Non-GAAP Reconciliation – Tangible Book Value Dollars in Thousands For the
Twelve Months Ended, For the Quarter Ended, Dollars in thousands 12/31/2022 12/31/2023 12/31/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Total common equity $200,147 $279,666 $299,734
$298,654 $299,734 $308,296 $313,653 Less: Total intangible assets 32,648 89,408 88,650 88,841 88,650 88,464 88,288 Tangible common equity $167,499 $190,258 $211,084 $209,813 $211,084
$219,832 $225,365 Total assets $2,333,393 $2,975,321 $3,025,724 $3,026,468 $3,025,724 $3,016,338 $2,967,274 Less: Total intangible assets 32,648 89,408 88,650 88,841
88,650 88,464 88,288 Tangible assets $2,300,745 $2,885,913 $2,937,074 $2,937,627 $2,937,074 $2,927,874 $2,878,986 Accumulated other comprehensive
loss ($33,141) ($24,911) ($23,521) ($18,916) ($23,521) ($20,239) ($21,026) TCE / TA 7.28% 6.59% 7.19% 7.14% 7.19% 7.51% 7.83% TCE / TA (Excl.
AOCI) 8.72% 7.46% 7.99% 7.79% 7.99% 8.20% 8.56% Tangible Book Value Per Share $40.81 $39.63 $43.91 $43.65 $43.91 $45.73 $46.88