Cision PR Newswire

POTOMAC BANCSHARES, INC. REPORTS FOURTH QUARTER AND FULL YEAR RESULTS

CHARLES TOWN, W.Va., Jan. 31, 2025 /PRNewswire/ -- Potomac Bancshares, Inc. (the "Company") (OTCPK: PTBS), the bank holding company of Bank of Charles Town (the "Bank" or "BCT"), reported unaudited consolidated net income of $2.0 million and basic and diluted earnings per common share of $0.48 for the fourth quarter of 2024 and adjusted net income(1) of $2.3 million and adjusted basic and diluted earnings per common share(1) of $0.55.

Net income was $6.8 million and basic and diluted earnings per common share was $1.65 for the year ended December 31, 2024, and adjusted net income(1) was $7.4 million and adjusted basic and diluted earnings per common share(1) was $1.80 for the year ended December 31, 2024.


Three Months Ended


December 31,
2024

September 30,
2024

December 31,
2023

Net income

$1,972

$1,761

$1,710

Basic and diluted earnings per share

$0.48

$0.42

$0.41

Return on average assets

0.89 %

0.79 %

0.81 %

Return on average equity

10.81 %

9.92 %

10.66 %





Non-GAAP Measures:




Adjusted net income

$2,286

$1,761

$1,832

Adjusted basic and diluted earnings per share

$0.55

$0.42

$0.44

Adjusted return on average assets

1.04 %

0.79 %

0.87 %

Adjusted return on average equity

12.53 %

9.92 %

11.41 %

Adjusted pre-provision, pre-tax earnings

$2,951

$2,460

$2,343

Adjusted pre-provision, pre-tax return on average assets

1.34 %

1.11 %

1.11 %

Net interest margin

3.37 %

3.24 %

3.34 %

Efficiency ratio

67.98 %

71.69 %

72.23 %

NOTE: See "Non-GAAP Financial Measures" and "Non-GAAP Reconciliations" for additional information and detailed calculations of adjustments.

"We are pleased to report a strong finish to the year with all business lines contributing to another successful year. During the fourth quarter, the Company improved our net interest margin thanks to disciplined loan and deposit pricing," stated Alice P. Frazier, President and CEO. "We also benefited from a 13% increase in wealth management revenue driven by growth in assets under management and a 110% increase in secondary market mortgage revenue. In addition, we are encouraged that our strategic initiatives have resulted in an adjusted return on average assets of 1.04% for the same period."

Frazier continued, "In keeping with our commitment to expand and continually improve client experiences, we recently renovated our Martinsburg, West Virginia, branch and will move our Leesburg, Virginia, lending office to a beautiful facility in Ashburn, Virginia, in early 2025.  These results are from the earnest efforts of the dedicated team at BCT.  I am thankful for their daily commitment to our clients and the communities we serve."

FOURTH QUARTER HIGHLIGHTS

Key highlights of the three-month period ending December 31, 2024, are as follows. Comparisons are to the three-month period ending September 30, 2024, unless otherwise stated:

  • Adjusted ROA and ROE(1) of 1.04% and 12.53%, respectively
  • Net interest margin(1) improved 13 basis points to 3.37%
  • Loan balances increased by 10%, annualized
  • Secondary market mortgage revenue increased by 110%
  • Wealth management revenue increased 13%
  • Tangible book value per share(1) increased to $17.71 from $16.14 one year ago
  • Loan production office relocating in northern Virginia with capacity for growth

LOAN PRODUCTION OFFICE RELOCATING WITH CAPACITY FOR GROWTH

In support of the Company's strategic plan, which includes market expansion and continued growth, the Bank will open a new lending office in Ashburn, Virginia, located within Loudoun County, in early 2025. The new office will house professional bankers who offer both commercial loans and residential real estate loans. These employees currently report to an office in Leesburg, Virginia, which is also in Loudoun County. The new Ashburn office will provide capacity for growth.

NET INTEREST INCOME

Net interest income increased $211 thousand, or 3%, to $7.2 million for the fourth quarter of 2024 compared to the third quarter of 2024. Although total interest and dividend income decreased by $73 thousand, or 1%, it was offset by a $284 thousand, or 7%, decrease in total interest expense. The net interest margin(1) increased to 3.37%, which was up 13-basis points from 3.24% for the third quarter.

