Triad Business Bank (OTC Pink - "TBBC"), August 6, 2024, Announces Unaudited Second Quarter 2024 Results

GREENSBORO, N.C., Aug. 6, 2024 /PRNewswire/ --

Overview

During the second quarter of 2024, Triad Business Bank (the "Bank") executed several significant initiatives.  Ramsey Hamadi, Chief Executive Officer, commented, "In the second quarter of 2024, the Bank closed on $6.0 million of additional capital and reduced structural operating costs by $2.0 million annually and in doing so refocused the Bank's sales and service efforts on the Bank's vision of serving small and mid-sized businesses in the Triad.  Following the capital raise, the board of directors and executive management own 31% of the Bank's outstanding shares.  Each of these initiatives contribute to the Bank's goal of being profitable in the final two quarters of 2024.  In order to reduce costs and reposition the Bank's balance sheet, the Bank recognized a one-time expense in the second quarter of $87,000 for severance and a loss on the disposal of a Small Business Investment Company ("SBIC") investment of $136,000.  For the second quarter of 2024, the Bank had a net loss of $611,000.  Excluding one-time expenses, the Bank had a net loss of $388,000.  The reduction in operating costs from the structural changes will not be fully realized until the third quarter of 2024.

"During the second quarter of 2024, the Bank continued its positive growth trends.  Loan balances increased by $4.2 million for the quarter and $29.3 million for the year to $363.4 million at period end.  Through six months, the annualized loan growth rate totaled 18%.  Loan yields continued to increase and core deposit operating accounts also expanded.  The Bank added 26 new business relationships during the quarter with June 30th demand deposit and money market balances totaling $6.7 million.  In the first six months of 2024, the Bank added 68 new business relationships with period end demand deposit and money market balances totaling $10.4 million.  In the last six months, the Bank processed $2.9 billion of transactions, including $1.5 billion in the second quarter, which compares to $2.8 billion and $1.4 billion for the same periods in 2023.   Shareholders' equity increased $6.5 million primarily due to the capital raise in the second quarter.  Total capital levels were well-capitalized at $64.6 million, or 13.3% of total risk weighted assets."

Income Statement Comparison 

The Bank's net loss totaled $611,000 for the quarter ended June 30, 2024 compared to a net loss of $101,000 for the quarter ended March 31, 2024.  Core operating results, a non-GAAP measurement which excludes the provision for credit losses and taxes, were a loss of $610,000 for the second quarter compared to a loss of $435,000 for the linked quarter.  During the first quarter of 2024, some real estate construction loans, which carry a higher loss reserve rate, were completed and moved to permanent loans, and as a result, the Bank recorded a reduction in the allowance for credit losses by a credit to the provision for credit losses of $334,000.

The Bank's primary source of income is the spread between the interest it earns on loans and investments and the interest it pays on deposits and other sources of funding.  Net interest income increased $56,000 to $2.7 million for the second quarter of 2024 from $2.6 million for the prior quarter.  The Bank's net interest margin for the second quarter of 2024 decreased slightly by two basis points to 2.08% compared to the previous quarter.  While the yield on earning assets increased in the second quarter over the first quarter of 2024, the increase in the cost of interest-bearing liabilities resulted in the net interest margin remaining fairly stable.

Interest income increased $312,000, or 5%, to $7.0 million in the second quarter of 2024 compared to $6.7 million in the linked quarter.  The growth in interest income was due primarily to the growth in average loans, which increased $12.8 million during the quarter to $361.8 million, and an increase in the weighted average yield on average loans to 6.10% in the second quarter of 2024 compared to 6.06% in the first quarter of 2024.  However, the weighted average rate on interest-bearing liabilities increased to 4.51% in the second quarter of 2024 compared to 4.34% in the first quarter.  

In the second quarter of 2024, the Bank sold an investment in a SBIC and incurred a one-time loss of $136,000.  This loss is reflected in the total gain (loss) on securities in the income statement.

