APPENDIX - NON-GAAP RECONCILIATION In thousands
(except ratios) As of or For the Three Months Ended 6/30/2024 3/31/2024
12/31/2023 9/30/2023 6/30/2023 Pre-tax pre-provision ("PTPP”)
income: (1) Net income S 6,209 S 4,612 S 2,721 S 3,819 S 4,196
Plus: Provision for in come taxes Plus: Provision for credit losses
1,967 786 1,426 410 787 1,475 1,250 653 1,333 38 PTPP income s
8,962 s 6,448 s 4,983 s 5,722 s 5,567 PTPP return on average
assets: (1) PTPP income s 8,962 s 6,448 s 4,983 s 5,722 s 5,567
Average assets s 2,479,222 s 2,436,103 s 2,268,811 s 2,250,258
s 2,183,542 PTPP return on average assets (2) 1.45% 1.06% 0.87%
1.01% 1.02% Operating
net income: (1) Net in come Less: Net gains (losses) on sale of securities
s 6,209 14 s 4,612 s 2,721 (883) s 3,819 (955) s 4,196 Less: Tax
effect on sale of securities Operating net income s (4) 6,199 s 4,612
s 224 3,380 s 242 4,532 s 4,196 Operating PTPP income: (1)
PTPP income s 8,962 s 6,448 s 4,983 s 5,722 s 5,567 Less: Net gains (losses)
on sale of securities 14 - (883) (955) - Operating PTPP income s
8,948 s 6,448 s 5,866 s 6,677 s 5,567 Operating PTPP return on average
assets: (1) Operating PTPP income s 8,948 s 6,448 s 5,866 s 6,677 s 5,567
Average assets s 2,479,222 s 2,436,103 s 2,268,811 s 2,250,258
s 2,183,542 Operating PTPP return on average assets (2) 1.45% 1.06%
1.03% 1.18% 1.02% Operating PTPP return on average
assets: (1) Operating PTPP income s 8,948 s 6,448 s 5,866 s 6,677 s 5,567
Average assets /o\ s 2,479,222 4 A C 0/ s 2,436,103 4 flCQ/
s 2,268,811 4 AOQ/ s 2,250,258 4 A OQ/ s 2,183,542 4 A^Q/ Operating
PTPP return on average assets Operating return on average
assets: (2) (1) 1.4tr/o 1. Ut>/o i.Uo/o 1.1 O Tb 1 .\J¿Vo Operating
net income Average assets s s 6,199 2,479,222 s s 4,612 2,436,103
s s 3,380 2,268,811 s s 4,532 2,250,258 s s 4,196 2,183,542 Operating
return on average assets
(2) 1.01% 0.76% 0.59% 0.80% 0.77% Operating return on average
equity: (1) Operating net income s 6,199 s 4,612 s 3,380 s 4,532 s 4,196
Average equity s 197,755 s 193,092 s 183,629 s 184,901 s 184,238
Operating return on average equity (2) 12.61% 9.61%
7.30% 9.72% 9.13% Operating Revenue: filât intûrâPT io Ahmû
(1) Ç 17 711 Ç a c 1 qo Ç 14,376 1,326 s 14,022 2,161 s 14,173
1,846 i4ci imeresi income Non-interest income I f I I 3,211 I
D, I %>ö 2,464 Less: Net gains (losses) on sale of securities 14 -
(883) (955) - Operating revenue s 20,508 s 17,622 s 16,585
s 17,138 s 16,019 Operating Efficiency Ratio: (1) Total non-interest
expense s 11,560 s 11,174 s 10,719 s 10,461 s 10,452 Operating
revenue s 20,508 s 17,622 s 16,585 s 17,138 s 16,019 Operating efficiency
ratio 56.37% 63.41% 64.63% 61.04% 65.25% 1. The Company
believes these non-GAAP measurements are key indicators of
the ongoing earnings power of the Company. 2. Annualized.
35