725 $2,834,717
$2,799,863 $2,798,115 $2,677,198 Non-interest income/Average
assets (1) 0.49% 0.59% (0.59%) 0.52% 0.50% Commentary Non-interest
income decreased in the second quarter of 2026, primarily due to
elevated swap loan activity in the prior quarter. Other service
fee income increased $488 thousand, driven primarily by a $432 thousand
increase in loan prepayment penalty income compared to the
prior quarter. Non-interest income was 12.7% of total revenue
for second quarter 2026. (1) Annualized. 13
exhibit992p14i0
NON-INTEREST EXPENSE - Expense Management Supports Operating
Leverage In thousands (except ratios) Q2 2026 Q1 2026 Q4 2025 Q3
2025 Q2 2025 Salaries and employee benefits $8,537 $8,570 $8,668
$7,909 $7,954 Occupancy 1,369 1,316 1,327 1,382 1,337 Regulatory
assessments and fees 397 484 443 377 396 Consulting and legal
fees 583 561 900 585 263 Network and information technology services
524 560 599 656 564 Other operating expense 2,556 2,220 2,338
2,139 2,120 Total non-interest expense $13,966 $13,711
$14,275 $13,048 $12,634 Operating efficiency ratio (1) 49.97%
52.36% 55.92% 52.22% 51.77% Non-interest expense/Average
assets (2) 1.93% 1.96% 2.02% 1.85% 1.89% Full-time equivalent employees
216 211 204 206 203 Commentary Efficiency ratio improvement
to 49.97% supported by higher net interest income during
the quarter. Total non-interest expense increased by $255
thousand compared to the prior quarter, primarily driven by a $312
thousand excise tax expense on share repurchases executed
in 2025, which was recorded in other operating expense. (1) Non-GAAP financial
measures. See reconciliation in this presentation. (2) Annualized.
14
exhibit992p15i0
CAPITAL - Strong Capital Levels Support Continued Organic Growth
Capital Ratios (1) Leverage Ratio TCE/TA (2) Tier 1 Risk-Based
Capital Total Risk-Based Capital AOCI In Millions Q2 2026 8.81%
7.72% 11.01% 13.88% ($31.4) Q1 2026 8.61% 7.84% 11.09%
14.09% ($31.3) Q2 2025 9.72% 8.52% 12.52% 13.73% ($41.8) Well
-
Capitalized 5.00% NA 8.00% 10.00% Commentary On July 20, 2026,
the Company’s Board of Directors declared a quarterly cash
dividend of $0.125 per share on the Company’s Class A common stock.
The dividend will be payable on September 4, 2026, to shareholders
of record as of the close of business on August 17, 2026. Q2 2026 EOP
common stock shares outstanding: 18,459,470. AOCI was ($31.4)
million or ($1.70) per share as of June 30, 2026. (1) Reflects the
Company's regulatory capital ratios. (2) Non-GAAP financial
measures. See reconciliation in this presentation. 15
exhibit992p16i0
TAKEAWAYS - Attractive Franchise Positioned
for Continued Growth Leading franchise located in one of the
most attractive banking markets in U.S. Scarcity value in the Miami MSA
Robust capital position with regulatory ratios well in excess of “well
capitalized” threshold Low risk, commercially oriented loan
portfolio Demonstrated profitability profile since 2015 recap
further improved by current management team Strong asset quality
– minimal charge-offs experienced since 2015 recap
Attractive deposit base driven by steady growth in specialized verticals Balanced
liquidity profile with a 94.7% loan/deposit ratio (EOP) 16
exhibit992p17i0
APPENDIX – NON-GAAP RECONCILIATION In thousands
(except ratios) USCB FINANCIAL HOLDINGS, INC. NON-GAAP
FINANCIAL MEASURES (UNAUDITED) (Dollars in thousands)
As of or For the Three Months Ended 6/30/2026 3/31/2026
12/31/2025 9/30/2025 6/30/2025 Pre-tax pre-provision ("PTPP")
income: (1) Net income $ 3078 $ 3351 $ 1363 $ 8939 $ 8140
Plus: Income tax expense 3638 2935 1911 2866 2639 Plus:
Provision for credit losses 1267 501 480 105 1031 PTPP income $ 13981
$ 12487 $ 3754 $ 11910 $ 11770 PTPP return on average
assets: (1) PTPP income $ 13981 $ 12487 $ 3754 $ 11910 $ 11770
Average assets $ 2900725 $ 2834717 $ 2793863 $ 2798315
$ 2877198 PTPP return on average assets 193% 179% 0.53% 169%
176% Operating net income: (1) Net income $ 3078 $ 3351
$ 1363 $ 8939 $ 8140 Less: Net gains (losses) on sale of securities
$ 14 $ (7,498) $ (28) Less: Tax effect on sale of securities (4)
1900 7 Plus: Tax (benefit) liability expense from prior periods
(619) [4] 1096 [4] Operating net income $ 3078 $ 8722 $ 8057 $
8960 $ 8140 Operating return on average assets: (1) Operating net
