Category: Finance

Source: GlobeNewswire (MIL-OSI)

Second Quarter 2025 Highlights

• Net income for the second quarter of 2025 was $10.4 million, compared to $10.6 million in the prior quarter and $7.8 million in the second quarter of 2024. Net income increased 33.5% year over year
• Net income for the second quarter of 2025 represents a return on average assets of 1.69% and a return on average tangible common equity of 17.44%
• Diluted earnings per share for the second quarter of 2025 was $1.77, compared to $1.80 in the prior quarter and $1.35 in the second quarter of 2024
• Core deposits were $2.07 billion as of June 30, 2025, an increase of $22.0 million or 1.1% from March 31, 2025. Core deposits increased $327.6 million or 18.8% year over year. Total deposits were $2.16 billion as of June 30, 2025, a decrease of $29.2 million or 1.3% from March 31, 2025, which included a reduction in brokered deposits of $51.2 million. Total deposits increased 8.1% year over year
• Total cost of deposits was 2.08% for the second quarter of 2025, a decrease from 2.22% in the prior quarter and 2.67% in the second quarter of 2024, an improvement of 6.4% quarter over quarter and 22.3% year over year. The spot rate for total deposits was 2.04% as of June 30, 2025, compared to 2.11% at March 31, 2025. Total cost of funding sources was 2.14% for the second quarter of 2025, a decrease from 2.29% in the prior quarter and 2.78% in the second quarter of 2024
• Loans held-for-investment (“HFI”) totaled $2.08 billion as of June 30, 2025, an increase of $2.4 million or 0.1% from March 31, 2025. Loans HFI increased 5.1% year over year
• Net interest margin was 4.94% for the second quarter of 2025, compared to 4.61% in the prior quarter and 4.48% in the second quarter of 2024
• Provision for credit losses for the second quarter of 2025 was $1.3 million, compared to $0.3 million for the prior quarter and $2.1 million for the second quarter of 2024. The allowance for loan losses was 1.35% of loans HFI as of June 30, 2025 compared to 1.27% at March 31, 2025
• As of June 30, 2025, criticized loans totaled $58.2 million, or 2.79% of total loans, up from $40.8 million, or 1.96% of total loans, in the prior quarter
• Tangible book value per share was $42.20 as of June 30, 2025, an increase of $1.91 since March 31, 2025 primarily as a result of strong earnings. Tangible book value per share increased 4.7% quarter-over-quarter and 21.8% year over year.

LA JOLLA, Calif., July 17, 2025 (GLOBE NEWSWIRE) — Private Bancorp of America, Inc. (OTCQX: PBAM), (“Company”) and CalPrivate Bank (“Bank”) announced unaudited financial results for the second fiscal quarter ended June 30, 2025. The Company reported net income of $10.4 million, or $1.77 per diluted share, for the second quarter of 2025, compared to $10.6 million, or $1.80 per diluted share, in the prior quarter, and $7.8 million, or $1.35 per diluted share, in the second quarter of 2024.

Rick Sowers, President and CEO of the Company and the Bank stated, “Earnings continue to be strong as a result of improvement in our deposit base and funding costs as well as an industry leading net interest margin.  Although 2025 has been a slower year for loan growth due to economic uncertainty and what we view as unreasonable market loan pricing, we are adding new Relationships across our footprint by delivering Distinctively Different Service and providing Clients with customized Solutions that meet their individual needs. We have onboarded 8 new Relationship focused Team Members this quarter, with more in the pipeline.  We are strong believers in the Southern California market, as demonstrated by our new Santa Barbara County office in Montecito, which we anticipate opening in the third quarter.”

Sowers added, “The Bank’s superior financial performance and industry leading service metrics continue to be recognized by industry publications and our Clients. This recognition reinforces our strategic thinking and our dedication to excellence, innovation, delivering Client-focused banking solutions and enhancing shareholder value: 

• Top 20 Community Banks in the US for 2025 by American Banker with assets between $2B and $10B in assets and #2 in California
• #1 for both Return on Assets (ROA) and Return on Equity (ROE) among banks with less than $5 billion in assets in 2024
• #1 SBA 504 Community Bank Lender in the United States
• #10 Best U.S. Bank by Bank Director’s RankingBanking^®
• Client Net Promoter Score of 81 (World Class)
• Bauer 5 Star Rating
• 2025 Best 50 OTCQX

“Management has continued to focus on providing clients with a differentiated superior banking experience while producing industry leading shareholder value creation. Client surveys validate superior service levels while financial results remain in the top tier of banks nationally. Outstanding net interest margin and superior efficiency ratios confirm both the bank’s unique client relationship strategy, calculated decision making, and the effective operating systems that have resulted from our continuous improvement focus through project management, product evaluation, and technology implementation programs. In preparation for a less certain general economic environment, we have continued to invest in people and technology. We expanded our geographic footprint into Santa Barbara County and added relationship managers throughout Southern California, and management is preparing for and evaluating a wave of newer technologies including AI and risk management tools. In addition, our Team takes pride in continuing to commit their time and the bank’s financial support for non-profits in the communities we serve, in gratitude for these organizations’ outstanding work to strengthen their communities by improving the lives of those they serve,” said Selwyn Isakow, Chairman of the Board of the Company and the Bank.