Noninterest expense increased $30,000 in the second quarter of 2024 over the prior quarter.  In connection with the Bank's expense reduction initiative, there was a one-time severance expense of $87,000 in the second quarter.  Salaries and benefits expense decreased $120,000, or 5%, in the second quarter of 2024 compared to the linked quarter due to the elimination of personnel positions.  The Bank had 56 employees at the end of June 2024 compared to 61 at the end of March 2024.  Other operating expenses increased $68,000 for the second quarter of 2024 over the previous quarter due principally to an increase in regulatory assessments.

Balance Sheet Comparison 

Total assets declined $5.7 million to $521.4 million at June 30, 2024 from $527.1 million at March 31, 2024.  During the second quarter of 2024, loans increased $4.2 million and deposits decreased $33.1 million.  Core customer deposits decreased $12.9 million during the second quarter of 2024 while wholesale funding (brokered deposits) decreased $20.2 million.  Core time deposits, including CDARS reciprocal deposits, increased $13.0 million, or 40%, in the second quarter over the linked quarter.  Other borrowings increased $21.0 million to $30.0 million at June 30, 2024 from $9.0 million at March 31, 2024. 

Shareholders' equity increased $6.5 million during the second quarter of 2024 to $43.4 million primarily due to the $6.0 million capital raise.  Accumulated other comprehensive income ("AOCI") loss improved by $1.0 million in the second quarter to a loss of $17.1 million from a loss of $18.1 million in the prior quarter.  The AOCI loss is expected to reverse as the bond portfolio shortens in life and is assumed to mature at par value.

Regulatory Capital

Total risk-based capital consists of tier 1 capital and tier 2 capital.  The Bank's tier 1 capital is largely a measure of shareholders' equity as calculated under GAAP but eliminates certain volatile elements such as AOCI loss.  Tier 2 capital is primarily the allowance for funded and unfunded credit losses.  Tier 1 and tier 2 capital ratios are measured against total assets and risk-weighted assets. 

The following is a summary presentation of the Bank's total regulatory capital to risk-weighted assets, tier 1 capital to risk-weighted assets and tier 1 capital to average assets in comparison with the regulatory guidelines at June 30, 2024:

Capital and Capital Ratios






Quarter Ended






6/30/2024






Amount


Ratio

Actual








(dollars in thousands)















Total Capital (to risk-weighted assets)


$  64,581


13.26 %

Tier 1 Capital (to risk-weighted assets)


$  60,507


12.43 %

Tier 1 Capital (to average assets)


$  60,507


11.05 %









Minimum To Be Well-Capitalized Under





   Prompt Corrective Action Provisions





(dollars in thousands)















Total Capital (to risk-weighted assets)


$  49,000


10.00 %

Tier 1 Capital (to risk-weighted assets)


$  39,000


8.00 %

Tier 1 Capital (to average assets)


$  27,000


5.00 %

Loans

The Bank's loans increased $4.2 million, or 1%, to $363.4 million at March 31, 2024 compared to $359.2 million at March 31, 2024 and increased $47.2 million, or 15%, from $316.2 million at June 30, 2023.  While not included in loans outstanding, the Bank also had unfunded loan commitments of $127.4 million, bringing total loans outstanding and unfunded commitments to $490.8 million at June 30, 2024.  For internal monitoring purposes, the Bank considers owner-occupied real estate loans to be part of commercial and industrial ("C&I") loans.  As of June 30, 2024, approximately 50% of the Bank's outstanding loan portfolio was composed of C&I loans:

Loan Diversification



Quarter Ended


Percentage of

Loan Category


6/30/2024


Loan Portfolio

Other Construction & Land Development


$        55,799,138



Nonowner-occupied Commercial Real Estate


122,983,869



   Total Commercial Real Estate


178,783,007


49 %






Owner-occupied Real Estate


96,647,224



C&I


85,444,901



   Total C&I


182,092,125


50 %






Other Revolving Loans


2,534,434


1 %






Total


$      363,409,566



Credit Risk and Allowance for Credit Losses

The Bank had no reportable past due loans or nonperforming assets at June 30, 2024 or at the prior quarter end.  The Bank's loan portfolio has been underwritten conservatively with a focus on cash flows of prospective borrowers.  

The allowance for credit losses on loans was $3.7 million at June 30 and March 31, 2024, which was 1.02% and 1.03% of outstanding loans, respectively.  The allowance for credit losses on unfunded loan commitments, recorded as a liability on the balance sheet, was $366,000, or 0.29% of the unfunded commitments, at June 30, 2024 compared to $392,000, or 0.31%, at March 31, 2024.

