ex_195336.htm

EX-99.1 2 ex_195342.htm EXHIBIT 99.1 ex_195336.htm

Exhibit 99.1

	News Release
	Republic First Bancorp, Inc.
	July 27, 2020

REPUBLIC FIRST BANCORP, INC. REPORTS SECOND QUARTER FINANCIAL RESULTS

NAMED AMERICA’S #1 BANK FOR SERVICE BY FORBES MAGAZINE

Philadelphia, PA, July 27, 2020 (GlobeNewswire) – Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the period ended June 30, 2020.

Q2-2020 Financial Highlights

●	During the second quarter of 2020 Republic Bank was named as America’s # 1 Bank for Service in a recent national Forbes survey to identify which financial institutions have the most satisfied customers.

●

We originated $682 million in loans under the Paycheck Protection Program (PPP) administered by the SBA providing crucial funding for small business throughout our footprint. Gross origination fees of $22 million were earned through this program which will be recognized as income over the life of the loans.

●	Profitability improved as the Company reported net income of $2.5 million, or $0.04 per share, during the second quarter of 2020 compared to a net loss of $0.6 million, or ($0.01) per share during the first quarter of 2020.

●	Pre-tax pre-provision earnings (PTPP) increased to $4.2 million during the second quarter of 2020 compared to $27 thousand in the first quarter of 2020 and $0.5 million in the second quarter of 2019.

●

On a linked quarter basis, total revenue increased 13% during the second quarter of 2020 while non-interest expense decreased by 2% compared to the first quarter of 2020. Year over year total revenue increased 17% and non-interest expense increased 3% during the quarter ended June 30, 2020 compared to the quarter ended June 30, 2019.

●

Asset quality continues to improve as the ratio of non-performing assets to total assets declined to 0.31% as of June 30, 2020. Only 2% of our loan customers were deferring loan payments as of July 24, 2020. These deferrals relate to approximately 7% of outstanding loan balances excluding PPP loans.

●	Total loans grew $1.0 billion, or 69%, to $2.5 billion as of June 30, 2020 compared to $1.5 billion at June 30, 2019. Excluding the impact of the PPP loan program loans grew $380 million, or 25%, year over year.

●	Total deposits increased by $1.1 billion, or 44%, to $3.6 billion as of June 30, 2020 compared to $2.5 billion as of June 30, 2019. Excluding the impact of the PPP loan program deposits grew $716 million, or 28%, year over year.

Vernon W. Hill, II, Chairman of Republic First Bancorp said:

“In the second quarter ‘The Power of Red is Back’ expansion campaign continued to deliver exceptional service during these unprecedented times. Our stores remained operational throughout the quarter serving customers in any way possible in a safe and efficient manner. Through our participation in the PPP loan program authorized by the CARES Act we were able assist thousands of small businesses by providing critical access to funding to support operations in the midst of an economic shutdown.”

“In recognition of our unwavering commitment to extraordinary customer service and convenience our FANS responded to a recent Forbes survey and Republic was ranked as America’s #1 Bank for Service. The goal of our model is to create FANS NOT CUSTOMERS, who join our brand, remain loyal and refer family and friends. The results of the Forbes survey not only demonstrates the success of our model, but also shows that we deliver on our commitment to service better that every other bank in the country.”

Republic will launch its new brand campaign as America’s #1 Bank for Service during the third quarter of 2020.

Harry D. Madonna, President and Chief Executive Officer of Republic First Bancorp added:

“Net income during 2019 was negatively impacted by the challenging nature of the interest rate environment and costs required to initiate our expansion into New York City. During the second quarter of 2020 we returned to profitability through the dedication and commitment of every member of the Republic Bank Team to improve earnings. We have consistently stated that it is our goal to deliver best in class service across all delivery channels…..in-store, by phone, online and mobile options....as we strive to create new FANS each and every day. We are focused on meeting that goal in the most efficient manner possible.”

Paycheck Protection Program

During the second quarter the Republic Bank Team turned its attention to the needs of small businesses in our community. The Paycheck Protection Program included in the CARES Act authorized financial institutions to make loans to companies that have been impacted by the devastating economic effects of the coronavirus (COVID-19) pandemic. We responded by quickly developing a process to accept applications for the program not only from our valued small business customers, but from non-customers throughout the community as well.

PPP Loan Program Highlights

Republic Bank recognized the SBA PPP Loan Program as an opportunity to help existing and new small business customers actively participated in the program by accepting applications.

