Wire Stories

Patriot Reports Second Quarter Results

Increases Loan Balances, Credit Reserves & Liquidity

STAMFORD, Conn., Aug. 11, 2023 (GLOBE NEWSWIRE) — Patriot National Bancorp, Inc. (“Patriot,” “Bancorp” or the “Company”) (NASDAQ: PNBK), the parent company of Patriot Bank, N.A. (the “Bank”), today announced net loss of $546 thousand, or $(0.14) basic and diluted loss per share for the quarter ended June 30, 2023.

These results compared to net loss of $53 thousand, or $(0.01) per basic and diluted loss per share for the first quarter of 2023 and net income of $1.3 million, or $0.32 basic and diluted earnings per share reported in the second quarter of 2022.

For the six months ended June 30, 2023, net loss was $599 thousand, or $(0.15) basic and diluted loss per share, compared to a net income of $2.1 million, or $0.52 basic and diluted earnings per share for the six months ended June 30, 2022.

The first half year of 2023 financial results were adversely impacted by increasing reserves, which resulted in an elevated provision for credit losses of $2.6 million, compared to provision for loan losses of $275 thousand recorded for the same period of 2022; and the impact of lower net interest margin which was impacted by the higher funding costs resulting from the recent uncertainty in the banking sector.

The Bank reported steady loan growth of almost 6% in the second quarter of 2023, as compared to the prior quarter. Net interest margin decreased slightly, but remained strong at 2.96%.

Commenting on the results, Patriot President & CEO David Lowery, stated: “The Bank continued to invest in its long-term strategic plan and numerous value-add initiatives during the second quarter of 2023, which, combined with higher loan loss reserves and increased interest expense, from the extraordinary actions taken to combat inflation, resulted in a loss for the quarter.  We believe that as the Bank fully ramps up its many initiatives, particularly the Digital Payments Division, the Bank will have the tools necessary for long-term sustained growth, even during challenged markets.

Though the speed of recent interest rate increases may have knock-on effects that require further reserve increases, fresh market signals indicate the need for continued increases may be slowing.  Over the long term, the Bank’s in-process investments are expected to more than offset impacts from increased rates, driven by low-cost deposit and fee income generators.

In the near term, as these programs continue to build out, the Bank will refocus efforts on credit quality and continue to manage non-interest expense. Additionally, the Bank continues to actively pursue a number of strategic actions that will position us for further growth opportunities.”

Financial Results:

Total assets increased to $1.2 billion, as of June 30, 2023, as compared to $1.0 billion on December 31, 2022. This was primarily due to an increase in loans from $848.3 million at December 31, 2022, to $930.7 million as of June 30, 2023. Total deposits for the quarter remained stable at $863.4 million as of June 30, 2023, relative to $860.4 million as of December 31, 2022.

Net interest income for the three months ended June 30, 2023, was $7.7 million, which was consistent with the net interest income of $7.7 million reported in the second quarter of 2022 and a decline from $8.0 million reported in the first quarter of 2023. The decline from the first quarter of 2023 was due to narrower net interest margin due to higher deposit costs and an increase in wholesale borrowings. Net interest income for the six months ended June 30, 2023 was $15.7 million, an increase of $1.3 million or 8.9% from the first half of 2022. These increases were primarily attributable to the growth in the loan portfolio over the past year.

The Bank’s net interest margin was 2.96% for the three months ended June 30, 2023, compared with 3.29% for the three months ended March 31, 2023 and 3.27% for the three months ended June 30, 2022. For the six months ended June 30, 2023 and 2022, the net interest margin was 3.12% and 3.17%, respectively.

A provision for credit losses of $1.2 million and $2.6 million was recorded for the three and six months ended June 30, 2023, respectively. For the three and six months ended June 30, 2022, a provision for loan losses of $275 thousand was recorded. The allowance and provision for the three and six months ended June 30, 2023 are not comparable to prior periods due to adoption of the current expected credit loss methodology.

