Exhibit 99.1

 

img129708295_0.jpg

img129708295_1.jpg

 

FOR IMMEDIATE RELEASE

Private Bancorp of America, Inc. Announces Strong Net Income for Third Quarter 2026

Third Quarter 2026 Highlights

•
Net income for the third quarter of 2026 was $11.4 million, compared to $13.1 million in the prior quarter and $9.7 million in the third quarter of 2025.
•
Net income for the third quarter of 2026 represents a return on average assets of 1.65% and a return on average tangible common equity(1) of 15.62%.
•
Diluted earnings per share for the third quarter of 2026 was $1.97, compared to $2.27 in the prior quarter and $1.65 in the third quarter of 2025.
•
Core deposits were $2.36 billion as of September 30, 2026, an increase of $31.8 million, or 1.4%, from June 30, 2026, and an increase of $171.5 million, or 7.8%, from September 30, 2025. Total deposits were $2.41 billion. There was no change to the balance in brokered deposits.
•
Total cost of deposits was 1.66% for the third quarter of 2026, compared to 1.63% in the prior quarter and 2.02% in the third quarter of 2025, an increase of 3 bps quarter over quarter and a decrease of 17.8% year over year. The spot rate for total deposits was 1.68% as of September 30, 2026, compared to 1.65% at June 30, 2026. Total cost of funding sources was 1.71% for the third quarter of 2026, compared to 1.68% in the prior quarter and 2.08% in the third quarter of 2025.
•
Loans held-for-investment (“HFI”) totaled $2.19 billion as of September 30, 2026, an increase of $54.0 million, or 2.5%, from June 30, 2026, and an increase of $105.1 million, or 5.0%, from September 30, 2025.
•
Investment securities available-for-sale (“AFS”) were $267.7 million as of September 30, 2026, an increase of $30.6 million, or 12.9%, since June 30, 2026, and an increase of $67.8 million, or 33.9%, from September 30, 2025, primarily as a result of new securities purchased.
•
Net interest margin was 5.05% for the third quarter of 2026, compared to 5.18% in the prior quarter and 4.65% in the third quarter of 2025.
•
For the third quarter of 2026, a provision expense of $1.3 million was recorded, compared to a provision reversal of $0.2 million for the prior quarter and a provision expense of $1.8 million for the third quarter of 2025. The allowance for loan losses was 1.45% of loans HFI as of September 30, 2026, compared to 1.43% at June 30, 2026 and 1.38% at September 30, 2025.
•
As of September 30, 2026, criticized loans totaled $71.9 million, or 3.29% of total loans, compared to $58.0 million, or 2.72% of total loans, at June 30, 2026 and $70.5 million, or 3.39% of total loans, at September 30, 2025.
•
Tangible book value per share(1) was $50.56 as of September 30, 2026, compared to $49.57 at June 30, 2026 and $44.11 at September 30, 2025.
•
The Company’s Registration Statement on Form 10 (the “Registration Statement”) was declared effective by the Securities and Exchange Commission on July 29, 2026, and its common stock began trading on the NASDAQ Global Select Market (“NASDAQ”) on July 30, 2026 (the “NASDAQ Uplisting”). Included in the quarter were approximately $0.9 million of expenses associated with the NASDAQ Uplisting, and approximately $1.4 million year to date.

 

(1) A non-GAAP financial measure. A reconciliation of non-GAAP financial measures to GAAP financial measures can be found on page 15.

1


 

La Jolla, Calif. – October 16, 2026 (GLOBE NEWSWIRE) - Private Bancorp of America, Inc. (NASDAQ: PBAM), (the “Company”) and CalPrivate Bank (the “Bank”) announced unaudited financial results for the third fiscal quarter ended September 30, 2026. The Company reported net income of $11.4 million, or $1.97 per diluted share, for the third quarter of 2026, compared to $13.1 million, or $2.27 per diluted share, in the prior quarter, and $9.7 million, or $1.65 per diluted share, in the third quarter of 2025.

Rick Sowers, President and Chief Executive Officer of the Company and the Bank, stated, “We are pleased with our third quarter results. The quarter included strong loan production and continued top-quartile net interest margin. Pipelines are strong going into the fourth quarter. Although criticized assets increased in the quarter, we are dedicating the appropriate resources to improve our credit metrics and believe that reserves are more than adequate. Our focus remains on delivering superior service and solutions to our clients and building a scalable business through investments in technology and people, including our recent hires in key positions — Chief Operating Officer, Chief Credit Officer and General Counsel, amongst others.”

Sowers added, “This year we celebrate 20 years of providing our signature Distinctly Different® service. It’s this commitment to quality service delivered by an exceptional team that has driven consistent growth and shareholder value creation.”

“PBAM began trading on NASDAQ on July 30, 2026, and the subsequent share price performance reflected not only continued attractive financial results but also the increase in trading volume in the third quarter. We thank the management team and the professional support we received for their sterling efforts in this transformative uplisting,” said Selwyn Isakow, Chairman of the Board of the Company and the Bank. “Profitability continues to be strong and the potential of being included in the reconstitution of the Russell 2000 Index provides additional momentum. The listing also creates additional strategic options and flexibility in pursuing external growth opportunities and enhances our successful team lift-out organic growth strategy by enhancing operational advantages in retaining and hiring exceptional talent. These factors, together with access to capital, provide opportunities for creating sustainable long-term value for shareholders.”

STATEMENT OF INCOME

Net Interest Income

Net interest income for the third quarter of 2026 totaled $34.1 million, an increase of $0.6 million, or 1.7%, from the prior quarter and an increase of $4.8 million, or 16.3%, from the third quarter of 2025. The increase from the prior quarter was driven by a $1.2 million increase in interest income, primarily reflecting higher interest on deposits in other financial institutions and higher investment securities income, partially offset by a modest increase in interest expense.

Net Interest Margin

Net interest margin (“NIM”) for the third quarter of 2026 was 5.05%, compared to 5.18% for the prior quarter and 4.65% in the third quarter of 2025. The decrease of 13 basis points (bps) in NIM from the prior quarter was primarily a result of the 15 bps positive impact from net nonaccrual interest adjustments in the second quarter, partially offset by approximately 4 bps from higher prepayment penalties and 2 bps from a special FHLB stock dividend recorded in the third quarter. The yield on interest-earning assets was 6.60% for the third quarter of 2026 compared to 6.70% for the prior quarter, and the cost of interest-bearing liabilities was 2.34% for the third quarter of 2026 compared to 2.32% in the prior quarter. The cost of total deposits was 1.66% for the third quarter of 2026 compared to 1.63% in the prior quarter. The cost of core deposits, which excludes brokered deposits, was 1.61% in the third quarter of 2026 compared to 1.57% in the prior quarter and 1.93% for the third quarter of 2025. The spot rate for total deposits was 1.68% as of September 30, 2026, compared to 1.65% at June 30, 2026.

Provision for Credit Losses

A credit loss provision expense of $1.3 million was recorded for the third quarter of 2026, compared to a $0.2 million provision reversal in the prior quarter and a $1.8 million provision expense in the third quarter of 2025. The total provision expense for the quarter was comprised of $0.4 million for loans HFI and $0.9 million for unfunded commitments. Net recoveries were $0.9 million. Effective July 1, 2026, the Company implemented a new current expected credit loss (“CECL”) model for loans HFI and unfunded commitments. The third-quarter provision included approximately $0.8 million associated with the model transition, primarily reflecting an increase in the reserve for unfunded commitments. For more details, please refer to the “Asset Quality and Allowance for Credit Losses (ACL)” section below.

