cbanbankcorplogonewcolors-.jpg
For additional information, contact:
Derek Shelnutt
EVP & Chief Financial Officer
229-426-6000, extension 6119

COLONY BANKCORP REPORTS SECOND QUARTER 2024 RESULTS
DECLARES QUARTERLY CASH DIVIDEND OF $0.1125 PER SHARE

FITZGERALD, GA. (July 24, 2024) – Colony Bankcorp, Inc. (Nasdaq: CBAN) (“Colony” or the “Company”) today reported financial results for the second quarter of 2024. Financial highlights are shown below.

Financial Highlights:

Net income increased to $5.5 million, or $0.31 per diluted share, for the second quarter of 2024, compared to $5.3 million, or $0.30 per diluted share, for the first quarter of 2024, and $5.3 million, or $0.30 per diluted share, for the second quarter of 2023.
Operating net income increased to $6.0 million, or $0.34 of adjusted earnings per diluted share, for the second quarter of 2024, compared to $5.8 million, or $0.33 of adjusted earnings per diluted share, for the first quarter of 2024, and $5.7 million, or $0.33 of adjusted earnings per diluted share, for the second quarter of 2023. (See Reconciliation of Non-GAAP Measures).
Provision for credit losses of $650,000 was recorded in second quarter of 2024 compared to $1.0 million in first quarter of 2024, and $200,000 in second quarter of 2023.
Total loans were $1.87 billion at June 30, 2024, an increase of $6.6 million, or 0.35%, from the prior quarter.
Total deposits were $2.46 billion and $2.52 billion at June 30, 2024 and March 31, 2024, respectively, a decrease of $62.5 million.
Mortgage production was $65.1 million, and mortgage sales totaled $45.2 million in the second quarter of 2024 compared to $50.1 million and $36.6 million, respectively, for the first quarter of 2024.
Small Business Specialty Lending (“SBSL”) closed $25.8 million in Small Business Administration (“SBA”) loans and sold $27.0 million in SBA loans in the second quarter of 2024 compared to $35.6 million and $24.0 million, respectively, for the first quarter of 2024.

The Company also announced that on July 24, 2024, the Board of Directors declared a quarterly cash dividend of $0.1125 per share, to be paid on its common stock on August 21, 2024, to shareholders of record as of the close of business on August 7, 2024. The Company had 17,538,611 shares of its common stock outstanding as of July 23, 2024.

“We are excited to announce our improved operating results in the second quarter as we continue to see the impacts of our team’s progress toward our strategic goals. Our ongoing efforts of improving noninterest income by diversifying revenue streams through our complementary lines of business, creating efficiency alongside expense discipline, and enhancing the banking experience to better serve our customers have allowed us to continue down the path of strengthening our financial performance,” said Heath Fountain, Chief Executive Officer.

“Our credit quality remains solid, with both classified and criticized loans decreasing from the prior quarter and total nonperforming loans declining from the end of last year. Furthermore, our past dues at the end of the quarter were at remarkably low levels which we believe demonstrates the strength of our borrowers and quality of our credit underwriting.”

“Historically, we’ve seen some seasonality in deposits during the second quarter as our customers manage their cash flow needs and we saw some of that seasonality this quarter. However, we remain confident in the underlying strength of our deposit base and anticipate a return to growth in the coming quarters. While we did experience a decline in our net interest margin, the decrease was less pronounced than expected. The resilience in our margin
1


performance highlights the effectiveness of our strategic initiatives aimed at optimizing our balance sheet and managing interest rate risks.”

"We are proud of what we have achieved this quarter and look forward to ongoing improvement as we strive for even greater success."


Balance Sheet

Total assets were $3.01 billion at June 30, 2024, a decrease of $7.6 million from March 31, 2024.
Total loans, including loans held for sale, were at $1.91 billion at June 30, 2024, an increase of $15.6 million from the quarter ended March 31, 2024.
Total deposits were $2.46 billion and $2.52 billion at June 30, 2024 and March 31, 2024, respectively, a decrease of $62.5 million. Savings and money market deposits increased $20.7 million which was offset by decreases in interest bearing demand deposits of $15.2 million and time deposits of $29.2 million from March 31, 2024 to June 30, 2024.
Total borrowings at June 30, 2024 totaled $268.0 million, an increase of $50.0 million or, 22.9%, compared to March 31, 2024, related to increases in Federal Home Loan Bank advances.

Capital

Colony continues to maintain a strong capital position, with ratios that exceed regulatory minimums required to be considered as “well-capitalized.”
Under the Company’s approved stock repurchase program, a total of 20,000 shares were repurchased during the quarter at an average price of $11.90 per share and a total value of $237,909 thousand.
Preliminary tier one leverage ratio, tier one capital ratio, total risk-based capital ratio and common equity tier one capital ratio were 9.44%, 13.39%, 16.17%, and 12.25%, respectively, at June 30, 2024.