STATEMENT OF INCOME

Net Interest Income

Net interest income for the second quarter of 2025 totaled $30.1 million, an increase of $2.4 million or 8.6% from the prior quarter and an increase of $5.4 million or 22.1% from the second quarter of 2024. The increase from the prior quarter was due to a $1.7 million increase in interest income, which included $0.7 million of nonaccrual interest recognized on loans that were fully satisfied through a foreclosure, and a $0.7 million decrease in interest expense, resulting from a 19 basis point reduction in the cost of interest-bearing liabilities, primarily driven by a 14 basis point decrease in the cost of total deposits.

Net Interest Margin

Net interest margin for the second quarter of 2025 was 4.94%, compared to 4.61% for the prior quarter and 4.48% in the second quarter of 2024. The 33 basis point increase in net interest margin from the prior quarter was primarily due to a higher average yield on loans, which included the effect of an 11 basis point increase in net interest margin due to nonaccrual interest recognized on loans that were fully satisfied through foreclosure, and a decrease in the cost of total funding sources. The yield on interest-earning assets was 6.89% for the second quarter of 2025 compared to 6.70% for the prior quarter, and the cost of interest-bearing liabilities was 2.95% for the second quarter of 2025 compared to 3.14% in the prior quarter. The cost of total deposits was 2.08% for the second quarter of 2025 compared to 2.22% in the prior quarter. The cost of core deposits, which excludes brokered deposits, was 1.94% in the second quarter of 2025 compared to 1.99% in the prior quarter and 2.28% for the second quarter of 2024. The spot rate for total deposits was 2.04% as of June 30, 2025, compared to 2.11% at March 31, 2025.

Provision for Credit Losses

Provision expense for credit losses for the second quarter of 2025 was $1.3 million, compared to $0.3 million in the prior quarter and $2.1 million in the second quarter of 2024. The provision expense for loans HFI for the second quarter of 2025 was $1.7 million, primarily reflecting a $1.1 million increase in the specific reserve for a nonaccrual loan, as well as quarterly adjustments to CECL model inputs stemming from changes in loan risk ratings and a weakening economic outlook for Southern California. This was offset by a $0.4 million reversal for unfunded commitments due to increased line of credit utilization that resulted in lower unfunded commitment balances. For more details, please refer to the “Asset Quality” section below.

Noninterest Income

Noninterest income was $1.7 million for the second quarter of 2025, compared to $1.6 million in the prior quarter and $1.5 million in the second quarter of 2024. U.S. Small Business Administration (“SBA”) loan sales for the second quarter of 2025 were $9.5 million with a 10.01% average trade premium resulting in a net gain on sale of $523 thousand, compared with $8.3 million with a 10.86% average trade premium resulting in a net gain on sale of $469 thousand in the prior quarter.

Noninterest Expense

Noninterest expense was $15.7 million for the second quarter of 2025, compared to $14.1 million in the prior quarter and $13.0 million in the second quarter of 2024. The increase in noninterest expense from the prior quarter is primarily due to higher compensation and benefits costs from continued hiring, including a team of bankers in Montecito, as well as elevated professional services expenses related to expanded loan portfolio reviews performed during the quarter as we proactively manage credit risk and the transition to a new Chief Credit Officer. The efficiency ratio was 49.27% for the second quarter of 2025 compared to 47.90% in the prior quarter and 49.46% in the second quarter of 2024. The slight increase in the efficiency ratio from the prior quarter was due to the increase in noninterest expense.

The Company remains committed to making investments in the business, including technology, marketing, and staffing. Inflationary pressures and low unemployment continue to have an impact on rising wages as well as increased costs related to third party service providers, which we proactively monitor and manage.

Provision for Income Tax Expense

Provision for income tax expense was $4.4 million for the second quarter of 2025, compared to $4.4 million for the prior quarter. The effective tax rate for the second quarter of 2025 was 29.7%, compared to 29.5% in the prior quarter and 29.5% in the second quarter of 2024.

STATEMENT OF FINANCIAL CONDITION

As of June 30, 2025, total assets were $2.45 billion, a decrease of $28.0 million since March 31, 2025. The decrease in assets from the prior quarter was primarily due to lower cash and due from banks, partially offset by higher investment securities and loans receivable. Our total cash and due from banks decreased to $140.6 million as of June 30, 2025, a decrease of $77.9 million or 35.6% since March 31, 2025, primarily due to purchases of investment securities and a decrease in brokered deposits and borrowings. Investment securities available-for-sale (“AFS”) were $188.8 million as of June 30, 2025, an increase of $32.5 million or 20.8% since March 31, 2025, primarily as a result of new securities purchased. As of June 30, 2025, the net unrealized loss on the AFS investment securities portfolio, which is comprised mostly of US Treasury and Government Agency debt, was $9.0 million (pre-tax) compared to a loss of $10.1 million (pre-tax) as of March 31, 2025. The average duration of the Bank’s AFS portfolio is 3.9 years. The Company has no held-to-maturity securities. Loans HFI totaled $2.08 billion as of June 30, 2025, an increase of $2.4 million or 0.1% since March 31, 2025, primarily due to growth in investor owned commercial real estate (“CRE”) and SBA loans, partially offset by decreased construction and commercial and industrial (“C&I”) loan balances.