Total interest and dividend income decreased $73 thousand and was primarily attributable to a $367 thousand decrease in interest income on deposits in other financial institutions, which was partially offset by a $302 thousand increase in interest income on loans. The decrease in interest income on deposits in other financial institutions was attributable to an $18.6 million decrease in average balances and a 66-basis point decrease in yield. The increase in interest and fees on loans was attributable to a 6-basis point increase in the yield and a $14.4 million increase in average balances. The yield on total earning assets increased to 5.12% in the fourth quarter from 5.11% in the third quarter.

Total interest expense decreased $284 thousand and was primarily attributable to a $410 thousand, or 11%, decrease in interest expense on deposits, which was partially offset by a $125 thousand increase in interest expense on other borrowings. The decrease in interest expense on deposits resulted from a $22.1 million decrease in average balances and a 19-basis point decrease in the cost of deposits. The increase in interest expense on other borrowings was attributable to a higher average balance of other borrowings in the fourth quarter compared to the third quarter. The total cost of funds was 1.85% for the fourth quarter, which was an 11-basis point decrease compared to the third quarter.

NONINTEREST INCOME

Total noninterest income, excluding net losses on sales of securities, totaled $2.1 million for the fourth quarter of 2024, which was a $312 thousand, or 18%, increase from the third quarter of 2024. The increase was primarily a result of a significant increase in secondary market loan income and an increase in wealth and investment revenue. Secondary market loan income increased $186 thousand, or 110%, and was attributable to a new mortgage team who recently joined the Bank combined with an increase in client demand for mortgage loans.  Wealth and investment income increased $69 thousand, or 13%, and was attributable to several new sizeable relationships and the addition to existing client assets under management .

Net losses on the sale of securities available for sale totaled $397 thousand during the fourth quarter of 2024 and resulted from the decision to reposition the investment portfolio by selling lower yielding securities and reinvesting proceeds in higher yielding securities. The securities transactions lessoned the risk of reduced earnings in falling interest rate environments and are expected to increase the yield on securities in future periods.

NONINTEREST EXPENSE

Total noninterest expenses totaled $6.3 million for the fourth quarter of 2024, which was a $32 thousand, or 1%, increase from the third quarter of 2024. The increase was primarily attributable to a $94 thousand increase in salaries and employee benefits and an $84 thousand increase in trust professional fees.  The increases were partially offset by a $167 thousand decrease in other operating expenses, which was attributable to losses on fraudulent checks in the third quarter of 2024.

ASSET QUALITY

Overview

There was not a meaningful change in asset quality during the fourth quarter. Loans that were past due greater than 30 days and still accruing interest as a percentage of total loans were 0.07% on December 31, 2024, 0.04% on September 30, 2024, and 0.11% on December 31, 2023. Nonperforming assets ("NPAs") as a percentage of total assets were 0.31% on December 31, 2024, compared to 0.30% on September 30, 2024, and 0.32% on December 31, 2023. Annualized net charge-offs as a percentage of total loans were 0.04% for the fourth quarter of 2024, compared to annualized net recoveries of 0.02% for the third quarter of 2024, and annualized net charge offs of 0.05% for the fourth quarter of 2023. The allowance for credit losses on loans totaled $7.0 million, or 0.99% of total loans on December 31, 2024, $7.1 million, or 1.03% of total loans on September 30, 2024, and $6.7 million, or 1.02% of total loans on December 31, 2023.

Provision for Credit Losses

The Bank did not record a provision for credit losses for the fourth quarter of 2024, compared to $202 thousand for the third quarter of 2024, and no provision for credit losses in for the fourth quarter of 2023. There were no significant changes in the general reserve or specific reserve components of the allowance for credit losses on loans during the period. The impact of loan growth during the fourth quarter was offset by changes to qualitative factors in the general reserve component. Qualitative factors related to economic conditions and the operating environment were upgraded and qualitative factors related to loan growth and asset quality were downgraded.