Second Quarter and June 30, 2024 Year to Date Results of Operations

Net interest income, on a tax-equivalent basis, totaled $18.6 million for the second quarter ended June 30, 2024 compared to $19.3 million for the same period in 2023. Net interest income, on a tax-equivalent basis, for the six months ended June 30, 2024 totaled $37.4 million, compared to $40.1 million for the six months ended June 30, 2023. For both periods, increases can be seen in income on interest earning assets which is more than offset by increases in expenses on interest bearing liabilities due to the significant rise in interest rates period over period along with increases in FHLB advances. Income on interest earning assets increased $2.6 million, to $33.5 million for the second quarter of 2024 compared to the respective period in 2023. Expense on interest bearing liabilities increased $3.3 million, to $14.9 million for the second quarter of 2024 compared to the respective period in 2023. Income on interest earning assets increased $7.6 million to $67.0 million for the six month period ended June 30, 2024 compared to the respective period in 2023. Expense on interest bearing liabilities increased $10.2 million, to $29.6 million for the six month period ended June 30, 2024 compared to the respective period in 2023.
Net interest margin for the second quarter of 2024 was 2.68% compared to 2.77% for the second quarter of 2023. Net interest margin was 2.69% for the six months ended June 30, 2024 compared to 2.92% for the six months ended June 30, 2023. The decrease for both periods is the result of rate increases in interest bearing liabilities outpacing the rate increases in interest earning assets.
Noninterest income totaled $9.5 million for the second quarter ended June 30, 2024, an increase of $545,000, or 6.09%, compared to the same period in 2023. Noninterest income totaled $19.0 million for the six months ended June 30, 2024, an increase of $2.4 million, or 14.28%, compared to the same period in 2023. These increases were primarily related to increases in service charges on deposit accounts, gains on sales of SBA loans and income on wealth advisory services which is included in other noninterest income which were partially offset by decreases in mortgage fee income, interchange fee income and losses on the sales of investment securities.
Noninterest expense totaled $20.3 million for the second quarter ended June 30, 2024, compared to $21.4 million for the same period in 2023. Noninterest expense totaled $40.7 million for the six months ended June 30, 2024, compared to $42.6 million for the same period in 2023. These decreases were a result of overall decreases in salaries and employee benefits primarily related to the expense initiative in 2023 which lowered total number of employees period over period.

2


Asset Quality

Nonperforming assets totaled $7.3 million and $7.0 million at June 30, 2024 and March 31, 2024, respectively, an increase of $312,000.
Other real estate owned and repossessed assets totaled $595,000 at June 30, 2024 and $562,000 at March 31, 2024.
Net loans charged-off were $667,000, or 0.14% of average loans for the second quarter of 2024, compared to $664,000 or 0.14% for the first quarter of 2024.
The credit loss reserve was $18.8 million, or 1.01% of total loans, at June 30, 2024, compared to $18.7 million, or 1.00% of total loans at March 31, 2024.



Earnings call information

The Company will host an earnings conference call at 9:00 a.m. ET on Thursday, July 25, 2024, to discuss the recent results and answer appropriate questions. The conference call can be accessed by dialing 800-267-6316 and using the Conference ID: COLONY2Q. A replay of the call will be available until Thursday, August 1, 2024. To listen to the replay, dial 800-938-2796.

About Colony Bankcorp

Colony Bankcorp, Inc. is the bank holding company for Colony Bank. Founded in Fitzgerald, Georgia in 1975, Colony operates locations throughout Georgia and has expanded to serve Birmingham, Alabama, as well as Tallahassee and the Florida Panhandle. At Colony Bank, we offer a range of banking solutions for personal and business customers. In addition to traditional banking services, Colony provides specialized solutions including mortgage, government guaranteed lending, consumer insurance, wealth management, and merchant services. Colony’s common stock is traded on the NASDAQ Global Market under the symbol “CBAN.” For more information, please visit www.colony.bank. You can also follow the Company on social media.

Forward-Looking Statements

Certain statements contained in this press release that are not statements of historical fact constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. In addition, certain statements may be contained in the Company’s future filings with the SEC, in press releases, and in oral and written statements made by or with the approval of the Company that are not statements of historical fact and constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Examples of forward-looking statements include, but are not limited to: (i) projections and/or expectations of revenues, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statement of plans and objectives of Colony Bankcorp, Inc. or its management or Board of Directors, including those relating to products or services; (iii) statements of future economic performance; (iv) statements regarding growth strategy, capital management, liquidity and funding, and future profitability; and (v) statements of assumptions underlying such statements. Words such as “may”, “will”, “anticipate”, “assume”, “should”, “support”, “indicate”, “would”, “believe”, “contemplate”, “expect”, “estimate”, “continue”, “further”, “plan”, “point to”, “project”, “could”, “intend”, “target” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.

Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risks and uncertainties. Factors that might cause such differences include, but are not limited to: the impact of current and economic conditions, particularly those affecting the financial services industry, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates (including the impact of prolonged elevated interest rates on our financial projections and models) and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing; the risk of potential reductions in benchmark interest rates and the resulting impacts on net interest income; potential impacts of adverse developments in the banking industry highlighted by high-profile bank failures, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; risks arising from media coverage of the banking industry; risks arising from perceived instability in the banking sector; the risks of changes in interest rates and their effects on the level, cost, and composition of, and competition for, deposits, loan demand and timing of payments, the values of loan collateral, securities, and interest sensitive
3


assets and liabilities; the ability to attract new or retain existing deposits, to retain or grow loans or additional interest and fee income, or to control noninterest expense; the effect of pricing pressures on the Company’s net interest margin; the failure of assumptions underlying the establishment of reserves for possible credit losses, fair value for loans and other real estate owned; changes in real estate values; the Company’s ability to implement its various strategic and growth initiatives; increased competition in the financial services industry, particularly from regional and national institutions, as well as from fintech companies; economic conditions, either nationally or locally, in areas in which the Company conducts operations being less favorable than expected; changes in the prices, values and sales volumes of residential and commercial real estate; developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; legislation or regulatory changes which adversely affect the ability of the consolidated Company to conduct business combinations or new operations; adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs; significant turbulence or a disruption in the capital or financial markets and the effect of a fall in the stock market prices on our investment securities; the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine or the conflict in Israel and surrounding areas; general risks related to the Company’s merger and acquisition activity, including risks associated with the Company’s pursuit of future acquisitions; the impact of generative artificial intelligence; fraud or misconduct by internal or external actors, and system failures, cybersecurity threats or security breaches and the cost of defending against them; a deterioration of the credit rating for U.S. long-term sovereign debt, actions that the U.S. government may take to avoid exceeding the debt ceiling, and uncertainties surrounding debt ceiling and the federal budget; a potential U.S. federal government shutdown and the resulting impacts; and general competitive, economic, political and market conditions or other unexpected factors or events. These and other factors, risks and uncertainties could cause the actual results, performance or achievements of the Company to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Many of these factors are beyond the Company’s ability to control or predict.

