exhibit992p1i0
Exhibit 99.2
USCB FINANCIAL HOLDINGS EARNINGS PRESENTATION
FIRST QUARTER 2026 NASDAQ: USCB
exhibit992p2i0
FORWARD-LOOKING STATEMENTS This presentation
may contain statements that are not historical in nature and are
intended to be, and are hereby identified as, forward-looking statements
for purposes of the safe harbor provided by Section 21E of the
Securities Exchange Act of 1934, as amended. Forward-looking statements
are those that are not historical facts. The words “may,” “will,”
“anticipate,” “could,” “ should,” “would,” “believe,” “contemplate,”
“expect,” “aim,” “plan,” “estimate,” “continue,” “seek,” and
“intend,” the negative of these terms, as well as other similar words and expressions
of the future, are intended to identify forward-looking statements. These
forward-looking statements include, but are not limited to, statements
related to our projected growth, anticipated future
financial performance, and management’s long-term performance
goals, as well as statements relating to the anticipated effects
on our results of operations and financial condition from expected or potential
developments or events, or business and growth strategies, including
anticipated internal growth and potential future additional balance
sheet restructuring. All numbers included in this presentation are
unaudited unless otherwise noted. These forward-looking statements involve
significant risks and uncertainties that could cause our actual
results to differ materially from those anticipated in such statements.
Potential risks and uncertainties include, but are not limited to: the
strength of the United States economy in general and the
strength of the local economies in which we conduct operations; our
ability to successfully manage interest rate risk, credit risk, liquidity
risk, and other risks inherent to our industry; the accuracy
of our financial statement estimates and assumptions, including the estimates
used for our allowance for credit losses and deferred tax asset
valuation allowance; the efficiency and effectiveness
of our internal control procedures and processes; our ability to comply
with the extensive laws and regulations to which we are subject,
including the laws for each jurisdiction where we operate;
adverse changes or conditions in the capital and financial markets,
including actual or potential stresses in the banking industry;
deposit attrition and the level of our uninsured deposits; legislative
or regulatory changes and changes, including the enactment
of the One Big Beautiful Bill, in accounting principles, policies, practices
or guidelines, including the on-going effects of the implementation
of the Current Expected Credit Losses (“CECL”) standard;
the lack of a significantly diversified loan portfolio and our concentration
in the South Florida market, including the risks of geographic, depositor,
and industry concentrations, including our concentration in
loans secured by real estate, in particular, commercial real estate;
the effects of climate change; the concentration of ownership
of our common stock; fluctuations in the price of our common
stock; our ability to fund or access the capital markets at attractive
rates and terms and manage our growth, both organic growth as
well as growth through other means, such as future acquisitions;
inflation, interest rate, unemployment rate, and market and monetary
fluctuations; the effects of potential new or increased tariffs,
retaliatory tariffs and trade restrictions; the impact of international hostilities
and geopolitical events; increased competition and its effect
on the pricing of our products and services as well as our net interest rate
spread and net interest margin; the loss of key employees; the effectiveness
of our risk management strategies, including operational risks, including,
but not limited to, client, employee, or fourth-party fraud and security
breaches; and other risks described in this presentation and other filings
we make with the Securities and Exchange Commission
(“SEC”). All forward-looking statements are necessarily only estimates
of future results, and there can be no assurance that actual results will
not differ materially from expectations. Therefore,
you are cautioned not to place undue reliance on any forward-looking statements.
Further, forward-looking statements included in this presentation are
made only as of the date hereof, and we undertake no obligation
to update
or revise any forward-looking statements to reflect events or circumstances
occurring after the date on which the statements are made
or to reflect the occurrence of unanticipated events, unless
required to do so under the federal securities laws. You should
also review the risk factors described in the reports USCB Financial
Holdings, Inc. has filed or will file with the SEC. Non-GAAP
Financial Measures This presentation includes financial information
determined by methods other than in accordance with generally
accepted accounting principles (“GAAP”). This financial information
includes certain
operating performance measures. Management has included
these non-GAAP financial measures because it believes these measures
may provide useful supplemental information for evaluating the
Company’s expectations and underlying performance trends.