Allowance for Credit Losses on Loans

The allowance for credit losses on loans totaled $7.0 million on December 31, 2024, $7.1 million on September 30, 2024, and $6.7 million on December 31, 2023. There was no notable change in the general or specific reserve components of the allowance during the fourth quarter of 2024. Net charge-offs totaled $79 thousand in the fourth quarter and were primarily comprised of commercial and industrial loans.

The following table provides the changes in the allowance for credit losses on loans for the three-month periods ended (dollars in thousands):


Three Months Ended


December 31,
2024

September 30,
2024

December 31,
2023

Allowance for credit losses on loans, beginning of period

$7,097

$6,881

$6,768

Net (charge-offs) recoveries

(79)

37

(75)

Provision for (recovery of) credit losses on loans

(41)

179

(20)

Allowance for credit losses on loans, end of period

 

$6,977

 

$7,097

 

$6,673

The allowance for credit losses on loans as a percentage of total loans totaled 0.99% on December 31, 2024, 1.03% on September 30, 2024, and 1.02% on December 31, 2023.

Allowance for Credit Losses on Unfunded Commitments

The allowance for credit losses on unfunded commitments totaled $402 thousand on December 31, 2024, $361 thousand on September 30, 2024, and $304 thousand on December 31, 2023. There was a $41 thousand provision for credit losses on unfunded commitments in the fourth quarter of 2024, a $23 thousand provision for credit losses on unfunded commitments in the third quarter of 2024, and a $20 thousand provision for credit losses on unfunded commitments in the fourth quarter of 2023.

BALANCE SHEET

Assets totaled $877.3 million on December 31, 2024, which was an increase of $6.0 million, or 3% (annualized), from September 30, 2024, and a $46.6 million, or 6%, increase from December 31, 2023. The increase in total assets from the third quarter of 2024 was primarily due to a $17.6 million increase in loans, net of allowance for credit losses, which was partially offset by a $7.7 million decrease in interest-bearing deposits in other banks and a $4.8 million decrease in securities, available for sale. Total assets increased from December 31, 2023, primarily from a $52.4 million, or 8%, increase in loans, net of the allowance for credit losses, which was partially offset by a $5.6 million decrease in the interest-bearing deposit in other financial institutions and a $6.5 million decrease in securities, available for sale.

On December 31, 2024, loans totaled $704.1, an increase of $17.4 million or 10% (annualized) from $686.7 million, on September 30, 2024. Quarterly average loans totaled $690.2 million, an increase of $14.4 million or 8% (annualized) from the third quarter of 2024. On December 31, 2024, loans increased $52.7 million, or 8%, from one year ago, and quarterly average loans increased $39.8 million, or 6%, when comparing the fourth quarter of 2024 to the same period in 2023.

On December 31, 2024, securities available for sale totaled $77.4 million, a decrease of $4.8 million from September 30, 2024, and a decrease of $6.5 million from December 31, 2023. On December 31, 2024, net unrealized losses on the securities portfolio totaled $7.6 million, an increase of $1.8 million from net unrealized losses on securities available for sale that totaled $5.8 million on September 30, 2024.

On December 31, 2024, total deposits were $754.4 million, an increase of $4.6 million or 2% (annualized) from September 30, 2024. Quarterly average deposits decreased from the third quarter of 2024 by $20.0 million. Total deposits increased $14.7 million, or 2%, from December 31, 2023, and quarterly average deposits for the fourth quarter of 2024 increased $7.9 million from the fourth quarter of 2023.

On December 31, 2024, and September 30, 2024, other borrowings totaled $34.2 million and $34.5 million, respectively, and included $31.0 million of funds borrowed from the Federal Home Loan Bank of Pittsburgh ("FHLB"). On December 31, 2024, borrowings from FHLB had a weighted average fixed interest rate of 4.25% with maturity dates ranging from January 2025 to August 2027.

