EX-99.2 7 exhibit992.htm EXHIBIT 99.2 exhibit992
exhibit992p1i0.jpg
 
Exhibit 99.2USCB FINANCIAL HOLDINGSFirst Quarter
 
2022Earnings PresentationApril 29,
 
20221
exhibit992p2i0.jpg
 
Forward
Looking Statements
This presentation may contain statements that are not historical
 
in nature 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 amend
ed. The words “may,” “will,” “anticipate,” “should,” “would,”
 
“believe,” “contemplate,” “expect,” “aim,” “plan,” “estimate,”
“continue,” and “intend,” as well as other similar words and expressions
 
of the future, are intended to identify forward
looking st
atements. These forward
looking statements include statements related to our projected growth, anticipated
 
future financial performance, and manageme
nt’s long
-
term performance goals, as well as statements relating to the anticipated
 
effects on results of o
perations and financial condition from expected developments
 
or events, or business and growth strategies, including anticipa
ted internal growth.
These forward
looking statements involve significant risks and uncertainties that could
 
cause our actual resul
ts to differ materially from those anticipated in such statements.
 
Potential risks and uncertainties include, but are not lim
ited to:
the strength of the United States economy in general and
 
the strength of the local economies in which we conduct operati
ons;
the COVID
19 pandemic and its impact on us, our employees, customers and third
-
party service providers, and the ultimate extent of the impacts of
 
the pandemic and related government stimulus programs;
our ability to successfully manage interest ra
te risk, credit risk, liquidity risk, and other risks inherent to our industry;
the accuracy of our financial statement estimates and assumptions,
 
including the estimates used for our credit loss reserve a
nd deferred tax asset valuation allowance;
the
efficiency and effectiveness of our internal control environment;
our ability to comply with the extensive laws and regulations
to which we are subject, including the laws for each jurisdiction where
 
we operate;
legislative or regulatory changes and ch
anges in accounting principles, policies, practices or guidelines,
 
including the effects of the forthcoming implementation of
the
Current Expected Credit Losses (“CECL”)
tandard;
the effects of our lack of a diversified loan portfolio and concentration
in the South Florida market, including the risks of geographic, depositor,
 
and industry concentrations, including our concent
ration in loans secured by
real estate;
the concentration of ownership of our Class A common stock;
fluctuations in the price o
f our Class A common stock;
our ability to fund or access the capital markets at attractive
 
rates and terms and manage our growt
h, both organic growth as well as growth through other means,
 
such as future acquisitions;
inflation, interest rate,
unemployment rate, market, and monetary fluctuations;
increased competition and its effect on the pricing of our products
 
and services as well as our margins;
the effectiveness of our risk management strategies, including
 
operational risks, including,
but not limited to, client, employee, or third
party fraud and security breaches; and
other risks described in this presentation and other filings we make with
 
the Securities and Exchange Commission (“SEC”).
All forward
looking statements are necessarily
only estimates of future results, and there can be no assurance
 
that actual results will not differ materially from expectati
ons. Therefore, you are cautioned not to place undue reliance
 
on any forward
-
looking statements. Further, forward
-
looking statemen
ts included in this presentation are made only as of the date hereof,
 
and we undertake no obligation to update or revise any
forward
look
ing statement to reflect events or circumstances after the date on
 
which the statement is made or to reflect the occurr
ence of unanticipated events, unless required
to do so under the federal securities laws. You should also review
 
the risk factors described in the reports the Company filed
 
or will file with the SEC and, for periods prior to the completion
 
of the bank holding company reorganization in December 31, 2021,
 
the Bank filed with the FDIC.NonGAAP
 
Financial MeasuresThis presentation includes financial information
 
determined by methods other than in accordance with generally
 
accepted accounting principles (“GAAP”). This financial information
 
includes certain operating performance measures. Management
 
has included these nonGAAP measures because it believes these
 
measures may provide useful supplemental information for evaluating
 
the Company’s underlying performance
 
trends. Further, management uses these measures in managing and evaluating
 
the Company’s business and intends to refer to them
 
in discussions about our operations and performance.
 
