Earnings release
Page 1
1 Exhibit 99.1 Release:4:05 P.M. July 21, 2026 212-365-6721 IR@MCBankNY.com Metropolitan Bank Holding Corp. Reports Second Quarter 2026 Results Quarterly Net Interest Income Increased 22.8% Year Over Year Continued Strong Capital, Liquidity and Loan Growth Position the Company for Solid Long-Term Financial Performance Financial Highlights ● Diluted earnings per share was $1.54 for the second quarter of 2026, compared to $2.92 for the prior linked quarter and $1.76 for the prior year period. Results reflected continued earnings strength, partially offset by a $13.3 million provision for credit losses driven primarily by a single commercial and industrial (“C&I”) loan in a non-core portfolio segment, as well as $3.3 million of isolated non-interest expense items. ● Net interest income for the second quarter of 2026 was $90.4 million, an increase of $4.5 million, or 5.3%, compared to the prior linked quarter and an increase of $16.8 million, or 22.8%, compared to the prior year period. ● The net interest margin for the second quarter of 2026 was 4.08%, which was the same as the prior linked quarter and an increase of 25 basis points compared to the prior year period. ● The ratio of non-performing loans to total loans improved to 0.91% at June 30, 2026, a decrease of 10.0% from the prior linked quarter reflecting the resolution and charge-off of a previously reserved out-of-market commercial real estate (“CRE”) loan relationship. ● In support of the Company’s focus on delivering strong shareholder returns, the board of directors approved a new $50.0 million common stock repurchase program on June 19, 2026 and on July 20, 2026, the board of directors declared a quarterly cash dividend of $0.35 per share on the Company’s common stock, an increase of $0.10 from the prior quarterly dividend of $0.25 per share. ● Total loans at June 30, 2026 were $7.3 billion, an increase of $282.4 million, or 4.0%, from March 31, 2026 and an increase of $518.7 million, or 7.6%, from December 31, 2025. ● Total deposits at June 30, 2026 were $7.7 billion, essentially stable from March 31, 2026 and an increase of $354.3 million, or 4.8% from December 31, 2025. ● The Company and Bank maintained strong total risk-based capital ratios of 14.0% and 13.7%, respectively, at June 30, 2026, well above regulatory minimums. The Bank remains “well capitalized” under all applicable regulatory guidelines. NEW YORK, July 21, 2026 ‒ Metropolitan Bank Holding Corp. (the “Company”) (NYSE: MCB), the holding company for Metropolitan Commercial Bank (the “Bank”), reported net income of $19.2 million, or $1.54 per diluted common share, for the second quarter of 2026 compared to $31.4 million, or $2.92 per diluted common share, for the first quarter of 2026 and $18.8 million, or $1.76 per diluted common share, for the second quarter of 2025.
Page 2
2 Mark DeFazio, President and Chief Executive Officer, commented, “I am pleased with the continued progress we are making across the franchise. Balance sheet growth remains consistent with our prior guidance, our lending pipeline remains robust, and loan yields continue to hold. On the funding side, our deposit forecast remains in line with guidance, and we continue to expect the momentum in our core operating trends to persist. This quarter’s earnings were noticeably affected by isolated items. However, we made significant progress in the resolution of legacy asset quality matters.” Balance Sheet Total loans, net of deferred fees and unamortized costs, were $7.3 billion at June 30, 2026, an increase of $282.4 million, or 4.0%, from March 31, 2026, and an increase of $716.1 million, or 10.8%, from June 30, 2025. Loan production was $718.9 million for the second quarter of 2026 compared to $428.3 million for the prior linked quarter and $492.0 million for the prior year period. The increase in total loans from March 31, 2026 was due primarily to an increase of $330.3 million in CRE loans (including owner- occupied), partially offset by a decrease of $69.8 million in C&I loans. The increase in total loans from June 30, 2025 was due primarily to an increase of $918.1 million in CRE loans (including owner- occupied), partially offset by a decrease of $184.9 million in commercial and industrial loans. Total deposits were $7.7 billion at June 30, 2026, a decrease of $8.2 million, or 0.1%, from March 31, 2026, and an increase of $940.2 million, or 13.8%, from June 30, 2025. The small decline in deposits from March 31, 2026 was driven by seasonal outflows of certain municipal deposits, as well as the Bank’s planned termination of a $100.0 million high cost treasury deposit. The increase in total deposits from June 30, 2025 was broadly distributed across the Bank’s various deposit verticals. The Bank’s liquidity position remains robust. At June 30, 2026, cash on deposit with the Federal Reserve Bank of New York and available secured funding capacity totaled $3.1 billion, which represented 156% of our estimated uninsured deposits. Total cash and cash equivalents were $239.3 million at June 30, 2026. The Company and Bank have total risk-based capital ratios well above regulatory minimums. The Bank is “well capitalized” under all applicable regulatory guidelines. Total non-owner-occupied CRE loans were 304.1% of total risk-based capital at June 30, 2026, compared to 299.5% and 371.9% at March 31, 2026 and June 30, 2025, respectively. The CRE loan concentration ratio declined from June 30, 2025 primarily owing to the increase in the Bank’s total capital as a result of the completion of the Company’s follow-on public equity offering of common stock in the first quarter of 2026.