Deferred Tax Asset and AOCI (Non-GAAP Measures)

The Bank's GAAP tangible book value per share was $5.44 at June 30, 2024.  On a non-GAAP basis, excluding the AOCI loss and the impairment on the Bank's deferred tax asset (two reductions in capital the Bank anticipates it will recover over time), adjusted tangible book value per share was $7.90 at June 30, 2024.

The organization and startup costs incurred during the Bank's organizational period and net operating losses from the beginning of operations created a deferred tax asset of $2.6 million.  This asset is currently fully impaired and will be carried at $0 until sufficient, verifiable evidence exists (generally, sustained profitability) to demonstrate that the deferred tax asset will more likely than not be realized.  At that time, the valuation allowance will be reversed.

The change in value of the Bank's investment securities that are available for sale is recorded in AOCI as a gain or loss, based on current circumstances, and constitutes an unrealized component of equity.  At June 30, 2024, the Bank had an aggregate AOCI loss of $17.1 million.  Assuming the underlying investment securities are held to maturity and there are no credit losses, the value of the securities will return to their face values at maturity.  Therefore, as a non-GAAP measure, the Bank eliminates its current AOCI loss to reflect an adjusted tangible book value.

Outlook

The fixed versus floating rate mix of the Bank's assets and liabilities has resulted in a substantial portion of its liabilities quickly reflecting increases in market rates whereas its loans are repricing more slowly.  If current deposit and market rates remain stable, we expect the repricing of our loan portfolio over the next several quarters will gradually improve the Bank's net interest margin.

About Triad Business Bank

With three co-equal offices located in Winston-Salem, High Point and Greensboro, Triad Business Bank focuses on meeting the needs of small to midsize businesses and their owners by providing loans, treasury management and private banking, all with a high level of personal attention and best-in-class technology.  For more information, visit www.triadbusinessbank.com.

Non-GAAP Financial Measures

This release contains financial information determined by methods other than in accordance with generally accepted accounting principles in the United States ("GAAP").  The management of Triad Business Bank uses these non-GAAP financial measures in its analysis of the Bank's performance.  These measures typically adjust GAAP performance measures to exclude the effects of the provision for credit losses, income tax, deferred tax asset, and AOCI.  Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Bank.  These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Forward Looking Language

This release contains certain forward-looking statements with respect to the financial condition, results of operations and business of Triad Business Bank.  These forward-looking statements involve risks and uncertainties and are based on the beliefs and assumptions of management of Triad Business Bank and on the information available to management at the time that these disclosures were prepared.  These statements can be identified by the use of words like "expect," "anticipate," "estimate" and "believe," variations of these words and other similar expressions.  Readers should not place undue reliance on forward-looking statements as a number of important factors could cause actual results to differ materially from those in the forward-looking statements.  Triad Business Bank undertakes no obligation to update any forward-looking statements.

Triad Business Bank






















Balance Sheet (Unaudited)



June 30, 2024


March 31, 2024



$ Change


% Change
















Assets














Cash & Due from Banks



$              21,551,174


$              30,489,026



$              (8,937,852)


-29 %


Securities





130,253,022


131,199,978



(946,956)


-1 %


Federal Funds Sold




-


-



-


0 %
















Loans





363,409,566


359,199,494



4,210,072


1 %


Allowance for Credit Losses ("ACL")


(3,708,405)


(3,681,954)



(26,451)


-1 %


Loans, Net




359,701,161


355,517,540



4,183,621


1 %
















Other Assets




9,915,475


9,943,701



(28,226)


0 %


Total Assets




$            521,420,832


$            527,150,245



$              (5,729,413)


-1 %
















Liabilities













Demand Deposits




$            109,414,180


$            102,564,892



$               6,849,288


7 %


ICS Reciprocal - Checking



4,089


11,390,196



(11,386,107)


-100 %


  Commercial Operating Accounts


109,418,269


113,955,088



(4,536,819)


-4 %
















Interest-bearing NOW



19,161,806


21,532,867



(2,371,061)


-11 %
















Core MMA & Savings



93,142,481


102,969,388



(9,826,907)


