Provident Bancorp, Inc. Reports Results  for the March 31, 2023 Quarter

Company Release – 05/01/2023



Amesbury, Massachusetts — Provident Bancorp, Inc. (the “Company”) (NasdaqCM: PVBC), the holding company for BankProv (the “Bank”), reported net income for the quarter ended March 31,  2023 of $2.1 million, or $0.13 per diluted share, compared to $2.7 million, or $0.16 per diluted share, for the quarter ended December 31, 2022 and $5.5 million, or $0.32 per diluted share, for the quarter ended March 31, 2022.



In announcing these results, Carol Houle, Co-President and Co-Chief Executive Officer and Chief Financial Officer said, “Heading into the first quarter our primary objective was the development and implementation of a renewed strategic direction. We are pleased that our financial results met our expectations and are proud of the hard work and dedication of our employees in their efforts to achieve our objectives.”



“The high-profile failures of a few large financial institutions had widespread impacts during the first quarter of 2023.  The importance of liquidity, diversification, and deposit insurance was thrust into the spotlight and in response, we took decisive action to reaffirm our secure position in each of these areas and to reassure our customers of the safety of their deposits. We are happy that our institution was able to weather much of the negative fallout and are extremely thankful for the continued support of our customers and communities.” said Joe Reilly, Co-Chief Executive Officer.



Liquidity and Capital Resources



During the first quarter of 2023, failures of two large financial institutions resulted in increased scrutiny on the balance sheets and liquidity positions of financial institutions across the industry. BankProv was well insulated from the fallout that resulted from the market turmoil and did not experience significant deposit outflow. We believe this resulted from the following:  

· The Bank’s deposit and loan portfolios were and continue to be well-diversified;

· As of March 31, 2023 the Federal Deposit Insurance Fund (“FDIC”) insured  56% of our customers’ deposits and the remaining 44%  were insured through the Depositors Insurance Fund (“DIF”);

· We have access to multiple funding sources and sufficient capacity to borrow, if needed, as of March 31, 2023 between the Federal Home Loan Bank of Boston and the Federal Reserve Bank of Boston’s borrower-in-custody program, we had the ability to borrow an additional $249.6 million;  

· Our securities portfolio represented only 1.7% of total assets, as of March 31, 2023 and the accumulated other comprehensive loss on the portfolio was $1.6 million, or 0.7% of stockholders’ equity as of that date. Management believes that the unrealized losses on these debt security holdings are a function of changes in investment spreads and interest rate movements and not changes in credit quality. Based on our ability to borrow, cash position and low deposit outflows there is no expected reliance on security sales to meet operational needs.



Income Statement Results



Quarter Ended March 31, 2023 Compared to Quarter Ended December 31, 2022



For the quarter ended March 31, 2023, net interest and dividend income was $15.8 million, which represents a decrease of $2.9 million, or 15.6%, when compared to the quarter ended December 31, 2022. Net interest and dividend income was negatively impacted by an increase in interest expense of $2.5 million, or 111.7%, to $4.8 million compared to $2.3 million for the quarter ended December 31, 2022 as well as a decrease in interest and dividend income of $391,000, or 1.9%, to $20.6 million compared to $21.0 million for the quarter ended December 31, 2022. Interest expense increased primarily due to an increase in the cost of interest-bearing deposits partially offset by a decrease in the average balance of interest-bearing deposits. The cost of interest-bearing deposits increased 111 basis points to 2.03% for the quarter ended March 31, 2023 compared to 0.92% for the quarter ended December 31, 2022, primarily due to rising interest rates and a larger proportion of the portfolio consisting of higher-cost certificates of deposit. The average balance of interest-bearing deposits decreased $15.7 million, or 2.0%, for the quarter ended March 31, 2023, primarily due to decreases in the average balances of NOW, money market and savings accounts, partially offset by an increase in the average balance of certificates of deposit.



Interest and dividend income decreased primarily due to decreases in the average balance of loans of $52.3 million, or 3.6%,  driven by decreases in our digital asset and mortgage warehouse portfolios. Interest and dividend income also decreased due to a decrease in average short-term investments of $8.8 million, or 17.7%. The decreases in the average balances of loans and short-term investments was partially offset by an increase in the yield on interest-earning assets of 12 basis points to 5.63% for the quarter ended March 31, 2023 compared to 5.51% for the quarter ended December 31, 2022, which was primarily driven by rising interest rates and the origination of higher-yielding loans.