Operating performance measures should be viewed in addition to, and not
 
asan alternative to or substitute for, measures
 
determined in accordance with GAAP, and are not necessarily
 
comparable to nonGAAP measures that
 
may be presented by other companies. To the extent applicable,
 
reconciliations of these nonGAAP measures to the most directly comparable
 
GAAP measures can be found in the ‘NonGAAP
 
Reconciliation Tables’ included in the presentation.You should assume
 
that all numbers are unaudited unless otherwise noted.2
exhibit992p3i0.jpg
 
Q1 2022 Highlights
Capital/
Credit
Credit metrics rema
in pristine.
There were no loans classified as nonperforming.
ACL coverage ratio was 1.20% in line with pre
pandemic levels.
On January 24, 2022 the Board of Directors approved a share
 
repurchase program for 750,000 shares of Class A common stock.
 
Th
ere we
re no repurchases in the quarter.
Recovered $161k in default interest from a prior loan customer of
 
the Bank.
Profitability
Net income was $4.9 million or $0.24 per diluted share.
Income tax expenses increased due to a one
time adjustment to DTA of $300k.
ROAA was 1.03% and ROAE was 9.75%.
Efficiency ratio was 58.88%.
NIM was 3.22% and NII was $14.4 million, up $1.9 million or
 
15.3% compared to first quarter 2021.
Growth
Deployed cash by growing loans and purchasing securities.
Average deposits increased by
$306.6 million or 22.8% compared to first quarter 2021.
Average loans excluding PPP increased by $217.4 million
 
or 22.7% compared to first quarter 2021.
exhibit992p4i0.jpg
 
Financial Results
In thousands (except per share data)
Balance
Sheet
(EOP)
Income
Statement
Q1 2022 Q4 2021 Q1 2021
Total Securities
$514,575
$524,200
$341,344
Total Loans
( $1,258,388
$1,190,081
$1,103,981
Total Assets
$1,967,252
$1,853,939
$1,633,359
Total Deposits
$1,713,294
$1,590,379
$1,404,231
Total Equity
$192,039
$203,897
$170,4
25
Net Interest Income
$14,379
$14,076
$12,475
Non
interest Income $1,945
$2,644
$2,321
Revenue
$16,324
$16,720
$14,796
Provision for Credit Losses
$0
($160)
Non
interest Expense $9,612
$9,319
$8,677
Net Income
$4,854
$5,650
$4,781
Net Income
available to common
s stockholders
$4,854
$5,650
$4,000
Diluted Earning Per Share (EPS)
Class A Common Stock
$0.24
$0.30
$0.78
Class B Common Stock
$0.00
$0.00
$0.16
(1)
Loan amounts include deferred fees/costs.
(2)
See footnote disclosure in the Non G
AAP table for common stock activity (redemption and exchange
 
of preferred stock, IPO,
and exchange of Class B common stock) which impacted diluted EPS
 
for Q1’22 and Q4’21.
exhibit992p5i0.jpg
 
Key Performance Indicators
Q1 2022
Q4 2021
Q1 2021
Capital/
Credit
Tangible Common Equity/Tangible Assets(1)
9.76%
11.00%
8.47%
Total Risk Based Capital (2)
14.49%
14.92%
13.80%
NCO/Avg Loans (3)
-
0.01%
0.05%
0.03%
NPA/Assets
0.00%
0.06%
0.04%
Allowance Credit Losses/Loans
1.20%
1.27%
1.36%
Profitability
Return On Avera
ge Assets (ROAA) (2)
1.03%
1.23%
1.23%
Return On Average Equity (ROAE) (2)
9.75%
11.08%
11.30%
Net Interest Margin (2)
3.22%
3.19%
3.35%
Efficiency Ratio
58.88%
55.74%
58.64%
PTPP ROAA (1)(2)
1.42%
1.61%
1.58%
In thousands (except for TBV/share)
Growth
Total Assets (EOP)
$1,967,252
$1,853,939
$1,633,359
Total Loans (EOP)
$1,258,388
$1,190,081
$1,103,981
Total Deposits (EOP)
$1,713,294
$1,590,379
$1,404,231
Tangible Book Value/Share (1)
$9.60
$10.20
$27.05
(1) Non
-
GAAP Financial Measures. TBV/Share
for Q1’22 and Q4’21, see footnote disclosure in the Non
-
GAAP table for common stock activity (redemption and exchange
 