Noninterest Income

Noninterest income was $1.4 million for the third quarter of 2026, compared to $1.0 million in the prior quarter and $2.2 million in the third quarter of 2025. U.S. Small Business Administration (“SBA”) loans totaling $6.1 million were sold during the third quarter

2


 

of 2026 with a 10.72% average trade premium, resulting in a net gain on sale of $337 thousand, compared with sales of $3.4 million with a 10.50% average trade premium and a $0.2 million premium reimbursement that reduced the net gain on sale to $4 thousand in the prior quarter.

Noninterest Expense

Noninterest expense was $18.4 million for the third quarter of 2026, compared to $16.9 million in the prior quarter and $15.9 million in the third quarter of 2025. The $1.5 million increase from the prior quarter was primarily due to $0.6 million of impairment expense related to other real estate owned (“OREO”), a $0.4 million increase in compensation and employee benefits, and increased costs related to the NASDAQ Uplisting. The NASDAQ Uplisting costs totaled approximately $0.9 million during the quarter and were included primarily in professional services and other expenses. Other expenses increased $1.1 million from the third quarter of 2025, primarily due to the $0.6 million OREO impairment expense and $0.3 million NASDAQ initial listing fee. The efficiency ratio(1) was 51.68% for the third quarter of 2026, compared to 48.81% in the prior quarter and 50.49% in the third quarter of 2025. The increase in the efficiency ratio from the prior quarter primarily reflected a $1.5 million increase in noninterest expense, partially offset by a $0.4 million increase in noninterest income and a $0.6 million increase in net interest income.

The Company continues to invest in people, processes and technology to scale the business. Inflationary pressures and low unemployment continue to contribute to upward pressure on wages, as well as increased costs related to third-party service providers, which we proactively monitor and manage.

Provision for Income Tax Expense

Provision for income tax expense was $4.5 million for the third quarter of 2026, compared to $4.8 million for the prior quarter. The effective tax rate for the third quarter of 2026 was 28.3%, compared to 26.7% in the prior quarter and 29.7% in the third quarter of 2025. The effective tax rate increased from the prior quarter primarily due to discrete tax benefits associated with equity compensation that lowered the prior quarter’s effective tax rate.

STATEMENT OF FINANCIAL CONDITION

As of September 30, 2026, total assets were $2.75 billion, an increase of $39.9 million since June 30, 2026. The increase in assets from the prior quarter primarily reflected a $54.0 million increase in loans HFI and a $30.6 million increase in AFS securities, partially offset by a $49.1 million decrease in cash and cash equivalents. AFS securities were $267.7 million as of September 30, 2026, an increase of $30.6 million, or 12.9%, since June 30, 2026, primarily as a result of new securities purchased. As of September 30, 2026, the net unrealized loss on the AFS securities portfolio, which is comprised primarily of U.S. government agency mortgage-backed securities, was $17.7 million (pre-tax) compared to a loss of $8.9 million (pre-tax) as of June 30, 2026. The increase in net unrealized losses was due to higher market interest rates during the quarter. The average duration of the Bank’s AFS portfolio is 4.4 years. The AFS portfolio’s book yield increased to 4.13% at September 30, 2026, from 3.83% at September 30, 2025. The Company has no held-to-maturity securities. Loans HFI totaled $2.19 billion as of September 30, 2026, an increase of $54.0 million since June 30, 2026, primarily reflecting higher investor-owned commercial real estate, SBA 504, multifamily and construction loan balances, partially offset by lower owner-occupied commercial real estate and commercial and industrial balances.

Total deposits were $2.41 billion as of September 30, 2026, an increase of $31.8 million since June 30, 2026. During the quarter, core deposits increased by $31.8 million, as a $25.1 million increase in interest-bearing core deposits (including balances in the IntraFi ICS and CDARS programs) was accompanied by a $6.7 million increase in noninterest-bearing core deposits. Noninterest-bearing deposits represented 28.3% of total core deposits. Brokered deposits were $49.3 million as of September 30, 2026, unchanged since June 30, 2026. Uninsured deposits, net of collateralized and fiduciary deposit accounts, represented 52.8% of total deposits as of September 30, 2026.

As of September 30, 2026, total available liquidity was $2.4 billion or 191.8% of uninsured deposits, net of collateralized and fiduciary deposits. Total available liquidity is comprised of $502 million of on-balance sheet liquidity (cash and investment securities) and $1.9 billion of unused borrowing capacity.

Asset Quality and Allowance for Credit Losses (ACL)

As of September 30, 2026, the allowance for loan losses was $31.7 million, or 1.45% of loans HFI, compared to $30.5 million or 1.43% of loans HFI as of June 30, 2026. The allowance-to-loans HFI ratio was 1.38% at September 30, 2025. The increase in the coverage ratio primarily reflected net loan growth, with originations and balance increases carrying higher reserve rates than loans paid off or paid down, as well as risk-rating downgrades and higher qualitative reserves on construction loans. Nonperforming assets were 1.58% of total assets as of September 30, 2026, compared to 1.50% as of June 30, 2026.

3


 

Effective July 1, 2026, the Company implemented a new CECL model for loans HFI and unfunded commitments, including a change in its CECL software vendor and more granular loan segmentation based on shared risk characteristics. The reserve for unfunded commitments was $1.4 million as of September 30, 2026, compared to $0.5 million as of June 30, 2026. At the July 1 transition, the new model decreased the allowance for loans HFI by approximately $47 thousand and increased the reserve for unfunded commitments by approximately $0.8 million.

At September 30, 2026, criticized loans totaled $71.9 million, or 3.29% of total loans, compared to $58.0 million, or 2.72% of total loans, at June 30, 2026, of which classified loans were $67.7 million and $51.0 million, respectively. Criticized loans were $70.5 million, or 3.39% of total loans, at September 30, 2025. The September 30, 2026 classified balance consisted of 54 loans: 42 real estate secured loans totaling $57.5 million with a 62.0% weighted-average LTV; and 12 commercial and industrial loans totaling $10.2 million. The increase in criticized loans is primarily attributable to a Chapter 11 bankruptcy filing impacting two related real estate investor loans totaling $8.8 million and delinquent payments for two SBA 504 real estate loans totaling $3.7 million.

As of September 30, 2026, nonaccrual loans were $28.8 million, up from $26.9 million as of June 30, 2026. Specific reserves of $1.9 million were held against nonaccrual loan balances of $4.4 million. The nonaccrual loans without specific reserves were supported by collateral values exceeding their loan balances, except for one $1.5 million commercial and industrial loan placed on nonaccrual during the quarter.

As of September 30, 2026, nonperforming assets were $43.3 million, or 1.58% of total assets, an increase of $2.8 million from $40.5 million, or 1.50% of total assets, at June 30, 2026, driven by a $1.9 million increase in nonaccrual loans and a $0.9 million increase in other real estate owned.

Capital Ratios (2)

The Bank’s capital ratios were in excess of the levels established for “well capitalized” institutions and are as follows:

 

 

September 30, 2026 (2)

June 30, 2026

CalPrivate Bank

 

 

Tier I leverage ratio

11.47%

11.52%

Tier I risk-based capital ratio

13.95%

13.61%

Total risk-based capital ratio

15.20%

14.86%

 

(2) September 30, 2026 capital ratios are preliminary and subject to change.