Credit loss expense of $1.8 million was recognized for the quarter ended March 31, 2023, and was based on the new expected loss model, compared to a benefit of $992,000 for the quarter ended December 31, 2022, which was based on the incurred loss model. The credit loss expense for the quarter ended March 31, 2023 was primarily driven by the need to replenish the allowance due to net charge-

1

offs which totaled $3.6 million for the quarter ended March 31, 2023 and were predominantly related to our enterprise value portfolio. The increase in the expense caused by net charge-offs was offset by a credit loss benefit for unfunded commitments due to a decrease in the balance of unfunded commitments during the first quarter of 2023 primarily resulting from the closure of a $36 million digital asset line and the freeze of the availability on an outstanding $35 million digital asset line due to non-compliance. The benefit of $992,000 for the quarter ended December 31, 2022 was based on the incurred loss methodology and was primarily the result of a decrease in loans during the fourth quarter of 2022.



Noninterest income was $1.9 million for the quarters ended March 31, 2023 and December 31, 2022. Other service charges and fees decreased $269,000, or 37.4%, primarily due to decreases in non-recurring prepayment penalties on commercial and commercial real estate loans received during the fourth quarter of 2022. The decrease from other service charges and fees was offset by increases in other income and customer service fees on deposit accounts. Other income increased $243,000 primarily due to gains on sales of other repossessed assets and  a semi-annual commission related to a sold loan. Customer service fees on deposit accounts increased $37,000, or 3.9%, primarily due to fees generated from customer debit card usage.



For the quarter ended March 31, 2023, noninterest expense was $13.2 million, which represents a decrease of $4.0 million, or 23.3%, when compared to the quarter ended December 31, 2022. The decrease was primarily due to decreases in other expense, professional fees, salaries and employee benefits, and deposit insurance. Other expense decreased $1.5 million, or 68.6%, primarily due to a decrease in write-downs on other repossessed assets and the reduction in expenses related to these assets, as well as a reduction in loan servicing fees.  The reduction in write-downs on other repossessed assets and the expenses related to these assets was primarily due to a majority of the remaining repossessed assets, which consisted of cryptocurrency mining rigs, being sold during the first quarter of 2023 at a gain from the December 31, 2022 valuation due to rises in the value of Bitcoin which increased the value of the rigs.  The reduction in loan servicing fees was primarily due to the cessation of servicing fees as a result of the non-performing status of a loan relationship that is serviced by a third party.  Professional fees decreased $1.1 million, or 44.4%, primarily due to decreased legal, audit and compliance costs which were elevated for the quarter ended December 31, 2022 due to services pertaining to the events that led to the losses recorded during 2022. Salaries and employee benefits decreased $1.0 million, or 10.7%, primarily due to a $1.5 million expense in the fourth quarter of 2022 related to the Separation Agreement and Full and Final Release of Claims with our former President and Chief Executive Officer, as reported on  a Current Report on Form 8-K on December 23, 2022. The decrease in deposit insurance of $279,000, or 50.1%, was due to a decrease in the FDIC’s insurance assessment.



Quarter Ended March 31, 2023 Compared to Quarter Ended March 31, 2022



For the quarter ended March 31, 2023, net interest and dividend income was $15.8 million, which represents a decrease of $2.1 million, or 11.8%, from the quarter ended March 31, 2022. The net interest and dividend income for the quarter ended March 31, 2023 was negatively impacted by an increase in interest expense of $4.3 million, or 816.4%, to $4.8 million compared to $525,000 for the quarter ended March 31, 2022, which was offset by an increase in interest and dividend income of $2.1 million, or 11.8%, to $20.6 million for the quarter ended March 31, 2023 compared to $18.5 million for the quarter ended March 31, 2022. Interest expense increased primarily due to rising interest rates and a larger proportion of higher-cost certificates of deposit in the portfolio. Rising interest rates resulted in an increase in the cost of interest-bearing deposits of 180 basis points to 2.03% for the quarter ended March 31, 2023 compared to 0.23% for the quarter ended March 31, 2022. The increase in interest expense was partially offset by a decrease in the average balance of interest-bearing deposits of $31.4 million, or 3.9%.