of preferred stock, IPO, and exchange of Class B common stock)
which impacted TBV/share.
(2) Bank Holding Company was created in Q4 2021.
As such, the capital ratios for Q1 2022 and Q4 2021 are
 
for the Bank Holding Company while Q1 2021 is for the Bank only.
(2) Annualized.
exhibit992p6i0.jpg
 
Loan PortfolioIn millions$1,200$1,072$1,088$1,144$1,159$1,211$1,100$113$99$73$51$35 $1,000
 
$359 $984$1,071$118$1,176$900 $800 $700$600Q1 2021
 
Q2 2021 Q3 2021 Q4 2021 Q1 2022Loans (Excl PPP)PPP
 
LoansCommentaryTotal average loans excluding PPP
 
loans increased $68.9 million or 25.2% annualized compared to prior
 
quarter and $217.4 million or 22.7% compared to first quarter
 
2021.Loan yields up slightly from prior quarters with
 
the loan coupon up 12bps from first quarter 2021 and 8bps from
 
prior quarter PPP loans was $34.9 million in
 
the first quarter 2022, a decrease of $77.7 million from the first
 
quarter 2021.Loan Yields5.00% 4.30%1.90%4.29%4.32%4.35%
 
4.50%0.48%0.28%0.32% 0.33%0.28%4.00%3.90%9.10%3.97%3.99%4.07%3.50%
 
3.00%2.50%2.00%1.50%1.00% 0.50%0.00%Q1
 
2021Q2 2021Q3 2021Q4
 
2021Q1 2022
exhibit992p7i0.jpg
 
Paycheck Protection Program (PPP)3
 
successful rounds of PPP loans, originating $168.4 million. Forgiveness
 
of the last round of PPP loans is in process.In thousands (except
 
for ROAA)Q1 2022Q4 2021Q1 2021PreTax
 
Income$6,712$7,401$6,279Net Income$4,854$5,650$4,781Average Assets$1,913,484
 
$1,828,037$1,573,881 ROAA (1)1.03%1.23%1.23%PPP
 
Loansof whichPPP Income$1,001$978
 
$1,477Unrealized PPP Fees EOP$590$1,506$3,131PPP
 
Balance EOP$24,646$42,424 $113,949PPP AVG.
 
Balance$34,901$51,098$112,625(1) Annualized.
 
exhibit992p8i0.jpg
 
Deposit PortfolioDeposits (AVG) In millions$1,800
 
$1,344$1,432$1,477$1,562$1,650$1,600$248$236$229$228$223
 
$1,400$569$608$628$674$736$1,200$45$52$55$56$65$1,000$482$536$565$604$626$800
 
$600$400$200$0Q1 2021Q2 2021Q3 2021Q4 2021Q1 2022Noninterest
 
bearing depositsInterestbearing demand depositsMoney market and
 
savingsTiem deposits Deposit Cost (1)0.25%
 
0.25%0.25%0.25%0.34% 0.26%0.22%0.21%0.20%Q1 2021Q2 2021Q3 2021
 
Q4 2021 Q1 2022 Deposit CostsFed Funds Rate
 
(upper bound)CommentaryAverage deposits increased
 
$88.2 million or 22.9% annualized compared to prior quarter and $306.6
 
million or 22.8% compared to first quarter 2021. No wholesale
 
deposits.DDA averagedeposits grew $22.4 million or 15.2%
 
annualized compared to prior quarter and $144.0 million or 29.9%
 
compared to first quarter 2021.DDA
 
balances comprise 38.0% of total deposits at March 31, 2022. 14 bps
 
decrease in deposit cost compared to first quarter 2021.(1)
 