Non-interest income was $829 thousand and $798 thousand for the three months ended June 30, 2023 and 2022, respectively. For the six months ended June 30, 2023 and 2022, the non-interest income was $1.7 million and $1.6 million, respectively. The higher non-interest income for the first half of 2023, was primarily attributable to higher non-interest income from the Bank’s Deposit Strategies Division.

Non-interest expenses for the quarter ended June 30, 2023, and 2022, were $8.1 million and $6.5 million, respectively. Non-interest expenses for the six months ended June 30, 2023, and 2022, were $15.6 million and $12.9 million, respectively.

In 2023, a benefit for income taxes of $206 thousand and $225 thousand was recorded for the three and six months ended June 30, 2023, respectively, compared to a provision for income taxes of $476 thousand and $787 thousand for the three and six months ended June 30, 2022, respectively. The effective tax rate for the six months ended June 30, 2023 and 2022 was 27.3% and 27.6%, respectively.

About the Company:

Founded in 1994, and now celebrating its 29th year, Patriot National Bancorp, Inc. (“Patriot” or “Bancorp”) is the parent holding company of Patriot Bank N.A. (“Bank”), a nationally chartered bank headquartered in Stamford, CT. The Bank is headquartered in Stamford and operates 9 branch locations: in Scarsdale, NY; and Darien, Fairfield, Greenwich, Milford, Norwalk, Orange, Stamford, Westport, CT with Express Banking locations at Bridgeport/ Housatonic Community College, downtown New Haven and Trumbull at Westfield Mall. The Bank also maintains SBA lending offices in Stamford, Connecticut, Florida, Georgia, Mississippi, along with a Rhode Island operations center.

Patriot’s mission is to serve its local community and nationwide customer base by providing a growing array of banking solutions to meet the needs of individuals and small businesses owners. Patriot places great value in the integrity of its people and how it conducts business. The emphasis on building strong client relationships and community involvement are cornerstones of Patriot’s philosophy as it seeks to maximize shareholder value.

“Safe Harbor” Statement Under Private Securities Litigation Reform Act of 1995:

Certain statements contained in Bancorp’s public statements, including this one, may be forward looking. These forward-looking statements are based on Patriot’s current expectations and assumptions regarding Patriot’s business, the economy, and other future conditions. Because forward-looking statements relate to future results and occurrences, they are subject to inherent risks, uncertainties, changes in circumstances and other factors that are difficult to predict. Many possible events or factors could affect Patriot’s future financial results and performance and could cause the actual results, performance, or achievements of Patriot to differ materially from any anticipated results expressed or implied by such forward-looking statements. Such risks and uncertainties include, among others: (1) changes in prevailing interest rates which would affect the interest earned on the Company’s interest earning assets and the interest paid on its interest bearing liabilities; (2) the timing of re-pricing of the Company’s interest earning assets and interest bearing liabilities; (3) the effect of changes in governmental monetary policy; (4) the effect of changes in regulations applicable to the Company and the Bank and the conduct of its business; (5) changes in competition among financial service companies, including possible further encroachment of non-banks on services traditionally provided by banks; (6) the ability of competitors that are larger than the Company to provide products and services which it is impracticable for the Company to provide; (7) the state of the economy and real estate values in the Company’s market areas, and the consequent effect on the quality of the Company’s loans; (8) demand for loans and deposits in our market area; (9) recent governmental initiatives that are expected to have a profound effect on the financial services industry and could dramatically change the competitive environment of the Company; (10) other legislative or regulatory changes, including those related to residential mortgages, changes in accounting standards, and Federal Deposit Insurance Corporation (“FDIC”) premiums that may adversely affect the Company; (11) the application of generally accepted accounting principles, consistently applied; (12) the fact that one period of reported results may not be indicative of future periods; (13) the state of the economy in the greater New York metropolitan area and its particular effect on the Company’s customers, vendors and communities; (14) political, social, legal and economic instability, civil unrest, war, catastrophic events, acts of terrorism; (15) widespread outbreaks of infectious diseases, including the ongoing novel coronavirus (COVID-19) outbreak; (16) changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; (17) our ability to access cost-effective funding; (18) our ability to implement and change our business strategies; (19) changes in the quality or composition of our loan or investment portfolios; (20) technological changes that may be more difficult or expensive than expected; (21) our ability to manage market risk, credit risk and operational risk in the current economic environment; (22) our ability to enter new markets successfully and capitalize on growth opportunities; (23) changes in consumer spending, borrowing and savings habits; (24) our ability to retain key employees; (25) our compensation expense associated with equity allocated or awarded to our employees; and (26) other such factors, including risk factors, as may be described in the Company’s other filings with the Securities and Exchange Commission.