Interest and dividend income increased primarily due to rising interest rates, which resulted in an increased yield on interest-earning assets. The yield on interest-earning assets increased 114 basis points to 5.63% for the quarter ended March 31, 2023 compared to 4.49% for the quarter ended March 31, 2022. The increased interest and dividend income caused by the increase in yield was partially offset by a decrease in the average balance of interest-earning assets of $178.6 million, or 10.9%. This decrease was primarily due to a decrease in the average balance of short-term investments of $96.0 million, or 70.1%, and a decrease in the average balance of loans of $77.3 million, or 5.3%.



Credit loss expense of $1.8 million was recognized for the quarter ended March 31, 2023 compared to $83,000 for the quarter ended March 31, 2022, which represents an increase of $1.7 million. The credit loss expense for the quarter ended March 31, 2023 was primarily driven by the need to replenish the allowance due to net charge-offs which totaled $3.6 million for the quarter ended March 31, 2023 and were predominantly related to our enterprise value portfolio. The increase in the expense caused by net charge-offs was offset by  a credit loss benefit for unfunded commitments recognized during the quarter ended March 31, 2023 due to a decrease in the balance of unfunded commitments during the first quarter of 2023 primarily resulting from the closure of a $36 million digital asset line and the freeze of the availability on an outstanding $35 million digital asset line due to non-compliance. The $83,000 provision for the quarter ended March 31, 2022 was based on the incurred loss model, and was primarily the result of growth in the loan portfolio during the first quarter of 2022.



For the quarter ended March 31, 2023, noninterest income was $1.9 million, which represents an increase of $627,000, or 47.5%, when compared to the quarter ended March 31, 2022. The increase was primarily due to increases in customer service fees on deposit accounts and other income. Customer service fees on deposit accounts increased $398,000, or 68.5%, which was primarily attributable to

2

implementation and activity fees charged to Banking as a Service (“BaaS”) and digital asset customers as well as fees generated from cash vault services for our customers who operate Bitcoin ATMs. Other income increased $241,000 primarily due to gains on sales of other repossessed assets and a  semi-annual commission related to a sold loan.



For the quarter ended March 31, 2023, noninterest expense was $13.2 million, which represents an increase of  $2.2 million, or 19.9%, when compared to the quarter ended March 31, 2022.  The increase in noninterest expense was primarily due to increases in salaries and employee benefits and professional fees.  The increase of $1.4 million, or 18.8%, in salary and employee benefits was primarily due to an increase in staff to support the development and implementation of new technologies and products. Professional fees increased $675,000, or 92.7%, primarily due to increased legal fees and audit and compliance costs related to ongoing services pertaining to the events that led to the losses recorded during 2022.



Balance Sheet Results



March 31, 2023 Compared to December 31, 2022



Total assets increased $65.8 million, or 4.0%, to $1.70 billion at March 31, 2023 compared to $1.64 billion at December 31, 2022.  The primary reason for the increase was an increase in cash and cash equivalents, offset by decreases in net loans, and other repossessed assets. Cash and cash equivalents increased $163.5 million, or 202.8%, primarily due to increased deposit balances and a decrease in net loans. Other repossessed assets decreased $6.1 million due to the sale of the remaining cryptocurrency mining rigs that were repossessed during 2022.



Net loans decreased $92.7 million, or 6.5%, and were $1.32 billion at March 31, 2023 compared to $1.42 billion at December 31, 2022.  The decrease was primarily driven by decreases in mortgage warehouse loans of $64.1 million, or 30.1%, commercial loans of $22.6 million, or 10.4%, and digital asset loans of $13.8 million, or 33.8%.  The decrease in our mortgage warehouse loan portfolio was primarily due to decreased usage of the mortgage warehouse lines. The decrease in our commercial loan portfolio was primarily related to payoffs in our traditional in-market loan portfolio. The Bank continues its efforts to wind-down its digital asset lending portfolio. Digital asset loans were $27.0 million as of March 31, 2023 compared to $40.8 million as of December 31, 2022 which represents a decrease $13.8 million, or 33.8%. The decrease in the digital asset loan portfolio was primarily driven by paydowns on outstanding lines of credit as well as the payoff of a $4.8 million loan secured by cryptocurrency mining rigs during the first quarter of 2023.