Annualized.
exhibit992p9i0.jpg
 
Net Interest Margin Net Interest Income/Margin (1)In
 
thousands (except ratios)$16,0003.50%3.14%3.19%3.19%
 
3.22%$14,0003.19%3.10%
 
3.08%3.06%3.05%$12,000 $12,475$12,474$13,471$14,076$14,379$10,000 $8,000
 
$6,000 $4,000 $2,000
 
Q1 2021Q2 2021Q3 2021Q4
 
2021Q1 2022Net Interest IncomeNIMNIM
 
excluding PPP Loans Interest Earning Assets Mix (AVG)
 
100%5%7%6%5%5%90%23%24%24%28%28% 80%8%6%
 
5%3%2%70%64%63%65%64%65%
 
60%50%40%30%20% 10%0%Q1
 
2021Q2 2021Q3 2021Q4
 
2021Q1 2022Total Loans (excluding
 
PPP loans)PPP LoansInvestment SecuritiesCash
 
Balances & EquivalentsCommentary Net interest income increased
 
by $303K or 8.7% annualized compared to last quarter and $1.9 million
 
or 15.3% compared to first quarter 2021.NII growth
 
driven by lower deposit cost and higher interest income generated
 
by a larger loan and investment portfolio.NIM impacted by shift in balance sheet
 
mix. Cash balances and securities make up 33.1% of total interest
 
earning assets in the first quarter 2022. (1) Annualized.9
exhibit992p10i0.jpg
 
Interest Rate SensitivityLoan Portfolio Repricing
 
Profileby Rate TypeHybrid ARM7%Variable
 
Rate51%Fixed Rate42%25%54%21%Loan
 
Repricing Schedule
Variable/Hybrid Rate Loans36%46%5%
 
13%yrs 12 yrs 23
 
yrs >3 yrsCMTPrimeLiborStatic
 
NII Simulation Year 1 & 2$6,000$5,000$4,000$3,000
 
$2,0001.80%2.00%4.16% 7.90%$1,000$704$1,311$2,534$4,814
 
100200100 200Year
 
1Year 2Net Interest Income
 
(in '000)Changes in NII (%)As of
 
3/31/2210
exhibit992p11i0.jpg
 
Non
interest Income
In thousands (except ratios)
Q1 2022
Q4 2021
Q3 2021
Q2 2021
Q1 2021
Service fees
$900
$961
$856
$903
$889
Gain (loss) on sale of securities available for sale
21
35
(70)
187
Gain on sale of lo
ans held for sale
334
107
532
23
964
Gain on sale of other assets
983
Loan settlement
161
2,500
Other income
529
558
399
403
406
Total non
interest income
$1,945
$2,644
$4,217
$1,516
$2,321
Average total assets
$1,913,484
$1,828,037
$1,741,423
$1,660,060
$1,573,881
Non
interest income / Average assets (1)
0.41%
0.57%
0.96%
0.37%
0.60%
Revenue
$16,324
$16,720
$17,688
$13,990
$14,796
Non
interest income as % of revenue
11.91%
15.81%
23.85%
10.84%
15.69%
Commentary
$161k default interest
recovery from a prior loan customer of the Bank.
Gain on sale of loans up from prior quarter due to SBA 7a activity.
(1) Annualized.
11
exhibit992p12i0.jpg
 