Total deposits were $2.16 billion as of June 30, 2025, a decrease of $29.2 million since March 31, 2025. During the quarter, core deposits increased by $22.0 million, which was driven by a $19.6 million increase in interest-bearing core deposits (including balances in the IntraFi ICS and CDARS programs) and a $2.4 million increase in noninterest-bearing core deposits. The deposit mix has continued to shift due to short-term interest rates remaining elevated compared to recent years. Noninterest-bearing deposits represent 29.0% of total core deposits. Offsetting the increase to total deposits from core deposits, brokered deposits decreased by $51.2 million. Uninsured deposits, net of collateralized and fiduciary deposit accounts, represent 50.6% of total deposits as of June 30, 2025.

As of June 30, 2025, total available liquidity was $2.1 billion or 194.5% of uninsured deposits, net of collateralized and fiduciary deposit accounts. Total available liquidity is comprised of $321 million of on-balance sheet liquidity (cash and investment securities) and $1.8 billion of unused borrowing capacity.

Asset Quality and Allowance for Credit Losses (“ACL”)

As of June 30, 2025, the allowance for loan losses was $28.2 million or 1.35% of loans HFI, compared to $26.4 million or 1.27% of loans HFI as of March 31, 2025. The increase in the coverage ratio from March 31, 2025 is due primarily to a $1.1 million increase in the specific reserve for a nonaccrual loan, as well as quarterly adjustments to CECL model inputs stemming from changes in loan risk ratings and a weakening economic outlook for Southern California. The Company continues to have strong credit metrics and its nonperforming assets are 0.66% of total assets as of June 30, 2025 compared to 0.63% as of March 31, 2025. The reserve for unfunded commitments was $0.9 million as of June 30, 2025, compared to $1.3 million as of March 31, 2025. The decrease in the reserve for unfunded commitments was due to lower unfunded commitment balances (driven by higher credit line usage). Given the credit quality of the loan portfolio, management believes we are sufficiently reserved.

At June 30, 2025 and March 31, 2025, there were no doubtful credits and classified assets were $36.2 million and $27.8 million, respectively. Total classified assets consisted of 26 loans as of June 30, 2025, which included 17 loans totaling $22.5 million secured by real estate with total specific reserves of $1.1 million and a weighted average LTV of 56.6%. The remaining 9 loans were $13.7 million of commercial and industrial loans, one of which was an unsecured loan on nonaccrual status with a carrying value of $1.5 million and a specific reserve of $1.0 million (the loan is recorded net of a $1.1 million partial charge off recorded in the first quarter of 2025).

The Bank’s loan portfolio does include assets that are in the affected areas of Los Angeles devastated by wildfires. Of these loans, two relationships with loan balances totaling $34.1 million have been placed on payment deferral.  However, based on assessments performed to date, management does not believe there is a material impact to the financial statements.

Capital Ratios ⁽²⁾

The Bank’s capital ratios were in excess of the levels established for “well capitalized” institutions and are as follows:

	June 30, 2025 (2)	March 31, 2025
CalPrivate Bank
Tier I leverage ratio	10.70%	10.35%
Tier I risk-based capital ratio	12.12%	11.75%
Total risk-based capital ratio	13.37%	13.00%

(2) June 30, 2025 capital ratios are preliminary and subject to change.

CalPrivate Bank Announces Board of Directors Changes

During the second quarter, Thomas Wornham and Richard Smith concluded their service on the Bank’s Board of Directors. The Bank extends its sincere gratitude to Mr. Wornham and Mr. Smith for their contributions and dedication during their tenure. Neither individual served on the Company’s Board of Directors. Mr. Smith continues his business development activities for the Bank.

About Private Bancorp of America, Inc. (OTCQX: PBAM)

PBAM is the holding company for CalPrivate Bank, which operates offices in Coronado, San Diego, La Jolla, Newport Beach, El Segundo, Beverly Hills, and coming soon, Montecito, as well as through efficient digital banking services. CalPrivate Bank is driven by its core values of building client Relationships based on superior funding Solutions, unparalleled Service, and mutual Trust. The Bank caters to high-net-worth individuals, professionals, closely-held businesses, and real estate entrepreneurs, delivering a Distinctly Different™ personalized banking experience while leveraging cutting-edge technology to enhance our clients’ evolving needs. CalPrivate Bank is in the top tier of customer service survey ratings in the nation, scoring almost 3x higher than the median domestic bank. The Bank offers comprehensive deposit and treasury services, rapid and creative loan options including various portfolio and government-guaranteed lending programs,  cross border banking, and innovative, unique technologies that drive enhanced  client performance. CalPrivate Bank has been recognized by Bank Director’s RankingBanking® as the 10^th best bank in the country and the #1 bank in its asset class for both return on assets (ROA) and return on equity (ROE). CalPrivate Bank was also ranked in the top 5% of banks in the U.S. with assets between $2B and $10B by American Banker. Additionally, CalPrivate Bank is a Bauer Financial 5-star rated bank, an SBA Preferred Lender, and has been honored as Community Bank 504 Lender of the Year by the NADCO Community Impact Awards, exemplifying excellence in the banking industry. These prestigious rankings highlight the Bank’s commitment to delivering exceptional banking services and setting new industry standards.

CalPrivate Bank’s website is www.calprivate.bank.

Non-GAAP Financial Measures

This press release contains certain non-GAAP financial measures in addition to results presented in accordance with GAAP, including efficiency ratio, pretax pre-provision net revenue, average tangible common equity and return on average tangible common equity. The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s results of operations and financial condition and to enhance investors’ overall understanding of such results of operations and financial condition, to permit investors to effectively analyze financial trends of our business activities, and to enhance comparability with peers across the financial services sector. These non-GAAP financial measures should be considered in addition to, not as a substitute for or superior to, financial measures prepared in accordance with GAAP and should be read in conjunction with the Company’s GAAP financial information. A reconciliation of the most comparable GAAP financial measures to non-GAAP financial measures is included in the accompanying financial tables.