As of June 30, 2020 Republic has:

●	Originated $682 million in PPP loans

●	Related to more than 4,800 PPP loan applications

●	More than 50% of the applications received were from small businesses that were not existing customers of Republic Bank, many of which have already switched their primary banking relationship to Republic Bank

●	The average loan size of all PPP loans approved was $140 thousand

●	Gross origination fees of $22 million were earned by Republic which will be recognized as income over the life of the loans

●	Funding for this program was provided through the Federal Reserve PPP Lending Facility, which has resulted in exclusion of the PPP asset balances from the leverage ratio calculation.

As a percentage of existing loan balances outstanding as of March 31, 2020, the $682 million in PPP loans originated by Republic amounted to 36% making us one of the top PPP lenders in the entire country.

Loss Mitigation and Loan Portfolio Analysis

Management has taken a proactive approach to analyze and prepare for the potential challenges to be faced as the effects of the economic shutdown begin to unfold. A detailed analysis of loan concentrations and segments that may represent the areas of highest risk has been prepared. Our commercial lending team has initiated contact with many of our loan customers to discuss the impact that the pandemic has had on their businesses to date and the expected ramifications that may be felt in the future. We have granted payment deferrals for customers that made a request and had an immediate need for assistance.

Management believes exposure in the loan portfolio to the high risk industries most impacted by the current economic conditions is limited. Loans to customers in the accommodations and food services industry (i.e. hotels and restaurants) amount to 7% of the total loans outstanding as of June 30, 2020. Loans to customers involved in the oil and gas industry (refineries) are less than 1% of outstanding loans and credit card receivables are also less than 1% of total loans as of June 30, 2020.

We believe the combination of ongoing communication with our customers, loan payment deferrals, increased focus on risk management practices, and access to government programs such as the PPP Loan Program should help mitigate potential future period losses.

The following table summarizes the number of loan customers that have been granted payment deferrals along with the related loan outstanding balances through the period ended June 30, 2020:

($ in millions)	# of Loan Accounts		% of Total Accts			Loan Balances		% of Total Loan Balances*

Deferral of Principal Only		251		5	%	$	270		14	%
Deferral of Principal and Interest		192		4	%		145		8	%
Total Deferrals		443		9	%	$	415		22	%

Total Deferrals (as of July 24, 2020)		103		2	%	$	124		7	%

*Note: PPP loans excluded from total loans when calculating % of total loan balances

As of the date of this release more than 75% of the customers that were granted approval for deferral of loan payments have resumed normal principal and interest payments on their outstanding loan balances in the early stages of the third quarter of 2020. During the month of July 2020, the number of customers that have continued with the deferral of loan payments has declined to 103, or 2% of the total loan customers and the related outstanding loan balances have reduced to $124 million, or 7% of the total loan balances outstanding.

Asset Quality

The Company’s asset quality ratios are highlighted below:

	Three Months Ended
	06/30/20			03/31/20			06/30/19

Non-performing assets / capital and reserves		5	%		6	%		6	%
Non-performing assets / total assets		0.31	%		0.46	%		0.53	%
Quarterly net loan charge-offs / average loans		0.03	%		0.00	%		(0.04	%)
Allowance for loan losses / gross loans		0.43	%		0.54	%		0.53	%
Allowance for loan losses / non-performing loans		87	%		72	%		86	%

The percentage of non-performing assets to total assets decreased to 0.31% at June 30, 2020, compared to 0.53% at June 30, 2019. The ratio of non-performing assets to capital and reserves decreased to 5% at June 30, 2020 compared to 6% at June 30, 2019 primarily as a result of decreases in non-performing assets over the last 12 months.

Quarterly Trend

Profitability in previous quarters was impacted by the inversion of the yield curve and the Company’s strategic decision to enter a new market during 2019. The Company continues to focus on improvement of its operating leverage. The following table highlights changes to some of the key financial metrics that demonstrate this progress:

	QTD			QTD			QTD			QTD			QTD
	06/30/19			09/30/19			12/31/19			03/31/20			06/30/20
Pre-Tax Pre-Provision Earnings (PTPP)	$	0.5		$	(1.9	)	$	(2.4	)	$	-		$	4.2

% Change in Revenue Qtr-Qtr		10	%		(2	%)		(3%	)		9	%		13	%
% Change in Expense Qtr-Qtr		11	%		7	%		(1%	)		(1	%)		(2	%)

Financial Summary for the Period Ended June 30, 2020

The changes in the balance sheet as of June 30, 2020 were significantly impacted by the effect of the PPP loan program. A portion of the increase in cash balances, outstanding loans, demand deposits and short-term borrowings will be short-term in nature and will change as the borrowers that received PPP loans submit applications for forgiveness to the SBA in the coming months. A summary of the balance sheet presented with and without the impact of the PPP loan program for the period ended June 30, 2020 can be found in the following table:

				Excluding
	Actual			PPP Program			Actual			YOY Growth					YOY Growth
($ amounts in millions)	06/30/20			06/30/20			06/30/19			(Including PPP)					(Excluding PPP)

Cash and Cash Equivalents	$	691		$	506		$	130		$	561		432	%	$	376		289	%
Investment Securities		942			942			1,062			(120	)	(11	%)		(120	)	(11	%)
Loans Held for Sale		26			26			23			3		13	%		3		13	%

Loans Receivable		2,542			1,889			1,509			1,033		69	%		380		25	%
Allowance for Loan Losses		(11	)		(11	)		(8	)		(3	)	38	%		(3	)	38	%
Net Loans		2,531			1,878			1,501			1,030		69	%		377		25	%

Premises and Equipment		121			121			105			16		15	%		16		15	%
Other Assets		123			123			120			3		3	%		3		3	%


Total Assets	$	4,434		$	3,596		$	2,941		$	1,493		51	%	$	655		22	%

Non-interest Bearing Deposits	$	1,096		$	696		$	544		$	552		101	%	$	152		28	%
Interest Bearing Deposits		2,548			2,548			1,984			564		28	%		564		28	%
Total Deposits		3,644			3,244			2,528			1,116		44	%		716		28	%

Short-term Borrowings		438			-			69			369		535	%		(69	)	(100	%)
Subordinated Debt		11			11			11			-		0	%		-		0	%
Other Liabilities		86			86			82			4		5	%		4		5	%

Total Liabilities		4,179			3,341			2,690			1,489		55	%		651		24	%

Common Stock and APIC		273			273			271			2		1	%		2		1	%
Accumulated Deficit		(10	)		(10	)		(8	)		(2	)	25	%		(2	)	25	%
Treasury Stock/Def Comp Plan		(4	)		(4	)		(4	)		-		0	%		-		0	%
Acc Comp Other Inc		(4	)		(4	)		(8	)		4		(50	%)		4		(50	%)

Total Shareholders' Equity		255			255			251			4		2	%		4		2	%

Total Liabilities & Shareholders' Equity	$	4,434		$	3,596		$	2,941		$	1,493		51	%	$	655		22	%

A summary of the income statement for the period ended June 30, 2020 can be found in the following table:

	Three Months Ended									Six Months Ended
	06/30/20			06/30/19			Change			06/30/20			06/30/19			Change
Total Revenue	$	36.3		$	33.3			9	%	$	70.1		$	63.7			10	%
Net Income		2.5			0.4			559	%		1.9			0.8			138	%
Net Income per share	$	0.04		$	0.01			300	%	$	0.03		$	0.01			200	%
Net Interest Margin		2.55	%		2.94	%					2.64	%		2.97	%

● Total assets increased by $1.5 billion, or 51%, to $4.4 billion as of June 30, 2020 compared to $2.9 billion as of June 30, 2019. Excluding the impact of the PPP loan program total assets increased by $655 million, or 22%, as during the twelve month period ended June 30, 2020.

● We have thirty convenient store locations open today. During the first quarter of 2020 we opened a new store in Northfield, NJ. Construction is ongoing on a site in Bensalem, PA. There are also multiple sites in various stages of development for future store locations.

● Profitability improved quarter to quarter as we reported net income of $2.5 million, or $0.04 per share, for the three months ended June 30, 2020 compared to a net loss of $0.6 million, or $(0.01) per share for the three months ended March 31, 2020. We reported net income of $0.4 million, or $0.01 per share, for the three months ended June 30, 2019.

● The net interest margin decreased by 21 basis points to 2.55% for the three months ended June 30, 2020 compared to 2.76% for the three months ended March 31, 2020. The decline in the margin was driven by the impact of the PPP loan program that were added to the balance sheet during the second quarter, along with the lower interest rate environment as a result of rate reductions by the Federal Reserve Bank. Excluding the impact of the PPP loan program the net interest margin would have been 2.70% for the three months ended June 30, 2020.

● During the first quarter we entered into a branding agreement with Visa to convert all ATM and debit cards to Visa cards which will provide a number of opportunities to enhance revenue growth in the coming years. In the second quarter we entered into another agreement with Visa to handle the processing of all ATM and debit card transactions. This agreement is expected to reduce the cost associated with the processing of these transactions.

● The Company’s residential mortgage division, Oak Mortgage, is serving the home financing needs of customers throughout its footprint. Loan production during the first half of 2020 was strong despite the impact of the CODID-19 pandemic and the pipeline for the second half of the year looks equally as promising. The Oak Mortgage team has originated more than $500 million in mortgage loans over the last twelve months.