Page 3
3 Income Statement Financial Highlights Three months ended Six months ended Jun. 30, Mar. 31, Jun. 30, Jun. 30, Jun. 30, (dollars in thousands, except per share data) 2026 2026 2025 2026 2025 Total revenues(1) $ 93,010 $ 88,490 $ 76,270 $ 181,500 $ 146,860 Net income (loss) $ 19,223 $ 31,426 $ 18,767 50,649 35,121 Diluted earnings (loss) per common share $ 1.54 $ 2.92 $ 1.76 4.40 3.20 Return on average assets(2) 0.86% 1.49% 0.97% 1.16% 0.93% Return on average equity(2) 8.0% 15.4% 10.4% 11.4% 9.7% Return on average tangible common equity(2), (3) 8.1% 15.6% 10.5% 11.5% 9.8% (1) Total revenues equal net interest income plus non-interest income.(2) Ratios are annualized.(3) Determined by dividing net income by average tangible common equity. Return on average tangible common equity is a Non-GAAP financial measure. See Reconciliation of Non-GAAP Measures on page 13. Net Interest Income Net interest income for the second quarter of 2026 was $90.4 million compared to $85.9 million for the prior linked quarter and $73.6 million for the prior year period. The $4.5 million increase from the prior linked quarter was primarily due to an increase in the average balance of loans, securities, and overnight deposits and a decrease in the total cost of funds, partially offset by an increase in the average balance of interest-bearing deposits. The $16.8 million increase from the prior year period was primarily due to an increase in the average balance of loans and overnight deposits and a decrease in the cost of funds, partially offset by an increase in the average balance of interest-bearing deposits. Net Interest Margin Net interest margin for the second quarter of 2026 was 4.08% compared to 4.08% and 3.83% for the prior linked quarter and prior year period, respectively. The total cost of funds for the second quarter of 2026 was 257 basis points compared to 261 basis points and 310 basis points for the prior linked quarter and prior year period, respectively. The decrease from the prior linked quarter primarily reflects changes in deposit mix. The decrease from the prior year period primarily reflects the decline in short-term interest rates. Non-Interest Income Non-interest income was $2.6 million for the second quarter of 2026, a decrease of $19,000 from the prior linked quarter and a decrease of $61,000 from the prior year period. The decrease from the prior linked quarter was primarily due to a decrease in service charges on deposit accounts, partially offset by an increase in loan production fees. The decrease from the prior year period was driven primarily by a decrease in loan production fees, partially offset by an increase in service charges on deposit accounts. Non-Interest Expense Non-interest expense was $51.8 million for the second quarter of 2026, an increase of $5.4 million from the prior linked quarter and an increase of $8.7 million from the prior year period. The $5.4 million increase from the prior linked quarter was primarily due to a $1.8 million one-time legal accrual, $1.4 million increase in professional fees, and $1.2 million increase in compensation and benefits, partially offset by a $560,000 decrease in the FDIC assessment.
