1

Exhibit 99.1

EARNINGS RELEASE

USCB Financial Holdings, Inc. Reports EPS of $0.22, Operating EPS of $0.29 for Q4 2022

MIAMI – January 26, 2023 – USCB Financial Holdings, Inc. (the “Company”) (NASDAQ: USCB)

, the holding company for U.S.

Century Bank (the “Bank”), reported net income of $4.4 million or $0.22 per diluted share for the three months ended December 31,

2022, compared with net income of $5.7 million or $0.30 per diluted share, for the same period in 2021. 

Near quarter end, the Bank executed a portfolio restructuring strategy which resulted in a sale

of $17.0 million of its lower-yielding

available-for-sale securities for an after-tax loss of $1.5 million or $0.07 EPS in the quarter. Proceeds from the sale will be reinvested

in securities and loans currently yielding, on average, 430-460 basis points higher than the securities that were sold. The loss on sale of

securities is expected to have a nominal impact on tangible book value, as such loss was previously reflected in capital through

accumulated other comprehensive income (AOCI). Additionally, the reinvestment from the sale proceeds into higher yielding earning

assets will have a $0.03 EPS positive impact on 2023 earnings.

Excluding gain (loss) from the sale of securities, Non-GAAP Operating net income was $5.9 million or $0.29 per diluted share for the

fourth quarter ended December 31, 2022, compared to $5.6 million or $0.30 per diluted share, for the same period in 2021. 

"Despite a challenging operating environment, 2022 afforded us extraordinary opportunities for growth and profitability. While a soft

landing for the economy is expected in 2023, we are taking a prudent approach with our balance sheet by limiting growth in certain

assets, maintaining appropriate capital and reserve levels, managing liquidity, and preparing for a range of economic scenarios.” said

Luis de la Aguilera, President and Chief Executive Officer. 

Unless otherwise stated, all percentage comparisons in the bullet points below are calculated for the quarter ended December 31, 2022

compared to the quarter ended December 31, 2021 and annualized where appropriate.

Profitability

•

Annualized return on average assets for the quarter ended December 31, 2022 was 0.86% compared to 1.23% for the fourth quarter

of 2021. Non-GAAP Operating return on assets for the quarter ended December 31, 2022 was 1.14% compared to 1.22% for the

fourth quarter of 2021.

•

Annualized return on average stockholders’ equity for the quarter ended December 31, 2022 was 9.91% compared to 11.08 % for

the fourth quarter of 2021. Non-GAAP Operating return on equity for the quarter ended December 31, 2022 was 13.23% compared

to 11.03% for the fourth quarter of 2021.

•

The efficiency ratio for the quarter ended December 31, 2022 was 59.81% compared to 55.74% for the fourth quarter of 2021. Non-

GAAP Operating efficiency ratio for the quarter ended December 31, 2022 was 53.46% compared to 55.85% for the fourth quarter

of 2021.

•

Net interest margin increased to 3.45% for the quarter ended December 31, 2022 compared to 3.19% for the fourth quarter of 2021.

•

Net interest income before provision for credit losses was $16. 9 million for the quarter ended December 31, 2022, an increase of

$2.8 million or 19.8% compared to the fourth quarter of 2021.

Balance Sheet

•

Total assets were $2.1 billion at December 31, 2022, representing an increase of $231.9 million or 12.5% from December 31, 2021.

•

Total loans were $1.5 billion at December 31, 2022, representing an increase of $317.3 million or 26.7% from December 31, 2021.

•

Total deposits were $1.8 billion at December 31, 2022, representing an increase of $238.9 million or 15.0% from December 31,

2021.

2

•

Total stockholders’ equity was $182.4 million at December 31, 2022, representing a decrease of $21.5 million or 10.5% from

December 31, 2021. Total stockholders’ equity includes unrealized security losses of $44.8 million at December 31, 2022 compared

to unrealized security loss of $2.5 million at December 31, 2021.

Asset Quality

•

The allowance for credit losses increased by $2.4 million to $17.5 million at December 31, 2022 from $15.1 million at December 31,

2021.

•

The allowance for credit losses represented 1.16% of total loans at December 31, 2022 compared to 1.27% at December 31, 2021. 

•

Non-performing loans to total loans was 0.00% at December 31, 2022 compared to 0.10% at December 31, 2021.