income $ 3078 $ 8722 $ 8057 $ 8960 $ 8140 Average assets $ 2900725
$ 2834717 $ 2793863 $ 2798115 $ 2677198 Operating net
income return on average assets 128% 125% 114% 127%
122% Operating return on average equity: (1) Operating net income
$ 3078 $ 8722 $ 8057 $ 8960 $ 8140 Average equity $
228333 $ 222326 $ 212393 $ 225316 $ 228432 Operating net income
return on average equity 15.90% 15.32% 15.05% 15.78%
14.23% Operating revenue: (1) Net interest income $ 24387 $ 22048
$ 22207 $ 21274 $ 21034 Non-interest income 3560 4150 (4,178)
3684 3370 Less: Net gains (losses) on sale of securities 14 (7,438)
(28) Operating revenue $ 27347 $ 26184 $ 25527 $ 24386
$ 24404 Operating efficiency ratio: (1) Total non-interest
expense $
13366 $ 13711 $ 14275 $ 13048 $ 12634 Operating revenue $ 27347
$ 26184 $ 25527 $ 24386 $ 24404 Operating efficiency ratio
49.37% 52.36% 55.92% 52.22% 51.77% (1) The Company believes
these non-GAAP financial measurements are key indicators
of the ongoing earnings power of the Company. (2) Annualized.
(3) The Company recognized a $619 thousand income tax benefit
in the first quarter of 2026 due to an adjustment to the deferr
ed tax asset calculation from 2025. (4) State tax liability expenses for
2024 and for the first three quarters of 2025 were recognized
during the fourth quarter of 2025. The state tax expense is related
to taxes due on interest income on loans whose collateral is located
outside of the State of Florida. 17
exhibit992p18i0
APPENDIX – NON-GAAP RECONCILIATION In thousands
(except ratios and share data) As of or For the Three Months Ended
6/30/2026 3/31/2026 12/31/2025 9/30/2025 6/30/2025 Tangible
book value per common share (at period-end): (1)(4) Total
stockholders' equity $ 233,238 $ 223,246 $ 217,183 $ 209,095 $ 231,583
Less: Intangible assets Tangible stockholders' equity (3) $
233,238 $ 223,246 $ 217,183 $ 209,095 $ 231,583 Total shares
issued and outstanding (at period-end): Total common shares
issued and outstanding 18,459,470 18,257,400 18,137,885 18,107,385
20,078,385 Tangible book value per common share
(2) $ 12.64 $ 12.23 $ 11.97 $ 11.55 $ 11.53 Operating diluted
net income per common share: (1) Operating net income $ 3,078
$ 8,722 $ 8,057 $ 8,960 $ 8,140 Total weighted average
diluted shares of common stock 18,509,572 18,454,006 18,348,725 19,755,820
20,295,794 Operating diluted net income per common share: $ 0.49
$ 0.47 $ 0.44 $ 0.45 $ 0.40 Tangible Common Equity/Tangible
Assets (1)(4) Tangible stockholders' equity (3) $ 233,238
$ 223,246 $ 217,183 $ 209,095 $ 231,583 Tangible total assets (3)
$ 3,019,701 $ 2,845,735 $ 2,791,540 $ 2,767,945 $ 2,719,474 Tangible
Common Equity/Tangible Assets 7.72% 7.84% 7.78% 7.55% 8.52%
(1) The Company believes these non-GAAP financial measurements are
key indicators of the ongoing earnings power 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 stockholders'
equity and tangible total assets are the same amounts as stockholders'
equity and total assets, respectively, as calculated under GAAP.
(4) The decrease in total stockholders' equity in September 2025 was
primarily driven by the repurchase of 2.0 million shares of Class
A common stock, as previously
disclosed. 18
exhibit992p19i0
APPENDIX – BUSINESS VERTICALS Differentiated Banking
Product Offerings and Services Private Client Group (1) $328MM Deposits
Deposit aggregating focus/strategy. Tailored products
& services for professionals, professional firms, business owners, and
affluent individuals and their families. PCG also provides concierge
-level banking service for the legal and healthcare sectors delivering
financial solutions designed specifically for these professionals.
Yacht Lending $203MM Loans Yacht financing for
larger vessels, transaction range is $750k -$7.5MM. Brokered
oriented business, 3 vendor approved brokers. Member of the National
Marine Lenders Association. Launched this new vertical in 2022.
Association Banking $165MM Deposits / $135MM Loans Deposit
aggregating focus/strategy. Banking for Homeowner Associations
and Property Managers. Offer deposit collection services
and esoteric lending solutions ranging from insurance premium and
large capital improvements
financing. Significant lending capacity to target large credits.