Share Repurchases Authorized

During the second quarter of 2026, the Company’s Board of Directors authorized a stock repurchase program under which the Company may repurchase up to $10.0 million of its common stock. As of September 30, 2026, no shares had been repurchased under this program.

 

 

4


 

About Private Bancorp of America, Inc. (NASDAQ: PBAM)

PBAM is the holding company for CalPrivate Bank, which operates offices in Coronado, San Diego, La Jolla, Newport Beach, El Segundo, Beverly Hills, and Montecito, as well as through efficient digital banking services. CalPrivate Bank is driven by its core values of building client Relationships based on superior funding Solutions, unparalleled Service, and mutual Trust. The Bank caters to high-net-worth individuals, professionals, closely held businesses, and real estate entrepreneurs, delivering a Distinctly Different® personalized banking experience while leveraging cutting-edge technology to enhance our clients’ evolving needs. CalPrivate Bank is in the top tier of customer service survey ratings in the nation, scoring almost 3x higher than the median domestic bank. The Bank offers comprehensive deposit and treasury services, rapid and creative loan options including various portfolio and government-guaranteed lending programs, and innovative, unique technologies that drive enhanced client performance. Additionally, CalPrivate Bank is a Bauer Financial 5-star rated bank, an SBA Preferred Lender, and has been honored as Community Bank 504 Lender of the Year by the NADCO Community Impact Awards, exemplifying excellence in the banking industry. These recognitions highlight the Bank’s commitment to delivering exceptional banking services and setting new industry standards.

Investor information is available at www.investors.pbam.com. CalPrivate Bank’s website is www.calprivate.bank.

Non-GAAP Financial Measures

This press release contains certain non-GAAP financial measures in addition to results presented in accordance with GAAP, including efficiency ratio, pretax pre-provision net revenue, average tangible common equity, tangible book value per share and return on average tangible common equity. The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s results of operations and financial condition and to enhance investors’ overall understanding of such results of operations and financial condition, to permit investors to effectively analyze financial trends of our business activities, and to enhance comparability with peers across the financial services sector. These non-GAAP financial measures should be considered in addition to, not as a substitute for or superior to, financial measures prepared in accordance with GAAP and should be read in conjunction with the Company’s GAAP financial information. A reconciliation of the most comparable GAAP financial measures to non-GAAP financial measures is included in the accompanying financial tables.

Investor Relations Contacts

Rick Sowers

President and Chief Executive Officer

Private Bancorp of America, Inc., and CalPrivate Bank

(424) 303-4894

Cory Stewart

Executive Vice President and Chief Financial Officer

Private Bancorp of America, Inc., and CalPrivate Bank

(206) 293-3669

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include statements about the Company’s plans, objectives, expectations, intentions, estimates, projections and beliefs concerning future events, financial performance and the assumptions underlying those statements. Words such as “may,” “could,” “should,” “will,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend” and “plan,” and similar expressions, may identify forward-looking statements. These statements involve known and unknown risks and uncertainties, many beyond the Company’s control, that could cause actual results to differ materially from those expressed or implied.

These factors include the effects of depositors withdrawing funds unexpectedly, counterparties being unable to provide liquidity sources that we believe should be available, loan losses, economic conditions and competition in the geographic and business areas in which the Company operates, including competition in lending and deposit acquisition, the unpredictability of fee income from participation in SBA loan programs, liquidations and mergers in our markets and nationally, our ability to successfully integrate and develop business through the addition of new personnel, whether our efforts to expand loan, product and service offerings will prove profitable, system failures and data security, whether we can effectively secure and implement new technology solutions, inflation, fluctuations in interest rates, legislation and governmental regulation; public company costs and compliance with SEC reporting, NASDAQ and internal-control requirements; and volatility and liquidity of our common stock.

5


 

Other risks include changes in the U.S. and local economies and financial markets; developments in the banking industry that affect customer confidence, liquidity and regulatory responses; changes in trade, monetary and fiscal policy, including Federal Reserve policy; the speed and predictability of changes in interest rates and liquidity, market, credit and operational conditions; our ability to attract and retain deposits and other funding sources and changes in their composition; labor-market conditions and federal budget and debt developments; concentrations in SBA and commercial real estate loans and in particular geographic areas and industries; possible credit-related impairment of investment securities; changes in nonperforming assets and charge-offs; customer acceptance of new products and our ability to retain essential personnel; changes in tax, banking, securities and insurance laws and their application; the cost and complexity of maintaining compliance; the effectiveness of our risk-management framework and quantitative models; changes in accounting standards and regulatory requirements, including FDIC assessments; changes in consumer spending, borrowing and saving and in borrowers’ financial condition; competition from banks, nonbank providers and financial technology companies; financial-system disruptions, geopolitical events, war, terrorism, pandemics and natural or man-made disasters; cybersecurity threats and the cost of defending against them; disruption from artificial intelligence and other new technologies; climate-related credit, compliance, reputational and operating risks; and legal, regulatory and judicial proceedings. Our ability to manage these risks and to meet public-company obligations, including Section 404 of the Sarbanes-Oxley Act, may also affect actual results.

Additional risks appear in our Form 10, as amended, and latest Form 10-Q filed with the SEC, and in other SEC filings available at www.sec.gov. Forward-looking statements are not guarantees or predictions of future performance. We undertake no obligation to update forward-looking statements for changes in underlying factors, new information, future events or otherwise. Forward-looking statements speak only as of the date made; you should not place undue reliance on them. Although we believe in good faith the assumptions and bases supporting our forward-looking statements to be reasonable, there can be no assurance that those assumptions and bases will prove accurate.

6


 

PRIVATE BANCORP OF AMERICA, INC.

CONSOLIDATED BALANCE SHEET

(Unaudited)

(Dollars in thousands)

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Sep 30, 2025

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

30,346

 

 

$

32,211

 

 

$

29,605

 

Interest-bearing deposits in other financial institutions

 

 

16,825

 

 

 

22,275

 

 

 

16,314

 

Interest-bearing deposits at Federal Reserve Bank

 

 

204,063

 

 

 

245,869

 

 

 

215,448

 

Total cash and due from banks

 

 

251,234

 

 

 

300,355

 

 

 

261,367

 

Interest-bearing time deposits with other institutions

 

 

4,356

 

 

 

4,344

 

 

 

4,295

 

Investment debt securities available for sale

 

 

267,701

 

 

 

237,074

 

 

 

199,852

 

Loans held for sale

 

 

-

 

 

 

-

 

 

 

314

 

Loans, net of deferred fees and costs and unaccreted discounts

 

 

2,186,690

 

 

 

2,132,724

 

 

 

2,081,611

 

Allowance for loan losses

 

 

(31,722

)

 

 

(30,462

)

 

 

(28,785

)

Loans held-for-investment, net of allowance

 

 

2,154,968

 

 

 

2,102,262

 

 

 

2,052,826

 

Federal Home Loan Bank stock, at cost

 

 

11,251

 

 

 

11,251

 

 

 

10,652

 

Operating lease right of use assets

 

 

6,757

 

 

 

6,733

 

 

 

6,811

 

Premises and equipment, net

 

 

2,759

 

 

 

2,525

 

 

 

2,252

 

Servicing assets, net

 

 

1,632

 

 

 

1,717

 

 

 

2,004

 

Accrued interest receivable

 

 

9,417

 

 

 

8,248

 

 

 

8,031

 

Other assets

 

 

38,145

 

 

 

33,793

 

 