Total liabilities increased $61.9 million, or 4.3%, to $1.49 billion as of March 31, 2023 compared to $1.43 billion at December 31, 2022, primarily due to an increase in deposits offset by a decrease in short-term borrowings.  Deposits were $1.40 billion as of March 31, 2023 compared to $1.28 billion as of December 31, 2022, which represents an increase of $124.3 million, or 9.7%.  The increase in deposits was primarily related to an increase of $117.0 million in specialty deposits, which were $219.8 million as of March 31, 2023 compared to $102.8 million as of December 31, 2022. Specialty deposits consist of deposits by BaaS and digital asset customers. BaaS deposits totaled $161.7 million as of March 31, 2023 which represents a $116.4 million increase from December 31, 2022, of this balance, the Bank is holding $91.9 million as volatile and holding as cash, as of March 31, 2023. Included in BaaS deposits was $31.0 million related to BaaS customers whose business model focuses on digital assets. Non-BaaS digital asset deposits totaled $58.1 million as of March 31, 2023, which represents a $621,000 increase from December 31, 2022. The increase in deposits was partially offset by a decrease in borrowings of $58.5 million primarily driven by a decrease in overnight borrowings.



As of March 31, 2023, shareholders’ equity was $211.5 million compared to $207.5 million at December 31, 2022,  which represents  an increase of $3.9 million, or 1.9%. The increase was primarily due to net income of $2.1 million. Also contributing to the increase was a one-time, cumulative-effect adjustment for the adoption of CECL which increased retained earnings by $697,000. Shareholders’ equity also increased due to other comprehensive income of $631,000, stock-based compensation expense of $319,000, and employee stock ownership plan shares earned of $187,000.



About Provident Bancorp, Inc.



BankProv, a subsidiary of Provident Bancorp, Inc. (NASDAQ: PVBC),  is a future-ready commercial bank for corporate clients, specializing in offering adaptive and technology-first banking solutions to niche markets. We are committed to offering state-of-the-art APIs (application programming interfaces) for all business clients and BaaS partners. Through our offerings, BankProv insures 100% of deposits through a combination of insurance provided by the Federal Deposit Insurance Corporation (FDIC) and the Depositors Insurance Fund (DIF). For more information about BankProv please visit our website www.bankprov.com or call 877-487-2977.



3

Forward-looking statements



This news release may contain certain forward-looking statements, such as statements of the Company’s or the Bank’s plans, objectives, expectations, estimates and intentions. Forward-looking statements may be identified by the use of words such as, “expects,” “subject,” “believe,” “will,” “intends,” “may,” “will be” or “would.” These statements are subject to change based on various important factors (some of which are beyond the Company’s or the Bank’s control) and actual results may differ materially. Accordingly, readers should not place undue reliance on any forward-looking statements (which reflect management’s analysis of factors only as of the date of which they are given). These factors include: general economic conditions; the impact of the COVID-19 pandemic or any other pandemic on our operations and financial results and those of our customers; global and national war and terrorism; trends in interest rates; inflation; potential recessionary conditions; levels of unemployment; legislative, regulatory and accounting changes; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve Bank; deposit flows; our ability to access cost-effective funding; changes in liquidity, including the size and composition of our deposit portfolio and the percentage of uninsured deposits in the portfolio; changes in consumer spending, borrowing and savings habits; competition; real estate values in the market area; loan demand; the adequacy of our allowance for loan losses, changes in the quality of our loan and securities portfolios; the ability of our borrowers to repay their loans; an unexpected adverse financial, regulatory or bankruptcy event experienced by our cryptocurrency, digital asset or financial technology (“fintech”) customers; our ability to retain key employees; failures or breaches of our IT systems, including cyberattacks; the failure to maintain current technologies; and the ability of the Company or the Bank to effectively manage its growth and results of regulatory examinations, among other factors. The foregoing list of important factors is not exclusive. Readers should carefully review the risk factors described in other documents of the Company files from time to time with the Securities and Exchange Commission, including Annual and Quarterly Reports on Forms 10-K and 10-Q, and Current Reports on Form 8-K.