-10 %


ICS Reciprocal - MMA



32,959,556


42,157,824



(9,198,268)


-22 %


  Total MMA & Savings



126,102,037


145,127,212



(19,025,175)


-13 %
















Core Time Deposits




26,866,489


21,153,172



5,713,317


27 %


CDARS - Reciprocal




18,975,442


11,701,169



7,274,273


62 %


Brokered CDs




143,942,948


164,119,991



(20,177,043)


-12 %


  Total Time Deposits




189,784,879


196,974,332



(7,189,453)


-4 %
















Total Deposits




444,466,991


477,589,499



(33,122,508)


-7 %


Other Borrowings




30,000,000


9,000,000



21,000,000


233 %


Federal Funds Purchased



-


-



-


0 %


ACL on Unfunded Commitments



366,167


392,328



(26,161)


-7 %


Other Liabilities




3,174,047


3,205,767



(31,720)


-1 %


Total Liabilities




478,007,205


490,187,594



(12,180,389)


-2 %
















Shareholders' Equity












Common Stock




72,997,463


66,938,869



6,058,594


9 %


Accumulated Deficit




(12,491,018)


(11,880,398)



(610,620)


-5 %


Accumulated Other Comprehensive Loss


(17,092,818)


(18,095,820)



1,003,002


6 %


Total Shareholders' Equity



43,413,627


36,962,651



6,450,976


17 %
















Total Liabilities & Shareholders' Equity


$            521,420,832


$            527,150,245



$              (5,729,413)


-1 %
















Shares Outstanding




7,985,194


6,695,121



1,290,073


19 %


Tangible Book Value per Share



$                       5.44


$                       5.52



$                      (0.08)


-1 %















 

Triad Business Bank

























Income Statement (Unaudited)




For Three Months Ended


For Three Months Ended













June 30, 2024


March 31, 2024



$ Change


% Change


Interest Income














Interest & Fees on Loans




$                            5,483,641


$                            5,253,323



$                               230,318


4 %


Interest & Dividend Income on Securities



1,087,361


1,090,009



(2,648)


0 %


Interest Income on Balances Due from Banks



369,258


283,289



85,969


30 %


Other Interest Income




85,328


87,369



(2,041)


-2 %


Total Interest Income




7,025,588


6,713,990



311,598


5 %

















Interest Expense














Interest on Checking Deposits




216,178


218,511



(2,333)


-1 %


Interest on Savings & MMA Deposits 



1,427,510


1,430,372



(2,862)


0 %


Interest on Time Deposits




2,501,019


2,161,020



339,999


16 %


Interest on Federal Funds Purchased



155


-



155


100 %


Interest on Borrowings




122,057


200,034



(77,977)


-39 %


Other Interest Expense




65,692


66,637



(945)


-1 %


Total Interest Expense




4,332,611


4,076,574



256,037


6 %


Net Interest Income





2,692,977


2,637,416



55,561


2 %



Provision for (Reversal of) Credit Losses

291


(334,087)



334,378


100 %


Net Interest Income After Provision for CL



2,692,686


2,971,503



(278,817)


-9 %

















Total Noninterest Income




222,076


283,910



(61,834)


-22 %

















Total Gain (Loss) on Securities



(118,667)


20,309



(138,976)


-684 %

















Noninterest Expense













Salaries & Benefits





2,089,993


2,210,023



(120,030)


-5 %


Severance - One-time Expense




87,153


-



87,153


100 %


Premises & Equipment




131,464


136,442



(4,978)


-4 %


Total Other Noninterest Expense



1,098,106


1,030,167



67,939


7 %


Total Noninterest Expense




3,406,716


3,376,632



30,084


1 %


















Loss Before Income Tax



(610,621)


(100,910)



(509,711)


-505 %



Income Tax




-


-



-


0 %



 Net Loss 





$                      (610,621)


$                      (100,910)



$                      (509,711)


-505 %

















Net Loss per Share















Basic





$                           (0.09)


$                           (0.02)



$                           (0.07)


-496 %



Diluted





$                           (0.09)


$                           (0.02)



$                           (0.07)