Non-interest Income and Non-interest Expense

•

Non-interest income was negative $0.1 million for the three months ended December 31, 2022 compared to $2.6 million for the

same period in 2021. Non-interest income was negative in the fourth quarter of 2022 due to a $2.0 million loss on the sale of

securities. 

•

Non-interest expense was $10.0 million for the three months ended December 31, 2022, an increase of $0.7 million or 7.5%

compared to the same period in 2021. 

Capital

•

As of December 31, 2022,

total risk-based capital ratios for the Company and the Bank were 13.65% and 13.58%, respectively.

•

Tangible book value per common share of $9.12 was negatively affected by $2.24 due to after tax unrealized security losses of

$44.8 million at December 31, 2022. At December 31, 2021, tangible book value of $10.20 was negatively affected by $0. 13 due

to $2.5 million after tax unrealized security losses.

Conference Call and Webcast

The Company will host a conference call on Friday, January 27, 2023, at 9:00 a.m. Eastern Time to discuss the Company’s unaudited

financial results for the quarter ended December 31, 2022. To access the conference call, dial (866) 652-5200 (U.S. toll-free) and ask to

join the USCB Financial Holdings Call. 

Additionally, interested parties can listen to a live webcast of the call in the “Investor Relations” section of the Company’s website

at www.uscentury.com . An archived version of the webcast will be available in the same location shortly after the live call has ended.

About USCB Financial Holdings, Inc.

USCB Financial Holdings, Inc. is the bank holding company for U.S. Century Bank. Established in 2002, U.S. Century Bank is one of

the largest community banks headquartered in Miami, and one of the largest community banks in the state of Florida. U.S. Century Bank

is rated 5-Stars by BauerFinancial, the nation’s leading independent bank rating firm. U.S. Century Bank offers customers a wide range

of financial products and services and supports numerous community organizations, including the Greater Miami Chamber of

Commerce, the South Florida Hispanic Chamber of Commerce, and ChamberSouth. For more information or to find a banking center

near you, please call (305) 715-5200 or visit www.uscentury.com.

Forward-Looking Statements

This earnings release 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. 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 statements. These

forward-looking statements include 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 results of operations and financial

condition from expected developments or events, or business and growth strategies, including anticipated internal growth and the balance

sheet restructuring.

These forward-looking statements involve significant risks and uncertainties that could cause our actual results to differ materially from

those anticipated in such statements. Potential risks and uncertainties include, but are not limited to:

3

•

the strength of the United States economy in general and the strength of the local economies in which we conduct operations;

•

the continuation of the COVID-19 pandemic and its impact on us, our employees, customers and third-party service providers, and

the ultimate extent of the impact of the pandemic and related government stimulus programs;

•

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 credit loss reserve and

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 changes in accounting principles, policies, practices or guidelines, including the effects of the

forthcoming implementation of the Current Expected Credit Losses (“CECL”) standard;

•

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 concentration in loans secured by real estate;

•

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, market, and monetary fluctuations;

•

impacts of international hostilities and geopolitical events

•

increased competition and its effect on the pricing of our products and services as well as our margin;

•

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 earnings release and other filings we make with the Securities and Exchange Commission (“SEC”).

All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will not

differ materially from expectations. Therefore, you are cautioned not to place undue reliance on any forward-looking statements. Further,

forward-looking statements included in this earnings release are made only as of the date hereof, and we undertake no obligation to

update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is 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 the Company filed or will file with the SEC and, for periods prior to the completion of the bank holding

company reorganization in December 2021, the Bank filed with the FDIC.

Non-GAAP Financial Measures

This earnings release includes financial information determined by methods other than in accordance with generally accepted accounting

principles (“GAAP”). This financial information includes certain operating performance measures. Management has included these non-

GAAP 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 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. To the extent applicable, reconciliations of these non-

GAAP measures to the most directly comparable GAAP measures can be found in the ‘Non-GAAP Reconciliation Tables’ included in

the exhibits to this earnings release.

All numbers included in this press release are unaudited unless otherwise noted.