Forward-looking statements speak only as of the date on which such statements are made. These forward-looking statements are based upon information presently known to the Company’s management and are inherently subjective, uncertain and subject to change due to any number of risks and uncertainties, including, without limitation, the risks and other factors set forth in the Company’s filings with the Securities and Exchange Commission, the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, under the captions “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors,” and in the Company’s quarterly reports on Form 10-Q and current reports on Form 8-K. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events. Readers are cautioned not to place undue reliance on these forward-looking statements.

Explanation of Certain Unaudited Non-GAAP Financial Measures

The measures entitled operating noninterest income, operating noninterest expense, operating net income, adjusted earnings per diluted share, operating return on average assets, operating return on average equity, tangible book value per common share, tangible equity to tangible assets, operating efficiency ratio, operating net noninterest expense to average assets and pre-provision net revenue are not measures recognized under U.S. generally accepted accounting principles (GAAP) and therefore are considered non-GAAP financial measures. The most comparable GAAP measures are noninterest income, noninterest expense, net income, diluted earnings per share, return on average assets, return on average equity, book value per common share, total equity to total assets, efficiency ratio, net noninterest expense to average assets and net interest income before provision for credit losses, respectively. Operating noninterest income excludes gain on sale of bank premises and loss on sales of securities. Operating noninterest expense excludes acquisition-related expenses and severance costs. Operating net income, operating return on average assets, operating return on average equity and operating efficiency ratio all exclude acquisition-related expenses, severance costs, gain on sale of bank premises and loss on sales of securities from net income, return on average assets, return on average equity and efficiency ratio, respectively. Operating net noninterest expense to average assets ratio excludes from net noninterest expense, severance costs, acquisition-related expenses, gain on sale of bank premises and loss on sales of securities. Acquisition-related expenses includes fees associated with acquisitions and vendor contract buyouts. Severance costs includes costs associated with termination and retirement of employees. Adjusted earnings per diluted share includes the adjustments to operating net income. Tangible book value per common share and tangible equity to tangible assets exclude goodwill and other intangibles from book value per common share and total equity to total assets, respectively. Pre-provision net revenue is calculated by adding noninterest income to net interest income before provision for credit losses, and subtracting noninterest expense.

4


Management uses these non-GAAP financial measures in its analysis of the Company's performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company's performance, and if not provided would be requested by the investor community. The Company believes the non-GAAP measures enhance investors' understanding of the Company's business and performance. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently.

These disclosures should not be considered an alternative to GAAP. The computations of operating noninterest income, operating noninterest expense, operating net income, adjusted earnings per diluted share, operating return on average assets, operating return on average equity, tangible book value per common share, tangible equity to tangible assets, operating efficiency ratio, operating net noninterest expense to average assets and pre-provision net revenue and the reconciliation of these measures to noninterest income, noninterest expense, net income, diluted earnings per share, return on average assets, return on average equity, book value per common share, total equity to total assets, efficiency ratio, net noninterest expense to average assets and net interest income before provision for credit losses are set forth in the table below.
5


Colony Bankcorp, Inc.
Reconciliation of Non-GAAP Measures

20242023
(dollars in thousands, except per share data)
Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Operating noninterest income reconciliation
Noninterest income (GAAP)$9,497 $9,487 $9,305 $9,718 $8,952 
Gain on sale of bank premises— — (236)— (125)
Writedown of bank premises197 — — — — 
Loss on sales of securities425 555 — — — 
   Operating noninterest income$10,119 $10,042 $9,069 $9,718 $8,827 
Operating noninterest expense reconciliation
Noninterest expense (GAAP)$20,330 $20,397 $19,587 $20,881 $21,432 
Severance costs— (23)— (220)(635)
   Operating noninterest expense$20,330 $20,374 $19,587 $20,661 $20,797 
Operating net income reconciliation
Net income (GAAP)$5,474 $5,333 $5,598 $5,804 $5,302 
Severance costs— 23 — 220 635 
Gain on sale of bank premises— — (236)— (125)
Writedown of bank premises197 — — — — 
Loss on sales of securities425 555 — — — 
Income tax benefit(129)(121)52 (48)(93)
Operating net income $5,967 $5,790 $5,414 $5,976 $5,719 
Weighted average diluted shares17,551,007 17,560,210 17,567,839 17,569,493 17,580,557 
Adjusted earnings per diluted share$0.34 $0.33 $0.31 $0.34 $0.33 
Operating return on average assets reconciliation
Return on average assets (GAAP)0.73 %0.71 %0.73 %0.75 %0.70 %
Severance costs— — — 0.03 0.08 
Gain on sale of bank premises— — (0.03)— (0.02)
Writedown of bank premises0.03 — — — — 
Loss on sales of securities0.06 0.07 — — — 
Tax effect of adjustment items(0.02)(0.02)0.01 (0.01)(0.01)
Operating return on average assets0.80 %0.76 %0.71 %0.77 %0.75 %
Operating return on average equity reconciliation
Return on average equity (GAAP)8.46 %8.38 %9.20 %9.61 %8.88 %
Severance costs— 0.04 — 0.36 1.06 
Gain on sale of bank premises— — (0.39)— (0.21)
Writedown of bank premises0.30 — — — — 
Loss on sales of securities0.66 0.87 — — — 
Tax effect of adjustment items(0.20)(0.19)0.09 (0.08)(0.16)
Operating return on average equity9.22 %9.10 %8.90 %9.89 %9.57 %
Tangible book value per common share reconciliation
Book value per common share (GAAP)$15.09 $14.80 $14.51 $13.59 $13.65 
Effect of goodwill and other intangibles(2.99)(3.01)(3.02)(3.04)(3.07)
Tangible book value per common share
$12.10 $11.79 $11.49 $10.55 $10.58 
Tangible equity to tangible assets reconciliation
Equity to assets (GAAP)8.80 %8.62 %8.35 %7.72 %7.72 %
Effect of goodwill and other intangibles(1.62)(1.63)(1.62)(1.63)(1.63)
Tangible equity to tangible assets
7.18 %6.99 %6.73 %6.09 %6.09 %
6