The following table provides capital ratios at the period ended:


Three Months Ended


December 31,
2024

September 30,
2024

December 31,
2023

Total capital ratio(2)

13.57 %

13.79 %

13.97 %

Tier 1 capital ratio(2)

12.52 %

12.69 %

12.89 %

Common equity Tier 1 capital ratio(2)                   

12.52 %

12.69 %

12.89 %

Leverage ratio(2)           

9.92 %

9.67 %

9.77 %

Tangible common equity to tangible assets(1)(3)

8.37 %

8.32 %

8.05 %

During the fourth quarter of 2024, the Company declared and paid cash dividends of $0.12 per common share, which was consistent with the third quarter of 2024, and an increase from $0.10 per share paid during the fourth quarter of 2023.

NON-GAAP FINANCIAL MEASURES

In addition to financial statements prepared in accordance with U.S. generally accepted accounting principles ("GAAP"), the Company uses certain non-GAAP financial measures that the Company's management believes provide useful information for financial and operational decision making, evaluating trends, and comparing financial results to other financial institutions. The non-GAAP financial measures presented in this document include adjusted net income, adjusted basic and diluted earnings per share, adjusted return on average assets, adjusted return on average equity, pre-provision pre-tax earnings, adjusted pre-provision pre-tax earnings, fully taxable equivalent interest income, the net interest margin, the efficiency ratio, tangible book value per share, and tangible common equity to tangible assets.

The Company believes certain non-GAAP financial measures enhance the understanding of its business, performance, and financial position. Non-GAAP financial measures are supplemental and not a substitute for, or more important than, financial measures prepared in accordance with GAAP and may not be comparable to those reported by other financial institutions. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measure is included at the end of this release.

ABOUT POTOMAC BANCSHARES, INC.

Potomac Bancshares, Inc. (OTCPK: PTBS) is the bank holding company of Bank of Charles Town, which was founded in 1871. The Bank also does business under the names BCT and The Community's Bank.  The Bank conducts operations through its main office, an additional eight branch offices, and two loan production offices. The Bank's offices are in Jefferson and Berkeley Counties (WV), Washington County (MD), and Loudoun and Stafford Counties (VA). The Bank offers commercial lines and term loans, residential and commercial construction loans, commercial real estate loans, agricultural loans, and government contractor loans. The Bank is also a Small Business Administration (SBA) Preferred Lender. The Residential Lending division offers secondary market and portfolio mortgage loans, one-time close construction to permanent loans, as well as home equity loans and lines of credit. For over 70 years, BCT Wealth Advisors has provided caring and personalized trust services, growing into a premier financial management, investments, and estate services provider. The Bank also provides convenient online and mobile banking for individuals, businesses, and local governments plus free access to over 55,000 ATMs through the Allpoint® network plus another approximately 675 free access ATMs through another partnership. BCT was voted WINNER in the LoudounNow 2024 Loudoun's Favorites readers' poll in four categories: Bank, Mortgage Company, Banker, and Financial Planner. In 2023, American Banker selected BCT as a "Top 200 Community Bank," an annual listing of the best performing banks in the United States with assets under $2 billion. BCT was voted a "Best of the Best" winner in the 2024 Journal-News Readers' Choice Awards in three categories:  Bank, Loan Services, and Financial Planning. The Bank was named a "Best Bank to Work For" by American Banker five of the last six years.

The Company's shares are quoted on the OTC Pink Sheet marketplace under the symbol "PTBS." For more information about Potomac Bancshares, Inc. and the Bank, please visit our website at www.mybct.bank.