● The Company’s Total Risk-Based Capital ratio was 12.00% and Tier I Leverage Ratio was 7.58% at June 30, 2020.

● Book value per common share increased to $4.34 as of June 30, 2020 compared to $4.27 as of June 30, 2019.

Income Statement

The major components of the income statement are as follows (dollars in thousands, except per share data):

	Three Months Ended
	06/30/20		03/31/20			% Change			06/30/19		% Change
Net Interest Income	$	22,427	$	20,754			8	%	$	19,371		16	%
Non-interest Income		8,424		6,545			29	%		7,026		20	%
Total Revenue		30,851		27,299			13	%		26,397		17	%
Provision for Loan Losses		1,000		950			5	%		-		-
Non-interest Expense		26,664		27,272			(2	%)		25,911		3	%
Income (Loss) Before Taxes		3,187		(923	)		445	%		486		556	%
Provision (Benefit) for Taxes		675		(330	)		305	%		105		543	%
Net Income (Loss)		2,512		(593	)		524	%		381		559	%

Net Income (Loss) per Share	$	0.04	$	(0.01	)		500	%	$	0.01		300	%

	Six Months Ended
	06/30/20		06/30/19		% Change
Net Interest Income	$	43,181	$	38,511		12	%
Non-interest Income		14,969		11,971		25	%
Total Revenue		58,150		50,482		15	%
Provision for Loan Losses		1,950		300		550	%
Non-interest Expense		53,936		49,178		10	%
Income Before Taxes		2,264		1,004		125	%
Provision for Taxes		345		197		75	%
Net Income		1,919		807		138	%
Net Income per Share	$	0.03	$	0.01		200	%

The Company reported net income of $2.5 million, or $0.04 per share, for the three month period ended June 30, 2020, compared to net income of $381 thousand, or $0.01 per share, for the three month period ended June 30, 2019.

Interest income increased by $1.6 million, or 6%, to $27.9 million for the quarter ended June 30, 2020 compared to $26.2 million for the quarter ended June 30, 2019. The increase in interest income is attributable to the growth in interest-earning assets over the last twelve months driven by the Company’s “Power of Red is Back” expansion strategy. We have also begun to amortize the fees associated with the origination of PPP loans during the second quarter which is reported as interest income. $1.5 million in PPP fees were recorded as income during the quarter ended June 30, 2020 with the remaining balance to be recognized over the life of the loans.

Interest expense decreased by $1.4 million, or 21%, to $5.4 million for the quarter ended June 30, 2020 compared to $6.9 million for the quarter ended June 30, 2019. The decrease in interest expense was primarily driven by a reduction in the cost of deposits as a result of the decrease in the Fed Funds rate during the latter part of the first quarter.

The net interest margin for the three month period ended June 30, 2020 decreased by 39 basis points to 2.55% compared to 2.94% for the three month period ended June 30, 2019. We experienced margin compression throughout 2019 as a result of the flattening of the yield curve. The interest rate on the loans originated under the PPP loan program is 1.00% which caused a decline in the yield on interest earning assets in the second quarter of 2020. In addition, the rate cuts enacted by the Federal Reserve Bank during the first quarter of 2020 has created a lower interest rate environment. The net interest margin excluding the impact of the PPP loan program would have been 2.70%.

Non-interest income increased by $1.4 million, or 20%, to $8.4 million for the three month period ended June 30, 2020, compared to $7.0 million for the three month period ended June 30, 2019. The increase is attributable to gains on the sale of investment securities, higher service fees on deposit accounts which is driven by growth in deposit balances and an increase in the number of deposit accounts, and mortgage banking income driven by mortgage loan originations, partially offset by a decrease in gains on the sale of SBA loans.

Non-interest expense increased by 3%, to $26.7 million during the quarter ended June 30, 2020 compared to $25.9 million during the quarter ended June 30, 2019. The growth in expenses were mainly caused by an increase in occupancy and equipment expenses associated with our growth strategy. Cost control initiatives identified by management have begun to take effect as non-interest expense declined for the third consecutive quarter.

On a linked quarter basis, total revenue increased by 13% during the second quarter of 2020 while non-interest expense declined by 2%. Year over year total revenue increased by 17% and non-interest expense increased by 3% during the second quarter of 2020 compared to the second quarter of 2019.