Contacts:

Investor Relations

InvestorRelations@uscentury.com

Media Relations

Martha Guerra-Kattou 

MGuerra@uscentury.com

4

USCB FINANCIAL HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands, except per share data)

Three Months Ended December 31,

Twelve Months Ended December 31,

2022

2021

2022

2021

Interest income:

Loans, including fees

$

17,836

$

12,786

$

60,825

$

48,730

Investment securities

2,306

2,216

9,346

7,886

Interest-bearing deposits in financial institutions

455

29

929

106

Total interest income

20,597

15,031

71,100

56,722

Interest expense:

Interest-bearing checking

34

14

86

59

Savings and money market accounts

2,866

510

5,173

2,082

Time deposits

616

292

1,509

1,531

FHLB advances and other borrowings

215

139

671

554

Total interest expense

3,731

955

7,439

4,226

Net interest income before provision for credit losses

16,866

14,076

63,661

52,496

Provision for credit losses

880

-

2,495

(160)

Net interest income after provision for credit losses

15,986

14,076

61,166

52,656

Non-interest income:

Service fees

1,093

961

4,010

3,609

Gain (loss) on sale of securities available for sale, net

(1,989)

35

(2,529)

214

Gain on sale of loans held for sale, net

205

107

891

1,626

Gain on sale of other assets

-

983

-

983

Loan settlement

-

-

161

2,500

Other non-interest income

568

558

2,695

1,766

Total non-interest income

(123)

2,644

5,228

10,698

Non-interest expense:

Salaries and employee benefits

6,080

5,634

23,943

21,438

Occupancy

1,256

1,267

5,058

5,257

Regulatory assessments and fees

222

93

930

783

Consulting and legal fees

371

539

1,890

1,454

Network and information technology services

483

268

1,806

1,466

Other operating expense

1,602

1,518

5,682

5,279

Total non-interest expense

10,014

9,319

39,309

35,677

Net income before income tax expense

5,849

7,401

27,085

27,677

Income tax expense

1,415

1,751

6,944

6,600

Net income

4,434

5,650

20,141

21,077

Preferred stock dividend

-

-

-

2,077

Exchange and redemption of preferred shares

-

-

-

89,585

Net income (loss) available to common stockholders

$

4,434

$

5,650

$

20,141

$

(70,585)

Per share information:

Net income (loss) per common share, basic

$

0.22

$

0.30

$

1.01

$

(6.72)

Net income (loss) per common share, diluted

$

0.22

$

0.30

$

1.00

$

(6.72)

Weighted average shares outstanding:

Common share, basic

20,000,753

18,913,914

19,999,323

10,507,530

Common share, diluted

20,172,438

19,023,686

20,176,838

10,507,530

5

USCB FINANCIAL HOLDINGS, INC.

SELECTED FINANCIAL DATA (UNAUDITED)

(Dollars in thousands, except per share data)

As of or For the Three Months Ended

12/31/2022

9/30/2022

6/30/2022

3/31/2022

12/31/2021

Income statement data:

Net interest income

$

16,866

$

16,774

$

15,642

$

14,379

$

14,076

Provision for credit losses

880

910

705

-

-

Net interest income after provision for credit losses

15,986

15,864

14,937

14,379

14,076

Service fees

1,093

934

1,083

900

961

Gain (loss) on sale of securities available for sale, net

(1,989)

(558)

(3)

21

35

Gain on sale of loans held for sale, net

205

330

22

334

107

Gain on sale of other assets

-

-

-

-

983

Loan settlement

-

-

-

161

-

Other income

568

1,083

515

529

558

Total non-interest income

(123)

1,789

1,617

1,945

2,644

Salaries and employee benefits

6,080

6,075

5,913

5,875

5,634

Occupancy

1,256

1,281

1,251

1,270

1,267

Regulatory assessments and fees

222

269

226

213

93

Consulting and legal fees

371

604

398

517

539

Network and information technology services

483

488

448

387

268

Other operating expense

1,602

1,415

1,315

1,350

1,518

Total non-interest expense

10,014

10,132

9,551

9,612

9,319

Net income before income tax expense

5,849

7,521

7,003

6,712

7,401

Income tax expense

1,415

1,963

1,708

1,858

1,751

Net income

4,434

5,558

5,295

4,854

5,650

Preferred stock dividend

-

-

-

-

-

Net income available to common stockholders

$

4,434

$

5,558

$

5,295

$

4,854

$

5,650

Per share information:

Net income per common share, basic

$

0.22

$

0.28

$

0.26

$

0.24

$

0.30

Net income per common share, diluted

$

0.22

$

0.28

$

0.26

$

0.24

$

0.30

Balance sheet data (at period-end):