Colony Bankcorp, Inc.
Reconciliation of Non-GAAP Measures

20242023
(dollars in thousands, except per share data)
Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Operating efficiency ratio calculation
Efficiency ratio (GAAP)72.85 %72.48 %69.51 %71.17 %76.18 %
Severance costs— (0.08)— (0.75)(2.26)
Gain on sale of bank premises— — 0.84 — 0.44 
Writedown of bank premises(0.71)— — — — 
Loss on sales of securities(1.52)(1.97)— — — 
Operating efficiency ratio 70.62 %70.43 %70.35 %70.42 %74.36 %
Operating net noninterest expense(1) to average assets calculation
Net noninterest expense to average assets1.45 %1.45 %1.35 %1.45 %1.65 %
Severance costs— — — (0.03)(0.09)
Acquisition-related expenses— — — — — 
Gain on sale of bank premises— — 0.03 — 0.02 
Writedown of bank premises(0.03)— — — — 
 Loss on sales of securities(0.06)(0.07)— — — 
   Operating net noninterest expense to average assets1.36 %1.38 %1.38 %1.42 %1.58 %
Pre-provision net revenue
Net interest income before provision for credit losses$18,409 $18,654 $18,874 $19,621 $19,181 
Noninterest income9,497 9,487 9,305 9,718 8,952 
Total income27,906 28,141 28,179 29,339 28,133 
Noninterest expense20,330 20,397 19,587 20,881 21,432 
Pre-provision net revenue$7,576 $7,744 $8,592 $8,458 $6,701 
(1) Net noninterest expense is defined as noninterest expense less noninterest income.
7



Colony Bankcorp, Inc.
Selected Financial Information

20242023
(dollars in thousands, except per share data)Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
EARNINGS SUMMARY
Net interest income$18,409 $18,654 $18,874 $19,621 $19,181 
Provision for credit losses650 1,000 1,500 1,000 200 
Noninterest income9,497 9,487 9,305 9,718 8,952 
Noninterest expense20,330 20,397 19,587 20,881 21,432 
Income taxes1,452 1,411 1,494 1,654 1,199 
Net income$5,474 $5,333 $5,598 $5,804 $5,302 
PERFORMANCE MEASURES
Per common share:
Common shares outstanding17,538,611 17,558,611 17,564,182 17,567,983 17,541,661 
Weighted average basic shares17,551,007 17,560,210 17,567,839 17,569,493 17,580,557 
Weighted average diluted shares17,551,007 17,560,210 17,567,839 17,569,493 17,580,557 
Earnings per basic share$0.31 $0.30 $0.32 $0.33 $0.30 
Earnings per diluted share0.31 0.30 0.32 0.33 0.30 
Adjusted earnings per diluted share(b)
0.34 0.33 0.31 0.34 0.33 
Cash dividends declared per share0.1125 0.1125 0.1100 0.1100 0.1100 
Common book value per share15.09 14.80 14.51 13.59 13.65 
Tangible book value per common share(b)
12.10 11.79 11.49 10.55 10.58 
Pre-provision net revenue(b)
$7,576 $7,744 $8,592 $8,458 $6,701 
Performance ratios:
Net interest margin (a)
2.68 %2.69 %2.70 %2.78 %2.77 %
Return on average assets0.73 0.71 0.73 0.75 0.70 
Operating return on average assets (b)
0.80 0.76 0.71 0.77 0.75 
Return on average total equity8.46 8.38 9.20 9.61 8.88 
Operating return on average total equity (b)
9.22 9.10 8.90 9.89 9.57 
Efficiency ratio
72.85 72.48 69.51 71.17 76.18 
Operating efficiency ratio (b)
70.62 70.43 70.35 70.42 74.36 
Net noninterest expense to average assets1.45 1.45 1.35 1.45 1.65 
Operating net noninterest expense to average assets(b)
1.36 1.38 1.38 1.42 1.58 
8