Further, management uses these measures in managing and evaluating
the Company’s business and intends to refer to them in discussions
about our operations and performance. Operating performance
measures should be viewed in addition to, and not as an alternative to or substitute
for, measures determined in accordance with GAAP, and
are not necessarily comparable to non-GAAP measures
that may be presented by other companies. Reconciliations of these
non-GAAP measures to the most directly comparable GAAP
measures can be found in the Non-GAAP financial measures reconciliation
tables included in this presentation. 2
exhibit992p3i0
CAPITAL/ CREDIT PROFITABILITY GROWTH On April
20, 2026, the Company’s Board of Directors declared a quarterly
cash dividend of $0.125 per share on the Company’s Class A common
stock. The dividend will be payable on June 5, 2026, to shareholders
of record as of the close of business on May 15, 2026. Total risk
-based capital was $14.09%(2) as of March 31, 2026. As of
March 31, 2026, non-performing loans totaled $3.6 million or 0.16%
of total loans compared to $4.2 million or 0.20% as of March
31, 2025. ACL coverage ratio was 1.16% of total loans at March
31, 2026, and 1.22% at March 31, 2025. Average deposits
increased by $211.9 million or 9.6% compared to the first quarter
2025. Average loans increased $190.9 million or 9.6% compared
to the first quarter 2025. Tangible book value per common share(1)
at March 31, 2026, increased $1.00 or 8.9% to $12.23, compared to
$11.23 at March 31, 2025. TBV per share at March 31, 2026, included
an AOCI impact of ($1.72) and at March 31, 2025 ($2.05). Q1
2026 HIGHLIGHTS Non-GAAP financial measure. See reconciliation
in this presentation. Reflects the Company's regulatory capital ratios
which are provided for informational purposes only; as a small bank
holding company, the Company is not subject to regulatory
capital requirements. Net income was $9.4 million or $0.51
per diluted share. Excluding a $619 thousand income tax benefit
due to an adjustment to the DTA calculation of 2025, operating
diluted EPS(1) was $0.47. ROAA was 1.34% for the first
quarter 2026 compared to 1.19% for the first quarter 2025. Operating
ROAA(1) was 1.25% compared to 1.19% for the first quarter
2025. ROAE was 17.07% for the first quarter 2026 compared to 14.15%
for the first quarter 2025. Operating ROAE(1) was 15.92% compar
ed to 14.19% for the first quarter 2025. 3
exhibit992p4i0
HISTORICAL FINANCIALS EOP for Balance Sheet amounts Loans
(1) In millions $765 $2,241 2017 2018 2019 2020 2021 2022
2023 2024 2025 Q1 2026 Deposits In millions $820 $2,494 2017 2018
2019 2020 2021 2022 2023 2024 2025 Q1 2026 Total Stockholders’
Equity In millions $114 $223 2017 2018 2019 2020 2021 2022 2023
2024 2025 Q1 2026 ACL/Total Loans (2) 1.33% 1.16%
2017 2018 2019 2020 2021 2022 2023 2024 2025 Q1 2026 Net charge
-offs (recoveries) In thousands ($21,872) ($4) 2017 2018 2019
2020 2021 2022 2023 2024 2025 Q1 2026 Nonperforming Assets/Total
Assets 0.17% 0.13% 2017 2018 2019 2020 2021 2022 2023
2024 2025 Q1 2026
Net Interest Income
In millions $31 $84 2017 2018 2019 2020 2021 2022 2023 2024
2025 Q1 2026 Efficiency ratio 86.65% 523.40% 2017 2018 2019
2020 2021 2022 2023 2024 2025 Q1 2026 PTPP ROAA (3) 0.52% 1.79%
2017 2018 2019 2020 2021 2022 2023 2024 2025 Q1 2026 (1) Loan
amounts include deferred fees/costs. (2) ACL was calculated
under the CECL standard methodology for all periods beginning
January 1, 2023, and the incurred loss methodology for all periods
before. (3) Non-GAAP financial measure. See reconciliation
in this presentation. 4