Cash and cash equivalents

$

54,168

$

73,326

$

83,272

$

94,113

$

46,228

Securities available-for-sale

$

230,140

$

248,571

$

339,464

$

392,214

$

401,542

Securities held-to-maturity

$

188,699

$

178,865

$

116,671

$

122,361

$

122,658

Total securities

$

418,839

$

427,436

$

456,135

$

514,575

$

524,200

Loans held for investment

(1)

$

1,507,338

$

1,431,513

$

1,372,733

$

1,258,388

$

1,190,081

Allowance for credit losses

$

(17,487)

$

(16,604)

$

(15,786)

$

(15,074)

$

(15,057)

Total assets

$

2,085,834

$

2,037,453

$

2,016,086

$

1,967,252

$

1,853,939

Non-interest-bearing deposits

$

629,776

$

662,808

$

653,708

$

656,622

$

605,425

Interest-bearing deposits

$

1,199,505

$

1,133,834

$

1,085,012

$

1,056,672

$

984,954

Total deposits

$

1,829,281

$

1,796,642

$

1,738,720

$

1,713,294

$

1,590,379

FHLB advances and other borrowings

$

46,000

$

26,000

$

66,000

$

36,000

$

36,000

Total liabilities

$

1,903,406

$

1,860,036

$

1,836,018

$

1,775,213

$

1,650,042

Total stockholders' equity

$

182,428

$

177,417

$

180,068

$

192,039

$

203,897

Capital ratios:

Leverage ratio

9.61%

9.48%

9.43%

9.47%

9.55%

Common equity tier 1 capital

12.53%

12.56%

12.65%

13.35%

13.70%

Tier 1 risk-based capital

12.53%

12.56%

12.65%

13.35%

13.70%

Total risk-based capital 

13.65%

13.65%

13.74%

14.49%

14.92%

(1) Loan amounts include deferred fees/costs.

6

USCB FINANCIAL HOLDINGS, INC.

AVERAGE BALANCES, RATIOS, AND OTHER DATA (UNAUDITED)

(Dollars in thousands)

As of or For the Three Months Ended

12/31/2022

9/30/2022

6/30/2022

3/31/2022

12/31/2021

Average balance sheet data:

Cash and cash equivalents

$

61,892

$

77,887

$

80,254

$

99,911

$

87,819

Securities available-for-sale

$

242,144

$

331,206

$

370,933

$

385,748

$

374,589

Securities held-to-maturity

$

184,459

$

116,733

$

120,130

$

122,381

$

114,108

Total securities

$

426,603

$

447,939

$

491,063

$

508,129

$

488,697

Loans held for investment

(1)

$

1,456,780

$

1,398,761

$

1,296,476

$

1,211,432

$

1,158,755

Total assets

$

2,051,867

$

2,026,791

$

1,968,381

$

1,913,484

$

1,828,037

Interest-bearing deposits

$

1,150,049

$

1,107,129

$

1,071,709

$

1,023,844

$

958,241

Non-interest-bearing deposits

$

653,820

$

655,853

$

644,975

$

626,400

$

603,735

Total deposits

$

1,803,869

$

1,762,982

$

1,716,684

$

1,650,244

$

1,561,976

FHLB advances and other borrowings

$

37,500

$

43,935

$

36,330

$

36,011

$

36,000

Total liabilities

$

1,874,311

$

1,841,503

$

1,781,784

$

1,711,624

$

1,625,675

Total stockholders' equity

$

177,556

$

185,288

$

186,597

$

201,860

$

202,362

Performance ratios:

Return on average assets

(2)

0.86%

1.09%

1.08%

1.03%

1.23%

Return on average equity

(2)

9.91%

11.90%

11.38%

9.75%

11.08%

Net interest margin

(2)

3.45%

3.47%

3.37%

3.22%

3.19%

Non-interest income to average assets

(2)

(0.02)%

0.35%

0.33%

0.41%

0.57%

Efficiency ratio

(3)

59.81%

54.58%

55.34%

58.88%

55.74%

Loans by type (at period end):

(4)

Residential real estate

$

185,636

$

186,551

$

203,662

$

204,317

$

201,359

Commercial real estate

$

970,410

$

928,531

$

843,445

$

782,072

$

704,988

Commercial and industrial

$

126,984

$

121,145

$

131,271

$

134,832

$

146,592

Foreign banks

$

93,769

$

94,450

$

84,770

$

63,985

$

59,491

Consumer and other 

$

130,429

$

100,845

$

109,250

$

73,765

$

79,229

Asset quality data:

Allowance for credit losses to total loans

1.16%

1.16%

1.15%

1.20%

1.27%

Allowance for credit losses to non-performing loans

- %

- %

- %

- %

1,265%

Non-accrual loans less non-accrual TDRs

-

-

-

-

1,190

Non-accrual TDRs

-

-

-

-

-

Loans over 90 days past due and accruing

-

-

-

-

-

Total non-performing loans

(5)

-

-

-

-

1,190

Non-performing loans to total loans

- %

- %

- %

- %

0.10%

Non-performing assets to total assets

- %

- %

- %

- %

0.06%

Net charge-offs (recoveries of) to average loans

(2)

(0.00)%

0.03%

(0.00)%

(0.01)%

(0.05)%

Net charge-offs (recovery of) credit losses

(2)

91

(7)

(17)

(157)

Interest rates and yields:

(2)

Loans

4.86%

4.53%

4.35%

4.35%

4.32%

Investment securities 

2.13%

1.94%

2.04%

1.85%

1.81%

Total interest-earning assets

4.21%

3.82%

3.60%

3.43%

3.41%

Deposits

0.77%

0.34%

0.21%

0.20%

0.21%

FHLB advances and other borrowings

2.27%

1.63%

1.53%

1.54%

1.51%

Total interest-bearing liabilities

1.25%

0.59%

0.38%

0.37%

0.38%

Other information:

Full-time equivalent employees

191

191

192

190

187

(1) Loan amounts include deferred fees/costs.

(2) Annualized.

(3) Efficiency ratio is defined as total non-interest expense divided by sum of net interest income and total non-interest income.

(4) Loan amounts exclude deferred fees/costs.

(5) The amounts for total non-performing loans and total non-performing assets are the same for the dates presented since there were no impaired investments or other

real estate owned (OREO) recorded.

7

USCB FINANCIAL HOLDINGS, INC. 

NET INTEREST MARGIN (UNAUDITED)

(Dollars in thousands)

Three Months Ended December 31,

2022

2021

Average 

Balance

Interest

Yield/Rate

(1)

Average 

Balance

Interest

Yield/Rate

(1)

Assets

Interest-earning assets:

Loans

(2)

$

1,456,780

$

17,836

4.86%

$

1,158,755

$

12,786

4.32%

Investment securities

(3)

429,020

2,306

2.13%

490,797

2,216

1.81%

Other interest-earnings assets

53,717

455

3.36%

80,170

29

0.14%

Total interest-earning assets

1,939,517

20,597

4.21%

1,729,722

15,031

3.41%

Non-interest-earning assets

112,350

98,315

Total assets

$

2,051,867

$

1,828,037

Liabilities and stockholders' equity

Interest-bearing liabilities:

Interest-bearing checking

$

61,976

34

0.22%

$

56,558

14

0.10%

Saving and money market deposits

871,269

2,866

1.31%

673,993

510

0.30%

Time deposits

216,804

616

1.13%

227,690

292

0.51%

Total interest-bearing deposits

1,150,049

3,516

1.21%

958,241

816

0.34%

FHLB advances and other borrowings

37,500

215

2.27%

36,000

139

1.51%

Total interest-bearing liabilities

1,187,549

3,731

1.25%

994,241

955

0.38%

Non-interest-bearing demand deposits

653,820

603,735

Other non-interest-bearing liabilities

32,942

27,699

Total liabilities

1,874,311

1,625,675

Stockholders' equity

177,556

202,362

Total liabilities and stockholders' equity

$

2,051,867

$

1,828,037

Net interest income

$

16,866

$

14,076

Net interest spread

(4)

2.96%

3.03%

Net interest margin

(5)

3.45%

3.19%

(1) Annualized.

(2) Average loan balances include non-accrual loans. Interest income on loans includes accretion of deferred loan fees, net of deferred loan costs.

(3) At fair value except for securities held to maturity. This amount includes FHLB stock.

(4) Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities.

(5) Net interest margin is the ratio of net interest income to total interest-earning assets.