-496 %


Weighted Average Shares Outstanding













Basic





6,800,657


6,695,121



105,536


2 %



Diluted





6,800,657


6,695,121



105,536


2 %

















Pre-provision, Pre-tax Loss




$                      (610,330)


$                      (434,997)



$                      (175,333)


-40 %
















 

Triad Business Bank
































Key Ratios & Other Information (Unaudited)



































Quarter Ended






Quarter Ended










6/30/2024






3/31/2024










































Interest






Interest










Income/


Yield/




Income/


Yield/






Balance


Expense


Rate


Balance


Expense


Rate

















Yield on Average Loans 



$   361,771,395


$        5,483,641


6.096 %


$      348,932,123


$          5,253,323


6.055 %

















Yield on Average Investment Securities


$   130,130,898


$        1,087,361


3.361 %


$      133,568,374


$          1,090,009


3.282 %

















Yield on Average Interest-earning Assets

$   519,890,371


$        7,025,588


5.435 %


$      504,440,542


$          6,713,990


5.353 %

















Cost of Average Interest-bearing Liabilities

$   386,698,922


$        4,332,611


4.506 %


$      377,862,470


$          4,076,574


4.339 %

















Net Interest Margin















Interest Income 






$        7,025,588






$          6,713,990



Interest Expense






4,332,611






4,076,574



Average Earnings Assets



$   519,890,371






$      504,440,542





Net Interest Income & Net Interest Margin



$        2,692,977


2.083 %




$          2,637,416


2.103 %

















Loan to Asset Ratio















Loan Balance




$   363,409,566






$      359,199,494





Total Assets




521,420,832




69.696 %


527,150,245




68.140 %

















Leverage Ratio















Tier 1 Capital




$     60,506,445






$         55,058,471





Average Total Assets



547,797,162




11.045 %


530,957,281




10.370 %

















Unfunded Commitments to Extend Credit

$   127,353,161






$      128,089,831





Standby Letters of Credit



186,252






186,252





































 

Triad Business Bank























Balance Sheet (Unaudited)



June 30, 2024


March 31, 2024


December 31, 2023


September 30, 2023


June 30, 2023

















Assets















Cash & Due from Banks



$              21,551,174


$              30,489,026


$              33,610,971


$              28,774,582


$              52,211,693


Securities





130,253,022


131,199,978


137,537,443


135,448,032


139,889,880


Federal Funds Sold




-


-


-


-


-

















Loans





363,409,566


359,199,494


334,142,073


328,954,619


316,210,980


Allowance for Credit Losses ("ACL")


(3,708,405)


(3,681,954)


(3,729,925)


(3,738,836)


(3,509,593)


Loans, Net




359,701,161


355,517,540


330,412,148


325,215,783


312,701,387

















Other Assets




9,915,475


9,943,701


9,591,119


8,845,602


8,296,216


Total Assets




$            521,420,832


$            527,150,245


$            511,151,681


$            498,283,999


$            513,099,176

















Liabilities














Demand Deposits




$            109,414,180


$            102,564,892


$              99,389,815


$            101,103,791


$            104,796,822


ICS Reciprocal - Checking



4,089


11,390,196


14,204,733


11,241,300


29,689,563


  Commercial Operating Accounts


109,418,269


113,955,088


113,594,548


112,345,091


134,486,385

















Interest-bearing NOW



19,161,806


21,532,867


22,518,830


20,914,221


19,885,942

















Core MMA & Savings



93,142,481


102,969,388


85,891,021


95,161,537


95,250,866


ICS Reciprocal - MMA



32,959,556


42,157,824


76,963,368


73,887,703


78,325,692


  Total MMA & Savings



126,102,037


145,127,212


162,854,389


169,049,240


173,576,558

















Core Time Deposits




26,866,489


21,153,172


11,019,913


10,598,293


9,541,015


CDARS - Reciprocal




18,975,442


11,701,169


10,601,322


9,555,900


10,343,801


Brokered CDs




143,942,948


164,119,991


139,859,453


129,584,145


120,201,839


  Total Time Deposits




189,784,879


196,974,332


161,480,688


149,738,338


140,086,655

















Total Deposits




444,466,991


477,589,499


460,448,455


452,046,890


468,035,540


Other Borrowings




30,000,000


9,000,000


9,000,000


9,000,000


5,000,000


Federal Funds Purchased



-


-


-


-


-


ACL on Unfunded Commitments



366,167


392,328


678,444


647,068


620,519


Other Liabilities




3,174,047


3,205,767


3,422,078


2,750,602


2,803,124


Total Liabilities




478,007,205


490,187,594


473,548,977


464,444,560


476,459,183

















Shareholders' Equity













Common Stock




72,997,463


66,938,869


66,692,747


66,448,450


66,206,484


Accumulated Deficit




(12,491,018)