exhibit992p5i0
FINANCIAL RESULTS In thousands (except per share
data) Balance Sheet (EOP) Income Statement Q1 2026 Q4 2025 Q1 2025
Total Securities $427,091 $461,431 $436,929 Total Loans
(1) $2,241,051 $2,189,257 $2,036,212 Total Assets $2,845,735
$2,791,540 $2,677,382 Total Deposits $2,493,580 $2,345,080
$2,309,569 Total Equity (2) $223,246 $217,183 $225,088 Net
Interest Income $22,048 $22,207 $19,115 Non-Interest Income
$4,150 ($4,178) $3,716 Total Revenue (3) $26,198 $18,029
$22,831 Provision for Credit Losses $801 $480 $681 Non-Interest
Expense $13,711 $14,275 $12,052 Income Before
Income Taxes $11,686 $3,274 $10,098 Income Tax Expense
$2,335 1,911 $2,440 Net Income $9,351 $1,363 $7,658 Diluted
Earnings Per Share (EPS) $0.51 $0.07 $0.38 Operating Diluted
Earnings Per Share (4) $0.47 $0.44 $0.38 Weighted Average
Diluted Shares 18,454,006 18,348,725 20,319,535 (1) Loan amounts
include deferred fees/costs. (2) Total Equity includes accumulated
other comprehensive loss of $31.3 million for Q1 2026, $30.3
million for Q4 2025, and $41.1 million for Q1 2025. Total equity
decreased between periods mainly due to the repurchase
of 2.0 million shares of Class A common stock conducted in
September 2025. (3) Equals net interest income plus non-interest
income. (4) Non-GAAP financial measures. See reconciliation
in this presentation. 5
exhibit992p6i0
KEY PERFORMANCE INDICATORS In thousands (except
for TBV/share and ratios) Q1 2026 Q4 2025 Q1 2025 Total Assets
(EOP) $2,845,735 $2,791,540 $2,677,382 Total Loans (EOP)
(1) $2,241,051 $2,189,257 $2,036,212 Total Deposits (EOP)
$2,493,580 $2,345,080 $2,309,569 Tangible Book Value/Share
(2)(3)(4) $12.23 $11.97 $11.23 Operating Return On Average
Assets (2)(5) 1.25% 1.14% 1.19% Operating Return On Average
Equity (2)(5) 15.92% 15.05% 14.15% Net Interest Margin (5) 3.27%
3.27% 3.10% Operating Efficiency Ratio (2)(5) 52.36% 52.92% 52.79%
Non-Interest Expense/Avg. Assets (5) 1.96% 2.02%
1.88% Tangible Common Equity/Tangible Assets (2)(4)
7.84% 7.78% 8.41% Total Risk-Based Capital (6) 14.09% 13.91%
13.72% NCO/Avg Loans (5) 0.00% 0.00% 0.00% NPA/Assets
0.13% 0.11% 0.16%
Allowance for Credit Losses/Loans 1.16% 1.16% 1.22% (1) Loan
amounts include deferred fees/costs. (2) Non-GAAP financial
measures. See reconciliation in this presentation. (3) AOCI effect
on tangible book value per share was ($1.72) for Q1 2026, ($1.67) for Q4
2025 and ($2.05) for Q1 2025. (4) TBV/share and TCE/TA
were affected by a decrease in total stockholders’ equity due
to the repurchase of 2.0 million shares of Class A common stock
conducted in September 2025. (5) Annualized. (6) Reflects the
Company's regulatory capital ratios which are provided for informational
purposes only; as a small bank holding company, the Company
is not subject to regulatory capital requirements. 6
exhibit992p7i0
DEPOSIT PORTFOLIO Deposits AVG In millions $2,215
$2,291 $2,457 $2,453 $2,427 $563 $580 $570 $569 $585 $1,652
$1,711 $1,887 $1,857 $1,842 Q1 2025 Q2 2025 Q3 2025 Q4 2025
Q1 2026 Interest-bearing deposits Non-interest-bearing demand
deposit Deposit EOP In millions $2,310 $2,336 $2,456 $2,345
$2,494 $447 $462 $520 $528 $552 $1,208 $1,248 $1,292 $1,186
$1,294 $50 $41 $60 $47 $57 $605 $585 $584 $584 $621 Q1 2025 Q2
2025 Q3 2025 Q4 2025 Q1 2026 Non-interest-bearing demand
deposits Interest-bearing checking deposits Saving and money
market deposits Time deposits Commentary Average
deposits totaled $2.4 billion,
reflecting a slight decrease from the prior quarter and an increase
of $211.9 million compared to the first quarter of 2025. EOP total