Page 4
4 The $8.7 million increase from the prior year period was due primarily to a $5.1 million increase in compensation and benefits, a $1.8 million one-time legal accrual, and $1.1 million increase in technology costs, partially offset by a $1.7 million decrease in the Federal Deposit Insurance Corporation (“FDIC”) assessment. Income Tax Expense The effective tax rate for the second quarter of 2026 was 31.1% compared to 29.2% for the prior linked quarter and 29.9% for the prior year period. Asset Quality The ratio of non-performing loans to total loans was 0.91% at June 30, 2026, 1.01% at March 31, 2026 and 0.60% at June 30, 2025. The decrease in the non-performing loan ratio from the prior linked quarter primarily reflects the charge-off of the aforementioned CRE out-of-market loan relationship. The increase in the non-performing loan ratio from the prior year period is primarily attributable to the impact of the aforementioned CRE out-of-market and C&I non-core loan relationships. The allowance for credit losses was $62.0 million at June 30, 2026, a decrease of $20.1 million from March 31, 2026, and a decrease of $12.1 million from June 30, 2025. The decrease from March 31, 2026, primarily reflects the charge-off related to the aforementioned CRE out-of-market loan relationship. The decrease from June 30, 2025, was primarily due to enhancements made to the Bank’s allowance for credit loss estimation process implemented in the first quarter of 2026, as well as the charge-off related to the aforementioned CRE out-of-market loan relationship, partially offset by loan growth. Conference Call The Company will conduct a conference call at 9:00 a.m. ET on Wednesday, July 22, 2026, to discuss the results. To access the event by telephone, please dial 800-245-3047 (US), 203-518-9765 (INTL), and provide conference ID: MCBQ226 approximately 15 minutes prior to the start time (to allow time for registration). The call will also be broadcast live over the Internet and accessible at MCB Quarterly Results Conference Call and in the Investor Relations section of the Company’s website at MCB News. To listen to the live webcast, please visit the site at least 15 minutes prior to the start time to register, download and install any necessary audio software. For those unable to join for the live presentation, a replay of the webcast will also be available later that day accessible at MCB Quarterly Results Conference Call. About Metropolitan Bank Holding Corp. Metropolitan Commercial Bank (“MCB”) is a New York City–based, full-service commercial bank serving businesses, institutions, and individuals who value expertise, responsiveness, and long-term partnerships. Since 1999, MCB has built enduring client relationships, many spanning generations, by delivering consistent, relationship-driven banking. The Bank provides a full suite of commercial, business, and personal banking solutions, with deep expertise in sectors including real estate, property management, legal services, healthcare, government, and global investors utilizing EB-5 financial solutions. MCB combines specialized capabilities with a highly personalized approach, offering integrated solutions such as title and escrow services, 1031 exchanges, and merchant acquiring. MCB has received national recognition for its performance and innovation, including being named one of Newsweek’s Best Regional Banks in 2024 and 2025 and earning industry recognition for its lending performance and specialized commercial banking capabilities. MCB operates full-service banking centers in Manhattan and Boro Park, Brooklyn, within New York City; Great Neck on Long Island; Lakewood, New Jersey; and in South Florida, including Miami, and West Palm Beach.
Page 5
5 Metropolitan Commercial Bank is a New York State–chartered commercial bank, a member of the Federal Reserve System and the Federal Deposit Insurance Corporation, and an equal housing lender. The Bank’s parent company is Metropolitan Bank Holding Corp. (NYSE: MCB). For more information, please visit the Bank’s website at MCBankNY.com.