Colony Bankcorp, Inc.
Selected Financial Information

20242023
(dollars in thousands, except per share data)Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
ASSET QUALITY
Nonperforming portfolio loans$3,653 $3,674 $7,804 $5,625 $6,716 
Nonperforming government guaranteed loans3,016 2,757 2,035 3,641 4,369 
Loans 90 days past due and still accruing41 — 370 — 
Total nonperforming loans (NPLs)6,710 6,431 10,209 9,275 11,085 
Other real estate owned582 562 448 812 792 
Repossessed assets13 — — — — 
Total nonperforming assets (NPAs)7,305 6,993 10,657 10,087 11,877 
Classified loans 22,355 25,965 23,754 20,704 19,267 
Criticized loans44,850 55,065 56,879 50,741 48,074 
Net loan charge-offs (recoveries)667 664 692 698 (37)
Allowance for credit losses to total loans1.01 %1.00 %0.98 %0.93 %0.93 %
Allowance for credit losses to total NPLs280.27 290.11 179.95 187.26 153.96 
Allowance for credit losses to total NPAs257.44 266.80 172.38 172.18 143.69 
Net charge-offs (recoveries) to average loans, net0.14 0.14 0.15 0.15 (0.01)
NPLs to total loans0.36 0.35 0.54 0.50 0.60 
NPAs to total assets0.24 0.23 0.35 0.33 0.38 
NPAs to total loans and foreclosed assets0.39 0.38 0.57 0.54 0.65 
AVERAGE BALANCES
Total assets $3,010,486 $3,036,093 $3,027,812 $3,058,485$3,030,044 
Loans, net1,850,4511,853,0771,860,6521,854,3671,814,172
Loans, held for sale33,02424,61221,25129,44421,237
Deposits2,492,4792,543,2592,538,5002,565,0262,524,949
Total stockholders’ equity260,162255,927241,392239,571239,579
(a) Computed using fully taxable-equivalent net income.
(b) Non-GAAP measure - see “Explanation of Certain Unaudited Non-GAAP Financial Measures” for more information and reconciliation to GAAP.
9



Colony Bankcorp, Inc.
Average Balance Sheet and Net Interest Analysis
Three Months Ended June 30,
20242023
(dollars in thousands)Average
Balances
Income/
Expense
Yields/
Rates
Average
Balances
Income/
Expense
Yields/
Rates
Assets
Interest-earning assets:
Loans, net of unearned income 1$1,902,202 $27,661 5.85 %$1,835,409 $24,113 5.27 %
Investment securities, taxable722,535 4,616 2.57 %777,133 5,498 2.84 %
Investment securities, tax-exempt 2100,143 547 2.20 %113,931 592 2.08 %
Deposits in banks and short term investments62,614 684 4.39 %73,988 708 3.84 %
Total interest-earning assets2,787,494 33,508 4.83 %2,800,461 30,911 4.43 %
Noninterest-earning assets222,992 229,583 
Total assets$3,010,486 $3,030,044 
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-bearing demand and savings$1,451,300 $6,784 1.88 %$1,372,569 $3,422 1.00 %
Other time577,173 5,322 3.71 %651,426 5,134 3.16 %
Total interest-bearing deposits2,028,473 12,106 2.40 %2,023,995 8,556 1.70 %
Federal funds purchased— — 5.94 %3,402 47 5.49 %
Federal Home Loan Bank advances178,516 1,821 4.10 %178,132 1,947 4.38 %
Other borrowings63,638 1,000 6.32 %68,385 1,033 6.06 %
Total other interest-bearing liabilities242,154 2,821 4.69 %249,919 3,027 4.86 %
Total interest-bearing liabilities2,270,627 14,927 2.64 %2,273,914 11,583 2.04 %
Noninterest-bearing liabilities:
Demand deposits464,007 $500,954 
Other liabilities15,690 15,597 
Stockholders' equity260,162 239,579 
Total noninterest-bearing liabilities and stockholders' equity739,859 756,130 
Total liabilities and stockholders' equity$3,010,486 $3,030,044 
Interest rate spread2.19 %2.39 %
Net interest income$18,581 $19,328 
Net interest margin2.68 %2.77 %
3
1The average balance of loans includes the average balance of nonaccrual loans. Income on such loans is recognized and recorded on the cash basis. Taxable-equivalent adjustments totaling $56,000 and $45,000 for the quarters ended June 30, 2024 and 2023, respectively, are calculated using the statutory federal tax rate and are included in income and fees on loans. Accretion income of $15,000 and $53,000 for the quarters ended June 30, 2024 and 2023, respectively, are also included in income and fees on loans.
2Taxable-equivalent adjustments totaling $115,000 and $108,000 for the quarters ended June 30, 2024 and 2023, respectively, are calculated using the statutory federal tax rate and are included in tax-exempt interest on investment securities.
3
10



Colony Bankcorp, Inc.
Average Balance Sheet and Net Interest Analysis
Six Months Ended June 30,
20242023
(dollars in thousands)Average
Balances
Income/
Expense
Yields/
Rates
Average
Balances
Income/
Expense
Yields/
Rates
Assets
Interest-earning assets:
Loans, net of unearned income 3
$1,899,108 $54,804 5.80 %$1,807,784 $46,313 5.17 %
Investment securities, taxable729,896 9,658 2.66 %781,989 10,872 2.80 %
Investment securities, tax-exempt 4
103,481 1,152 2.24 %114,137 1,187 2.10 %
Deposits in banks and short term investments67,023 1,376 4.13 %62,507 1,066 3.44 %
Total interest-earning assets2,799,508 66,990 4.81 %2,766,417 59,438 4.33 %
Noninterest-earning assets223,781 223,818 
Total assets$3,023,289 $2,990,235 
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-bearing demand and savings$1,451,395 $13,193 1.83 %$1,391,099 $5,746 0.83 %
Other time594,707 11,005 3.72 %579,818 7,809 2.72 %
Total interest-bearing deposits2,046,102 24,198 2.38 %1,970,917 13,555 1.39 %
Federal funds purchased— 5.95 %5,197 135 5.24 %
Federal Home Loan Bank advances167,747 3,392 4.07 %163,867 3,572 4.40 %
Other borrowings63,362 1,993 6.33 %72,213 2,123 5.93 %
Total other interest-bearing liabilities231,115 5,385 4.69 %241,277 5,830 4.87 %
Total interest-bearing liabilities2,277,217 29,583 2.61 %2,212,194 19,385 1.77 %
Noninterest-bearing liabilities:
Demand deposits471,768 $528,432 
Other liabilities16,259 12,731 
Stockholders' equity258,045 236,878 
Total noninterest-bearing liabilities and stockholders' equity746,072 778,041 
Total liabilities and stockholders' equity$3,023,289 $2,990,235 
Interest rate spread2.20 %2.56 %
Net interest income$37,407 $40,053 
Net interest margin2.69 %2.92 %