deposits increased $148.5 million compared to the prior quarter
and $184.0 million or 8.0% compared to the first quarter of 2025. Deposit
cost improved to 2.20%, decreasing 8 bps quarter-over-quarter
and 29 bps year-over-year. in this slide the Deposits AVG totals must
be updated manually Same goes for the red bps math Deposit
Cost Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Interest-Bearing
Deposit Cost 3.34% 3.29% 3.29% 3.02% 2.89% Total
Deposits (1) 2.49% 2.46% 2.53% 2.28% 2.20% (1) Reflects effects
of non-interest-bearing deposits. 7
exhibit992p8i0
LOAN PORTFOLIO Total Loans (AVG) In millions
6.17% 6.23% 6.21% 6.16% 6.11% $1,987 $2,057 $2,099 $2,131
$2,178 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Loans Loan Yields
Total Gross Loans (EOP) (1) In millions $2,029 $2,106 $2,125
$2,183 $2,234 $219 $218 $208 $207 $208 $103 $110 $105
$128 $128 $256 $264 $269 $296 $291 $301 $307 $317 $308 $347
$1,150 $1,207 $1,226 $1,245 $1,260 Q1 2025 Q2 2025 Q3 2025 Q4
2025 Q1 2026 Commercial real estate Residential rea Commercial
and industrial Correspondent banks Consumer and other Commentary
Average loans increased $46.8 million or 8.91% annualized
compared to prior quarter and $190.9 million or 9.6% compared
to first quarter 2025. Loan yield declined slightly to 6.11% in
Q1 2026, driven by the interest rate market environment and the
effects of loan repricing. (1) Excludes deferred fees/cost. 8
exhibit992p9i0
LOAN PRODUCTION In millions, except for ratios 6.67% 7.12% 6.43%
5.93% 5.87% $182 $119 $187 $110 $132 $113 $196 $137
$188 $136 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Loan
Production/Line change Loan Amortization/payoffs New loans weighted
average coupon Net Loan Production Trend Loan Composition
Trend EOP (1) In millions,
except for ratios $948 $2,234 28% 16% 63% 56% 9% 28% Jun-20
Mar-26 Residential real estate Commercial real estate Real Estate
Loans Commentary Gross loan production totaled $188.0 million
during the first quarter of 2026, with March closings accounting
for $113.5 million or 60.4%, of total quarterly production. Additionally,
$56.6 million, or 30.1% of quarterly loan closings, consisted of
correspondent banking loans, which carried a new‑loan
yield of 5.13%. Excluding correspondent banking loan production, the
weighted‑average yield on new loans originated during the quarter
was 6.20%. Embedded prepayment penalties help protect yield and
earnings in the event of early loan prepayments. (1) Excludes deferred
fees/cost. 9
exhibit992p10i0
NET INTEREST MARGIN Net Interest Income/Margin (1) In thousands
(except ratios) 3.10% 3.28% 3.14% 3.27% 3.27% $19,115 $21,034
$21,274 $22,207 $22,048 Q1 2025 Q2 2025 Q3 2025 Q4 2025
Q1 2026 Net Interest Income NIM Interest-Earning Assets
Mix (AVG) 3% 2% 4% 3% 4% 17% 18% 18% 18% 17%
80% 80% 78% 79% 79% Q1 2025 Q2 2025 Q3 2025 Q4 2025
Q1 2026 Total Loans Investment Securities Cash Balances
& Equivalents Commentary Q1 2026 net interest income and margin
were impacted by the following factors: Net interest income
was slightly lower during the quarter compared to previous quarter,
partially impacted by day-count. Loan payoffs occurred earlier
in the quarter. 60.4% of new loan production occurred in March 2026,
limiting the full-quarter earning impact. Interest Rates and Yields
Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Loans 6.17% 6.23%
6.21% 6.16% 6.11% Investment securities 2.81% 3.06% 3.03%
3.01% 3.05% Interest-earning assets 5.51% 5.64% 5.56% 5.54%
5.49% Deposits (2) 2.49% 2.46% 2.53% 2.28% 2.20% Interest
-bearing liabilities 3.37% 3.32% 3.34% 3.14% 3.05% (1) Annualized.