Non
interest Expense
In thousands (except ratios and FTE)
Q1 2022
Q4 2021
Q3 2021
Q2 2021
Q1 2021
Salaries and
employee benefits
$5,875
$5,634
$5,313
$5,213
$5,278
Occupancy
1,270
1,267
1,192
1,411
1,387
Regulatory assessment and fees
213
93
317
195
178
Consulting and legal fees
517
539
357
373
185
Network and information technology services
387
268
358
332
508
Other operating
1,350
1,518
1,470
1,150
1,141
Total non
interest expenses
$9,612
$9,319
$9,007
$8,674
$8,677
Efficiency ratio
58.88%
55.74%
50.92%
62.00%
58.64%
Average total assets
$1,913,484
$1,828,037
$1,741,423
$1,660,060
$1,573,881
Non
interest expens
e / Average assets (1)
2.04%
2.02%
2.05%
2.10%
2.24%
Full
time equivalent employees
190
187
184
183
186
Commentary
Salaries and employee benefits increased primarily due to new hires,
 
increases in salary compensation, and seasonal increase
in payroll taxes
3 new hires were revenue producers.
Consulting and legal fees contains $181k of one
time expense related to the formation of the bank holding company.
Absent this one
time cost, the efficiency ratio would have been 57.78%.
(1) Annualized.
12
exhibit992p13i0.jpg
 
Business Verticals
EOP (in millions)
PCG
(1)
HOA
(2)
BA
(3)
Global
Yachts
Deposits
Q1 2022
$149
$74
$141
Q4 2021
$130
$68
$154
Q1 2021
$117
$79
$137
Loans
Q1 2022
$62
$40
$67
$68
Q4 2021
$46
$39
$62
$80
Q1 2021
$29
$43
$46
$0
(1) JA/PCG: Jurist
Advantage/Private Client Group.
(2) HOA: Homeowners Association.
(3) Does not include PPP Loans.
exhibit992p14i0.jpg
 
Asset Quality
Allowance for Credit Losses
In thousands (except ratios)
$15,100
5.10%
1.40%
1.33%
1.31%
2.20%
$15,050
1.36%
1.30%
1.27%
1.27%
1.20%
$15,0
00
$15,009
$14,848
$14,900
$15,057
$15,074
$14,950
$14,900
$14,850
$14,800
$14,750
$14,700
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Allowance for credit loss
ACL/Total loans
ACL/Total loans excluding PPP loans
Commentary
ACL coverage ratio is at 1.20% or 1.22% excluding PPP loans,
 
in line with pre
pandemic levels.
No loans classified as non
performing.
No OREOs.
CECL modeling progressing as planned; initial results expected
 
in Q2.
Non
-
performing Loans
In thousands (except
ratios)
$1,400 $678 $20 $1,190 $0 $1,200 0.06% 0.00% $18 0.10% 0.00%
 
$1,000 $228 0.00% $1,190 $800 $450 $600 $400 $200
 
$0 Q1 2021 Q2
2021 Q3 2021 Q4 2021 Q1 2022 Non
accrual TDRs Non
accrual loans less non
accrual TDRs Non
performing loans to total loans
14
exhibit992p15i0.jpg
 
Capital Capital Ratios Q1 2022 Q4 2021 Q1 2021 WellCapitalized
 
Leverage Ratio 9.47% 9.55% 8.57% 5.00% TCE/TA 9.76% 11.00%
 
8.47% NA Tier 1 Risk Based Capital 13.35% 13.70% 12.54%
 
8.00% Total Risk Based Capital 14.49% 14.92% 13.80%
 
10.00% Commentary All capital ratios remain significantly above
 
“well capitalized” guidelinesOn January 24, 2022,
 
the Board of Directors approved a share repurchase
 
program for 750,000 shares of Class A common stock. There were
 
no repurchases in the quarter.Q1 2022 EOP Shares outstanding:
 
Class A Common Stock: 20,000,753 (1) Bank Holding Company
 
was created in Q4 2021. As such, the capital ratios for Q1 2022
 
and Q4 2021 are for the Bank HoldingCompany
 
while Q1 2021 is for the Bank only.(2) NonGAAP.
 