 

28,077

 

Total assets

 

$

2,748,220

 

 

$

2,708,302

 

 

$

2,576,481

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Noninterest bearing

 

$

669,868

 

 

$

663,200

 

 

$

654,072

 

Interest bearing

 

 

1,743,125

 

 

 

1,718,037

 

 

 

1,618,296

 

Total deposits

 

 

2,412,993

 

 

 

2,381,237

 

 

 

2,272,368

 

FHLB borrowings

 

 

8,000

 

 

 

8,000

 

 

 

11,000

 

Other borrowings

 

 

17,981

 

 

 

17,979

 

 

 

17,974

 

Accrued interest payable and other liabilities

 

 

17,897

 

 

 

15,570

 

 

 

17,185

 

Total liabilities

 

 

2,456,871

 

 

 

2,422,786

 

 

 

2,318,527

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

Common stock

 

 

78,223

 

 

 

78,214

 

 

 

76,403

 

Additional paid-in capital

 

 

4,849

 

 

 

4,264

 

 

 

4,479

 

Retained earnings

 

 

220,660

 

 

 

209,263

 

 

 

182,546

 

Accumulated other comprehensive (loss) income, net

 

 

(12,383

)

 

 

(6,225

)

 

 

(5,474

)

Total shareholders' equity

 

 

291,349

 

 

 

285,516

 

 

 

257,954

 

Total liabilities and shareholders' equity

 

$

2,748,220

 

 

$

2,708,302

 

 

$

2,576,481

 

 

7


 

PRIVATE BANCORP OF AMERICA, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(Dollars in thousands, except per share amounts)

 

 

 

For the three months ended

 

 

Year to Date

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Sep 30, 2025

 

 

Sep 30, 2026

 

 

Sep 30, 2025

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

39,050

 

 

$

39,038

 

 

$

36,771

 

 

$

116,055

 

 

$

111,340

 

Investment securities

 

 

2,920

 

 

 

2,384

 

 

 

2,051

 

 

 

7,965

 

 

 

5,356

 

Deposits in other financial institutions

 

 

2,630

 

 

 

1,953

 

 

 

2,432

 

 

 

6,368

 

 

 

6,814

 

Total interest income

 

 

44,600

 

 

 

43,375

 

 

 

41,254

 

 

 

130,388

 

 

 

123,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

10,052

 

 

 

9,413

 

 

 

11,440

 

 

 

28,825

 

 

 

34,715

 

Borrowings

 

 

423

 

 

 

417

 

 

 

482

 

 

 

1,284

 

 

 

1,618

 

Total interest expense

 

 

10,475

 

 

 

9,830

 

 

 

11,922

 

 

 

30,109

 

 

 

36,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

34,125

 

 

 

33,545

 

 

 

29,332

 

 

 

100,279

 

 

 

87,177

 

Provision for credit losses

 

 

1,261

 

 

 

(204

)

 

 

1,792

 

 

 

3,076

 

 

 

3,384

 

Net interest income after provision for credit losses

 

 

32,864

 

 

 

33,749

 

 

 

27,540

 

 

 

97,203

 

 

 

83,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

520

 

 

 

533

 

 

 

537

 

 

 

1,597

 

 

 

1,685

 

Net gain on sale of loans

 

 

337

 

 

 

4

 

 

 

1,008

 

 

 

1,248

 

 

 

2,000

 

Other noninterest income

 

 

578

 

 

 

464

 

 

 

627

 

 

 

1,526

 

 

 

1,830

 

Total noninterest income

 

 

1,435

 

 

 

1,001

 

 

 

2,172

 

 

 

4,371

 

 

 

5,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

 

11,552

 

 

 

11,142

 

 

 

10,882

 

 

 

33,505

 

 

 

30,949

 

Occupancy and equipment

 

 

944

 

 

 

876

 

 

 

841

 

 

 

2,678

 

 

 

2,525

 

Data processing

 

 

1,476

 

 

 

1,491

 

 

 

1,429

 

 

 

4,336

 

 

 

4,151

 

Professional services

 

 

1,281

 

 

 

1,061

 

 

 

742

 

 

 

2,952

 

 

 

2,189

 

Other expenses

 

 

3,124

 

 

 

2,293

 

 

 

2,011

 

 

 

7,449

 

 

 

5,835

 

Total noninterest expense

 

 

18,377

 

 

 

16,863

 

 

 

15,905

 

 

 

50,920

 

 

 

45,649

 

Income before provision for income taxes

 

 

15,922

 

 

 

17,887

 

 

 

13,807

 

 

 

50,654

 

 

 

43,659

 

Provision for income taxes

 

 

4,513

 

 

 

4,769

 

 

 

4,106

 

 

 

14,100

 

 

 

12,947

 

Net income

 

$

11,409

 

 

$

13,118

 

 

$

9,701

 

 

$

36,554

 

 

$

30,712

 

Net income available to common shareholders

 

$

11,326

 

 

$

13,018

 

 

$

9,623

 

 

$

36,292

 

 

$

30,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.99

 

 

$

2.29

 

 

$

1.67

 

 

$

6.38

 

 

$

5.30

 

Diluted earnings per share

 

$

1.97

 

 

$

2.27

 

 

$

1.65

 

 

$

6.31

 

 

$

5.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

5,682,307

 

 

 

5,681,165

 

 

 

5,757,192

 

 

 

5,685,830

 

 

 

5,748,975

 

Diluted average shares outstanding

 

 

5,749,108

 

 

 

5,741,395

 

 

 

5,837,837

 

 

 

5,754,931

 

 

 

5,833,902

 

 

8


 

PRIVATE BANCORP OF AMERICA, INC.

Consolidated average balance sheet, interest, yield and rates

(Unaudited)

(Dollars in thousands)

 

 

 

For the three months ended

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Sep 30, 2025

 

 

 

Average
Balance

 

 

Interest

 

 

Average
Yield/Rate

 

 

Average
Balance

 

 

Interest

 

 

Average
Yield/Rate

 

 

Average
Balance

 

 

Interest

 

 

Average
Yield/Rate

 

Interest-Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in other financial institutions

 

$

265,181

 

 

$

2,630

 

 

 

3.93

%

 

$

206,162

 

 

$

1,953

 

 

 

3.80

%

 

$

210,669

 

 

$

2,432

 

 

 

4.58

%

Investment securities

 

 

266,645

 

 

 

2,920

 

 

 

4.38

%

 

 

241,093

 

 

 

2,384

 

 

 

3.96

%

 

 

203,167

 

 

 

2,051

 

 

 

4.04

%

Loans, including LHFS

 

 

2,149,788

 

 

 

39,050

 

 

 

7.21

%

 

 

2,148,935

 

 

 

39,038

 

 

 

7.29

%

 

 

2,091,309

 

 

 

36,771

 

 

 

6.98

%

Total interest-earning assets

 

 

2,681,614

 

 

 

44,600

 

 

 

6.60

%

 

 

2,596,190

 

 

 

43,375

 

 

 

6.70

%

 

 

2,505,145

 

 

 

41,254

 

 

 

6.53

%

Noninterest-earning assets

 

 

58,108

 

 

 

 

 

 

 

 

 

46,930

 

 

 

 

 

 

 

 

 

45,419

 

 

 

 

 

 

 

Total Assets

 

$

2,739,722

 

 

 

 

 

 

 

 

$

2,643,120

 

 

 

 

 

 

 

 

$

2,550,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing DDA, excluding brokered