FORWARD-LOOKING STATEMENTS

Certain statements made in this press release may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that include projections, predictions, expectations, or beliefs about events or results or otherwise are not statements of historical facts, such as statements about the Company's growth strategy and deployment of capital. Although the Company believes that its expectations with respect to such forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of the Company will not differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ from those discussed in such forward-looking statements include, but are not limited to, the following: (1) general economic conditions, especially in the communities and markets in which the Company conducts its business; (2) credit risk, including risk that negative credit quality trends may lead to a deterioration of asset quality, risk that our allowance for credit losses may not be sufficient to absorb actual losses in the Company's loan portfolio, and risk from concentrations in the Company's loan portfolio; (3) changes in the real estate market, including the value of collateral 5 securing portions of the Company's loan portfolio; (4) changes in the interest rate environment; (5) operational risk, including cybersecurity risk and risk of fraud, data processing system failures, and network breaches; (6) changes in technology and increased competition, including competition from non-bank financial institutions; (7) changes in consumer preferences, spending and borrowing habits, demand for our products and services, and customers' performance and creditworthiness; (8) difficulty growing loan and deposit balances; (9) the Company's ability to effectively execute its business plan; (10) changes in regulations, laws, taxes, government policies, monetary policies and accounting policies affecting bank holding companies and their subsidiaries, including changes in deposit insurance premiums; (11) deterioration in the financial condition of the U.S. banking system may impact the valuations of investments the Company has made in the securities of other financial institutions; (12) regulatory enforcement actions and adverse legal actions; (13) difficulty attracting and retaining key employees; and (14) other economic, competitive, technological, operational, governmental, regulatory, and market factors affecting the Company's operations. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether because of new information, future events or otherwise, except as required by applicable law.

 

POTOMAC BANCSHARES, INC.










Performance Summary










(in thousands, except share and per share data)










(unaudited)

















As of or For the Twelve Months


As of or For the Three Months Ended


Ended


Dec 31,


Sep 30,


Dec 31,


Dec 31,


Dec 31,


2024


2024


2023


2024


2023

Income Statement










Interest and dividend income:










Interest and fees on loans 

$               9,287


$               8,985


$               8,205


$             34,858


$             31,145

Taxable interest on securities

647


678


609


2,656


2,162

Tax-exempt interest on securities

29


29


29


114


114

Other interest and dividends 

929


1,273


984


4,064


2,162

Total interest and dividend income 

$             10,892


$             10,965


$               9,827


$             41,692


$             35,583

Interest expense:










Interest on deposits 

$               3,238


$               3,648


$               2,819


$             13,336


$               8,676

Interest on short term borrowings

9


7


8


30


84

Interest on long term borrowings

340


217


68


691


250

Interest on subordinated debt

141


140


139


560


557

Total interest expense 

$               3,728


$               4,012


$               3,034


$             14,617


$               9,567

Net interest income 

$               7,164


$               6,953


$               6,793


$             27,075


$             26,016

Provision for credit losses

-


202


-


511


222

Net interest income after provision for credit losses                     

$               7,164


$               6,751


$               6,793


$             26,564


$             25,794

Noninterest Income:










Wealth and investments

$                   584


$                   515


$                   471


$               1,948


$               1,740

Service charges on deposit accounts 

273


273


254


1,057


1,015

Secondary market income

355


169


140


994


678

Net losses on sale of securities

(397)


-


(154)


(783)


(428)

ATM and check card fees 

530


522


506


2,065


2,028

Income from bank owned life insurance

99


98


85


410


322

Other operating income 

226


178


203


706


595

Total noninterest income 

$               1,670


$               1,755


$               1,505


$               6,397


$               5,950

Noninterest expenses:










Salaries and employee benefits 

$               3,427


$               3,333


$               3,350


$             13,003


$             12,362

Occupancy 

308


278


256


1,128


1,030

Equipment 

352


353


341


1,439


1,393

Accounting, audit, and compliance

70


83


56


261


254

Advertising and public relations

104


103


91


391


396

Computer services and online banking

385


393


388


1,572


1,450

FDIC assessment 

100


99


80


387


361

Other professional fees

185


206


214


648


518

Trust professional fees

203


119


86


554


359

Director and committee fees

100


75


90


356


353

Legal fees

34


31


55


246


155

Supplies 

55


57


50


249


255

Communications 

114


99


97


414


384

ATM and check card expenses 

238


247


258


998


1,003

Other operating expenses 

605


772


697


2,515


2,118

Total noninterest expenses 

$               6,280


$               6,248


$               6,109


$             24,161


$             22,391

Income before income tax expense  

$               2,554


$               2,258


$               2,189


$               8,800


$               9,353

Income tax expense  

582


497


479


1,971


2,089

Net income

$               1,972


$               1,761


$               1,710


$               6,829


$               7,264

 

POTOMAC BANCSHARES, INC.