4

34The average balance of loans includes the average balance of nonaccrual loans. Income on such loans is recognized and recorded on the cash basis. Taxable-equivalent adjustments totaling $103,000 and $91,000 for the six months ended June 30, 2024 and 2023, respectively, are calculated using the statutory federal tax rate and are included in income and fees on loans. Accretion income of $10,000 and $124,000 for the six months ended June 30, 2024 and 2023, respectively, are also included in income and fees on loans.
4 Taxable-equivalent adjustments totaling $242,000 and $217,000 for the six months ended June 30, 2024 and 2023, respectively, are included in tax-exempt interest on investment securities.



11


Colony Bankcorp, Inc.
Segment Reporting

20242023
(dollars in thousands)
Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Banking Division
Net interest income$17,217 $17,552 $17,986 $18,778 $18,562 
Provision for credit losses96 455 979 286 60 
Noninterest income5,086 5,680 5,992 6,233 5,433 
Noninterest expenses17,135 17,129 16,619 16,653 17,650 
Income taxes1,060 1,166 1,365 1,777 1,157 
Segment income$4,012 $4,482 $5,015 $6,295 $5,128 

Total segment assets
$2,889,013 $2,910,102 $2,956,121 $2,999,071 $3,013,689 
Full time employees
385 377 378 382 383 
Mortgage Banking Division
Net interest income$50 $40 $23 $52 $31 
Provision for credit losses— — — — — 
Noninterest income1,456 1,165 1,206 1,725 2,015 
Noninterest expenses1,326 1,218 1,203 2,040 1,971 
Income taxes42 (53)14 
Segment income$138 $(14)$18 $(210)$61 

Total segment assets
$19,004 $8,011 $7,890 $9,991 $15,984 
Variable noninterest expense(1)
$807 $603 $597 $1,245 $1,149 
Fixed noninterest expense519 615 606 795 822 
Full time employees42 43 42 45 51 
Small Business Specialty Lending Division
Net interest income$1,142 $1,062 $865 $791 $588 
Provision for credit losses554 545 521 714 140 
Noninterest income2,955 2,642 2,107 1,760 1,504 
Noninterest expenses1,869 2,050 1,765 2,188 1,811 
Income taxes350 244 121 (70)28 
Segment income$1,324 $865 $565 $(281)$113 
Total segment assets
$99,890 $97,396 $89,411 $84,761 $71,398 
Full time employees33 31 33 33 32 
Total Consolidated
Net interest income$18,409 $18,654 $18,874 $19,621 $19,181 
Provision for credit losses650 1,000 1,500 1,000 200 
Noninterest income9,497 9,487 9,305 9,718 8,952 
Noninterest expenses20,330 20,397 19,587 20,881 21,432 
Income taxes1,452 1,411 1,494 1,654 1,199 
Segment income$5,474 $5,333 $5,598 $5,804 $5,302 
Total segment assets
$3,007,907 $3,015,509 $3,053,422 $3,093,823 $3,101,071 
Full time employees460 451 453 460 466 
(1) Variable noninterest expense includes commission based salary expenses and volume based loan related fees.
12


Colony Bankcorp, Inc.
Consolidated Balance Sheets

June 30, 2024December 31, 2023
(dollars in thousands)
(unaudited)(audited)
ASSETS


Cash and due from banks$22,404 $25,339 
Interest-bearing deposits in banks and federal funds sold59,598 57,983 
Cash and cash equivalents82,002 83,322 
Investment securities available for sale, at fair value376,580 407,382 
Investment securities held to maturity, at amortized cost442,945 449,031 
Other investments18,491 16,868 
Loans held for sale40,132 27,958 
Loans, net of unearned income1,865,574 1,883,470 
Allowance for credit losses(18,806)(18,371)
Loans, net 1,846,768 1,865,099 
Premises and equipment38,343 39,870 
Other real estate582 448 
Goodwill48,923 48,923 
Other intangible assets3,535 4,192 
Bank owned life insurance57,173 56,925 
Deferred income taxes, net24,164 25,405 
Other assets28,269 27,999 
Total assets$3,007,907 $3,053,422 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Liabilities:

Deposits:
Noninterest-bearing$437,623 $498,992 
Interest-bearing2,022,602 2,045,798 
Total deposits
2,460,225 2,544,790 
Federal Home Loan Bank advances205,000 175,000 
Other borrowed money62,992 63,445 
Accrued expenses and other liabilities14,947 15,252 
Total liabilities$2,743,164 $2,798,487 
Stockholders’ equity
Common stock, $1 par value; 50,000,000 shares authorized, 17,538,611 and 17,564,182 issued and outstanding, respectively$17,539 $17,564 
Paid in capital169,132 168,614 
Retained earnings131,256 124,400 
Accumulated other comprehensive loss, net of tax(53,184)(55,643)
Total stockholders’ equity 264,743 254,935 
Total liabilities and stockholders’ equity$3,007,907 $3,053,422 
13


Colony Bankcorp, Inc.
Consolidated Statements of Income (unaudited)