(2) Reflects effects of non-interest-bearing deposits. 10
exhibit992p11i0
ASSET QUALITY Allowance for Credit Losses In thousands (except
ratios) 1.22% 1.18% 1.17% 1.16% 1.16% $24,740 $24,933 $24,964 $25,500
$26,102 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Allowance
for credit losses Non-performing Loans In thousands (except ratios)
0.20% 0.06% 0.06% 0.14% 0.16% $4,156 $1,366 $1,310 $3,138 $3,640
Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Non-accrual
loans Non-performing loans to total loans Commentary Allowance
for credit losses increased $602 thousand compared to prior quarter
and $1.4 million compared to first quarter 2025. ACL coverage
ratio was 1.16% as of March 31, 2026. Non‑performing loans increased
by $0.5 million from the prior quarter to $3.6 million. The non‑performing
loans‑to‑total loans ratio was 0.16% as of March 31, 2026. Classified
Loans (1) to Total Loans 0.44% 0.27% 0.22% 0.29%
0.30% Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 (1) Loans
classified as substandard at period end. No loans classified doubtful
at any of the dates presented. 11
exhibit992p12i0
NON-INTEREST INCOME In thousands (except ratios) Q1 2026 Q4
2025 Q3 2025 Q2 2025 Q1 2025 Total service fees
$3,100 $2,209 $2,661 $ 2,402 $2,331 Wire fees $623 $656 $647 $604
$570 Swap fees $1,554 $449 $790 $428 $93 Other $923 $1,104
$1,224 $1,370 $1,668 Gain (loss) on sale of securities available
for sale $14 ($7,498) ($28) - - Gain on sale of loans held for
sale $106 $197 $128 $151 $525 Other income $930 $914 $923 $817
$860 Total non-interest income $4,150 ($4,178) $3,684
$3,370 $3,716 Average total assets $2,834,717 $2,799,863 $2,798,115
$2,677,198 $2,606,593 Non-interest income/Average assets (1)
0.59% (0.59%) 0.52% 0.50% 0.58% Commentary Non-interest
income increased in the first quarter of 2026, primarily driven by
$1.6 million of swap fee income. Non-interest income was 15.8%
of total revenue for first quarter 2026. (1) Annualized. 12
exhibit992p13i0
NON-INTEREST EXPENSE In thousands (except ratios) Q1 2026 Q4
2025 Q3 2025 Q2 2025 Q1 2025 Salaries and employee benefits
$8,570 $8,668 $7,909 $7,954 $7,636 Occupancy 1,316 1,327 1,382
1,337 1,284 Regulatory assessments and fees 484 443 377
396 421 Consulting and legal fees 561 900 585 263 193 Network and
information technology services 560 599 656 564 505 Other operating
expense 2,220 2,338 2,139 2,120 2,013 Total non-interest
expense $13,711 $14,275 $13,048 $12,634 $12,052 Operating
efficiency ratio (1) 52.36% 55.92% 52.22% 51.77% 52.79% Non
-interest expense/Average assets (2) 1.96% 2.02% 1.85% 1.89%
1.88% Full-time equivalent employees 211 204 206 203 201
Commentary Total non-interest expense decreased
by $564 thousand compared to prior quarter. The decrease
was primarily driven by the absence of one-time expenses incurred in the
fourth quarter related to incentive compensation, bonuses, and legal fees
associated with the universal shelf offering and share repurchase
transaction. The efficiency ratio for the first quarter of 2026 remained consistent
with prior quarters when excluding the securities loss trade
transaction in the fourth quarter of 2025. (1) Non-GAAP financial
measures. See reconciliation in this presentation. (2) Annualized.