Provident Bancorp, Inc.

Carol Houle, 617-546-7365

Co-President and Co-Chief Executive Officer,

and Chief Financial Officer

choule@bankprov.com













4

Provident Bancorp, Inc.

Consolidated Balance Sheet







	At			At
	March 31,			December 31,
	2023			2022
(Dollars in thousands)	(unaudited)
Assets
Cash and due from banks	$	27,669		$	42,923
Short-term investments		216,509			37,706
Cash and cash equivalents		244,178			80,629
Debt securities available-for-sale (at fair value)		28,744			28,600
Federal Home Loan Bank stock, at cost		3,095			4,266
Loans, net of allowance for credit losses of $24,812 and $28,069 as of March 31, 2023
and December 31, 2022, respectively		1,323,390			1,416,047
Bank owned life insurance		43,881			43,615
Premises and equipment, net		13,439			13,580
Other repossessed assets		—			6,051
Accrued interest receivable		5,836			6,597
Right-of-use assets		3,902			3,942
Deferred tax asset, net		15,692			16,793
Other assets		19,996			16,261
Total assets	$	1,702,153		$	1,636,381

Liabilities and Shareholders' Equity
Deposits:
Noninterest-bearing	$	460,836		$	520,226
Interest-bearing		943,085			759,356
Total deposits		1,403,921			1,279,582
Borrowings:
Short-term borrowings		50,000			108,500
Long-term borrowings		18,296			18,329
Total borrowings		68,296			126,829
Operating lease liabilities		4,255			4,282
Other liabilities		14,229			18,146
Total liabilities		1,490,701			1,428,839
Shareholders' equity:
Preferred stock; authorized 50,000 shares:
no shares issued and outstanding		—			—
Common stock, $0.01 par value, 100,000,000 shares authorized;
17,693,818 and 17,669,698 shares issued and outstanding
at March 31, 2023, and December 31, 2022, respectively		177			177
Additional paid-in capital		123,144			122,847
Retained earnings		97,432			94,630
Accumulated other comprehensive loss		(1,569)			(2,200)
Unearned compensation - ESOP		(7,732)			(7,912)
Total shareholders' equity		211,452			207,542
Total liabilities and shareholders' equity	$	1,702,153		$	1,636,381



















5





Provident Bancorp, Inc.

Consolidated Income Statements

(Unaudited)







	Three Months Ended
	March 31,			December 31,			March 31,
(Dollars in thousands, except per share data)	2023			2022			2022
Interest and dividend income:
Interest and fees on loans	$	20,006		$	20,336		$	18,212
Interest and dividends on debt securities available-for-sale		238			221			179
Interest on short-term investments		383			461			59
Total interest and dividend income		20,627			21,018			18,450
Interest expense:
Interest on deposits		3,901			1,801			455
Interest on short-term borrowings		824			388			—
Interest on long-term borrowings		86			84			70
Total interest expense		4,811			2,273			525
Net interest and dividend income		15,816			18,745			17,925
Credit loss (benefit) expense - loans		2,935			(970)			83
Credit loss benefit - off-balance sheet credit exposures		(1,156)			(22)			—
Total credit loss (benefit) expense		1,779			(992)			83
Net interest and dividend income after credit loss expense (benefit)		14,037			19,737			17,842
Noninterest income:
Customer service fees on deposit accounts		979			942			581
Service charges and fees - other		451			720			376
Bank owned life insurance income		266			268			256
Gain on loans sold, net		—			—			97
Other income		251			8			10
Total noninterest income		1,947			1,938			1,320
Noninterest expense:
Salaries and employee benefits		8,544			9,573			7,189
Occupancy expense		421			415			439
Equipment expense		144			154			138
Deposit insurance		278			557			151
Data processing		361			348			335
Marketing expense		83			149			127
Professional fees		1,403			2,522			728
Directors' compensation		200			250			254
Software depreciation and implementation		417			431			294
Insurance expense		452			448			447
Service fees		236			243			208
Write down of other assets and receivables		—			—			395
Other		672			2,138			706
Total noninterest expense		13,211			17,228			11,411
Income before income tax expense		2,773			4,447			7,751
Income tax expense		670			1,750			2,226
Net income	$	2,103		$	2,697		$	5,525
Earnings per share:
Basic	$	0.13		$	0.16		$	0.33
Diluted		0.13		$	0.16		$	0.32
Weighted Average Shares:
Basic		16,530,627			16,496,543			16,517,952
Diluted		16,531,266			16,607,719			17,028,057















6









Provident Bancorp, Inc.