Deposits

Deposits by type of account are as follows (dollars in thousands):

Description	06/30/20		06/30/19		% Change			03/31/20		% Change

Demand noninterest-bearing	$	1,095,782	$	544,406		101	%	$	676,482		62	%
Demand interest-bearing		1,435,198		1,072,415		34	%		1,276,816		12	%
Money market and savings		902,528		719,075		26	%		768,550		17	%
Certificates of deposit		210,446		192,081		10	%		222,631		(5	%)
Total deposits	$	3,643,954	$	2,527,977		44	%	$	2,944,479		24	%

Deposits increased to $3.6 billion at June 30, 2020 compared to $2.5 billion at June 30, 2019. This increase is partially attributed to our growth strategy to increase the number of stores and expand the reach of our banking model which focuses on high levels of customer service and convenience and drives the gathering of low-cost, core deposits. We recognized strong growth in demand deposit balances, including an increase in non-interest bearing demand deposits of 101%, year over year as a result of the successful execution of our strategy. The increase in demand deposits during the second quarter is also a result of our participation in the PPP loan program. When these loans were closed the funds were deposited into Republic Bank checking accounts. These deposits are expected to decline as the borrowers spend the funds on qualified expenses under the program.

Lending

Loans by type are as follows (dollars in thousands):

Description	06/30/20		% of Total			06/30/19		% of Total			03/31/20		% of Total

Commercial and industrial	$	224,504		9	%	$	189,632		13	%	$	241,754		13	%
Owner occupied real estate		434,422		17	%		381,852		25	%		436,499		23	%
Commercial real estate		664,605		26	%		553,644		37	%		668,462		36	%
Construction and land develop		150,157		6	%		111,474		7	%		144,215		8	%
Residential mortgage		313,287		12	%		173,963		12	%		287,425		15	%
Paycheck protection program (net)		653,593		26	%		-		-	%		-		-	%
Consumer and other		101,680		4	%		98,155		6	%		103,682		5	%
Gross loans	$	2,542,248		100	%	$	1,508,720		100	%	$	1,882,037		100	%

Gross loans increased by $1.0 billion, or 69%, to $2.5 billion at June 30, 2020 compared to $1.5 billion at June 30, 2019 primarily related to PPP loan originations in the current quarter. In addition, we continue to see results from the continued success with the relationship banking model which has driven a steady flow in quality loan demand over the last twelve months. Excluding the addition of the PPP loans during the second quarter of 2020, loans still grew $380 million, or 25%, when compared to the balance as of June 30, 2019. We experienced strong growth across all loan categories.

Capital

The Company’s capital ratios at June 30, 2020 were as follows:

	Actual 06/30/20 Bancorp			Actual 06/30/20 Bank			Regulatory Guidelines “Well Capitalized”

Leverage Ratio		7.58	%		7.29	%		5.00	%
Common Equity Ratio		11.01	%		11.08	%		6.50	%
Tier 1 Risk Based Capital		11.51	%		11.08	%		8.00	%
Total Risk Based Capital		12.00	%		11.57	%		10.00	%
Tangible Common Equity		5.65	%		5.58	%		n/a

Total shareholders’ equity increased to $255 million at June 30, 2020 compared to $251 million at June 30, 2019. Book value per common share increased to $4.34 at June 30, 2020 compared to $4.27 per share at June 30, 2019.

Analyst and Investor Call

An analyst and investor call will be held on the following date and time:

Date:	July 27, 2020
Time:	11:00am (EST)
From the U.S. dial:	(800) 774-6070 [US Toll Free] or
	(630) 691-2753 [US Toll]
Participant Pin:	7859 277#

An operator will assist you in joining the call.

About Republic Bank

Republic Bank, a subsidiary of Republic First Bancorp, Inc., is a full-service, state-chartered commercial bank, whose deposits are insured up to the applicable limits by the Federal Deposit Insurance Corporation (FDIC). The Bank provides diversified financial products through its thirty stores located in Greater Philadelphia, Southern New Jersey and New York City. Republic Bank stores are open 7 days a week, 361 days a year, with extended lobby and drive-thru hours providing customers with some of the most convenient hours compared to any bank in its market. The Bank offers free checking, free coin counting, ATM/Debit cards issued on the spot and access to more than 55,000 surcharge free ATMs worldwide via the Allpoint Network. The Bank also offers a wide range of residential mortgage products through its mortgage division which does business under the name of Oak Mortgage Company. For more information about Republic Bank, visit www.myrepublicbank.com.