15
exhibit992p16i0.jpg
 
Takeaways Leading Franchise Located in one of the Most Attractive
 
Banking Markets in Florida and the U.S. Experienced and Tested
 
ManagementTeam Robust Organic Growth Low Risk, Commercially
 
Oriented Loan Portfolio Strong Asset Quality, with Minimal
 
Chargeoffs Experienced Since Recapitalization
 
Strong Profitability, with Pathway For Future Enhancement Identified
 
Core Funded Deposit Base with 38.3% NonInterestBearing Deposits (EOP)
 
Balanced Liquidity Profile –73.4% Loan / Deposit
 
Ratio to Support Future Loan Deployment16
 
exhibit992p17i0.jpg
 
Non
GAAP Reconciliation In thousands (except ratios) 3/31/2022
 
Pre
Tax Pre
Provision ("PTPP") Income: Net income$ 4,854 Plus: Provision for income
 
taxes 1,858 Plus: Provision for (recovery, of) credit
losses
PTPP income$ 6,712 PTPP Return on Aver
age Assets: PTPP income$ 6,712 Average assets$ 1,913,484
 
PTPP return on average assets 'I; 1.42% Operating Net Income: Net
 
in
come$ 4854 Less: Net gains (loss es) on sale of securities 21
 
Less: Tax effect on sale of securities (5) Operating net income
$ 4.S
38 Operating PTPP Income: PTPP income$ 6,712 Less: Net
 
gains (losses) on sale of securities 21 Operating PTPP Income $ 6,691
Operating PTPP Return on Average Assets: Operating
 
PTPP income$ 6,691 Average assets$ 1,913,484 Operating
 
PTPP Return on aver
age as
sets;1; 1.42% Operating Return on Average Assets: Operating
 
net income$ 4,83S Average assets$ 1,913,484 Operating return
 
on a
verage assets '1; 1.03% As of or for the three months ended 12/31/2021
 
9/30/2021 6/30/2021 3/31/2021 S 5,650$ 6,593$ 4,053$ 4
,781
1,751 2,088 1263 1,498 : : : QM S 7,401 $$,6S1$ 5,316$ 6,119
 
S 7,401$ 8,681$ 5216$ 6,119 S 1,828,037$ 1,741,423$ 1,660,060$
 
1
,573,881 1.61% 1.98% 1.28% 1.58% s 5,650 S 6,593 S 4,053 S
 
4,781 35 (70) 187 62 2L 17 &L Q5) S 5.624 S 6.646 S 3.912 S
 
4.734
S 7,40
1$$,6S1$ 5216$ 6,119 35 (70)_ 187 62 S 7,366$ 8,8751 $ 5,129$
 
6,057 S 7,366$ 8,751$ 5,129$ 6,057 S 1,828,037$ 1,741,423$ 1,66
0,060$ 1,573,881 1.60% 1.99% 1.24% 1.56% S 5,624$ 6,646$ 3,912$
 
4,734 S 1,828,037$ 1,741,423$ 1,660,060$ 1,5738SI 1.22% 1.51%
0.95%
1.22% (1) Annualized 17
exhibit992p18i0.jpg
 
Non
GAAP Reconciliation In thousands (except per share data) As
 
of and for the three mouths ended /I
\
3/31/2022 12/31/2021 9/30/2021 6/30/2021 3/31/2021 Tangible
 
Book Value per Common Share (at period
end):' Total stockholders
' equity (GAAP) $ 192,039 $ 203,897 $ 201,918 $ 166,302
 
$ 170,425 Less: Intangible assets _ _ _ _ _ Less: Preferred
 
stock . .
. 24.616 32.077 Tangible stockholders' equity (non
GAAP) $ 192,039 $ 203,897 $ 201,918 $ 141,686 $ 138,34S Total
 
shares issued and
outstanding (at period
end): (?> Class A common shares 20,000,753 19,991,753 18,767,541
 
3,SS9,469 3,889,469 Class B common shares _ _ 1224212 1224,2
12 1224,212 Total common shares issued and outstanding
 