Investor Relations Contacts

Rick Sowers
President and Chief Executive Officer
Private Bancorp of America, Inc., and CalPrivate Bank
(424) 303-4894

Cory Stewart
Executive Vice President and Chief Financial Officer
Private Bancorp of America, Inc., and CalPrivate Bank
(206) 293-3669

Safe Harbor Paragraph

This communication contains expressions of expectations, both implied and explicit, that are “forward-looking statements” within the meaning of such term in the Private Securities Litigation Reform Act of 1995. We caution you that a number of important factors could cause actual results to differ materially from those in the forward-looking statements, especially given the current turmoil in the banking and financial markets. These factors include the effects of depositors withdrawing funds unexpectedly, counterparties being unable to provide liquidity sources that we believe should be available, loan losses, economic conditions and competition in the geographic and business areas in which Private Bancorp of America, Inc. operates, including competition in lending and deposit acquisition, the unpredictability of fee income from participation in SBA loan programs, the effects of bank failures, liquidations and mergers in our markets and nationally, our ability to successfully integrate and develop business through the addition of new personnel, whether our efforts to expand loan, product and service offerings will prove profitable, system failures and data security, whether we can effectively secure and implement new technology solutions, inflation, fluctuations in interest rates, legislation and governmental regulation. You should not place undue reliance on forward-looking statements, and we undertake no obligation to update those statements whether as a result of changes in underlying factors, new information, future events or otherwise. These factors could cause actual results to differ materially from what we anticipate or project. You should not place undue reliance on any such forward-looking statement, which speaks only as of the date on which it was made. Although we believe in good faith the assumptions and bases supporting our forward-looking statements to be reasonable, there can be no assurance that those assumptions and bases will prove accurate.

PRIVATE BANCORP OF AMERICA, INC. CONSOLIDATED BALANCE SHEET (Unaudited) (Dollars in thousands)
	Jun 30, 2025				Mar 31, 2025				Jun 30, 2024
Assets
Cash and due from banks	$	26,215			$	34,720			$	13,545
Interest-bearing deposits in other financial institutions		14,715				16,155				12,502
Interest-bearing deposits at Federal Reserve Bank		99,689				167,606				132,330
Total cash and due from banks		140,619				218,481				158,377
Interest-bearing time deposits with other institutions		4,270				4,213				4,097
Investment debt securities available for sale		188,821				156,346				121,725
Loans held for sale		8,826				2,066				–
Loans, net of deferred fees and costs and unaccreted discounts		2,081,063				2,078,653				1,979,720
Allowance for loan losses		(28,178	)			(26,437	)			(26,591	)
Loans held-for-investment, net of allowance		2,052,885				2,052,216				1,953,129
Federal Home Loan Bank stock, at cost		10,652				9,586				9,586
Operating lease right of use assets		7,254				6,383				4,719
Premises and equipment, net		2,213				2,432				2,207
Servicing assets, net		1,964				1,993				2,164
Accrued interest receivable		8,624				8,148				7,906
Other assets		28,752				21,009				21,774
Total assets	$	2,454,880			$	2,482,873			$	2,285,684
Liabilities and Shareholders’ Equity
Liabilities
Noninterest bearing	$	601,473			$	599,095			$	557,055
Interest bearing		1,561,407				1,593,014				1,444,671
Total deposits		2,162,880				2,192,109				2,001,726
FHLB borrowings		11,000				16,000				48,000
Other borrowings		17,972				17,970				17,965
Accrued interest payable and other liabilities		16,089				21,559				16,551
Total liabilities		2,207,941				2,247,638				2,084,242
Shareholders’ equity
Common stock		76,398				76,156				74,636
Additional paid-in capital		4,009				3,712				3,717
Retained earnings		172,849				162,462				132,179
Accumulated other comprehensive (loss) income, net		(6,317	)			(7,095	)			(9,090	)
Total shareholders’ equity		246,939				235,235				201,442
Total liabilities and shareholders’ equity	$	2,454,880			$	2,482,873			$	2,285,684