 

 

312,893

 

 

 

459

 

 

 

0.58

%

 

 

293,170

 

 

 

319

 

 

 

0.44

%

 

 

262,730

 

 

 

878

 

 

 

1.33

%

Savings & MMA, excluding brokered

 

 

1,156,007

 

 

 

7,087

 

 

 

2.43

%

 

 

1,114,162

 

 

 

6,765

 

 

 

2.44

%

 

 

1,031,209

 

 

 

7,456

 

 

 

2.87

%

Time deposits, excluding brokered

 

 

230,863

 

 

 

1,988

 

 

 

3.42

%

 

 

213,426

 

 

 

1,818

 

 

 

3.42

%

 

 

233,094

 

 

 

2,185

 

 

 

3.72

%

Total deposits, excluding brokered

 

 

1,699,763

 

 

 

9,534

 

 

 

2.23

%

 

 

1,620,758

 

 

 

8,902

 

 

 

2.20

%

 

 

1,527,033

 

 

 

10,519

 

 

 

2.73

%

Total brokered deposits

 

 

49,301

 

 

 

518

 

 

 

4.17

%

 

 

49,514

 

 

 

511

 

 

 

4.14

%

 

 

84,841

 

 

 

921

 

 

 

4.31

%

Total Interest-Bearing Deposits

 

 

1,749,064

 

 

 

10,052

 

 

 

2.28

%

 

 

1,670,272

 

 

 

9,413

 

 

 

2.26

%

 

 

1,611,874

 

 

 

11,440

 

 

 

2.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

 

8,000

 

 

 

85

 

 

 

4.22

%

 

 

8,000

 

 

 

83

 

 

 

4.16

%

 

 

11,000

 

 

 

120

 

 

 

4.33

%

Other borrowings

 

 

17,980

 

 

 

338

 

 

 

7.46

%

 

 

17,981

 

 

 

334

 

 

 

7.45

%

 

 

17,973

 

 

 

362

 

 

 

7.99

%

Total Interest-Bearing Liabilities

 

 

1,775,044

 

 

 

10,475

 

 

 

2.34

%

 

 

1,696,253

 

 

 

9,830

 

 

 

2.32

%

 

 

1,640,847

 

 

 

11,922

 

 

 

2.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

656,242

 

 

 

 

 

 

 

 

 

649,135

 

 

 

 

 

 

 

 

 

638,306

 

 

 

 

 

 

 

Total Funding Sources

 

 

2,431,286

 

 

 

10,475

 

 

 

1.71

%

 

 

2,345,388

 

 

 

9,830

 

 

 

1.68

%

 

 

2,279,153

 

 

 

11,922

 

 

 

2.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

 

16,901

 

 

 

 

 

 

 

 

 

17,583

 

 

 

 

 

 

 

 

 

17,582

 

 

 

 

 

 

 

Shareholders' equity

 

 

291,535

 

 

 

 

 

 

 

 

 

280,149

 

 

 

 

 

 

 

 

 

253,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

2,739,722

 

 

 

 

 

 

 

 

$

2,643,120

 

 

 

 

 

 

 

 

$

2,550,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income/spread

 

 

 

 

$

34,125

 

 

 

4.89

%

 

 

 

 

$

33,545

 

 

 

5.02

%

 

 

 

 

$

29,332

 

 

 

4.45

%

Net interest margin

 

 

 

 

 

 

 

 

5.05

%

 

 

 

 

 

 

 

 

5.18

%

 

 

 

 

 

 

 

 

4.65

%

 

 

9


 

PRIVATE BANCORP OF AMERICA, INC.

Consolidated average balance sheet, interest, yield and rates

(Unaudited)

(Dollars in thousands)

 

 

 

Year to Date

 

 

 

Sep 30, 2026

 

 

Sep 30, 2025

 

 

 

Average
Balance

 

 

Interest

 

 

Average
Yield/Rate

 

 

Average
Balance

 

 

Interest

 

 

Average
Yield/Rate

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in other financial institutions

 

$

219,024

 

 

$

6,368

 

 

 

3.89

%

 

$

201,788

 

 

$

6,814

 

 

 

4.51

%

Investment securities

 

 

246,058

 

 

 

7,965

 

 

 

4.32

%

 

 

181,395

 

 

 

5,356

 

 

 

3.94

%

Loans

 

 

2,141,437

 

 

 

116,055

 

 

 

7.25

%

 

 

2,079,818

 

 

 

111,340

 

 

 

7.16

%

Total interest-earning assets

 

 

2,606,519

 

 

 

130,388

 

 

 

6.69

%

 

 

2,463,001

 

 

 

123,510

 

 

 

6.70

%

Noninterest-earning assets

 

 

52,788

 

 

 

 

 

 

 

 

 

39,141

 

 

 

 

 

 

 

Total Assets

 

$

2,659,307

 

 

 

 

 

 

 

 

$

2,502,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing DDA, excluding brokered

 

 

301,199

 

 

 

1,354

 

 

 

0.60

%

 

 

250,054

 

 

 

2,662

 

 

 

1.42

%

Savings & MMA, excluding brokered

 

 

1,109,672

 

 

 

20,130

 

 

 

2.43

%

 

 

996,707

 

 

 

21,416

 

 

 

2.87

%

Time deposits, excluding brokered

 

 

220,369

 

 

 

5,658

 

 

 

3.43

%

 

 

216,257

 

 

 

6,238

 

 

 

3.86

%

Total deposits, excluding brokered

 

 

1,631,240

 

 

 

27,142

 

 

 

2.22

%

 

 

1,463,018

 

 

 

30,316

 

 

 

2.77

%

Total brokered deposits

 

 

53,542

 

 

 

1,683

 

 

 

4.20

%

 

 

129,252

 

 

 

4,399

 

 

 

4.55

%

Total Interest-Bearing Deposits

 

 

1,684,782

 

 

 

28,825

 

 

 

2.29

%

 

 

1,592,270

 

 

 

34,715

 

 

 

2.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

 

8,769

 

 

 

278

 

 

 

4.24

%

 

 

15,949

 

 

 

531

 

 

 

4.45

%

Other borrowings

 

 

17,979

 

 

 

1,006

 

 

 

7.48

%

 

 

17,976

 

 

 

1,087

 

 

 

8.08

%

Total Interest-Bearing Liabilities

 

 

1,711,530

 

 

 

30,109

 

 

 

2.35

%

 

 

1,626,195

 

 

 

36,333

 

 

 

2.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

648,543

 

 

 

 

 

 

 

 

 

614,319

 

 

 

 

 

 

 

Total Funding Sources

 

 

2,360,073

 

 

 

30,109

 

 

 

1.71

%

 

 

2,240,514

 

 

 

36,333

 

 

 

2.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

 

17,976

 

 

 

 

 

 

 

 

 

19,279

 

 

 

 

 

 

 

Shareholders' equity

 

 

281,258

 

 

 

 

 

 

 

 

 

242,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

2,659,307

 

 

 

 

 

 

 

 

$

2,502,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income/spread

 

 

 

 

$

100,279

 

 

 

4.98

%

 

 

 

 

$

87,177

 

 

 

4.53

%

Net interest margin

 

 

 

 

 

 

 

 

5.14

%

 

 

 

 

 

 

 

 

4.73

%

 

10


 

PRIVATE BANCORP OF AMERICA, INC.