13
exhibit992p14i0
CAPITAL Capital Ratios (1) Q3 2025 Q1 2025 Well-
Capitalized Leverage Ratio TCE/TA (2) Tier 1 Risk-Based
Capital Total Risk-Based Capital AOCI In Millions 8.46%
7.78% 10.92% 13.91% ($30.3) 9.61% 8.41% 12.48% 13.72% ($41.1)
5.00% NA 8.00% 10.00% Q4 2025 Commentary On April 20, 2026, the
Company’s Board of Directors declared a quarterly cash
dividend of $0.125 per share on the Company’s Class A common stock.
The dividend will be payable on June 5, 2026, to shareholders
of record as of the close of business on May 15, 2026. Q1 2026 EOP
common stock shares outstanding: 18,257,400. AOCI was ($31.3)
million or ($1.72) per share as of March 31, 2026. 8.61% 7.84% 11.09%
14.09% ($31.3) Q1 2026 (1) Reflects the Company's regulatory
capital ratios which are provided for informational purposes only;
as a small bank holding company, the Company is not subject
to regulatory capital requirements.
(2) Non-GAAP financial measures. See reconciliation in this
presentation. 14
exhibit992p15i0
USCB FINANCIAL HOLDINGS TAKEAWAYS
1. Leading franchise located in one of the most attractive banking
markets in U.S. 2. Scarcity value in the Miami MSA 3. Robust capital
position with regulatory ratios well in excess of “well capitalized”
threshold 4. Low risk, commercially oriented loan portfolio 5. Demonstrated
profitability profile since 2015 recap further improved by current
management team 6. Strong asset quality – minimal charge
-offs experienced since 2015 recap 7. Attractive deposit base driven by
steady growth in specialized verticals 8. Balanced liquidity profile
with a 90% loan/deposit ratio (EOP) 15
exhibit992p16i0
APPENDIX - NON-GAAP RECONCILIATION In thousands
(except ratios) As of or For the Three Months Ended 3/31/2026 12/31/2025
9/30/2025 6/30/2025 3/31/2025 Pre-tax pre-provision ("PTPP")
income: (1) Net income s 9,351 $ 1,363 $ 8,939 s 8,140 s 7,658
Plus: Income
tax expense 2,335 1,911 2,866 2,599 2,440 Plus: Provision for credit
losses 801 480 105 1,031 681 PTPP income S—12,487
S 3,754 S11,910 S 11,770 S 10,779 PTPP return on average
assets: (1) PTPP income 2sammr, eoig,ge s 12,487 c D oo s 7*7
s 3,754 S 2,799,863 0.53% s 11,910 S 2,798,115 1.69% s 11,770
s 2,677,198 1.76% s 10,779 s 2,606,593 1.68% Average
DepositsPTPP return on average assets (2) 1.79% Operating net
income: (1) Net income S 9,351 S 1,363 S 8,939 S 8,140 S 7,658
Less: Net gains (losses) on sale of securities 14 (7,498) (28) -
- Less: Tax effect on sale of securities (4) 1,900 7 - - Plus: Tax
(beneft) fability expense from prior periods (619)” 1,096"
- - - Operating net income s 8,722 S 8,057 S 8,960 s 8,140 s 7,658
Operating return on average assets: Operating net income Average
assets (1) s 8,722 $ 2,834,717 s 8,057 S 2,799,863 s 8,960 $ 2,798,115
s 8,140 s 2,677,198 s 7,658 s 2,606,593 Operating net income return
on average assets (2) 1.25% 1.14% 1.27% 1.22% 1.19% Operating
return on average equity: Operating net income (1) s 8,722 s 8,057
s 8,960 s 8,140 s 7,658 Average equity Operating net
income return on average equity (2) S 222,226 15.92% s 212,393 15.05%
s 225,316 15.78% S 228,492 14.29% S 219,505 14.15% Operating
revenue: (1) Net interest income S 22,048 S 22,207 S 21,274
S 21,034 S 19,115 Non-interest income 4,150 (4,178) 3,684 3,370
3,716 Less: Net gains (losses) on sale of securities 14 (7.498)
(28) - - Operating revenue s 26,184 s 25,527 s 24,986 s 24,404
s 22,831 Operating efficiency ratio: (1) Total non-interest expense
s 13,711 s 14,275 s 13,048 s 12,634 s
12,052 Operating revenue S 26,184 $ 25,527 $ 24,986 S 24,404 S
22,831 Operating efficiency ratio 52.36% 55.92% 52.22% 51.77%
52.79% (1 ) The Company beleves these non-GAAP financial
measurements are key indicators of the ongoing earnings power
of the Company. 2. Annualized. 3. The Company recognized