PRIVATE BANCORP OF AMERICA, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Dollars in thousands, except per share amounts)
	For the three months ended												Year to Date
	Jun 30, 2025				Mar 31, 2025				Jun 30, 2024				Jun 30, 2025				Jun 30, 2024
Interest Income
Loans	$	38,004			$	36,565			$	35,538			$	74,569			$	68,544
Investment securities		1,800				1,505				1,090				3,305				2,069
Deposits in other financial institutions		2,184				2,198				2,034				4,382				3,833
Total interest income		41,988				40,268				38,662				82,256				74,446
Interest Expense
Deposits		11,376				11,899				13,040				23,275				25,170
Borrowings		499				637				952				1,136				1,838
Total interest expense		11,875				12,536				13,992				24,411				27,008
Net interest income		30,113				27,732				24,670				57,845				47,438
Provision for credit losses		1,293				299				2,136				1,592				2,369
Net interest income after provision for credit losses		28,820				27,433				22,534				56,253				45,069
Noninterest income:
Service charges on deposit accounts		591				557				430				1,148				818
Net gain on sale of loans		523				469				661				992				1,342
Other noninterest income		616				587				447				1,203				804
Total noninterest income		1,730				1,613				1,538				3,343				2,964
Noninterest expense:
Compensation and employee benefits		10,319				9,748				8,836				20,067				17,697
Occupancy and equipment		840				844				822				1,684				1,592
Data processing		1,396				1,326				1,183				2,722				2,241
Professional services		939				508				424				1,447				912
Other expenses		2,195				1,629				1,697				3,824				3,303
Total noninterest expense		15,689				14,055				12,962				29,744				25,745
Income before provision for income taxes		14,861				14,991				11,110				29,852				22,288
Provision for income taxes		4,412				4,429				3,283				8,841				6,577
Net income	$	10,449			$	10,562			$	7,827			$	21,011			$	15,711
Net income available to common shareholders	$	10,361			$	10,482			$	7,761			$	20,834			$	15,595
Earnings per share
Basic earnings per share	$	1.80			$	1.83			$	1.36			$	3.63			$	2.74
Diluted earnings per share	$	1.77			$	1.80			$	1.35			$	3.57			$	2.71
Average shares outstanding		5,754,872				5,734,688				5,702,938				5,744,836				5,688,135
Diluted average shares outstanding		5,837,537				5,826,229				5,762,616				5,830,897				5,755,250

PRIVATE BANCORP OF AMERICA, INC. Consolidated average balance sheet, interest, yield and rates (Unaudited) (Dollars in thousands)
	For the three months ended
	Jun 30, 2025												Mar 31, 2025												Jun 30, 2024
	Average Balance				Interest				Average Yield/Rate				Average Balance				Interest				Average Yield/Rate				Average Balance				Interest				Average Yield/Rate
Interest-Earnings Assets
Deposits in other financial institutions	$	191,701			$	2,184				4.57	%		$	202,907			$	2,198				4.39	%		$	152,563			$	2,034				5.36	%
Investment securities		182,772				1,800				3.94	%			157,747				1,505				3.82	%			123,876				1,090				3.52	%
Loans, including LHFS		2,069,415				38,004				7.37	%			2,078,588				36,565				7.13	%			1,939,746				35,538				7.37	%
Total interest-earning assets		2,443,888				41,988				6.89	%			2,439,242				40,268				6.70	%			2,216,185				38,662				7.02	%
Noninterest-earning assets		43,336												28,536												25,675
Total Assets	$	2,487,224											$	2,467,778											$	2,241,860
Interest-Bearing Liabilities
Interest bearing DDA, excluding brokered		242,929				814				1.34	%			244,301				970				1.61	%			130,361				463				1.43	%
Savings & MMA, excluding brokered		1,002,820				7,130				2.85	%			955,259				6,830				2.90	%			845,856				7,354				3.50	%
Time deposits, excluding brokered		218,900				2,097				3.84	%			196,375				1,956				4.04	%			164,714				1,690				4.13	%
Total deposits, excluding brokered		1,464,649				10,041				2.75	%			1,395,935				9,756				2.83	%			1,140,931				9,507				3.35	%
Total brokered deposits		120,935				1,335				4.43	%			183,059				2,143				4.75	%			284,290				3,533				5.00	%
Total Interest-Bearing Deposits		1,585,584				11,376				2.88	%			1,578,994				11,899				3.06	%			1,425,221				13,040				3.68	%
FHLB advances		12,868				139				4.33	%			24,122				272				4.57	%			47,373				581				4.93	%
Other borrowings		17,973				360				8.03	%			17,981				365				8.23	%			17,966				371				8.31	%
Total Interest-Bearing Liabilities		1,616,425				11,875				2.95	%			1,621,097				12,536				3.14	%			1,490,560				13,992				3.78	%
Noninterest-bearing deposits		609,760												594,408												535,878
Total Funding Sources		2,226,185				11,875				2.14	%			2,215,505				12,536				2.29	%			2,026,438				13,992				2.78	%
Noninterest-bearing liabilities		18,804												21,542												16,334
Shareholders’ equity		242,235												230,731												199,088
Total Liabilities and Shareholders’ Equity	$	2,487,224											$	2,467,778											$	2,241,860
Net interest income/spread					$	30,113				4.75	%						$	27,732				4.41	%						$	24,670				4.24	%
Net interest margin										4.94	%											4.61	%											4.48	%

PRIVATE BANCORP OF AMERICA, INC. Consolidated average balance sheet, interest, yield and rates (Unaudited) (Dollars in thousands)
	Year to Date
	Jun 30, 2025												Jun 30, 2024
	Average Balance				Interest				Average Yield/Rate				Average Balance				Interest				Average Yield/Rate
Interest-Earnings Assets:
Deposits in other financial institutions	$	197,273			$	4,382				4.48	%		$	144,037			$	3,833				5.35	%
Investment securities		170,328				3,305				3.88	%			121,783				2,069				3.40	%
Loans		2,073,976				74,569				7.25	%			1,904,028				68,544				7.24	%
Total interest-earning assets		2,441,577				82,256				6.79	%			2,169,848				74,446				6.90	%
Noninterest-earning assets		35,977												25,571
Total Assets	$	2,477,554											$	2,195,419
Interest-Bearing Liabilities
Interest bearing DDA, excluding brokered		243,611				1,784				1.48	%			120,100				904				1.51	%
Savings & MMA, excluding brokered		979,170				13,960				2.88	%			805,813				13,775				3.44	%
Time deposits, excluding brokered		207,699				4,053				3.94	%			160,208				3,273				4.11	%
Total deposits, excluding brokered		1,430,480				19,797				2.79	%			1,086,121				17,952				3.32	%
Total brokered deposits		151,825				3,478				4.62	%			286,088				7,218				5.07	%
Total Interest-Bearing Deposits		1,582,305				23,275				2.97	%			1,372,209				25,170				3.69	%
FHLB advances		18,464				411				4.49	%			48,653				1,195				4.94	%
Other borrowings		17,977				725				8.13	%			17,964				643				7.20	%
Total Interest-Bearing Liabilities		1,618,746				24,411				3.04	%			1,438,826				27,008				3.77	%
Noninterest-bearing deposits		602,126												544,709
Total Funding Sources		2,220,872				24,411				2.22	%			1,983,535				27,008				2.74	%
Noninterest-bearing liabilities		20,165												17,176
Shareholders’ equity		236,517												194,708
Total Liabilities and Shareholders’ Equity	$	2,477,554											$	2,195,419
Net interest income/spread					$	57,845				4.57	%						$	47,438				4.16	%
Net interest margin										4.78	%											4.40	%