Net Interest Income Analysis

(Unaudited)













	For the Three Months Ended
	March 31,								December 31,									March 31,
	2023								2022									2022
				Interest								Interest									Interest
	Average			Earned/			Yield/		Average			Earned/			Yield/			Average			Earned/			Yield/
(Dollars in thousands)	Balance			Paid			Rate (6)		Balance			Paid			Rate (6)			Balance			Paid			Rate (6)
Assets:
Interest-earning assets:
Loans (1)(2)	$	1,391,941		$	20,006		5.75%		$	1,444,239		$	20,336		5.63%			$	1,469,268		$	18,212		4.96%
Short-term investments		40,931			383		3.74%			49,711			461		3.71%				136,954			59		0.17%
Debt securities available-for-sale		28,727			193		2.69%			28,654			198		2.76%				35,820			175		1.95%
Federal Home Loan Bank stock		2,639			45		6.82%			2,718			23		3.38%				785			4		2.04%
Total interest-earning assets		1,464,238			20,627		5.63%			1,525,322			21,018		5.51%				1,642,827			18,450		4.49%
Non-interest earning assets		117,178								120,009									85,542
Total assets	$	1,581,416							$	1,645,331								$	1,728,369
Liabilities and shareholders' equity:
Interest-bearing liabilities:
Savings accounts	$	142,457		$	111		0.31%		$	148,358		$	64		0.17%			$	153,480		$	40		0.10%
Money market accounts		313,077			1,913		2.44%			342,228			1,079		1.26%				392,874			250		0.25%
NOW accounts		127,124			146		0.46%			178,834			142		0.32%				192,564			83		0.17%
Certificates of deposit		185,470			1,731		3.73%			114,397			516		1.80%				60,627			82		0.54%
Total interest-bearing deposits		768,128			3,901		2.03%			783,817			1,801		0.92%				799,545			455		0.23%
Borrowings
Short-term borrowings		69,647			824		4.73%			38,901			388		3.99%				—			—		—%
Long-term borrowings		18,307			86		1.88%			16,705			84		2.01%				13,500			70		2.07%
Total borrowings		87,954			910		4.14%			55,606			472		3.40%				13,500			70		2.07%
Total interest-bearing liabilities		856,082			4,811		2.25%			839,423			2,273		1.08%				813,045			525		0.26%
Noninterest-bearing liabilities:
Noninterest-bearing deposits		495,067								580,013									657,784
Other noninterest-bearing liabilities		20,469								17,603									21,064
Total liabilities		1,371,618								1,437,039									1,491,893
Total equity		209,798								208,292									236,476
Total liabilities and
equity	$	1,581,416							$	1,645,331								$	1,728,369
Net interest income				$	15,816							$	18,745								$	17,925
Interest rate spread (3)							3.38%								4.43%									4.23%
Net interest-earning assets (4)	$	608,156							$	685,899								$	829,782
Net interest margin (5)							4.32%								4.92%									4.36%
Average interest-earning assets to interest-bearing liabilities		171.04%								181.71%									202.06%



(1) Interest earned/paid on loans includes mortgage warehouse loan origination fee income of $262,000,  $205,000, and $342,000 for the three months ended March 31, 2023, December 31, 2022, and March 31,  2022, respectively.

(2) Includes loans held for sale at March 31, 2022.

(3) Net interest rate spread represents the difference between the weighted average yield on interest-bearing assets and the weighted average rate of interest-bearing liabilities.

(4) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(5) Net interest margin represents net interest income divided by average total interest-earning assets.

(6) Annualized.

7

Provident Bancorp, Inc.