Performance Summary










(in thousands, except share and per share data)










(unaudited)

















As of or For the Twelve Months


For the Three Months Ended


Ended


Dec 31,


Sep 30,


Dec 31,


Dec 31,


Dec 31,


2024


2024


2023


2024


2023

Common Share and Per Common Share Data










Earnings per common share, basic

$            0.48


$            0.42


$            0.41


$              1.65


$              1.75

Adjusted earnings per common share, basic (1)

$            0.55


$            0.42


$            0.44


$              1.80


$              1.83

Weighted average shares, basic

4,144,561


4,144,561


4,144,561


4,144,561


4,144,561

Earnings per common share, diluted

$            0.48


$            0.42


$            0.41


$              1.65


$              1.75

Adjusted earnings per common share, diluted (1)

$            0.55


$            0.42


$            0.44


$              1.80


$              1.83

Weighted average shares, diluted

4,144,561


4,144,561


4,144,561


4,144,561


4,144,561

Shares outstanding at period end

4,144,561


4,144,561


4,144,561


4,144,561


4,144,561

Tangible book value per share at period end (1)

$          17.71


$          17.49


$          16.14


$           17.71


$           16.14

Cash Dividends

$            0.12


$            0.12


$            0.10


$              0.46


$              0.38











Key Performance Ratios










Return on average assets

0.89 %


0.79 %


0.81 %


0.80 %


0.91 %

Adjusted return on average assets (1)

1.04 %


0.79 %


0.87 %


0.87 %


0.95 %

Return on average equity

10.81 %


9.92 %


10.66 %


9.80 %


11.59 %

Adjusted return on average equity (1)

12.53 %


9.92 %


11.41 %


10.69 %


12.13 %

Net interest margin (1)

3.37 %


3.24 %


3.34 %


3.27 %


3.39 %

Efficiency ratio (1)

67.98 %


71.69 %


72.23 %


70.48 %


69.07 %











Average Balances










Average assets

$     877,813


$     884,167


$     835,807


$      858,988


$      796,673

Average earning assets

847,248


853,527


807,129


829,174


768,728

Average shareholders' equity

72,588


70,637


63,663


69,659


62,690











Asset Quality










Loan charge-offs

$             101


$                22


$             114


$               260


$               265

Loan recoveries

22


59


39


150


216

Net charge-offs (recoveries)

79


(37)


75


110


49

Non-accrual loans

2,738


2,638


2,695


2,738


2,695

Other real estate owned, net

-


-


-


-


-

Nonperforming assets (5)

2,738


2,638


2,695


2,738


2,695

Loans 30 to 89 days past due, accruing

474


299


739


474


739

Loans over 90 days past due, accruing

-


1


-


-


-

Special mention loans

10,627


2,267


9,964


10,627


9,964

Substandard loans, accruing

4,238


4,391


3,571


4,238


3,571











Capital Ratios (2)










Total capital

$       95,449


$       93,943


$       90,139


$         95,449


$         90,139

Tier 1 capital

88,070


86,485


83,160


88,070


83,160

Common equity tier 1 capital

88,070


86,485


83,160


88,070


83,160

Total capital to risk-weighted assets

13.57 %


13.79 %


13.97 %


13.73 %


13.97 %

Tier 1 capital to risk weighted assets

12.52 %


12.69 %


12.89 %


12.65 %


12.89 %

Common equity Tier 1 capital to risk weighed assets

12.52 %


12.69 %


12.89 %


12.65 %


12.89 %

Leverage ratio

9.92 %


9.67 %


9.77 %


9.91 %


9.77 %

 

POTOMAC BANCSHARES, INC.











Performance Summary











(in thousands, except share and per share data)











(unaudited)