a $61 9 thousand income tax benefit in first quarter of 2026 due to an adjustment
to the deferred tax asset calculation from 2025. 4. State tax fability
expenses for 2024 and for the first three quarters of 2025 were
recognized during the fourth quarter of 2025. The state tax expense
is related to taxes due on interest income on loans whose collateral
are located outside of the State of Florida. 16
exhibit992p17i0
APPENDIX - NON-GAAP RECONCILIATION In thousands
(except ratios and share data) As of or For the Three Months Ended
3/31/2026 12/31/2025 9/30/2025 6/30/2025 3/31/2025 Tangible
book value per common share (at period-end): (1)(4) Total
stockholders' equity s 223,246 s 217,183 s 209,095 s 231,583 s 225,088
Less: Intangible assets - - - - - Tangible stockholders' equity
s 223,246 s 217,183 s 209,095 s 231,583 s 225,088 Total shares
issued and outstanding (at period-end): Total common shares
issued and outstanding 18,257,400 18,137,885 18,107,385 20,078,385
20,048,385 Tangible book value per common share (2)
s 12.23 $ 11.97 $ 11.55 $ 11.53 $ 11.23 Operating diluted
net income per common share: (1) Operating net income s 8,722
s 8,057 s 8,960 s 8,140 s 7,658 Total weighted average
diluted shares of common stock 18,454,006 18,348,725 19,755,820 20,295,794
20,319,535 Operating diluted net income per common share:
s 0.47 s 0.44 s 0.45 s 0.40 s 0.38 Tangible Common Equity
Tangible Assets (1)(4) Tangible stockholders' equity s 223,246
s 217,183 s 209,095 s 231,583 s 225,088 Tangible total assets
(3) s 2,845,735 s 2,791,540 s 2,767,945 s 2,719,474 s 2,677,382 Tangible
Common Equity/Tangible Assets 7.84% 7.78% 7.55% 8.52%
8.41% (1 ) The Company believes these non-GAAP financial
measurements are key indicators of the ongoing earnings power
of the Company. 2. Excludes the dilutive effect, if any,
of shares of common stock issuable upon exercise of outstanding
stock options. 3. Since the Company has no intangible assets, tangible
stockholders equity and tangible total assets are the same
amounts as stockholders equity and total assets, respectively, as
calculated under GAAP. 4. The decrease in total stockholders
equity was driven primarily by the repurchase of 2.0 million shares
of Class A common stock conducted in September 2025. 17
exhibit992p18i0
APPENDIX - BUSINESS VERTICALS in this slide the % of
loan comp must be updated manually Private Client Group (1) $330MM
Deposits Association Banking $160MM Deposits / $126MM
Loans Deposit aggregating focus/strategy. Tailored products
& services for professionals, professional firms, business
owners, and affluent individuals and their families. PCG also provides
concierge-level banking service for the legal and healthcare
sectors delivering financial solutions designed specifically for these
professionals. Deposit aggregating focus/strategy. Banking for
Homeowner Associations and Property Managers. Offer
deposit collection services and esoteric lending solutions ranging from insurance
premium and large capital improvements
financing. Significant lending capacity to target large credits. Yacht
Lending $202MM Loans Yacht financing for larger vessels,
transaction range is $750k -$7.5MM. Brokered oriented business,
3 vendor approved brokers. Member of the National Marine
Lenders Association. Launched this new vertical in 2022. Balances
as of March 31, 2026. Differentiated Banking Product Offerings
and Services Specialty banking products, services and solutions
designed for small businesses, homeowner associations, law firms,
medical practices and other professional services firms, yacht lending and
global banking services Correspondent Banking $257MM Deposits
/ $129MM Loans Comprehensive range of both domestic and
international services with the latest in technology to ensure quick processing.