PRIVATE BANCORP OF AMERICA, INC. Condensed Balance Sheets (Unaudited) (Dollars in thousands, except per share amounts)
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
Assets
Cash and due from banks	$	140,619			$	218,481			$	163,876			$	207,174			$	158,377
Interest-bearing time deposits with other institutions		4,270				4,213				4,189				4,124				4,097
Investment securities		188,821				156,346				145,238				141,100				121,725
Loans held for sale		8,826				2,066				3,008				2,040				–
Total loans held-for-investment		2,081,063				2,078,653				2,085,149				2,012,457				1,979,720
Allowance for loan losses		(28,178	)			(26,437	)			(27,267	)			(26,594	)			(26,591	)
Loans held-for-investment, net of allowance		2,052,885				2,052,216				2,057,882				1,985,863				1,953,129
Operating lease right of use assets		7,254				6,383				6,819				4,344				4,719
Premises and equipment, net		2,213				2,432				2,335				2,345				2,207
Other assets and interest receivable		49,992				40,736				40,664				39,383				41,430
Total assets	$	2,454,880			$	2,482,873			$	2,424,011			$	2,386,373			$	2,285,684
Liabilities and Shareholders’ Equity
Liabilities
Noninterest Bearing	$	601,473			$	599,095			$	553,405			$	584,292			$	557,055
Interest Bearing		1,561,407				1,593,014				1,581,054				1,522,839				1,444,671
Total Deposits		2,162,880				2,192,109				2,134,459				2,107,131				2,001,726
Borrowings		28,972				33,970				45,969				45,967				65,965
Accrued interest payable and other liabilities		16,089				21,559				20,049				19,062				16,551
Total liabilities		2,207,941				2,247,638				2,200,477				2,172,160				2,084,242
Shareholders’ equity
Common stock		76,398				76,156				75,377				74,688				74,636
Additional paid-in capital		4,009				3,712				4,393				4,271				3,717
Retained earnings		172,849				162,462				152,252				141,623				132,179
Accumulated other comprehensive (loss) income		(6,317	)			(7,095	)			(8,488	)			(6,369	)			(9,090	)
Total shareholders’ equity		246,939				235,235				223,534				214,213				201,442
Total liabilities and shareholders’ equity	$	2,454,880			$	2,482,873			$	2,424,011			$	2,386,373			$	2,285,684
Book value per common share	$	42.54			$	40.63			$	38.76			$	37.21			$	35.03
Tangible book value per common share (1)	$	42.20			$	40.29			$	38.40			$	36.87			$	34.65
Shares outstanding		5,805,286				5,789,306				5,766,810				5,756,207				5,751,143

(1) Non-GAAP measure. See GAAP to non-GAAP Reconciliation table.

PRIVATE BANCORP OF AMERICA, INC. Condensed Statements of Income (Unaudited) (Dollars in thousands, except per share amounts)
	For the three months ended
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
Interest income	$	41,988			$	40,268			$	40,430			$	40,018			$	38,662
Interest expense		11,875				12,536				13,023				14,311				13,992
Net interest income		30,113				27,732				27,407				25,707				24,670
Provision for credit losses		1,293				299				17				304				2,136
Net interest income after provision for credit losses		28,820				27,433				27,390				25,403				22,534
Service charges on deposit accounts		591				557				558				504				430
Net gain on sale of loans		523				469				932				587				661
Other noninterest income		616				587				456				343				447
Total noninterest income		1,730				1,613				1,946				1,434				1,538
Compensation and employee benefits		10,319				9,748				9,539				9,422				8,836
Occupancy and equipment		840				844				847				818				822
Data processing		1,396				1,326				1,195				1,238				1,183
Professional services		939				508				573				252				424
Other expenses		2,195				1,629				2,036				1,695				1,697
Total noninterest expense		15,689				14,055				14,190				13,425				12,962
Income before provision for income taxes		14,861				14,991				15,146				13,412				11,110
Income taxes		4,412				4,429				4,488				3,959				3,283
Net income	$	10,449			$	10,562			$	10,658			$	9,453			$	7,827
Net income available to common shareholders	$	10,361			$	10,482			$	10,573			$	9,373			$	7,761
Earnings per share
Basic earnings per share	$	1.80			$	1.83			$	1.85			$	1.64			$	1.36
Diluted earnings per share	$	1.77			$	1.80			$	1.82			$	1.63			$	1.35
Average shares outstanding		5,754,872				5,734,688				5,716,291				5,707,723				5,702,938
Diluted average shares outstanding		5,837,537				5,826,229				5,813,197				5,767,401				5,762,616