Condensed Balance Sheets

(Unaudited)

(Dollars in thousands, except per share amounts)

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

251,234

 

 

$

300,355

 

 

$

297,001

 

 

$

155,015

 

 

$

261,367

 

Interest-bearing time deposits with other institutions

 

 

4,356

 

 

 

4,344

 

 

 

4,326

 

 

 

4,355

 

 

 

4,295

 

Investment securities

 

 

267,701

 

 

 

237,074

 

 

 

220,908

 

 

 

217,837

 

 

 

199,852

 

Loans held for sale

 

 

-

 

 

 

-

 

 

 

596

 

 

 

2,330

 

 

 

314

 

Total loans held-for-investment

 

 

2,186,690

 

 

 

2,132,724

 

 

 

2,140,964

 

 

 

2,126,147

 

 

 

2,081,611

 

Allowance for loan losses

 

 

(31,722

)

 

 

(30,462

)

 

 

(30,236

)

 

 

(29,323

)

 

 

(28,785

)

Loans held-for-investment, net of allowance

 

 

2,154,968

 

 

 

2,102,262

 

 

 

2,110,728

 

 

 

2,096,824

 

 

 

2,052,826

 

Operating lease right of use assets

 

 

6,757

 

 

 

6,733

 

 

 

7,196

 

 

 

6,352

 

 

 

6,811

 

Premises and equipment, net

 

 

2,759

 

 

 

2,525

 

 

 

2,678

 

 

 

2,783

 

 

 

2,252

 

Other assets and interest receivable

 

 

60,445

 

 

 

55,009

 

 

 

50,493

 

 

 

49,561

 

 

 

48,764

 

Total assets

 

$

2,748,220

 

 

$

2,708,302

 

 

$

2,693,926

 

 

$

2,535,057

 

 

$

2,576,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing

 

$

669,868

 

 

$

663,200

 

 

$

735,802

 

 

$

606,105

 

 

$

654,072

 

Interest Bearing

 

 

1,743,125

 

 

 

1,718,037

 

 

 

1,638,893

 

 

 

1,617,776

 

 

 

1,618,296

 

Total Deposits

 

 

2,412,993

 

 

 

2,381,237

 

 

 

2,374,695

 

 

 

2,223,881

 

 

 

2,272,368

 

Borrowings

 

 

25,981

 

 

 

25,979

 

 

 

25,978

 

 

 

28,976

 

 

 

28,974

 

Accrued interest payable and other liabilities

 

 

17,897

 

 

 

15,570

 

 

 

20,521

 

 

 

18,236

 

 

 

17,185

 

Total liabilities

 

 

2,456,871

 

 

 

2,422,786

 

 

 

2,421,194

 

 

 

2,271,093

 

 

 

2,318,527

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

78,223

 

 

 

78,214

 

 

 

78,053

 

 

 

76,972

 

 

 

76,403

 

Additional paid-in capital

 

 

4,849

 

 

 

4,264

 

 

 

3,992

 

 

 

4,389

 

 

 

4,479

 

Retained earnings

 

 

220,660

 

 

 

209,263

 

 

 

196,247

 

 

 

187,473

 

 

 

182,546

 

Accumulated other comprehensive (loss) income

 

 

(12,383

)

 

 

(6,225

)

 

 

(5,560

)

 

 

(4,870

)

 

 

(5,474

)

Total shareholders' equity

 

 

291,349

 

 

 

285,516

 

 

 

272,732

 

 

 

263,964

 

 

 

257,954

 

Total liabilities and shareholders' equity

 

$

2,748,220

 

 

$

2,708,302

 

 

$

2,693,926

 

 

$

2,535,057

 

 

$

2,576,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

50.85

 

 

$

49.87

 

 

$

47.72

 

 

$

46.08

 

 

$

44.45

 

Tangible book value per common share (1)

 

$

50.56

 

 

$

49.57

 

 

$

47.38

 

 

$

45.75

 

 

$

44.11

 

Shares outstanding

 

 

5,729,832

 

 

 

5,725,696

 

 

 

5,715,049

 

 

 

5,728,187

 

 

 

5,803,016

 

 

(1) Non-GAAP measure. See GAAP to non-GAAP Reconciliation table.

11


 

PRIVATE BANCORP OF AMERICA, INC.

Condensed Statements of Income

(Unaudited)

(Dollars in thousands, except per share amounts)

 

 

For the three months ended

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Interest income

$

44,600

 

 

$

43,375

 

 

$

42,413

 

 

$

41,872

 

 

$

41,254

 

Interest expense

 

10,475

 

 

 

9,830

 

 

 

9,804

 

 

 

10,819

 

 

 

11,922

 

Net interest income

 

34,125

 

 

 

33,545

 

 

 

32,609

 

 

 

31,053

 

 

 

29,332

 

Provision for credit losses

 

1,261

 

 

 

(204

)

 

 

2,019

 

 

 

2,558

 

 

 

1,792

 

Net interest income after provision for credit losses

 

32,864

 

 

 

33,749

 

 

 

30,590

 

 

 

28,495

 

 

 

27,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

520

 

 

 

533

 

 

 

544

 

 

 

529

 

 

 

537

 

Net gain on sale of loans

 

337

 

 

 

4

 

 

 

907

 

 

 

320

 

 

 

1,008

 

Other noninterest income

 

578

 

 

 

464

 

 

 

484

 

 

 

564

 

 

 

627

 

Total noninterest income

 

1,435

 

 

 

1,001

 

 

 

1,935

 

 

 

1,413

 

 

 

2,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

11,552

 

 

 

11,142

 

 

 

10,811

 

 

 

10,633

 

 

 

10,882

 

Occupancy and equipment

 

944

 

 

 

876

 

 

 

858

 

 

 

906

 

 

 

841

 

Data processing

 

1,476

 

 

 

1,491

 

 

 

1,369

 

 

 

1,347

 

 

 

1,429

 

Professional services

 

1,281

 

 

 

1,061

 

 

 

610

 

 

 

660

 

 

 

742

 

Other expenses

 

3,124

 

 

 

2,293

 

 

 

2,032

 

 

 

2,187

 

 

 

2,011

 

Total noninterest expense

 

18,377

 

 

 

16,863

 

 

 

15,680

 

 

 

15,733

 

 

 

15,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

15,922

 

 

 

17,887

 

 

 

16,845

 

 

 

14,175

 

 

 

13,807

 

Income taxes

 

4,513

 

 

 

4,769

 

 

 

4,818

 

 

 

4,221

 

 

 

4,106

 

Net income

$

11,409

 

 

$

13,118

 

 

$

12,027

 

 

$

9,954

 

 

$

9,701

 

Net income available to common shareholders

$

11,326

 

 

$

13,018

 

 

$

11,942

 

 

$

9,874

 

 

$

9,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

1.99

 

 

$

2.29

 

 

$

2.10

 

 

$

1.73

 

 

$

1.67

 

Diluted earnings per share

$

1.97

 

 

$

2.27

 

 

$

2.07

 

 

$

1.71

 

 

$

1.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

5,682,307

 

 

 

5,681,165

 

 

 

5,694,148

 

 

 

5,701,291

 

 

 

5,757,192

 

Diluted average shares outstanding

 

5,749,108

 

 

 

5,741,395

 

 

 

5,773,819

 

 

 

5,785,991

 

 

 

5,837,837

 

 

 

Performance Ratios

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

ROAA

 

1.65

%

 

 

1.99

%

 

 

1.88

%

 

 

1.53

%

 

 

1.51

%

ROAE

 

15.53

%

 

 

18.78

%

 

 

17.94

%

 

 

15.11

%

 

 

15.16

%

ROATCE (1)

 

15.62

%

 

 

18.90

%

 

 

18.07

%

 

 

15.22

%

 

 

15.28

%

Net interest margin

 

5.05

%

 

 

5.18

%

 

 

5.21

%

 

 

4.84

%

 

 

4.65

%

Net interest spread

 

4.89

%

 

 

5.02

%

 

 

5.04

%

 

 

4.67

%

 

 

4.45

%

Efficiency ratio (1)

 

51.68

%

 

 

48.81

%

 

 

45.39

%

 

 

48.46

%

 

 

50.49

%

Noninterest expense / average assets

 

2.66

%

 

 

2.56

%

 

 

2.45

%

 

 

2.41

%

 

 

2.47

%

 

(1) Non-GAAP measure. See GAAP to non-GAAP Reconciliation table.