Three months ended June 30,Six months ended June 30,
2024202320242023
(dollars in thousands, except per share data)
Interest income:


Loans, including fees$27,604 $24,067 $54,701 $46,220 
Investment securities5,048 5,989 10,569 11,849 
Deposits in banks and short term investments684 708 1,376 1,065 
Total interest income33,336 30,764 66,646 59,134 
Interest expense:
Deposits12,106 8,556 24,198 13,555 
Federal funds purchased— 47 — 135 
Federal Home Loan Bank advances1,821 1,947 3,392 3,573 
Other borrowings1,000 1,033 1,993 2,122 
Total interest expense14,927 11,583 29,583 19,385 
Net interest income
18,409 19,181 37,063 39,749 
Provision for credit losses650 200 1,650 1,100 
Net interest income after provision for credit losses17,759 18,981 35,413 38,649 
Noninterest income:
Service charges on deposits2,288 2,027 4,662 3,941 
Mortgage fee income1,442 2,014 2,691 3,197 
Gain on sales of SBA loans2,347 1,105 4,393 2,162 
Loss on sales of securities(425)— (980)— 
Interchange fees2,078 2,131 4,105 4,199 
BOLI income398 358 931 689 
Insurance commissions420 449 886 909 
Other949 868 2,296 1,514 
Total noninterest income
9,497 8,952 18,984 16,611 
Noninterest expense:
Salaries and employee benefits12,277 13,348 24,296 25,957 
Occupancy and equipment1,475 1,499 2,982 3,121 
Information technology expenses2,227 2,001 4,338 4,342 
Professional fees704 881 1,537 1,596 
Advertising and public relations967 673 1,927 1,666 
Communications216 192 442 486 
Other2,464 2,838 5,205 5,429 
Total noninterest expense
20,330 21,432 40,727 42,597 
Income before income taxes6,926 6,501 13,670 12,663 
Income taxes1,452 1,199 2,863 2,318 
Net income$5,474 $5,302 $10,807 $10,345 
Earnings per common share:
Basic$0.31 $0.30 $0.62 $0.59 
Diluted0.31 0.30 0.62 0.59 
Dividends declared per share0.1125 0.1100 0.2250 0.2200 
Weighted average common shares outstanding:
Basic17,551,007 17,580,557 17,555,609 17,588,081 
Diluted17,551,007 17,580,557 17,555,609 17,588,081 
14


Colony Bankcorp, Inc.
Quarterly Consolidated Statements of Income

20242023
Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
(dollars in thousands, except per share data)
(unaudited)(unaudited)(audited)(unaudited)(unaudited)
Interest income:


Loans, including fees$27,604 $27,097 $27,014 $26,022 $24,067 
Investment securities5,048 5,520 5,700 5,770 5,989 
Deposits in banks and short term investments684 693 489 787 708 
Total interest income33,336 33,310 33,203 32,579 30,764 
Interest expense:
Deposits12,106 12,091 11,571 10,338 8,556 
Federal funds purchased— — 11 47 
Federal Home Loan Bank advances1,821 1,572 1,623 1,568 1,947 
Other borrowings1,000 993 1,134 1,041 1,033 
Total interest expense14,927 14,656 14,329 12,958 11,583 
Net interest income
18,409 18,654 18,874 19,621 19,181 
Provision for credit losses650 1,000 1,500 1,000 200 
Net interest income after provision for credit losses17,759 17,654 17,374 18,621 18,981 
Noninterest income:
Service charges on deposits2,288 2,373 2,595 2,200 2,027 
Mortgage fee income1,442 1,249 1,203 1,730 2,014 
Gain on sales of SBA loans2,347 2,046 1,634 1,268 1,105 
Loss on sales of securities(425)(555)— — — 
Interchange fees2,078 2,028 2,059 2,202 2,131 
BOLI income398 533 372 335 358 
Insurance commissions420 465 452 509 449 
Other949 1,348 990 1,474 868 
Total noninterest income
9,497 9,487 9,305 9,718 8,952 
Noninterest expense:
Salaries and employee benefits12,277 12,018 11,304 11,973 13,348 
Occupancy and equipment1,475 1,507 1,543 1,620 1,499 
Information technology expenses2,227 2,110 2,147 2,064 2,001 
Professional fees704 834 749 752 881 
Advertising and public relations967 960 1,054 766 673 
Communications216 226 237 224 192 
Other2,464 2,742 2,553 3,482 2,838 
Total noninterest expense
20,330 20,397 19,587 20,881 21,432 
Income before income taxes6,926 6,744 7,092 7,458 6,501 
Income taxes1,452 1,411 1,494 1,654 1,199 
Net income$5,474 $5,333 $5,598 $5,804 $5,302 
Earnings per common share:
Basic$0.31 $0.30 $0.32 $0.33 $0.30 
Diluted0.31 0.30 0.32 0.33 0.30 
Dividends declared per share0.1125 0.1125 0.1100 0.1100 0.1100 
Weighted average common shares outstanding:
Basic17,551,007 17,560,210 17,567,839 17,569,493 17,580,557 
Diluted17,551,007 17,560,210 17,567,839 17,569,493 17,580,557 
15



Colony Bankcorp, Inc.
Quarterly Comparison
20242023
(dollars in thousands, except per share data)
Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Assets$3,007,907 $3,015,509 $3,053,422 $3,093,823 $3,101,071 
Loans, net1,846,768 1,840,361 1,865,099 1,847,603 1,821,776 
Deposits2,460,225 2,522,748 2,544,790 2,591,332 2,627,211 
Total equity264,743 259,914 254,935 238,692 239,455 
Net income5,474 5,333 5,598 5,804 5,302 
Earnings per basic share$0.31 $0.30 $0.32 $0.33 $0.30 