(11,880,398)


(11,779,488)


(10,978,995)


(10,320,428)


Accumulated Other Comprehensive Loss


(17,092,818)


(18,095,820)


(17,310,555)


(21,630,016)


(19,246,063)


Total Shareholders' Equity



43,413,627


36,962,651


37,602,704


33,839,439


36,639,993

















Total Liabilities & Shareholders' Equity


$            521,420,832


$            527,150,245


$            511,151,681


$            498,283,999


$            513,099,176

















Shares Outstanding




7,985,194


6,695,121


6,695,121


6,693,965


6,693,965


Tangible Book Value per Share



$                       5.44


$                       5.52


$                       5.62


$                       5.06


$                       5.47
















 

Triad Business Bank


























Income Statement (Unaudited)




For Three Months Ended


For Three Months Ended


For Three Months Ended


For Three Months Ended


For Three Months Ended








June 30, 2024


March 31, 2024


December 31, 2023


September 30, 2023


June 30, 2023


Interest Income















Interest & Fees on Loans




$                            5,483,641


$                            5,253,323


$                            4,853,516


$                            4,547,570


$                                4,156,500


Interest & Dividend Income on Securities



1,087,361


1,090,009


1,170,658


1,171,364


1,090,464


Interest Income on Balances Due from Banks



369,258


283,289


322,412


405,520


391,371


Other Interest Income




85,328


87,369


83,452


82,167


76,387


Total Interest Income




7,025,588


6,713,990


6,430,038


6,206,621


5,714,722


















Interest Expense















Interest on Checking Deposits




216,178


218,511


233,811


217,879


184,372


Interest on Savings & MMA Deposits 



1,427,510


1,430,372


1,484,151


1,508,522


1,329,486


Interest on Time Deposits




2,501,019


2,161,020


1,829,874


1,608,518


1,228,575


Interest on Federal Funds Purchased



155


-


-


-


170


Interest on Borrowings




122,057


200,034


223,442


161,457


187,215


Other Interest Expense




65,692


66,637


67,927


67,359


62,970


Total Interest Expense




4,332,611


4,076,574


3,839,205


3,563,735


2,992,788


Net Interest Income





2,692,977


2,637,416


2,590,833


2,642,886


2,721,934



Provision for (Reversal of) Credit Losses

291


(334,087)


322,715


255,792


74,526


Net Interest Income After Provision for CL



2,692,686


2,971,503


2,268,118


2,387,094


2,647,408


















Total Noninterest Income




222,076


283,910


294,628


185,914


163,673


















Total Gain (Loss) on Securities



(118,667)


20,309


6,300


(2,800)


4,200


















Noninterest Expense














Salaries & Benefits





2,089,993


2,210,023


2,276,590


2,155,982


2,110,577


Severance - One-time Expense




87,153


-


-


-


-


Premises & Equipment




131,464


136,442


137,398


125,426


135,379


Total Other Noninterest Expense



1,098,106


1,030,167


955,551


947,367


1,005,578


Total Noninterest Expense




3,406,716


3,376,632


3,369,539


3,228,775


3,251,534



















Loss Before Income Tax



(610,621)


(100,910)


(800,493)


(658,567)


(436,253)



Income Tax




-


-


-


-


-



 Net Loss 





$                      (610,621)


$                      (100,910)


$                      (800,493)


$                      (658,567)


$                         (436,253)


















Net Loss per Share
















Basic





$                           (0.09)


$                           (0.02)


$                           (0.12)


$                           (0.10)


$                              (0.07)



Diluted





$                           (0.09)


$                           (0.02)


$                           (0.12)


$                           (0.10)


$                              (0.07)