12


 

PRIVATE BANCORP OF AMERICA, INC.

(Unaudited)

 

 

 

Selected Quarterly Average Balances

 

 

 

(Dollars in thousands)

 

 

 

For the three months ended

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Total assets

 

$

2,739,722

 

 

$

2,643,120

 

 

$

2,593,472

 

 

$

2,589,506

 

 

$

2,550,564

 

Earning assets

 

$

2,681,614

 

 

$

2,596,190

 

 

$

2,540,198

 

 

$

2,545,081

 

 

$

2,505,145

 

Total loans, including loans held for sale

 

$

2,149,788

 

 

$

2,148,935

 

 

$

2,125,318

 

 

$

2,101,190

 

 

$

2,091,309

 

Total deposits

 

$

2,405,306

 

 

$

2,319,407

 

 

$

2,273,818

 

 

$

2,279,735

 

 

$

2,250,180

 

Total shareholders' equity

 

$

291,535

 

 

$

280,149

 

 

$

271,873

 

 

$

261,344

 

 

$

253,829

 

 

 

 

Loan Balances by Type

 

 

 

(Dollars in thousands)

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Commercial Real Estate (CRE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investor owned

 

$

598,556

 

 

$

570,865

 

 

$

560,707

 

 

$

577,730

 

 

$

595,833

 

Owner occupied

 

 

213,557

 

 

 

223,442

 

 

 

238,653

 

 

 

236,623

 

 

 

226,919

 

Multifamily

 

 

217,207

 

 

 

184,005

 

 

 

177,151

 

 

 

155,941

 

 

 

145,496

 

Secured by single family

 

 

235,949

 

 

 

205,365

 

 

 

194,494

 

 

 

198,743

 

 

 

210,812

 

Land and construction

 

 

59,405

 

 

 

48,782

 

 

 

43,879

 

 

 

47,029

 

 

 

53,976

 

SBA secured by real estate

 

 

431,749

 

 

 

409,467

 

 

 

430,962

 

 

 

403,609

 

 

 

402,648

 

Total CRE

 

 

1,756,423

 

 

 

1,641,926

 

 

 

1,645,846

 

 

 

1,619,675

 

 

 

1,635,684

 

Commercial business:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

394,283

 

 

 

453,854

 

 

 

461,824

 

 

 

471,526

 

 

 

415,353

 

SBA non-real estate secured

 

 

33,022

 

 

 

34,935

 

 

 

31,265

 

 

 

32,853

 

 

 

28,655

 

Total commercial business

 

 

427,305

 

 

 

488,789

 

 

 

493,089

 

 

 

504,379

 

 

 

444,008

 

Consumer

 

 

2,962

 

 

 

2,009

 

 

 

2,029

 

 

 

2,093

 

 

 

1,919

 

Total loans held for investment

 

$

2,186,690

 

 

$

2,132,724

 

 

$

2,140,964

 

 

$

2,126,147

 

 

$

2,081,611

 

 

 

 

Deposits by Type

 

 

 

(Dollars in thousands)

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Noninterest-bearing DDA

 

$

669,868

 

 

$

663,200

 

 

$

735,802

 

 

$

606,105

 

 

$

654,072

 

Interest-bearing DDA, excluding brokered

 

 

305,574

 

 

 

308,561

 

 

 

298,747

 

 

 

309,013

 

 

 

268,210

 

Savings & MMA, excluding brokered

 

 

1,142,469

 

 

 

1,136,048

 

 

 

1,073,682

 

 

 

1,024,829

 

 

 

1,038,035

 

Time deposits, excluding brokered

 

 

245,781

 

 

 

224,127

 

 

 

216,915

 

 

 

218,871

 

 

 

231,886

 

Total deposits, excluding brokered

 

 

2,363,692

 

 

 

2,331,936

 

 

 

2,325,146

 

 

 

2,158,818

 

 

 

2,192,203

 

Total brokered deposits

 

 

49,301

 

 

 

49,301

 

 

 

49,549

 

 

 

65,063

 

 

 

80,165

 

Total deposits

 

$

2,412,993

 

 

$

2,381,237

 

 

$

2,374,695

 

 

$

2,223,881

 

 

$

2,272,368

 

 

13


 

 

PRIVATE BANCORP OF AMERICA, INC.

(Unaudited)

 

 

 

Rollforward of Allowance for Credit Losses

 

 

 

(Dollars in thousands)

 

 

 

For the three months ended

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

30,462

 

 

$

30,236

 

 

$

29,323

 

 

$

28,785

 

 

$

28,178

 

Provision for loan losses

 

 

361

 

 

 

(73

)

 

 

2,026

 

 

 

2,898

 

 

 

1,666

 

Net (charge-offs) recoveries

 

 

899

 

 

 

299

 

 

 

(1,113

)

 

 

(2,360

)

 

 

(1,059

)

Ending balance

 

 

31,722

 

 

 

30,462

 

 

 

30,236

 

 

 

29,323

 

 

 

28,785

 

Reserve for unfunded commitments

 

 

1,446

 

 

 

546

 

 

 

677

 

 

 

684

 

 

 

1,024

 

Total allowance for credit losses

 

$

33,168

 

 

$

31,008

 

 

$

30,913

 

 

$

30,007

 

 

$

29,809

 

 

 

 

 

Asset Quality

 

 

 

(Dollars in thousands)

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Total loans held-for-investment

 

$

2,186,690

 

 

$

2,132,724

 

 

$

2,140,964

 

 

$

2,126,147

 

 

$

2,081,611

 

Allowance for loan losses

 

$

(31,722

)

 

$

(30,462

)

 

$

(30,236

)

 

$

(29,323

)

 

$

(28,785

)

30-89 day past due loans, excluding nonaccrual

 

$

16,463

 

 

$

880

 

 

$

20,741

 

 

$

5,945

 

 

$

7,354

 

90+ day past due loans, excluding nonaccrual

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Nonaccrual loans

 

$

28,770

 

 

$

26,893

 

 

$

34,584

 

 

$

42,227

 

 

$

37,663

 

Other real estate owned (OREO)

 

$

14,552

 

 

$

13,637

 

 

$

8,568

 

 

$

8,568

 

 

$

8,568

 

NPAs / Total assets

 

 

1.58

%

 

 

1.50

%

 

 

1.60

%

 

 

2.00

%

 

 

1.79

%

NPLs / Total loans held-for-investment

 

 

1.32

%

 

 

1.26

%

 

 

1.62

%

 

 

1.99

%

 

 

1.81

%

Net quarterly charge-offs (recoveries)

 

$

(899

)

 

$

(299

)

 

$

1,113

 

 

$

2,360

 

 

$

1,059

 

Net charge-offs (recoveries) /avg loans (annualized)

 

 

(0.17

)%

 

 

(0.06

)%

 

 

0.21

%

 

 

0.45

%

 

 

0.20

%

Allowance for loan losses to loans HFI

 

 

1.45

%

 

 

1.43

%

 

 

1.41

%

 

 

1.38

%

 

 

1.38

%

Allowance for loan losses to nonaccrual loans

 

 

110.26

%

 

 

113.27

%

 

 

87.43

%

 

 

69.44

%

 

 

76.43

%

 

14


 

 

PRIVATE BANCORP OF AMERICA, INC.