Forward Looking Statements

The Company may from time to time make written or oral “forward-looking statements”, including statements contained in this release and in the Company's filings with the Securities and Exchange Commission. The forward-looking statements contained herein, are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements. For example, risks and uncertainties can arise with changes in: general economic conditions, including turmoil in the financial markets and related efforts of government agencies to stabilize the financial system; the adequacy of our allowance for loan losses and our methodology for determining such allowance; adverse changes in our loan portfolio and credit risk-related losses and expenses; concentrations within our loan portfolio, including our exposure to commercial real estate loans, and to our primary service area; changes in interest rates; business conditions in the financial services industry, including competitive pressure among financial services companies, new service and product offerings by competitors, price pressures and similar items; deposit flows; loan demand; the regulatory environment, including evolving banking industry standards, changes in legislation or regulation; impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act; our securities portfolio and the valuation of our securities; accounting principles, policies and guidelines as well as estimates and assumptions used in the preparation of our financial statements; rapidly changing technology; litigation liabilities, including costs, expenses, settlements and judgments; the effects of health emergencies, including the spread of infectious diseases and pandemics; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services. You should carefully review the risk factors described in the Form 10-K for the year ended December 31, 2019, the Form 10-Q for the quarter ended March 31, 2020 and other documents the Company files from time to time with the Securities and Exchange Commission. The words “would be,” “could be,” “should be,” “probability,” “risk,” “target,” “objective,” “may,” “will,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect” and similar expressions or variations on such expressions are intended to identify forward-looking statements. All such statements are made in good faith by the Company pursuant to the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company, except as may be required by applicable law or regulations.

Source:	Republic First Bancorp, Inc.

Contact:	Frank A. Cavallaro, CFO
	(215) 735-4422

Republic First Bancorp, Inc.

Consolidated Balance Sheets

(Unaudited)

	June 30,			March 31,			June 30,
(dollars in thousands, except per share amounts)	2020			2020			2019

ASSETS
Cash and due from banks	$	36,786		$	32,581		$	38,770
Interest-bearing deposits and federal funds sold		654,458			23,936			90,744
Total cash and cash equivalents		691,244			56,517			129,514

Securities - Available for sale		382,221			497,511			338,286
Securities - Held to maturity		556,159			611,914			718,534
Restricted stock		3,789			2,746			5,130
Total investment securities		942,169			1,112,171			1,061,950

Loans held for sale		26,126			16,820			23,412

Loans receivable		2,542,248			1,882,037			1,508,720
Allowance for loan losses		(11,040	)		(10,217	)		(8,056	)
Net loans		2,531,208			1,871,820			1,500,664

Premises and equipment		121,149			119,893			105,311
Other real estate owned		1,144			1,144			6,406
Other assets		121,603			122,051			113,729

Total Assets	$	4,434,643		$	3,300,416		$	2,940,986



LIABILITIES
Non-interest bearing deposits	$	1,095,782		$	676,482		$	544,406
Interest bearing deposits		2,548,172			2,267,997			1,983,571
Total deposits		3,643,954			2,944,479			2,527,977

Short-term borrowings		438,478			-			68,979
Subordinated debt		11,268			11,267			11,262
Other liabilities		85,765			92,554			81,410

Total Liabilities		4,179,465			3,048,300			2,689,628

SHAREHOLDERS' EQUITY
Common stock - $0.01 par value		594			594			594
Additional paid-in capital		273,118			272,639			270,789
Accumulated deficit		(10,297	)		(12,809	)		(7,909	)
Treasury stock at cost		(3,725	)		(3,725	)		(3,725	)
Stock held by deferred compensation plan		(183	)		(183	)		(183	)
Accumulated other comprehensive loss		(4,329	)		(4,400	)		(8,208	)

Total Shareholders' Equity		255,178			252,116			251,358


Total Liabilities and Shareholders' Equity	$	4,434,643		$	3,300,416		$	2,940,986

Republic First Bancorp, Inc.
Consolidated Statements of Income
(Unaudited)

	Three Months Ended							Six Months Ended
	June 30,		March 31,			June 30,		June 30,		June 30,
(in thousands, except per share amounts)	2020		2020			2019		2020		2019

INTEREST INCOME
Interest and fees on loans	$	22,737	$	20,173		$	18,569	$	42,910	$	36,369
Interest and dividends on investment securities		5,072		6,821			7,158		11,893		14,541
Interest on other interest earning assets		50		289			518		339		854
Total interest income		27,859		27,283			26,245		55,142		51,764

INTEREST EXPENSE
Interest on deposits		5,320		6,425			6,695		11,745		12,709
Interest on borrowed funds		112		104			179		216		544
Total interest expense		5,432		6,529			6,874		11,961		13,253

Net interest income		22,427		20,754			19,371		43,181		38,511
Provision for loan losses		1,000		950			-		1,950		300

Net interest income after provision for loan losses		21,427		19,804			19,371		41,231		38,211