8

USCB FINANCIAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

(Dollars in thousands)

As of or For the Three Months Ended

12/31/2022

9/30/2022

6/30/2022

3/31/2022

12/31/2021

Pre-tax pre-provision ("PTPP") income:

Net income

$

4,434

$

5,558

$

5,295

$

4,854

$

5,650

Plus: Provision for income taxes

1,415

1,963

1,708

1,858

1,751

Plus: Provision for credit losses

880

910

705

-

-

PTPP income

$

6,729

$

8,431

$

7,708

$

6,712

$

7,401

PTPP return on average assets:

PTPP income

$

6,729

$

8,431

$

7,708

$

6,712

$

7,401

Average assets

$

2,051,867

$

2,026,791

$

1,968,381

$

1,913,484

$

1,828,037

PTPP return on average assets

(1)

1.30%

1.65%

1.57%

1.42%

1.61%

Operating net income:

Net income

$

4,434

$

5,558

$

5,295

$

4,854

$

5,650

Less: Net gains (losses) on sale of securities

(1,989)

(558)

(3)

21

35

Less: Tax effect on sale of securities

504

141

1

(5)

(9)

Operating net income

$

5,919

$

5,975

$

5,297

$

4,838

$

5,624

Operating PTPP income:

PTPP income

$

6,729

$

8,431

$

7,708

$

6,712

$

7,401

Less: Net gains (losses) on sale of securities

(1,989)

(558)

(3)

21

35

Operating PTPP income

$

8,718

$

8,989

$

7,711

$

6,691

$

7,366

Operating PTPP return on average assets:

Operating PTPP income

$

8,718

$

8,989

$

7,711

$

6,691

$

7,366

Average assets

$

2,051,867

$

2,026,791

$

1,968,381

$

1,913,484

$

1,828,037

Operating PTPP return on average assets

(1)

1.69%

1.76%

1.57%

1.42%

1.60%

Operating return on average assets:

Operating net income

$

5,919

$

5,975

$

5,297

$

4,838

$

5,624

Average assets

$

2,051,867

$

2,026,791

$

1,968,381

$

1,913,484

$

1,828,037

Operating return on average assets

(1)

1.14%

1.17%

1.08%

1.03%

1.22%

Operating return on average equity:

Operating net income

$

5,919

$

5,975

$

5,297

$

4,838

$

5,624

Average equity

177,556

185,288

186,597

201,860

202,362

Operating return on average equity 

13.23%

12.79%

11.39%

9.72%

11.03%

Operating Revenue:

 Net interest income

$

16,866

$

16,774

$

15,642

$

14,379

$

14,076

 Non-interest income

(123)

1,789

1,617

1,945

2,644

 Less: Net gains (losses) on sale of securities

(1,989)

(558)

(3)

21

35

 Operating revenue

18,732

19,121

17,262

16,303

16,685

Operating Efficiency Ratio:

 Total non-interest expense

$

10,014

$

10,132

$

9,551

$

9,612

$

9,319

 Operating revenue

18,732

19,121

17,262

16,303

16,685

 Operating efficiency ratio

53.46%

52.99%

55.33%

58.96%

55.85%

(1) Annualized.

9

USCB FINANCIAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

(Dollars in thousands, except per share data)

As of or For the Three Months Ended

12/31/2022

9/30/2022

6/30/2022

3/31/2022

12/31/2021

Tangible book value per common share (at period-end):

(1)

Total stockholders' equity

$

182,428

$

177,417

$

180,068

$

192,039

$

203,897

Less: Intangible assets

-

-

-

-

-

Tangible stockholders' equity

$

182,428

$

177,417

$

180,068

$

192,039

$

203,897

Total shares issued and outstanding (at period-end):

Common shares

20,000,753

20,000,753

20,000,753

20,000,753

19,991,753

Total common shares issued and outstanding

20,000,753

20,000,753

20,000,753

20,000,753

19,991,753

Tangible book value per common share

(2)

$

9.12

$

8.87

$

9.00

$

9.60

$

10.20

Operating diluted net income per common share:

(1)

Operational Net Income

$

5,919

$

5,975

$

5,297

$

4,838

$

5,624

Total weighted average diluted common stock

20,172,438

20,148,208

20,171,261

20,109,783

19,023,686

Operating diluted net income per common share:

$

0.29

$

0.30

$

0.26

$

0.24

$

0.30

Tangible Common Equity/Tangible Assets

 Tangible stockholders' equity

182,428

177,417

180,068

192,039

203,897

 Tangible Assets

2,085,834

2,037,453

2,016,086

1,967,252

1,853,939

Tangible Common Equity/Tangible Assets

8.75%

8.71%

8.93%

9.76%

11.00%

(1) The Company believes these non-GAAP 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.