Page 6
6 Forward-Looking Statement Disclaimer This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include but are not limited to the Company’s future financial condition and capital ratios, results of operations and the Company’s outlook, business, share repurchases under the share repurchase program, dividend payments and statements related to the completion of the public offering of common stock and the anticipated use of proceeds from the public offering of common stock. Forward-looking statements are not historical facts. Such statements may be identified by the use of such words as “may,” “believe,” “expect,” “anticipate,” “plan,” “continue” or similar terminology. These statements relate to future events or our future financial performance and involve risks and uncertainties that are difficult to predict and are generally beyond our control and may cause our actual results, levels of activity, performance or achievements to differ materially from those expressed or implied by these forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we caution you not to place undue reliance on these forward-looking statements. Factors which may cause our forward-looking statements to be materially inaccurate include, but are not limited to the following: the interest rate policies of the Federal Reserve and other regulatory bodies; an unexpected deterioration in the performance of our loan or securities portfolios; changes in liquidity, including the size and composition of our deposit portfolio and the percentage of uninsured deposits in the portfolio; unexpected increases in our expenses; different than anticipated growth and our ability to manage our growth; global pandemics, or localized epidemics, could adversely affect the Company’s financial condition and results of operations; potential recessionary conditions, including the related effects on our borrowers and on our financial condition and results of operations; an unanticipated loss of key personnel or existing clients, or an inability to attract key employees; increases in competitive pressures among financial institutions or from non-financial institutions which may result in unanticipated changes in our loan or deposit rates; unanticipated increases in FDIC insurance premiums or future assessments; legislative, tax or regulatory changes or actions, which may adversely affect the Company’s business; impacts related to or resulting from regional and community bank failures and stresses to regional banks; changes in deposit flows, funding sources or loan demand, which may adversely affect the Company’s business; changes in accounting principles, policies or guidelines may cause the Company’s financial condition or results of operation to be reported or perceived differently; general economic conditions, including unemployment rates, either nationally or locally in some or all of the areas in which the Company does business, or conditions in the securities markets or the banking industry being less favorable than currently anticipated; inflation, which may lead to higher operating costs; declines in real estate values in the Company’s market area, which may adversely affect our loan production; an unexpected adverse financial, regulatory, legal or bankruptcy event experienced by our non-bank financial service clients or critical technology service providers; system failures or cybersecurity breaches of our information technology infrastructure and/or confidential information or those of the Company’s third-party service providers; emerging issues related to the development and use of artificial intelligence that could give rise to legal or regulatory action, damage our reputation or otherwise materially harm our business or clients; failure to maintain current technologies or technological changes that may be more difficult or expensive to implement than anticipated, and failure to successfully implement future information technology enhancements; the costs, including the possible incurrence of fines, penalties, or other negative effects (including reputational harm) of any adverse judicial, administrative, or arbitral rulings or proceedings, regulatory enforcement actions, or other legal actions to which we or any of our subsidiaries are a party, and which may adversely affect our results; the current or anticipated impact of military conflict, terrorism or other geopolitical events; the successful implementation or consummation of new business initiatives, which may be more difficult or expensive than anticipated; the timely and efficient development of new products and services offered by the Company or its strategic partners, as well as risks (including reputational and litigation) attendant thereto, and the perceived overall value and acceptance of these products and services by clients; changes in consumer spending, borrowing or savings habits; the risks associated with adverse changes to credit quality; an unexpected failure to successfully manage our credit risk, nonperforming loan resolutions and the sufficiency of our allowance for credit losses; credit and other risks from borrower and depositor concentrations (e.g., by geographic area and by industry); difficulties associated with achieving or predicting expected future financial results; and the potential impact on the Company’s operations and clients resulting from natural or man-made disasters, wars, acts of terrorism, cyberattacks and pandemics, as well as those discussed under the heading “Risk Factors” in our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q which have been filed with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended. Forward-looking statements speak only as of the date of this release. We do not undertake (and expressly disclaim) any obligation to update or revise any forward-looking statement, except as may be required by law.