(Unaudited)

The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for: efficiency ratio, pretax pre-provision net revenue, average tangible common equity, tangible book value per share and return on average tangible common equity. We believe the presentation of certain non-GAAP financial measures provides useful information to assess our consolidated financial condition and consolidated results of operations and to assist investors in evaluating our financial results relative to our peers. These non-GAAP financial measures complement our GAAP reporting and are presented below to provide investors and others with information that we use to manage the business each period. Because not all companies use identical calculations, the presentation of these non-GAAP financial measures may not be comparable to other similarly titled measures used by other companies. These non-GAAP measures should be taken together with the corresponding GAAP measures and should not be considered a substitute for the GAAP measures.

 

 

 

GAAP to Non-GAAP Reconciliation

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

18,377

 

 

$

16,863

 

 

$

15,680

 

 

$

15,733

 

 

$

15,905

 

Net interest income

 

 

34,125

 

 

 

33,545

 

 

 

32,609

 

 

 

31,053

 

 

 

29,332

 

Noninterest income

 

 

1,435

 

 

 

1,001

 

 

 

1,935

 

 

 

1,413

 

 

 

2,172

 

Total net interest income and noninterest income

 

 

35,560

 

 

 

34,546

 

 

 

34,544

 

 

 

32,466

 

 

 

31,504

 

Efficiency ratio (non-GAAP)

 

 

51.68

%

 

 

48.81

%

 

 

45.39

%

 

 

48.46

%

 

 

50.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pretax pre-provision net revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

34,125

 

 

$

33,545

 

 

$

32,609

 

 

$

31,053

 

 

$

29,332

 

Noninterest income

 

 

1,435

 

 

 

1,001

 

 

 

1,935

 

 

 

1,413

 

 

 

2,172

 

Total net interest income and noninterest income

 

 

35,560

 

 

 

34,546

 

 

 

34,544

 

 

 

32,466

 

 

 

31,504

 

Less: Noninterest expense

 

 

18,377

 

 

 

16,863

 

 

 

15,680

 

 

 

15,733

 

 

 

15,905

 

Pretax pre-provision net revenue (non-GAAP)

 

$

17,183

 

 

$

17,683

 

 

$

18,864

 

 

$

16,733

 

 

$

15,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets, Average Equity, and Average Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

11,409

 

 

$

13,118

 

 

$

12,027

 

 

$

9,954

 

 

$

9,701

 

Average assets

 

 

2,739,722

 

 

 

2,643,120

 

 

 

2,593,472

 

 

 

2,589,506

 

 

 

2,550,564

 

Average shareholders' equity

 

 

291,535

 

 

 

280,149

 

 

 

271,873

 

 

 

261,344

 

 

 

253,829

 

Less: Average intangible assets

 

 

1,674

 

 

 

1,819

 

 

 

1,910

 

 

 

1,913

 

 

 

2,025

 

Average tangible common equity (non-GAAP)

 

 

289,861

 

 

 

278,330

 

 

 

269,963

 

 

 

259,431

 

 

 

251,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.65

%

 

 

1.99

%

 

 

1.88

%

 

 

1.53

%

 

 

1.51

%

Return on average equity

 

 

15.53

%

 

 

18.78

%

 

 

17.94

%

 

 

15.11

%

 

 

15.16

%

Return on average tangible common equity (non-GAAP)

 

 

15.62

%

 

 

18.90

%

 

 

18.07

%

 

 

15.22

%

 

 

15.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

 

291,349

 

 

 

285,516

 

 

 

272,732

 

 

 

263,964

 

 

 

257,954

 

Less: Total intangible assets

 

 

1,632

 

 

 

1,717

 

 

 

1,957

 

 

 

1,913

 

 

 

2,004

 

Total tangible equity

 

 

289,717

 

 

 

283,799

 

 

 

270,775

 

 

 

262,051

 

 

 

255,950

 

Shares outstanding

 

 

5,729,832

 

 

 

5,725,696

 

 

 

5,715,049

 

 

 

5,728,187

 

 

 

5,803,016

 

Tangible book value per share (non-GAAP)

 

$

50.56

 

 

$

49.57

 

 

$

47.38

 

 

$

45.75

 

 

$

44.11

 

 

 

 

15


 

PRIVATE BANCORP OF AMERICA, INC.

(Unaudited)

The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for: efficiency ratio, pretax pre-provision net revenue, average tangible common equity and return on average tangible common equity. We believe the presentation of certain non-GAAP financial measures provides useful information to assess our consolidated financial condition and consolidated results of operations and to assist investors in evaluating our financial results relative to our peers. These non-GAAP financial measures complement our GAAP reporting and are presented below to provide investors and others with information that we use to manage the business each period. Because not all companies use identical calculations, the presentation of these non-GAAP financial measures may not be comparable to other similarly titled measures used by other companies. These non-GAAP measures should be taken together with the corresponding GAAP measures and should not be considered a substitute for the GAAP measures.

 

 

 

GAAP to Non-GAAP Reconciliation

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Year to Date

 

 

 

Sep 30, 2026

 

 

Sep 30, 2025

 

Efficiency Ratio

 

 

 

 

 

 

Noninterest expense

 

$

50,920

 

 

$

45,649

 

Net interest income

 

 

100,279

 

 

 

87,177

 

Noninterest income

 

 

4,371

 

 

 

5,515

 

Total net interest income and noninterest income

 

 

104,650

 

 

 

92,692

 

Efficiency ratio (non-GAAP)

 

 

48.66

%

 

 

49.25

%

 

 

 

 

 

 

 

Pretax pre-provision net revenue

 

 

 

 

 

 

Net interest income

 

$

100,279

 

 

$

87,177

 

Noninterest income

 

 

4,371

 

 

 

5,515

 

Total net interest income and noninterest income

 

 

104,650

 

 

 

92,692

 

Less: Noninterest expense

 

 

50,920

 

 

 

45,649

 

Pretax pre-provision net revenue (non-GAAP)

 

$

53,730

 

 

$

47,043

 

 

 

 

 

 

 

 

Return on Average Assets, Average Equity, and Average Tangible Common Equity

 

 

 

 

 

 

Net income

 

$

36,554

 

 

$

30,712

 

Average assets

 

 

2,659,307

 

 

 

2,502,142

 

Average shareholders' equity

 

 

281,258

 

 

 

242,349

 

Less: Average intangible assets

 

 

1,800

 

 

 

2,025

 

Average tangible common equity (non-GAAP)

 

 

279,458

 

 

 

240,324

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.84

%

 

 

1.64

%

Return on average equity

 

 

17.38

%

 

 

16.94

%

Return on average tangible common equity (non-GAAP)

 

 

17.49

%

 

 

17.09

%

 

 

16