Select Financial Highlights

(Unaudited)







	Three Months Ended
	March 31,			December 31,			March 31,
	2023			2022			2022
Performance Ratios:
Return on average assets (1)		0.53%			0.66%			1.28%
Return on average equity (1)		4.01%			5.18%			9.35%
Interest rate spread (1) (2)		3.39%			4.43%			4.23%
Net interest margin (1) (3)		4.32%			4.92%			4.36%
Non-interest expense to average assets (1)		3.34%			4.19%			2.64%
Efficiency ratio (4)		74.37%			83.30%			59.29%
Average interest-earning assets to
average interest-bearing liabilities		171.04%			181.71%			202.06%
Average equity to average assets		13.27%			12.66%			13.68%



























	At			At
	March 31,			December 31,
	2023			2022
Asset Quality
Non-accrual loans:
Commercial real estate	$	55		$	56
Commercial		193			101
Enterprise value		4,397			92
Digital asset		26,602			26,488
Residential real estate		224			227
Construction and land development		—			—
Consumer		—			—
Mortgage warehouse		—			—
Total non-accrual loans		31,471			26,964
Accruing loans past due 90 days or more		—			—
Other repossessed assets		—			6,051
Total non-performing assets	$	31,471		$	33,015
Asset Quality Ratios
Allowance for loan losses as a percent of total loans (5)		1.84%			1.94%
Allowance for loan losses as a percent of non-performing loans		78.84%			104.10%
Non-performing loans as a percent of total loans (5)		2.33%			1.87%
Non-performing loans as a percent of total assets		1.85%			1.65%
Non-performing assets as a percent of total assets (6)		1.85%			2.02%
Capital and Share Related
Stockholders' equity to total assets		12.4%			12.7%
Book value per share	$	11.95		$	11.75
Market value per share	$	6.84		$	7.28
Shares outstanding		17,693,818			17,669,698



(1) Annualized where appropriate.

(2) Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of interest-bearing liabilities.

(3) Represents net interest income as a percent of average interest-earning assets.

(4) Represents noninterest expense divided by the sum of net interest income and noninterest income, excluding gains on securities available for sale, net.

(5) Loans are presented at amortized cost (excluding accrued interest).

(6) Non-performing assets consists of non-accrual loans plus loans accruing but 90 days overdue and other repossessed assets.





8









	At					At
	March 31,					December 31,
	2023					2022
(In thousands)	Amount			Percent		Amount			Percent
Commercial real estate	$	447,461		33.19%		$	453,592		31.41%
Commercial		194,335		14.41%			216,931		15.02%
Enterprise value		437,570		32.46%			438,745		30.38%
Digital asset (1)		26,981		2.00%			40,781		2.82%
Residential real estate		7,661		0.57%			8,165		0.57%
Construction and land development		84,800		6.29%			72,267		5.00%
Consumer		281		0.02%			391		0.03%
Mortgage warehouse		149,113		11.06%			213,244		14.77%
		1,348,202		100.00%			1,444,116		100.00%
Allowance for credit losses - loans		(24,812)					(28,069)
Net loans	$	1,323,390				$	1,416,047



(1) Includes $20.9 million and $26.5 million in loans secured by cryptocurrency mining rigs at March 31, 2023 and December 31, 2022, respectively.   The remaining balances consist of digital asset lines of credit.













	At		At
	March 31,		December 31,
(In thousands)	2023		2022
Noninterest-bearing:
Demand	$	460,836	$	520,226
Interest-bearing:
NOW		122,721		145,533
Regular savings		158,470		141,802
Money market deposits		451,427		318,417
Certificates of deposit:
Certificate accounts of $250,000 or more		17,659		11,449
Certificate accounts less than $250,000		192,808		142,155
Total interest-bearing		943,085		759,356
Total deposits (1)(2)(3)	$	1,403,921	$	1,279,582



(1) Includes $161.7 million and $45.3 million in BaaS deposits at March 31, 2023 and December 31, 2022, respectively.

(2) Includes $58.1 million and $57.5 million in digital asset deposits at March 31, 2023 and December 31, 2022, respectively.

(3) Of total deposits the FDIC insured approximately 56% and 55% and the remaining 44% and 45% were insured through the DIF, as of March 31, 2023 and December 31, 2022, respectively.













9