Page 8
7 Consolidated Balance Sheet (unaudited) Jun. 30, Mar. 31, Dec. 31, Sept. 30, Jun. 30, (in thousands) 2026 2026 2025 2025 2025 Assets Cash and due from banks $ 10,253 $ 12,034 $ 12,086 $ 13,109 $ 13,577 Overnight deposits 229,011 660,359 381,501 372,827 138,876 Total cash and cash equivalents 239,264 672,393 393,587 385,936 152,453 Investment securities available-for-sale 667,778 649,719 578,932 552,441 551,029 Investment securities held-to-maturity 415,041 347,868 356,627 376,447 387,901 Equity investment securities, at fair value 5,646 5,625 5,609 5,548 5,276 Total securities 1,088,465 1,003,212 941,168 934,436 944,206 Other investments 27,759 20,725 20,632 27,330 27,297 Loans, net of deferred fees and unamortized costs 7,328,903 7,046,547 6,810,233 6,781,703 6,612,789 Allowance for credit losses (62,012) (82,071) (97,081) (94,239) (74,071) Net loans 7,266,891 6,964,476 6,713,152 6,687,464 6,538,718 Other assets 236,304 183,318 187,177 199,264 191,175 Total assets $ 8,858,683 $ 8,844,124 $ 8,255,716 $ 8,234,430 $ 7,853,849 Liabilities and Stockholders' Equity Deposits Non-interest-bearing demand deposits $ 1,591,126 $ 1,539,553 $ 1,479,420 $ 1,382,345 $ 1,427,439 Interest-bearing deposits 6,140,356 6,200,166 5,897,758 5,690,414 5,363,867 Total deposits 7,731,482 7,739,719 7,377,178 7,072,759 6,791,306 Federal funds purchased — — — 125,000 50,000 Federal Home Loan Bank of New York advances — — — 150,000 150,000 Trust preferred securities 20,620 20,620 20,620 20,620 20,620 Secured and other borrowings 15,938 15,975 10,975 17,355 17,366 Other liabilities 122,477 119,471 103,831 116,656 101,589 Total liabilities 7,890,517 7,895,785 7,512,604 7,502,390 7,130,881 Common stock 136 136 113 113 113 Additional paid in capital 588,133 584,524 405,565 403,708 401,055 Retained earnings 495,034 479,177 450,639 423,338 417,782 Accumulated other comprehensive gain (loss), net of tax effect (39,044) (39,233) (39,739) (41,852) (45,455) Treasury stock, at cost (76,093) (76,265) (73,466) (53,267) (50,527) Total stockholders’ equity 968,166 948,339 743,112 732,040 722,968 Total liabilities and stockholders’ equity $ 8,858,683 $ 8,844,124 $ 8,255,716 $ 8,234,430 $ 7,853,849
Page 9
8 Consolidated Statement of Income (unaudited) Three months ended Six months ended Jun. 30, Mar. 31, Jun. 30, Jun. 30, Jun. 30, (dollars in thousands, except per share data) 2026 2026 2025 2026 2025 Total interest income $ 140,938$ 134,932$ 127,043 $ 275,870$ 245,813 Total interest expense 50,490 49,023 53,396 99,513 105,214 Net interest income 90,448 85,909 73,647 176,357 140,599 Provision for credit losses 13,325 (2,300) 6,378 11,025 10,884 Net interest income after provision for credit losses 77,123 88,209 67,269 165,332 129,715 Non-interest income Service charges on deposit accounts 2,229 2,274 2,131 4,503 4,304 Other income 333 307 492 640 1,957 Total non-interest income 2,562 2,581 2,623 5,143 6,261 Non-interest expense Compensation and benefits 25,362 24,148 20,255 49,510 41,994 Bank premises and equipment 3,472 2,729 2,513 6,201 4,976 Professional fees 4,615 3,229 3,583 7,844 8,569 Technology costs 4,704 4,196 3,653 8,900 5,873 Deposit related program fees 6,892 6,799 5,967 13,691 10,153 FDIC assessments 1,290 1,850 2,999 3,140 5,966 Other expenses 5,467 3,449 4,139 8,915 8,300 Total non-interest expense 51,802 