SBA / Small Business Lending $64MM Loans Relationship-oriented
business focused on delivering fast loan commitments to small and
medium-sized enterprises. Predominately small business line of
credits and CD secured loans. Affordable SBA loan provider.
Approved by the SBA to participate in the Preferred Lenders
Program. Specialty banking products, services and solutions designed for
small businesses, homeowner associations, law firms, medical
practices and other professional services firms, yacht lending and global
banking services Correspondent Banking $245MM Deposits / $139MM
Loans Comprehensive range of both domestic and international
services with the latest in technology to ensure quick processing.
Focus on Caribbean and Latin American countries. Correspondent
banking services include letters of credit, foreign collections,
wire transfers, ForEx and trade finance. Balances as of June 30, 2026. (1)
Effective 4th quarter 2025, the Private Client Group vertical
now includes balances for the entire business unit, encompassing
not only some Jurist Advantage and Health Industry sectors, but
also other professional and affluent client segments. Accordingly,
balances presented for PCG reflect the full scope of the business
unit, rather than select sectors as previously reported. When
evaluating period-over-period trends, please consider this expanded
scope. 19
exhibit992p20i0
APPENDIX – LOAN PORTFOLIO MIX Loan Portfolio Mix (1)
15% Residential real estate 9% CRE – Owner occupied 48%
CRE – Non-owner occupied 13% Commercial and industrial 6%
Correspondent banks 6% Consumer and other 9% $2,317MM
CRE Loan Mix Other 3% Retail 25% Multifamily 24% CRE – Owner
Occupied 16% Office 9 % Warehouse 12% Hotels 8%
Land/Construction 3% $1,314MM Commentary Total loan balance
at quarter end was $2,317 million (4). Commercial Real Estate
(owner occupied and non-owner occupied) was 56.7% or $1,314
million of the total loan portfolio. CRE mix is diversified and granular.
Retail non-owner occupied makes up 25% of total CRE or $330.8
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 $352 55% 1.52 $3.0 Multifamily $322 55% 1.31 $2.0 Office
$187 53% 1.96 $1.5 Warehouse $235 56% 1.57 $1.7 Hotel
$100 56% 2.02 $3.9 Other $86 53% 1.84 $1.8 Land/Construction
$41 51% NA $1.9 As of 06/30/26 (1) Balance in millions. Excludes
deferred fees/cost. (2) LTV - Loan to value ratio. (3)
DSCR - Debt service coverage ratio. (4) Excludes deferred
fees/cost (5) Includes loan types: office, warehouse, retail, and other 20
exhibit992p21i0
APPENDIX – SECURITIES PORTFOLIO EOP for Balance
Sheet amounts, in millions Portfolio Composition CMO 25% MBS 14%
CMBS 47% SBA 6% Agency 4% Municipalities 1% Corporate
3% Bank Subordinated Debt Securities Portfolio Key Metrics
Metrics as of 06/30/2026 Securities portfolio $ 469.0 AFS as %
of portfolio 71% HTM as % of portfolio 29% Qtr. weighted avg.
port. yield 3.35% Average life 6.4 Modified duration 5.3
Commentary Securities portfolio totaled $469.0 million; 71.0% of the
portfolio is classified as AFS, while 29.0% is classified as HTM.
The modified duration is 5.3 and the average life is 6.4 years.
Duration has increased because we have purchased
longer-duration bonds to protect the balance sheet from expected lower interest
rates. We expect to receive $27.5 million from the securities
portfolio for the remainder of 2026, at current rates; these cashflows
will support loan growth and/or deposit volatility. 86% of
the portfolio is invested in agency mortgage-backed securities, boosting
liquidity. Estimated Short Term Cashflows -100 Base +100
2026 $44.3 $27.5 $25.4 2027 $78.6 $58.5 $52.9 2028 $54.4 $49.1
$44.8 2029 $41.9 $41.9 $38.9 Total Cashflow $219.2 $176.9
$162.0 Total Cashflow / Total Portfolio 42% 34% 31% 21
exhibit992p22i0
APPENDIX – INTEREST RATE SENSITIVITY Loan
Portfolio Repricing Profile by Rate Type Hybrid ARM $85MM
4% Fixed Rate $851MM 37% Variable Rate $1,381$ 59%
$2,317MM 8% 56% 36% Loan Repricing Schedule Variable
& Hybrid Rate Loans $387MM 27% $794MM 54% $163MM 11%
$122M 8% $1,466MM 0-1 yrs. 1-2 yrs. 2-3 yrs. >3 yrs. Static NII Simulation
Year 1 & 2 Year 1 Year 2 2.6% -3.1% in this
slide the Static NII Simulation percentages must be updated manually
0.9% -2.3% Net Interest Income change from base ($ in thousands
and % change) 22
exhibit992p23i0
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 23