	Performance Ratios
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
ROAA		1.69	%			1.74	%			1.80	%			1.62	%			1.40	%
ROAE		17.30	%			18.56	%			19.28	%			18.00	%			15.81	%
ROATCE (1)		17.44	%			18.74	%			19.46	%			18.18	%			15.99	%
Net interest margin		4.94	%			4.61	%			4.67	%			4.44	%			4.48	%
Net interest spread		4.75	%			4.41	%			4.44	%			4.20	%			4.24	%
Efficiency ratio (1)		49.27	%			47.90	%			48.34	%			49.46	%			49.46	%
Noninterest expense / average assets		2.53	%			2.31	%			2.39	%			2.29	%			2.32	%

(1) Non-GAAP measure. See GAAP to non-GAAP Reconciliation table.

PRIVATE BANCORP OF AMERICA, INC. (Unaudited)
	Selected Quarterly Average Balances
	(Dollars in thousands)
	For the three months ended
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
Total assets	$	2,487,224			$	2,467,778			$	2,359,950			$	2,328,399			$	2,241,860
Earning assets	$	2,443,888			$	2,439,242			$	2,334,999			$	2,303,537			$	2,216,185
Total loans, including loans held for sale	$	2,069,415			$	2,078,588			$	2,036,178			$	1,989,748			$	1,939,746
Total deposits	$	2,195,344			$	2,173,402			$	2,071,050			$	2,047,197			$	1,961,099
Total shareholders’ equity	$	242,235			$	230,731			$	219,963			$	208,889			$	199,088

	Loan Balances by Type
	(Dollars in thousands)
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
Commercial Real Estate (CRE):
Investor owned	$	604,073			$	577,512			$	572,659			$	560,481			$	566,314
Owner occupied		223,558				228,232				223,442				221,364				216,876
Multifamily		160,902				163,218				162,330				175,387				177,390
Secured by single family		197,100				200,650				198,579				190,738				181,744
Land and construction		51,669				70,293				62,638				68,186				58,109
SBA secured by real estate		407,148				402,524				401,990				395,646				388,271
Total CRE		1,644,450				1,642,429				1,621,638				1,611,802				1,588,704
Commercial business:
Commercial and industrial		404,489				417,258				441,182				383,874				378,161
SBA non-real estate secured		30,183				17,004				20,205				15,101				10,758
Total commercial business		434,672				434,262				461,387				398,975				388,919
Consumer		1,941				1,962				2,124				1,680				2,097
Total loans held for investment	$	2,081,063			$	2,078,653			$	2,085,149			$	2,012,457			$	1,979,720

	Deposits by Type
	(Dollars in thousands)
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
Noninterest-bearing DDA	$	601,473			$	599,095			$	553,405			$	584,292			$	557,055
Interest-bearing DDA, excluding brokered		251,701				257,720				251,594				182,268				156,253
Savings & MMA, excluding brokered		990,798				981,491				887,740				920,219				861,508
Time deposits, excluding brokered		227,129				210,845				201,851				186,583				168,664
Total deposits, excluding brokered		2,071,101				2,049,151				1,894,590				1,873,362				1,743,480
Total brokered deposits		91,779				142,958				239,869				233,769				258,246
Total deposits	$	2,162,880			$	2,192,109			$	2,134,459			$	2,107,131			$	2,001,726

PRIVATE BANCORP OF AMERICA, INC. (Unaudited)
	Rollforward of Allowance for Credit Losses
	(Dollars in thousands)
	For the three months ended
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
Allowance for loan losses:
Beginning balance	$	26,437			$	27,267			$	26,594			$	26,591			$	24,693
Provision for loan losses		1,741				460				673				3				1,994
Net (charge-offs) recoveries		–				(1,290	)			–				–				(96	)
Ending balance		28,178				26,437				27,267				26,594				26,591
Reserve for unfunded commitments		899				1,348				1,509				2,165				1,865
Total allowance for credit losses	$	29,077			$	27,785			$	28,776			$	28,759			$	28,456

	Asset Quality
	(Dollars in thousands)
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
Total loans held-for-investment	$	2,081,063			$	2,078,653			$	2,085,149			$	2,012,457			$	1,979,720
Allowance for loan losses	$	(28,178	)		$	(26,437	)		$	(27,267	)		$	(26,594	)		$	(26,591	)
30-89 day past due loans	$	4,842			$	2,399			$	1,952			$	–			$	–
90+ day past due loans	$	2,850			$	13,223			$	11,512			$	11,512			$	2,500
Nonaccrual loans	$	7,716			$	15,565			$	11,512			$	11,512			$	2,500
Other real estate owned (OREO)	$	8,568			$	–			$	–			$	–			$	–
NPAs / Total assets		0.66	%			0.63	%			0.47	%			0.48	%			0.11	%
NPLs / Total loans held-for-investment		0.37	%			0.75	%			0.55	%			0.57	%			0.13	%
Net quarterly charge-offs (recoveries)	$	–			$	1,290			$	–			$	–			$	96
Net charge-offs (recoveries) /avg loans (annualized)		0.00	%			0.25	%			0.00	%			0.00	%			0.02	%
Allowance for loan losses to loans HFI		1.35	%			1.27	%			1.31	%			1.32	%			1.34	%
Allowance for loan losses to nonaccrual loans		365.19	%			169.85	%			236.86	%			231.01	%			1063.64	%