20,000,753 19,991,753 19,991,753 5,113,681 5,113,681
Tangible book value per common share (non
GAAP) $ 9.60 $ 1020 $ 10.10 $ 27.71 $ 27.05 Operating Net Income
 
Available to Common Stockholders:1,1 Net income (GAAP) $
 
4,8
54 $ 5,650 $ 6,593 $ 4,053 $ •
« CO r
~
T Less: Preferred dividends 542 754 781 Less: E
xchange and redemption of preferred shares _ _ 89.5S5 _ _ Net
 
income (loss) available to common stockholders (GAAP) 4,854
 
5,6
50 (83,534) 3,299 4,000 Add back: Exchange and redemption of
 
preferred shares _ _ S9.5S5 _ _ Operating net income avail,
 
to c
ommon
stock (non
GAAP) $ 4,854 $ 5,650 $ 6,051 $ 3,299 $ 4,000 Allocation of operating
 
net income per conation stock class: Class A common sto
ck $ 4,854 $ 5,650 $ 5,598 $ 2,509 $ 3,042 Class B common stock
 
$ $ $ 453 $ 790 $ 958 Weighted average shares outstandin
g: Class A common stock Basic 19,994,953 18,913,914 15,121,460
 
3,889,469 3,889,469 Diluted 20.109.783 19.023.6S6 15.187.729
 
3
.933.636 3.913.279 Class B common stock Basic _ _ 6,121,052
 
6,121,052 6,121,052 Diluted
6,121,052 6,121,052 6,121,052 Diluted E
PS:<7> <3) <4> Class A common stock Net income (loss) per
 
diluted share
(GAAP) $ 024 $ 030 $ (5.11) $ 0.64 $ 0.78 Add back: Exchange and
 
redemption of preferred shares
 
5.48
 
Operating net income per diluted share (nonGAAP) $
 
024 $ 030 $ 037 $ 0.64 $ 0.78 Class B common stock Net income
 
(loss) per diluted share (GAAP) $ $ _ $ (1.02) $ 0.13 $ 0.16
 
Add back: Exchange and redemption of preferred shares
 
_ _ 1.09 _ _ Operating net income per diluted share (nonGAAP)
 
$ $ $ 0.07 $ 0.13 $ 0.16 1. The
 
Company believes these nonGAAP measurements
 
are a key indicator of die ongoing earnings power of die
 
Company 2. During the quarter ended September 30.2021.47.473
 
shares of Class C preferred stock and 11.061,552 shares of
 
Class D preferred stock converted into 1027S,072 shares of Class A
 
common stock. Additionally, die Bank closed on die initial
 
public offering of its Class A common stock in July 27,2021.
 
in which it issued 4.600,000 shares of Class A common stock. As
 
such, die total shares issued and outstanding
 
of Class A common stock was 18,767,541 shares at September
 
30,2021. 3. For die quarter ended September 30,2021, basic net loss
 
per share is the same as diluted net loss per share as the inclusion
 
of all potential common shares outstanding would have beenantidilutive.
 
4. During the quarter ended December 31,2021, die Company entered
 
into agreements with die Class B shareholdersto exchange
 
all outstanding Class B nonvoting stock for
 
Class A voting common stock at a ratio of 5 to 1. In calculating net
 
income (loss) per diluted share for the prior quarters presented,
 
die allocation of operating net income available to common stockholders
 
was base don the weighted average shares outstanding per common
 
share class to the total weighted average shares outstanding during
 
each period. The operating net income allocation was calculated
 
using die weighted average shares outstanding of Class B common
 
stock on asconverted basis. 18
 
exhibit992p19i0.jpg
 
Contact Information Lou de la AguileraPresident, CEO
 
& Director(305) 7155186 laguilera@uscentury.com
 
Rob AndersonChief Financial Officer (305) 7155393 rob.anderson@uscentury.com
 
Investor Relations InvestorRelations@uscentury.com19