NON-INTEREST INCOME
Service fees on deposit accounts		2,328		2,064			1,848		4,392		3,460
Mortgage banking income		3,389		2,458			3,031		5,847		5,251
Gain on sale of SBA loans		269		649			1,147		918		1,649
Gain on sale of investment securities		1,640		841			261		2,481		583
Other non-interest income		798		533			739		1,331		1,028
Total non-interest income		8,424		6,545			7,026		14,969		11,971

NON-INTEREST EXPENSE
Salaries and employee benefits		13,177		13,381			13,705		26,558		26,064
Occupancy and equipment		5,554		5,297			4,221		10,851		8,236
Legal and professional fees		1,009		930			1,058		1,939		1,765
Foreclosed real estate		75		282			517		357		854
Regulatory assessments and related fees		675		630			421		1,305		842
Other operating expenses		6,174		6,752			5,989		12,926		11,417
Total non-interest expense		26,664		27,272			25,911		53,936		49,178

Income (loss) before provision (benefit) for income taxes		3,187		(923	)		486		2,264		1,004

Provision (benefit) for income taxes		675		(330	)		105		345		197

Net income (loss)	$	2,512	$	(593	)	$	381	$	1,919	$	807


Net Income (Loss) per Common Share
Basic	$	0.04	$	(0.01	)	$	0.01	$	0.03	$	0.01
Diluted	$	0.04	$	(0.01	)	$	0.01	$	0.03	$	0.01

Average Common Shares Outstanding
Basic		58,851		58,848			58,841		58,849		58,823
Diluted		58,883		58,848			59,401		58,911		59,501

Republic First Bancorp, Inc.

Average Balances and Net Interest Income

(unaudited)

	For the three months ended							For the three months ended							For the three months ended
(dollars in thousands)	June 30, 2020							March 31, 2020							June 30, 2019

			Interest							Interest							Interest
	Average		Income/		Yield/			Average		Income/		Yield/			Average		Income/		Yield/
	Balance		Expense		Rate			Balance		Expense		Rate			Balance		Expense		Rate
Interest-earning assets:

Federal funds sold and other interest-earning assets	$	198,345	$	50		0.10	%	$	81,339	$	289		1.43	%	$	85,920	$	518		2.42	%
Securities		1,033,560		5,077		1.96	%		1,156,504		6,826		2.36	%		1,067,185		7,184		2.69	%
Loans receivable		2,335,500		22,884		3.94	%		1,808,382		20,319		4.52	%		1,509,177		18,681		4.96	%
Total interest-earning assets		3,567,405		28,011		3.16	%		3,046,225		27,434		3.62	%		2,662,282		26,383		3.97	%

Other assets		266,178							260,829							217,685

Total assets	$	3,833,583						$	3,307,054						$	2,879,967

Interest-bearing liabilities:

Demand non interest-bearing	$	984,771						$	644,601						$	525,336
Demand interest-bearing		1,397,790		2,856		0.82	%		1,337,646		3,421		1.03	%		1,144,783		4,206		1.47	%
Money market & savings		858,782		1,431		0.67	%		752,510		1,783		0.95	%		697,279		1,628		0.94	%
Time deposits		208,838		1,033		1.99	%		226,185		1,221		2.17	%		176,750		861		1.95	%
Total deposits		3,450,181		5,320		0.62	%		2,960,942		6,425		0.87	%		2,544,148		6,695		1.06	%

Total interest-bearing deposits		2,465,410		5,320		0.87	%		2,316,341		6,425		1.12	%		2,018,812		6,695		1.33	%

Other borrowings		45,474		112		0.99	%		11,952		104		3.50	%		19,864		179		3.61	%


Total interest-bearing liabilities		2,510,884		5,432		0.87	%		2,328,293		6,529		1.13	%		2,038,676		6,874		1.35	%
Total deposits and other borrowings		3,495,655		5,432		0.62	%		2,972,894		6,529		0.88	%		2,564,012		6,874		1.08	%


Non interest-bearing liabilities		83,884							84,211							66,780
Shareholders' equity		254,044							249,949							249,175
Total liabilities and shareholders' equity	$	3,833,583						$	3,307,054						$	2,879,967

Net interest income			$	22,579						$	20,905						$	19,509
Net interest spread						2.29	%						2.49	%						2.62	%

Net interest margin						2.55	%						2.76	%						2.94	%

Note: The above tables are presented on a tax equivalent basis.

Republic First Bancorp, Inc.