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Unaudited)

ÂJune 30,Â
2023
ÂDecember 31,Â
2022
ÂJune 30,Â
2022
AssetsÂÂÂÂÂ
Cash and due from banks:ÂÂÂÂÂ
Noninterest bearing deposits and cash$2,320ÂÂ$5,182ÂÂ$4,507Â
Interest bearing depositsÂ68,489ÂÂÂ33,311ÂÂÂ33,009Â
Total cash and cash equivalentsÂ70,809ÂÂÂ38,493ÂÂÂ37,516Â
Investment securities:ÂÂÂÂÂ
Available-for-sale securities, at fair valueÂ90,547ÂÂÂ84,520ÂÂÂ76,971Â
Other investments, at costÂ4,450ÂÂÂ4,450ÂÂÂ4,450Â
Total investment securitiesÂ94,997ÂÂÂ88,970ÂÂÂ81,421Â
ÂÂÂÂÂÂ
Federal Reserve Bank stock, at costÂ2,523ÂÂÂ2,627ÂÂÂ2,762Â
Federal Home Loan Bank stock, at costÂ8,072ÂÂÂ3,874ÂÂÂ4,474Â
ÂÂÂÂÂÂ
Gross loans receivableÂ930,734ÂÂÂ848,316ÂÂÂ859,107Â
Allowance for credit lossesÂ(16,858)ÂÂ(10,310)ÂÂ(9,929)
Net loans receivableÂ913,876ÂÂÂ838,006ÂÂÂ849,178Â
ÂÂÂÂÂÂ
SBA loans held for saleÂ5,860ÂÂÂ5,211ÂÂÂ7,556Â
Accrued interest and dividends receivableÂ7,628ÂÂÂ7,267ÂÂÂ5,727Â
Premises and equipment, netÂ30,262ÂÂÂ30,641ÂÂÂ31,128Â
Deferred tax assetÂ18,169ÂÂÂ15,527ÂÂÂ14,910Â
GoodwillÂ1,107ÂÂÂ1,107ÂÂÂ1,107Â
Core deposit intangible, netÂ226ÂÂÂ249ÂÂÂ273Â
Other assetsÂ9,202ÂÂÂ11,387ÂÂÂ13,128Â
Total assets$1,162,731ÂÂ$1,043,359ÂÂ$1,049,180Â
ÂÂÂÂÂÂ
LiabilitiesÂÂÂÂÂ
Deposits:ÂÂÂÂÂ
Noninterest bearing deposits$127,817ÂÂ$269,636ÂÂ$271,165Â
Interest bearing depositsÂ735,562ÂÂÂ590,810ÂÂÂ575,618Â
Total depositsÂ863,379ÂÂÂ860,446ÂÂÂ846,783Â
ÂÂÂÂÂÂ
Federal Home Loan Bank and correspondent bank borrowingsÂ207,000ÂÂÂ85,000ÂÂÂ100,000Â
Senior notes, netÂ11,653ÂÂÂ11,640ÂÂÂ12,000Â
Subordinated debt, netÂ9,854ÂÂÂ9,840ÂÂÂ9,825Â
Junior subordinated debt owed to unconsolidated trust, netÂ8,132ÂÂÂ8,128ÂÂÂ8,123Â
Note payableÂ481ÂÂÂ585ÂÂÂ689Â
Advances from borrowers for taxes and insuranceÂ3,094ÂÂÂ886ÂÂÂ2,967Â
Accrued expenses and other liabilitiesÂ6,693ÂÂÂ7,251ÂÂÂ8,991Â
Total liabilitiesÂ1,110,286ÂÂÂ983,776ÂÂÂ989,378Â
ÂÂÂÂÂÂ
Commitments and ContingenciesÂÂÂÂÂÂÂÂ
ÂÂÂÂÂÂ
Shareholders’ equityÂÂÂÂÂ
Preferred stockÂÂÂÂÂÂÂÂ
Common stockÂ106,611ÂÂÂ106,565ÂÂÂ106,520Â
Accumulated deficitÂ(38,127)ÂÂ(31,337)ÂÂ(35,433)
Accumulated other comprehensive lossÂ(16,039)ÂÂ(15,645)ÂÂ(11,285)
Total shareholders’ equityÂ52,445ÂÂÂ59,583ÂÂÂ59,802Â
ÂÂÂÂÂÂ
Total liabilities and shareholders’ equity$1,162,731ÂÂ$1,043,359ÂÂ$1,049,180Â