Weighted Average Shares Outstanding














Basic





6,800,657


6,695,121


6,694,694


6,693,965


6,622,596



Diluted





6,800,657


6,695,121


6,694,694


6,693,965


6,622,596


















Pre-provision, Pre-tax Loss




$                      (610,330)


$                      (434,997)


$                      (477,778)


$                      (402,775)


$                         (361,727)

















 

Triad Business Bank
















































Capital and Capital Ratios (Unaudited)


















































Quarter Ended


Quarter Ended


Quarter Ended


Quarter Ended


Quarter Ended






6/30/2024


3/31/2024


12/31/2023


9/30/2023


6/30/2023






























Amount


Ratio


Amount


Ratio


Amount


Ratio


Amount


Ratio


Amount


Ratio

Actual
























(dollars in thousands)















































Total Capital (to risk-weighted assets)


$ 64,581


13.26 %


$ 59,133


12.22 %


$ 59,322


12.70 %


$ 59,855


12.89 %


$ 60,017


13.41 %

























Tier 1 Capital (to risk-weighted assets)


$ 60,507


12.43 %


$ 55,059


11.38 %


$ 54,913


11.76 %


$ 55,469


11.94 %


$ 55,886


12.48 %

























Tier 1 Capital (to average assets)


$ 60,507


11.05 %


$ 55,059


10.37 %


$ 54,913


10.52 %


$ 55,469


10.76 %


$ 55,886


11.11 %

















































Minimum To Be Well-Capitalized Under





















   Prompt Corrective Action Provisions





















(dollars in thousands)















































Total Capital (to risk-weighted assets)


$ 49,000


10.00 %


$ 48,000


10.00 %


$ 47,000


10.00 %


$ 46,000


10.00 %


$ 45,000


10.00 %

























Tier 1 Capital (to risk-weighted assets)


$ 39,000


8.00 %


$ 39,000


8.00 %


$ 37,000


8.00 %


$ 37,000


8.00 %


$ 36,000


8.00 %

























Tier 1 Capital (to average assets)


$ 27,000


5.00 %


$ 27,000


5.00 %


$ 26,000


5.00 %


$ 26,000


5.00 %


$ 25,000


5.00 %









































































 

Triad Business Bank
























Non-GAAP Measures (Unaudited)























Tangible Book Value


























Actual   
6/30/2024


Non-GAAP
6/30/2024



Total Shareholders' Equity






$       43,413,627


$       43,413,627



Eliminate Deferred Tax Asset Valuation Allowance



-


2,590,606



Eliminate Accumulated Other Comprehensive Loss



-


17,092,818



Adjusted Shareholders' Equity





$       43,413,627


$       63,097,051





























Shares Outstanding






7,985,194


7,985,194



Tangible Book Value per Share





$                  5.44


$                  7.90





























Effect of Non-GAAP Measures on Tangible Book Value





$                  2.46
















During the start-up phase of the Bank, a valuation allowance was created which fully impairs the deferred tax asset.  When sufficient, verifiable 

evidence exists (generally, sustained profitability) demonstrating that the deferred tax asset will more likely than not be realized, the valuation 

allowance will be eliminated.  This Non-GAAP measure is shown to disclose the effect on tangible book value per share at June 30, 2024 had 

there been no valuation allowance at that date.






















Changes in the market value of available-for-sale securities are reflected in accumulated other comprehensive loss.  Since the securities value  

will return to face value at maturity, assuming the underlying securities are held to maturity and there is no credit loss, accumulated other

comprehensive loss has been eliminated in this Non-GAAP measure.



















Pre-provision Loss
































Qtr Ended
6/30/2024


Qtr Ended
3/31/2024



Loss Before Income Tax






$           (610,621)


$           (100,910)



Provision for (Reversal of) Credit Losses




291


(334,087)



Pre-provision Loss Before Income Tax (Non-GAAP)



$           (610,330)


$           (434,997)
















The pre-provision loss is a measure of operating performance exclusive of potential losses from lending.


























 

Cision View original content:https://www.prnewswire.com/news-releases/triad-business-bank-otc-pink--tbbc-august-6-2024-announces-unaudited-second-quarter-2024-results-302215902.html

SOURCE Triad Business Bank