Key Performance Ratios:


Return on average assets0.73 %0.71 %0.73 %0.75 %0.70 %
Operating return on average assets (a)
0.80 %0.76 %0.71 %0.77 %0.75 %
Return on average total equity8.46 %8.38 %9.20 %9.61 %8.88 %
Operating return on average total equity (a)
9.22 %9.10 %8.90 %9.89 %9.57 %
Total equity to total assets8.80 %8.62 %8.35 %7.72 %7.72 %
Tangible equity to tangible assets (a)
7.18 %6.99 %6.73 %6.09 %6.09 %
Net interest margin2.68 %2.69 %2.70 %2.78 %2.77 %
(a) Non-GAAP measure - see “Explanation of Certain Unaudited Non-GAAP Financial Measures” for more information and reconciliation to GAAP.

Colony Bankcorp, Inc.
Quarterly Deposits Composition Comparison
20242023
(dollars in thousands)Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Noninterest-bearing demand$437,623 $476,413 $498,992 $494,221 $541,119 
Interest-bearing demand788,674 802,596 759,299 740,672 733,708 
Savings670,848 650,188 660,311 681,229 659,137 
Time, $250,000 and over168,856 173,386 167,680 187,218 184,459 
Other time394,224 420,165 458,508 487,992 508,788 
Total$2,460,225 $2,522,748 $2,544,790 $2,591,332 $2,627,211 


Colony Bankcorp, Inc.
Quarterly Deposits by Location Comparison
20242023
(dollars in thousands)Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Coastal Georgia$144,021 $138,103 $137,398 $133,888 $133,536 
Middle Georgia275,758 286,697 265,788 262,352 265,615 
Atlanta and North Georgia336,338 333,856 334,003 345,179 341,664 
South Georgia1,110,049 1,132,701 1,134,662 1,132,545 1,197,545 
West Georgia365,380 378,764 384,750 389,269 402,665 
Brokered deposits39,240 59,019 93,561 148,707 112,372 
Reciprocal deposits189,439 193,608 194,628 179,392 173,814 
Total$2,460,225 $2,522,748 $2,544,790 $2,591,332 $2,627,211 

16




Colony Bankcorp, Inc.
Quarterly Loan Comparison
20242023
(dollars in thousands)Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Core$1,732,843 $1,718,284 $1,729,866 $1,698,219 $1,664,855 
Purchased132,731 140,734 153,604 166,752 173,987 
Total$1,865,574 $1,859,018 $1,883,470 $1,864,971 $1,838,842 



Colony Bankcorp, Inc.
Quarterly Loans by Composition Comparison
20242023
(dollars in thousands)Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Construction, land & land development$199,916 $234,000 $247,146 $245,268 $249,423 
Other commercial real estate985,102 971,205 974,649 969,168 979,509 
   Total commercial real estate1,185,018 1,205,205 1,221,795 1,214,436 1,228,932 
Residential real estate360,847 347,277 355,973 339,501 325,407 
Commercial, financial & agricultural242,205 239,837 242,743 252,725 243,458 
Consumer and other77,504 66,699 62,959 58,309 41,045 
Total$1,865,574 $1,859,018 $1,883,470 $1,864,971 $1,838,842 



Colony Bankcorp, Inc.
Quarterly Loans by Location Comparison
20242023
(dollars in thousands)Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
Alabama$44,575 $44,806 $45,594 $45,135 $44,301 
Florida2,753 1,579 40 — — 
Augusta64,465 71,483 65,284 55,508 55,124 
Coastal Georgia228,844 232,557 243,492 239,281 242,249 
Middle Georgia124,268 121,131 118,806 116,776 119,041 
Atlanta and North Georgia427,568 425,753 426,724 431,632 420,231 
South Georgia413,098 409,681 436,728 446,221 463,558 
West Georgia184,365 183,679 187,751 188,208 192,348 
Small Business Specialty Lending75,182 71,196 68,637 65,187 56,908 
Consumer Portfolio Mortgages257,772 261,204 255,771 245,057 226,755 
Marine/RV Lending41,922 35,017 33,191 31,009 17,137 
Other762 932 1,452 957 1,190 
Total$1,865,574 $1,859,018 $1,883,470 $1,864,971 $1,838,842 



17


Colony Bankcorp, Inc.
Classified Loans
20242023
(dollars in thousands)
Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
$#$#$#$#$#
Construction, land & land development$543$57211$1,06314$1,18013$57012
Other commercial real estate13,9903413,9184610,219397,726415,95436
Residential real estate2,1681045,8961837,1031876,6331847,186193
Commercial, financial & agricultural6,075545,487705,284585,102565,46554
Consumer and other68249267857663739269
TOTAL$22,355219$25,965377$23,754374$20,704367$19,267364
Classified loans to total loans1.20 %1.40 %1.26 %1.11 %1.05 %
Colony Bankcorp, Inc.
Criticized Loans
20242023
(dollars in thousands)
Second QuarterFirst QuarterFourth QuarterThird QuarterSecond Quarter
$#$#$#$#$#
Construction, land & land development$6266$1,54318$2,19221$1,23817$81719
Other commercial real estate31,5445931,4984627,4457720,3567025,57776
Residential real estate5,43110713,05024914,27525313,21224514,211269
Commercial, financial & agricultural7,181598,60911412,68610615,701897,28580
Consumer and other682436585281922349218486
TOTAL$44,850255$55,065512$56,879549$50,741513$48,074530
Criticized loans to total loans2.40 %2.96 %3.02 %2.72 %2.61 %
18