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

ÂThree Months EndedÂSix Months Ended
(In thousands, except per share amounts)June 30,Â
2023
ÂMarch 31,Â
2023
ÂJune 30,Â
2022
ÂJune 30,Â
2023
ÂJune 30,Â
2022
Interest and Dividend IncomeÂÂÂÂÂÂÂÂÂ
Interest and fees on loans$14,052ÂÂ$12,550ÂÂ$9,044Â$26,602ÂÂ$16,708
Interest on investment securitiesÂ687ÂÂÂ680ÂÂÂ510ÂÂ1,367ÂÂÂ1,080
Dividends on investment securitiesÂ171ÂÂÂ135ÂÂÂ65ÂÂ306ÂÂÂ130
Other interest incomeÂ399ÂÂÂ281ÂÂÂ68ÂÂ680ÂÂÂ89
Total interest and dividend incomeÂ15,309ÂÂÂ13,646ÂÂÂ9,687ÂÂ28,955ÂÂÂ18,007
ÂÂÂÂÂÂÂÂÂÂ
Interest ExpenseÂÂÂÂÂÂÂÂÂ
Interest on depositsÂ5,248ÂÂÂ3,579ÂÂÂ757ÂÂ8,827ÂÂÂ1,166
Interest on Federal Home Loan Bank and correspondent bank borrowingsÂ1,723ÂÂÂ1,436ÂÂÂ747ÂÂ3,159ÂÂÂ1,484
Interest on senior debtÂ289ÂÂÂ290ÂÂÂ210ÂÂ579ÂÂÂ420
Interest on subordinated debtÂ333ÂÂÂ326ÂÂÂ251ÂÂ659ÂÂÂ485
Interest on note payableÂ3ÂÂÂ2ÂÂÂ2ÂÂ5ÂÂÂ6
Total interest expenseÂ7,596ÂÂÂ5,633ÂÂÂ1,967ÂÂ13,229ÂÂÂ3,561
ÂÂÂÂÂÂÂÂÂÂ
Net interest incomeÂ7,713ÂÂÂ8,013ÂÂÂ7,720ÂÂ15,726ÂÂÂ14,446
ÂÂÂÂÂÂÂÂÂÂ
Provision for credit lossesÂ1,231ÂÂÂ1,336ÂÂÂ275ÂÂ2,567ÂÂÂ275
ÂÂÂÂÂÂÂÂÂÂ
Net interest income after provision for credit lossesÂ6,482ÂÂÂ6,677ÂÂÂ7,445ÂÂ13,159ÂÂÂ14,171
ÂÂÂÂÂÂÂÂÂÂ
Non-interest IncomeÂÂÂÂÂÂÂÂÂ
Loan application, inspection and processing feesÂ121ÂÂÂ123ÂÂÂ89ÂÂ244ÂÂÂ176