46,400 43,109 98,201 85,831 Net income before income tax expense 27,883 44,390 26,783 72,274 50,145 Income tax expense 8,660 12,964 8,016 21,625 15,024 Net income (loss) $ 19,223$ 31,426$ 18,767 $ 50,649$ 35,121 Earnings per common share: Average common shares outstanding: Basic 12,381,794 10,674,698 10,564,275 11,413,075 10,886,120 Diluted 12,515,939 10,756,358 10,676,878 11,521,407 10,975,431 Basic earnings (loss) $ 1.55$ 2.94$ 1.78 $ 4.44$ 3.23 Diluted earnings (loss) $ 1.54$ 2.92$ 1.76 $ 4.40$ 3.20
Page 10
9 Loan Production, Asset Quality & Regulatory Capital Jun. 30, Mar. 31, Dec. 31, Sept. 30, Jun. 30, 2026 2026 2025 2025 2025 LOAN PRODUCTION (in millions) $ 718.9 $ 428.3 $ 510.9 $ 514.2 $ 492.0 ASSET QUALITY (in thousands) Non-performing loans: Commercial real estate $ 53,307 $ 68,635 $ 75,408 $ 70,122 $ 28,480 Commercial and industrial 11,262 — 8,989 8,989 8,989 One- to four- family 2,401 2,416 2,450 2,451 2,469 Consumer — — 37 — — Total non-performing loans $ 66,970 $ 71,051 $ 86,884 $ 81,562 $ 39,938 Non-performing loans to total loans 0.91% 1.01% 1.28% 1.20% 0.60% Allowance for credit losses $ 62,012 $ 82,071 $ 97,081 $ 94,239 $ 74,071 Allowance for credit losses to total loans 0.85% 1.16% 1.43% 1.39% 1.12% Charge-offs $ (34,838) $ (12,455) $ — $ (3,858) $ (112) Recoveries $ 614 $ 14 $ 58 $ 72 $ 126 Net charge-offs/(recoveries) to average loans (annualized) 1.95% 0.73% —% 0.22% —% REGULATORY CAPITAL Tier 1 Leverage: Metropolitan Bank Holding Corp. 11.3% 11.6% 9.5% 9.8% 10.0% Metropolitan Commercial Bank 11.1% 11.4% 9.1% 9.4% 9.8% Common Equity Tier 1 Risk-Based (CET1): Metropolitan Bank Holding Corp. 12.9% 13.2% 10.7% 10.6% 10.8% Metropolitan Commercial Bank 12.9% 13.1% 10.5% 10.4% 10.9% Tier 1 Risk-Based: Metropolitan Bank Holding Corp. 13.2% 13.4% 11.0% 10.9% 11.1% Metropolitan Commercial Bank 12.9% 13.1% 10.5% 10.4% 10.9% Total Risk-Based: Metropolitan Bank Holding Corp. 14.0% 14.6% 12.3% 12.2% 12.2% Metropolitan Commercial Bank 13.7% 14.3% 11.7% 11.7% 12.0%
Page 11
10 Performance Measures Three months ended Six months ended Jun. 30, Mar. 31, Jun. 30, Jun. 30, Jun. 30, (dollars in thousands, except per share data) 2026 2026 2025 2026 2025 Net income (loss) available to common shareholders $ 19,223 $ 31,426 $ 18,767 $ 50,649 $ 35,121 Per common share: Basic earnings (loss) $ 1.55 $ 2.94 $ 1.78 $ 4.44 $ 3.23 Diluted earnings (loss) $ 1.54 $ 2.92 $ 1.76 $ 4.40 $ 3.20 Common shares outstanding: Period end 12,395,278 12,392,035 10,421,384 12,395,278 10,421,384 Average fully diluted 12,515,939 10,756,358 10,676,878 11,521,407 10,975,431 Return on:(1) Average total assets 0.86% 1.49% 0.97% 1.16% 0.93% Average equity 8.0% 15.4% 10.4% 11.4% 9.7% Average tangible common equity(2), (3) 8.1% 15.6% 10.5% 11.5% 9.8% Yield on average earning assets(1) 6.35% 6.41% 6.61% 6.38% 6.57% Total cost of deposits(1) 2.57% 2.60% 3.02% 2.58% 3.05% Net interest spread(1) 3.13% 3.19% 2.76% 3.16% 2.65% Net interest margin(1) 4.08% 4.08% 3.83% 4.08% 3.76% Net charge-offs as % of average loans(1) 1.95% 0.73% —% 1.35% —% Efficiency ratio(4) 55.7% 52.4% 56.5% 54.1% 58.4% (1) Ratios are annualized.(2)Determined by dividing net income by average tangible common equity.(3) Non-GAAP financial measure. See Reconciliation of Non-GAAP Measures on page 13.(4) Total non-interest expense divided by total revenues.