Average Balances and Net Interest Income

(unaudited)

	For the six months ended							For the six months ended
(dollars in thousands)	June 30, 2020							June 30, 2019

			Interest							Interest
	Average		Income/		Yield/			Average		Income/		Yield/
	Balance		Expense		Rate			Balance		Expense		Rate
Interest-earning assets:

Federal funds sold and other interest-earning assets	$	139,842	$	339		0.49	%	$	70,729	$	854		2.43	%
Securities		1,095,032		11,903		2.17	%		1,076,496		14,604		2.71	%
Loans receivable		2,071,941		43,203		4.19	%		1,489,020		36,592		4.96	%
Total interest-earning assets		3,306,815		55,445		3.37	%		2,636,245		52,050		3.98	%

Other assets		263,504							204,344

Total assets	$	3,570,319						$	2,840,589

Interest-bearing liabilities:

Demand non interest-bearing	$	814,686						$	518,790
Demand interest-bearing		1,367,718		6,277		0.92	%		1,129,356		8,144		1.45	%
Money market & savings		805,646		3,214		0.80	%		686,453		3,080		0.90	%
Time deposits		217,512		2,254		2.08	%		165,354		1,485		1.81	%
Total deposits		3,205,562		11,745		0.74	%		2,499,953		12,709		1.03	%

Total interest-bearing deposits		2,390,876		11,745		0.99	%		1,981,163		12,709		1.29	%

Other borrowings		28,713		216		1.51	%		33,341		544		3.29	%


Total interest-bearing liabilities		2,419,589		11,961		0.99	%		2,014,504		13,253		1.33	%
Total deposits and other borrowings		3,234,275		11,961		0.74	%		2,533,294		13,253		1.05	%


Non interest-bearing liabilities		84,050							59,505
Shareholders' equity		251,994							247,790
Total liabilities and shareholders' equity	$	3,570,319						$	2,840,589

Net interest income			$	43,484						$	38,797
Net interest spread						2.38	%						2.65	%

Net interest margin						2.64	%						2.97	%

Note: The above tables are presented on a tax equivalent basis.

Republic First Bancorp, Inc.

Summary of Allowance for Loan Losses and Other Related Data

(unaudited)

	Three months ended									Year ended			Six months ended
	June 30,			March 31,			June 30,			Dec 31			June 30,			June 30,
(dollars in thousands)	2020			2020			2019			2019			2020			2019


Balance at beginning of period	$	10,217		$	9,266		$	7,900		$	8,615		$	9,266		$	8,615

Provision charged to operating expense		1,000			950			-			1,905			1,950			300
		11,217			10,216			7,900			10,520			11,216			8,915

Recoveries on loans charged-off:
Commercial		14			17			154			219			31			155
Consumer		1			6			3			9			7			4
Total recoveries		15			23			157			228			38			159

Loans charged-off:
Commercial		(149	)		-			(1	)		(1,356	)		(149	)		(930	)
Consumer		(43	)		(22	)		-			(126	)		(65	)		(88	)

Total charged-off		(192	)		(22	)		(1	)		(1,482	)		(214	)		(1,018	)

Net (charge-offs) recoveries		(177	)		1			156			(1,254	)		(176	)		(859	)

Balance at end of period	$	11,040		$	10,217		$	8,056		$	9,266		$	11,040		$	8,056


Net (charge-offs) recoveries as a percentage of average loans outstanding		0.03	%		(0.00	%)		(0.04	%)		0.08	%		0.02	%		0.12	%

Allowance for loan losses as a percentage of period-end loans		0.43	%		0.54	%		0.53	%		0.53	%		0.43	%		0.53	%

Republic First Bancorp, Inc.

Summary of Non-Performing Loans and Assets

(unaudited)

	June 30,			March 31,			December 31,			September 30,			June 30,
(dollars in thousands)	2020			2020			2019			2019			2019

Non-accrual loans:
Commercial real estate	$	10,747		$	12,060		$	10,569		$	10,180		$	7,545
Consumer and other		1,970			2,125			1,844			1,743			1,777
Total non-accrual loans		12,717			14,185			12,413			11,923			9,322

Loans past due 90 days or more and still accruing		-			-			-			129			-

Total non-performing loans		12,717			14,185			12,413			12,052			9,322

Other real estate owned		1,144			1,144			1,730			6,653			6,406

Total non-performing assets	$	13,861		$	15,329		$	14,143		$	18,705		$	15,728


Non-performing loans to total loans		0.50	%		0.75	%		0.71	%		0.77	%		0.62	%

Non-performing assets to total assets		0.31	%		0.46	%		0.42	%		0.61	%		0.53	%

Non-performing loan coverage		86.81	%		72.03	%		74.65	%		70.25	%		86.42	%

Allowance for loan losses as a percentage of total period-end loans		0.43	%		0.54	%		0.53	%		0.54	%		0.43	%

Non-performing assets / capital plus allowance for loan losses		5.21	%		5.84	%		5.47	%		7.21	%		6.05	%