Deposit fees and service chargesÂ74ÂÂÂ68ÂÂÂ60ÂÂ142ÂÂÂ124
Gains on sale of loansÂ85ÂÂÂ81ÂÂÂ301ÂÂ166ÂÂÂ509
Rental incomeÂ105ÂÂÂ119ÂÂÂ132ÂÂ224ÂÂÂ324
Gain on sale of investment securitiesÂÂÂÂ24—ÂÂ24—
Other incomeÂ444ÂÂÂ420ÂÂÂ216ÂÂ864ÂÂÂ479
Total non-interest incomeÂ829ÂÂÂ835ÂÂÂ798ÂÂ1,664ÂÂÂ1,612
ÂÂÂÂÂÂÂÂÂÂ
Non-interest ExpenseÂÂÂÂÂÂÂÂÂ
Salaries and benefitsÂ4,661ÂÂÂ4,267ÂÂÂ3,763ÂÂ8,928ÂÂÂ7,109
Occupancy and equipment expensesÂ839ÂÂÂ884ÂÂÂ881ÂÂ1,723ÂÂÂ1,717
Data processing expensesÂ316ÂÂÂ294ÂÂÂ283ÂÂ610ÂÂÂ613
Professional and other outside servicesÂ727ÂÂÂ914ÂÂÂ559ÂÂ1,641ÂÂÂ1,348
Project expenses, netÂ66ÂÂÂ27ÂÂÂ29ÂÂ93ÂÂÂ81
Advertising and promotional expensesÂ77ÂÂÂ85ÂÂÂ73ÂÂ162ÂÂÂ141
Loan administration and processing expensesÂ103ÂÂÂ51ÂÂÂ42ÂÂ154ÂÂÂ147
Regulatory assessmentsÂ317ÂÂÂ182ÂÂÂ179ÂÂ499ÂÂÂ353
Insurance expensesÂ68ÂÂÂ77ÂÂÂ76ÂÂ145ÂÂÂ153
Communications, stationary and suppliesÂ241ÂÂÂ191ÂÂÂ139ÂÂ432ÂÂÂ274
Other operating expensesÂ648ÂÂÂ612ÂÂÂ478ÂÂ1,260ÂÂÂ995
Total non-interest expenseÂ8,063ÂÂÂ7,584ÂÂÂ6,502ÂÂ15,647ÂÂÂ12,931
ÂÂÂÂÂÂÂÂÂÂ
(Loss) income before income taxesÂ(752)ÂÂ(72)ÂÂ1,741ÂÂ(824)ÂÂ2,852
ÂÂÂÂÂÂÂÂÂÂ
(Benefit) provision for income taxesÂ(206)ÂÂ(19)ÂÂ476ÂÂ(225)ÂÂ787
Net (loss) income$(546)Â$(53)Â$1,265Â$(599)Â$2,065
Basic (loss) earnings per share$(0.14)Â$(0.01)Â$0.32Â$(0.15)Â$0.52
Diluted (loss) earnings per share$(0.14)Â$(0.01)Â$0.32Â$(0.15)Â$0.52