Page 12
11 Interest Margin Analysis Three months ended Jun. 30, 2026 Mar. 31, 2026 Jun. 30, 2025 Average Yield / Average Yield / Average Yield / (dollars in thousands) Balance Interest Rate (1) Balance Interest Rate (1) Balance Interest Rate (1) Assets:Interest-earning assets: Loans (2) $ 7,023,237 $ 125,642 7.18 % $ 6,926,983 $ 122,594 7.18 % $ 6,486,667 $ 118,774 7.34 %Available-for-sale securities 727,655 5,984 3.30 651,928 4,982 3.10 607,363 3,884 2.57Held-to-maturity securities 363,589 1,866 2.06 352,937 1,663 1.91 394,374 1,849 1.88Equity investments 5,918 45 3.04 5,874 44 3.04 5,556 42 3.02Overnight deposits 750,213 7,010 3.75 578,330 5,329 3.74 184,054 2,078 4.53 Other interest-earning assets 25,331 391 6.19 20,693 319 6.26 27,682 416 6.03 Total interest-earning assets 8,895,943 140,938 6.35 8,536,745 134,931 6.41 7,705,696 127,043 6.61 Non-interest-earning assets 155,960 127,802 138,469 Allowance for credit losses (80,257) (97,788) (68,966) Total assets $ 8,971,646 $ 8,566,759 $ 7,775,199 Liabilities and Stockholders'Equity: Interest-bearing liabilities: Money market and savings accounts $ 6,110,436 48,800 3.20 $ 5,961,007 46,997 3.20 $ 5,125,850 48,454 3.79Certificates of deposit 152,062 1,394 3.68 184,625 1,732 3.80 133,495 1,369 4.11 Total interest-bearing deposits 6,262,498 50,194 3.21 6,145,632 48,729 3.22 5,259,345 49,823 3.80Borrowed funds 20,620 296 5.76 22,638 293 5.25 298,843 3,573 4.79 Total interest-bearing liabilities 6,283,118 50,490 3.22 6,168,270 49,022 3.22 5,558,188 53,396 3.85 Non-interest-bearing liabilities: Non-interest-bearing deposits 1,583,067 1,459,199 1,358,029 Other non-interest-bearing liabilities 140,438 111,159 135,008 Total liabilities 8,006,623 7,738,628 7,051,225 Stockholders' equity 965,023 828,131 723,974 Total liabilities and equity $ 8,971,646 $ 8,566,759 $ 7,775,199 Net interest income $ 90,448 $ 85,909 $ 73,647 Net interest rate spread (3) 3.13 % 3.19 % 2.76 % Net interest margin (4) 4.08 % 4.08 % 3.83 %Total cost of deposits (5) 2.57 % 2.60 % 3.02 %Total cost of funds (6) 2.57 % 2.61 % 3.10 % (1)Ratios are annualized.(2)Amount includes deferred loan fees and non-performing loans.(3)Determined by subtracting the annualized average cost of total interest-bearing liabilities from the annualized average yield ontotal interest-earning assets.(4)Determined by dividing annualized net interest income by total average interest-earning assets.(5)Determined by dividing annualized interest expense on deposits by total average interest-bearing and non-interest-bearingdeposits.(6)Determined by dividing annualized interest expense by the sum of total average interest-bearing liabilities and total average non-interest-bearing deposits.