PRIVATE BANCORP OF AMERICA, INC.
(Unaudited)

The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for: efficiency ratio, pretax pre-provision net revenue, average tangible common equity, and return on average tangible common equity. We believe the presentation of certain non-GAAP financial measures provides useful information to assess our consolidated financial condition and consolidated results of operations and to assist investors in evaluating our financial results relative to our peers. These non-GAAP financial measures complement our GAAP reporting and are presented below to provide investors and others with information that we use to manage the business each period. Because not all companies use identical calculations, the presentation of these non-GAAP financial measures may not be comparable to other similarly titled measures used by other companies. These non-GAAP measures should be taken together with the corresponding GAAP measures and should not be considered a substitute of the GAAP measures.

	GAAP to Non-GAAP Reconciliation
	(Dollars in thousands)
	For the three months ended
	Jun 30, 2025				Mar 31, 2025				Dec 31, 2024				Sep 30, 2024				Jun 30, 2024
Efficiency Ratio
Noninterest expense	$	15,689			$	14,055			$	14,190			$	13,425			$	12,962
Net interest income		30,113				27,732				27,407				25,707				24,670
Noninterest income		1,730				1,613				1,946				1,434				1,538
Total net interest income and noninterest income		31,843				29,345				29,353				27,141				26,208
Efficiency ratio (non-GAAP)		49.27	%			47.90	%			48.34	%			49.46	%			49.46	%
Pretax pre-provision net revenue
Net interest income	$	30,113			$	27,732			$	27,407			$	25,707			$	24,670
Noninterest income		1,730				1,613				1,946				1,434				1,538
Total net interest income and noninterest income		31,843				29,345				29,353				27,141				26,208
Less: Noninterest expense		15,689				14,055				14,190				13,425				12,962
Pretax pre-provision net revenue (non-GAAP)	$	16,154			$	15,290			$	15,163			$	13,716			$	13,246
Return and Adjusted Return on Average Assets, Average Equity, Average Tangible Equity
Net income	$	10,449			$	10,562			$	10,658			$	9,453			$	7,827
Average assets		2,487,224				2,467,778				2,359,950				2,328,399				2,241,860
Average shareholders’ equity		242,235				230,731				219,963				208,889				199,088
Less: Average intangible assets		1,953				2,098				2,028				2,051				2,163
Average tangible common equity (non-GAAP)		240,282				228,633				217,935				206,838				196,925
Return on average assets		1.69	%			1.74	%			1.80	%			1.62	%			1.40	%
Return on average equity		17.30	%			18.56	%			19.28	%			18.00	%			15.81	%
Return on average tangible common equity (non-GAAP)		17.44	%			18.74	%			19.46	%			18.18	%			15.99	%
Tangible book value per share
Total equity		246,939				235,235				223,534				214,213				201,442
Less: Total intangible assets		1,964				1,993				2,087				2,006				2,164
Total tangible equity		244,975				233,242				221,447				212,207				199,278
Shares outstanding		5,805,286				5,789,306				5,766,810				5,756,207				5,751,143
Tangible book value per share (non-GAAP)	$	42.20			$	40.29			$	38.40			$	36.87			$	34.65

PRIVATE BANCORP OF AMERICA, INC.
(Unaudited)

The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for: efficiency ratio, adjusted efficiency ratio, pretax pre-provision net revenue, average tangible common equity, adjusted return on average assets, return on average tangible common equity and adjusted return on average tangible common equity. We believe the presentation of certain non-GAAP financial measures provides useful information to assess our consolidated financial condition and consolidated results of operations and to assist investors in evaluating our financial results relative to our peers. These non-GAAP financial measures complement our GAAP reporting and are presented below to provide investors and others with information that we use to manage the business each period. Because not all companies use identical calculations, the presentation of these non-GAAP financial measures may not be comparable to other similarly titled measures used by other companies. These non-GAAP measures should be taken together with the corresponding GAAP measures and should not be considered a substitute of the GAAP measures.

	GAAP to Non-GAAP Reconciliation
	(Dollars in thousands)
	Year to Date
	Jun 30, 2025				Jun 30, 2024
Efficiency Ratio
Noninterest expense	$	29,744			$	25,745
Net interest income		57,845				47,438
Noninterest income		3,343				2,964
Total net interest income and noninterest income		61,188				50,402
Efficiency ratio (non-GAAP)		48.61	%			51.08	%
Pretax pre-provision net revenue
Net interest income	$	57,845			$	47,438
Noninterest income		3,343				2,964
Total net interest income and noninterest income		61,188				50,402
Less: Noninterest expense		29,744				25,745
Pretax pre-provision net revenue (non-GAAP)	$	31,444			$	24,657
Return and Adjusted Return on Average Assets, Average Equity, Average Tangible Equity
Net income	$	21,011			$	15,711
Average assets		2,477,554				2,195,419
Average shareholders’ equity		236,517				194,708
Less: Average intangible assets		2,025				2,185
Average tangible common equity (non-GAAP)		234,492				192,523
Return on average assets		1.71	%			1.44	%
Return on average equity		17.91	%			16.23	%
Return on average tangible common equity (non-GAAP)		18.07	%			16.41	%

The MIL Network –