FINANCIAL RATIOS AND OTHER DATA

ÂThree Months EndedÂYear Ended
(Dollars in thousands)June 30,
2023
ÂMarch 31,
2023
ÂJune 30,
2022
ÂJune 30,
2023
ÂJune 30,
2022
Quarterly Performance Data:ÂÂÂÂÂÂÂÂÂ
Net (loss) income$(546)Â$(53)Â$1,265ÂÂ$(599)Â$2,065Â
Return on Average AssetsÂ-0.20%ÂÂ-0.02%ÂÂ0.50%ÂÂ-0.11%ÂÂ0.42%
Return on Average EquityÂ-3.93%ÂÂ-0.39%ÂÂ8.20%ÂÂ-2.18%ÂÂ6.49%
Net Interest MarginÂ2.96%ÂÂ3.29%ÂÂ3.27%ÂÂ3.12%ÂÂ3.17%
Efficiency RatioÂ94.39%ÂÂ85.72%ÂÂ76.33%ÂÂ89.98%ÂÂ80.53%
Efficiency Ratio excluding project costsÂ94.32%ÂÂ85.42%ÂÂ76.00%ÂÂ89.79%ÂÂ80.03%
% increase in loansÂ5.91%ÂÂ3.59%ÂÂ11.09%ÂÂ9.72%ÂÂ16.18%
% increase (decrease) in depositsÂ0.81%ÂÂ-0.46%ÂÂ8.58%ÂÂ0.34%ÂÂ13.12%
ÂÂÂÂÂÂÂÂÂÂ
Asset Quality:ÂÂÂÂÂÂÂÂÂ
Nonaccrual loans$20,634ÂÂ$23,769ÂÂ$23,324ÂÂ$20,634ÂÂ$23,324Â
Nonaccrual loans / loansÂ2.22%ÂÂ2.70%ÂÂ2.71%ÂÂ2.22%ÂÂ2.71%
Nonaccrual loans / assetsÂ1.77%ÂÂ2.16%ÂÂ2.22%ÂÂ1.77%ÂÂ2.22%
ÂÂÂÂÂÂÂÂÂÂ
Allowance for loan losses$16,858ÂÂ$17,801ÂÂ$9,929ÂÂ$16,858ÂÂ$9,929Â
Allowance for loan losses / loansÂ1.81%ÂÂ2.03%ÂÂ1.16%ÂÂ1.81%ÂÂ1.16%
Allowance / nonaccrual loansÂ81.70%ÂÂ74.89%ÂÂ42.57%ÂÂ81.70%ÂÂ42.57%
ÂÂÂÂÂÂÂÂÂÂ
Loan charge-offs$2,670ÂÂ$1,798ÂÂ$100ÂÂ$4,468ÂÂ$285Â
Loan (recoveries)$(280)Â$(180)Â$(17)Â$(460)Â$(34)
Net loan charge-offs$2,390ÂÂ$1,618ÂÂ$83ÂÂ$4,008ÂÂ$251Â
ÂÂÂÂÂÂÂÂÂÂ
Capital Data and Capital RatiosÂÂÂÂÂÂÂÂÂ
Book value per share (1)$13.23ÂÂ$13.77ÂÂ$15.11ÂÂ$13.23ÂÂ$15.11Â
Non-GAAP Tangible book value per share (2)$12.89ÂÂ$13.43ÂÂ$14.76ÂÂ$12.89ÂÂ$14.76Â
Non-GAAP Tangible book value excluding other comprehensive loss per share (3)$16.94ÂÂ$17.06ÂÂ$17.61ÂÂ$16.94ÂÂ$17.61Â
ÂÂÂÂÂÂÂÂÂÂ
Shares outstandingÂ3,965,186ÂÂÂ3,965,186ÂÂÂ3,957,269ÂÂÂ3,965,186ÂÂÂ3,957,269Â
ÂÂÂÂÂÂÂÂÂÂ
Bank Leverage RatioÂ8.70%ÂÂ9.29%ÂÂ9.44%ÂÂ8.70%ÂÂ9.44%

Â

(1)Book value per share represents shareholders’ equity divided by outstanding shares.
(2)Tangible book value per share represents tangible assets divided by outstanding shares.
(3)Tangible book value excluding other comprehensive loss per share represents tangible assets excluding unrealized loss on investments, net of income tax divided by outstanding shares.

Deposits:

(In thousands)June 30,
2023
ÂDecember 31,
2022
ÂJune 30,
2022
Non-interest bearing:ÂÂÂÂÂ
Non-interest bearing$104,413ÂÂ$118,541ÂÂ$137,320Â
Prepaid DDAÂ23,404ÂÂÂ151,095ÂÂÂ133,845Â
Total non-interest bearingÂ127,817ÂÂÂ269,636ÂÂÂ271,165Â
ÂÂÂÂÂÂ
Interest bearing:ÂÂÂÂÂ
NOWÂ37,970ÂÂÂ34,440ÂÂÂ35,973Â
SavingsÂ50,981ÂÂÂ71,002ÂÂÂ99,686Â
Money marketÂ163,982ÂÂÂ164,827ÂÂÂ151,212Â
Money market – prepaid depositsÂ134,735ÂÂÂ46,173ÂÂÂ32,891Â
Certificates of deposit, less than $250,000Â182,680ÂÂÂ165,793ÂÂÂ169,690Â
Certificates of deposit, $250,000 or greaterÂ56,088ÂÂÂ59,877ÂÂÂ51,491Â
Brokered depositsÂ109,126ÂÂÂ48,698ÂÂÂ34,675Â
Total Interest bearingÂ735,562ÂÂÂ590,810ÂÂÂ575,618Â
ÂÂÂÂÂÂ
Total Deposits$863,379ÂÂ$860,446ÂÂ$846,783Â
ÂÂÂÂÂÂ
Total prepaid deposits$158,139ÂÂ$197,268ÂÂ$166,736Â
ÂÂÂÂÂÂ
Total deposits excluding prepaid deposits$705,240ÂÂ$663,178ÂÂ$680,047Â
ÂÂÂÂÂÂ
Total uninsured deposits$285,752ÂÂ$343,980ÂÂ$351,924Â
Uninsured deposits to total depositsÂ33.10%ÂÂ39.98%ÂÂ41.56%
Uninsured deposits to total deposits excluding prepaid depositsÂ17.71%ÂÂ22.35%ÂÂ27.42%

Non-GAAP Financial Measures:

In addition to evaluating the Company’s financial performance in accordance with U.S. generally accepted accounting principles (“GAAP”), management may evaluate certain non-GAAP financial measures, such as per share numbers that exclude intangible assets and exclude the net reduction in Book equity resulting from the change in value of its Available for Sale investment securities (AFS). A computation and reconciliation of non-GAAP financial measures used for these purposes is contained in the accompanying Reconciliation of GAAP to Non-GAAP Measures tables. We believe that due to the temporary nature of the change in AFS securities which is a result of the current interest rate environment, providing the Book value per share data excluding the Other Comprehensive Loss associated with the valuation of AFS securities provides investors with information useful in understanding our financial position. The non-GAAP financial measures should not be considered a substitute for GAAP basis measures and results, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure.

Reconciliation of GAAP to Non-GAAP Measures (unaudited):

(Dollars in thousands)June 30, 2023ÂMarch 31, 2023ÂJune 30, 2022
ÂÂÂÂÂÂ
Tangible book value per shareÂÂÂÂÂ
Total shareholders’ equity$52,445ÂÂ$54,609ÂÂ$59,802Â
GoodwillÂ(1,107)ÂÂ(1,107)ÂÂ(1,107)
Core deposit intangible, netÂ(226)ÂÂ(238)ÂÂ(273)
Tangible book value$51,112ÂÂ$53,264ÂÂ$58,422Â
ÂÂÂÂÂÂ
Shares outstandingÂ3,965,186ÂÂÂ3,965,186ÂÂÂ3,957,269Â
Tangible book value per share$12.89ÂÂ$13.43ÂÂ$14.76Â
ÂÂÂÂÂÂ
Tangible book value excluding other comprehensive loss per shareÂÂÂÂÂ
Tangible book value$51,112ÂÂ$53,264ÂÂ$58,422Â
Other comprehensive lossÂ16,039ÂÂÂ14,398ÂÂÂ11,285Â
Tangible book value excluding other comprehensive loss$67,151ÂÂ$67,662ÂÂ$69,707Â
ÂÂÂÂÂÂ
Shares outstandingÂ3,965,186ÂÂÂ3,965,186ÂÂÂ3,957,269Â
Tangible book value excluding other comprehensive loss per share$16.94ÂÂ$17.06ÂÂ$17.61Â

Contacts:ÂÂ
Patriot Bank, N.A.Joseph PerilloDavid Lowery
900 Bedford StreetChief Financial OfficerPresident & CEO
Stamford, CT 06901203-252-5954203-252-5959
www.BankPatriot.comÂÂ

Patriot National Bancorp Inc

To Top