Page 13
12 Six months ended Jun. 30, 2026 Jun. 30, 2025 Average Yield / Average Yield / (dollars in thousands) Balance Interest Rate (1) Balance Interest Rate (1) Assets:Interest-earning assets: Loans (2) $ 6,975,376 $ 248,236 7.18% $ 6,345,274 $ 229,639 7.30%Available-for-sale securities 690,000 10,967 3.21 592,357 7,299 2.48Held-to-maturity securities 358,292 3,529 1.99 405,787 3,792 1.88Equity investments 5,896 89 3.04 5,536 81 2.96Overnight deposits 664,766 12,339 3.74 169,287 4,003 4.77 Other interest-earning assets 23,025 710 6.22 29,291 999 6.88 Total interest-earning assets 8,717,355 275,870 6.38 7,547,532 245,813 6.57 Non-interest-earning assets 138,963 132,675 Allowance for credit losses (88,974) (66,787) Total assets $ 8,767,344 $ 7,613,420 Liabilities and Stockholders' Equity: Interest-bearing liabilities: Money market and savings accounts $ 6,036,129 $ 95,798 3.20 $ 4,937,693 $ 94,298 3.85 Certificates of deposit 168,254 3,126 3.75 130,002 2,703 4.19 Total interest-bearing deposits 6,204,383 98,924 3.22 5,067,695 97,001 3.86 Borrowed funds 21,624 589 5.49 345,982 8,213 4.79 Total interest-bearing liabilities 6,226,007 99,513 3.22 5,413,677 105,214 3.92 Non-interest-bearing liabilities: Non-interest-bearing deposits 1,521,475 1,338,964 Other non-interest-bearing liabilities 122,933 130,644 Total liabilities 7,870,415 6,883,285 Stockholders' equity 896,929 730,135 Total liabilities and equity $ 8,767,344 $ 7,613,420 Net interest income $ 176,357 $ 140,599 Net interest rate spread (3) 3.16% 2.65% Net interest margin (4) 4.08% 3.76%Total cost of deposits (5) 2.58% 3.05%Total cost of funds (6) 2.59% 3.14% (1) Ratios are annualized.(2) Amount includes deferred loan fees and non-performing loans.(3) Determined by subtracting the annualized average cost of total interest-bearing liabilities from the annualized average yield ontotal interest-earning assets.(4) Determined by dividing annualized net interest income by total average interest-earning assets.(5) Determined by dividing annualized interest expense on deposits by total average interest-bearing and non-interest-bearingdeposits.(6) Determined by dividing annualized interest expense by the sum of total average interest-bearing liabilities and total average non-interest-bearing deposits.
Page 14
13 Reconciliation of Non-GAAP Measures In addition to the results presented in accordance with Generally Accepted Accounting Principles (“GAAP”), this earnings release includes certain non-GAAP financial measures. Management believes these non-GAAP financial measures provide meaningful information to investors in understanding the Company’s operating performance and trends. These non-GAAP measures have inherent limitations and are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for an analysis of results reported under GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies. Reconciliations of non-GAAP/adjusted financial measures disclosed in this earnings release to the comparable GAAP measures are provided in the following tables: Quarterly Data Six months ended (dollars in thousands, Jun. 30, Mar. 31, Dec. 31, Sept. 30, Jun. 30, Jun. 30, Jun. 30, except per share data) 2026 2026 2025 2025 2025 2026 2025 Average assets $ 8,971,646 $ 8,566,759 $ 8,319,679 $ 7,964,712 $ 7,775,199 $ 8,767,344 $ 7,613,420Less: average intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733Average tangible assets (non-GAAP) $ 8,961,913 $ 8,557,026 $ 8,309,946 $ 7,954,979 $ 7,765,466 $ 8,757,611 $ 7,603,687 Average common equity $ 965,023 $ 828,131 $ 735,722 $ 731,281 $ 723,974 $ 896,929 $ 730,135Less: average intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733Average tangible common equity (non-GAAP) $ 955,290 $ 818,398 $ 725,989 $ 721,548 $ 714,241 $ 887,196 $ 720,402 Total assets $ 8,858,683 $ 8,844,124 $ 8,255,716 $ 8,234,430 $ 7,853,849 $ 8,858,683 $ 7,853,849Less: intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733Tangible assets (non-GAAP) $ 8,848,950 $ 8,834,391 $ 8,245,983 $ 8,224,697 $ 7,844,116 $ 8,848,950 $ 7,844,116 Common equity $ 968,166 $ 948,339 $ 743,112 $ 732,040 $ 722,968 $ 968,166 $ 722,968Less: intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733Tangible common equity (book value)(non-GAAP) $ 958,433 $ 938,606 $ 733,379 $ 722,307 $ 713,235 $ 958,433 $ 713,235 Common shares outstanding 12,395,278 12,392,035 10,088,617 10,382,218 10,421,384 12,395,278 10,421,384Book value per share (GAAP) $ 78.11 $ 76.53 $ 73.66 $ 70.51 $ 69.37 $ 78.11 $ 69.37Tangible book value per share (non-GAAP) (1) $ 77.32 $ 75.74 $ 72.69 $ 69.57 $ 68.44 $ 77.32 $ 68.44 (1) Tangible book value divided by common shares outstanding at period-end. Explanatory Note Some amounts presented within this document may not recalculate due to rounding.