Focus on Caribbean and Latin American countries. Correspondent
banking services include letters of credit, foreign collections, wire
transfers, ForEx and trade finance. SBA / Small Business Lending
$60MM Loans Relationship-oriented business focused on delivering
fast loan commitments to small and medium-sized enterprises. Predominately
small business line of
credits and CD secured loans. Affordable SBA loan provider. Approved
by the SBA to participate in the Preferred Lenders Program.
(1) Effective 4th quarter 2025, the Private Client Group vertical now
includes balances for the entire business unit, encompassing not only
some Jurist Advantage and Health Industry sectors, but also other
professional and affluent client segments. Accordingly, balances
presented for PCG reflect the full scope of the business unit, rather
than select sectors as previously reported. When evaluating
period-over-period trends, please consider this expanded scope.
18
exhibit992p19i0
APPENDIX - LOAN PORTFOLIO MIX Loan Portfolio Mix (1) As
of 03/31/26 CRE Loan Portfolio (non-owner occupied and owner
occupied) (5) in this slide the CRE Loan Mix sum and Loan
Portfolio Mix sum must be updated manually $1,260MM CRE Loan
Mix $2,234MM (4) Commentary Total loan balance
at quarter end was $2,234 million (4). Commercial Real Estate (owner
occupied and non-owner occupied) was 56.4% or $1,260 million
of the total loan portfolio. CRE mix is diversified and granular.
Retail non-owner occupied makes up 26% of total CRE or $326.9 million
.
(1) Balance in millions.
Excludes deferred fees/cost. (2) LTV - Loan to value ratio.
(3) DSCR - Debt service coverage ratio. (4) Excludes deferred
fees/cost (5) Includes loan types: office, warehouse, retail, and other 19
exhibit992p20i0
APPENDIX - SECURITIES PORTFOLIO Portfolio Composition
CMO MBS CMBS SBA Agency Municipalities Corporate Bank
Subordinated Debt 3% 28% 15% 39% 7% 5% 1% 2% Commentary
Securities portfolio totaled $427.1 million; 64.9% of the portfolio is
classified as AFS, while 35.1% is classified as HTM. The modified
duration is 5.2 and the average life is 6.1 years. Duration has increased
because we have purchased longer-duration bonds to protect the
balance sheet from expected lower interest rates. We expect
to receive $34.2 million from the securities portfolio for the remainder
of 2026, at current rates; these cashflows will support loan growth and/or
deposit volatility. 81% of the portfolio is invested in agency
mortgage-backed securities, boosting liquidity. EOP for Balance
Sheet amounts, in millions Securities Portfolio Key Metrics Metrics
as of 03/31/2026 Securities portfolio $ 427.1 AFS as %
of portfolio 64.9% HTM as % of portfolio 35.1% Qtr. weighted
avg. port. yield 3.05% Average life 6.1 Modified duration 5.2 Estimated
Short Term Cashflows -100 Base +100 2026 $69.5 $34.2
$48.1 2027 $62.5 $35.7 $49.8 2028 $45.3 $27.5 $41.3 2029 $35.7
$22.6 $35.1 Total Cashflow $213.1 $120.0 $174.4 Total
Cashflow / Total Portfolio 44% 25% 36% 20
exhibit992p21i0
APPENDIX - INTEREST RATE SENSITIVITY Loan Portfolio
Repricing Profile by Rate Type Hybrid ARM 4% Fixed
Rate 37% Variable Rate 59% 37% 8% 55% Loan Repricing
Schedule Variable/Hybrid Rate Loans 21% 54% 16% 9% 0-1yrs.
1-2 yrs 2-3 yrs. 3 yrs. Static NII Simulation Year 1 & 2
Net Interest Income change from base ($ in thousands and % change)
Year 1 Year 2 1.9% -2.1% -100 +100 -100 +100 21
exhibit992p22i0
CONTACT INFORMATION LOU DE LA AGUILERA
Chairman, President & CEO (305) 715-5186 laguilera@uscentury.com
ROB ANDERSON EVP, Chief Financial Officer (305)
715-5393 rob.anderson@uscentury.com INVESTOR RELATIONS
InvestorRelations@uscentury.com 22