For the Period Ended



Dec 31,


Sep 30,


Jun 30,


Mar 31,


Dec 31,



2024


2024


2024


2024


2023

Balance Sheet











Cash and due from banks 


$           5,143


$           5,014


$           4,061


$           3,662


$           3,521

Interest-bearing deposits in other financial institutions 


59,621


67,337


51,167


82,816


65,181

Cash and cash equivalents


$         64,764


$         72,351


$         55,228


$         86,478


$         68,702

Securities available for sale, at fair value 


77,385


82,146


83,276


84,768


83,929

Equity securities, at fair value 


241


223


200


205


198

Loans held for sale


1,506


1,219


1,395


2,210


678

Loans, net of allowance for credit losses


697,132


679,558


657,188


648,804


644,687

Premises and equipment, net 


8,099


7,832


7,806


5,882


5,965

Accrued interest receivable 


2,283


2,382


2,413


2,309


2,003

Bank owned life insurance


13,977


13,878


13,780


13,683


13,566

FHLB of Pittsburgh stock 


2,103


2,328


1,419


1,481


1,571

Other assets 


9,859


9,414


9,875


9,151


9,415

Total assets


$      877,349


$      871,331


$      832,580


$      854,971


$      830,714












Noninterest-bearing  demand deposits


$      171,681


$      172,941


$      169,262


$      170,933


$      161,622

Savings and interest-bearing demand deposits


582,677


576,809


570,834


591,994


578,058

Total deposits


$      754,358


$      749,750


$      740,096


$      762,927


$      739,680

Short term borrowings


5,170


5,503


5,031


5,657


2,839

Long term borrowings


29,000


29,000


4,000


4,000


6,000

Subordinated debt


9,958


9,942


9,927


9,912


9,897

Accrued interest payable 


1,266


1,041


875


658


763

Other liabilities 


4,181


3,586


3,347


4,057


4,661

Total liabilities 


$      803,933


$      798,822


$      763,276


$      787,211


$      763,840












Common stock


$           4,493


$           4,493


$           4,493


$           4,493


$           4,493

Surplus


14,547


14,547


14,547


14,547


14,547

Retained earnings


63,806


62,331


61,068


60,145


58,884

Accumulated other comprehensive (loss), net 


(5,936)


(5,368)


(7,310)


(7,931)


(7,556)



$         76,910


$         76,003


$         72,798


$         71,254


$         70,368

Less cost of shares acquired for the treasury


(3,494)


(3,494)


(3,494)


(3,494)


(3,494)

Total shareholders' equity 


73,416


72,509


69,304


67,760


66,874

Total liabilities and shareholders' equity 


$      877,349


$      871,331


$      832,580


$      854,971


$      830,714












Loan Data











Construction and land development


$         39,404


$         35,260


$         28,936


$         27,437


$         27,653

Secured by farmland


6,769


6,820


6,814


6,915


7,019

Secured by 1-4 family resident


247,299


244,125


240,053


235,861


238,298

Other real estate loans


345,904


340,027


335,888


340,289


332,029

Loans to farmers (except secured by real estate)


190


195


198


195


195

Commercial and industrial loans (except those secured by real estate)


54,205


49,972


41,431


33,791


34,548

Consumer installment loans


2,910


2,994


3,287


3,359


3,689

Deposit overdraft


518


74


71


132


92

All other loans


6,910


7,188


7,391


7,657


7,837

Total loans


$      704,109


$      686,655


$      664,069


$      655,636


$      651,360

Allowance for credit losses


(6,977)


(7,097)


(6,881)


(6,832)


(6,673)

Loans, net


$      697,132


$      679,558


$      657,188


$      648,804


$      644,687

 

POTOMAC BANCSHARES, INC.










Non-GAAP Reconciliations










(in thousands, except share and per share data)










(unaudited)

















As of or For the Twelve Months


As of or For the Three Months Ended


Ended


Dec 31,


Sep 30,


Dec 31,


Dec 31,


Dec 31,


2024


2024


2023


2024


2023

Adjusted Net Income










Net income (GAAP)

$           1,972


$           1,761


$           1,710


$           6,829


$           7,264

Add: Loss on sale of securities

397


-


154


783


428

Subtract: Tax effect of adjustment (4)

(83)


-


(32)


(164)


(90)

Adjusted net income (non-GAAP)

$           2,286


$           1,761


$           1,832


$           7,448


$           7,602





















Adjusted Earnings Per Share, Basic










Weighted average shares, basic

4,144,561


4,144,561


4,144,561


4,144,561


4,144,561

Basic earnings per share (GAAP)

$              0.48


$              0.42


$              0.41


$              1.65


$              1.75

Adjusted earnings per share, basic (Non-GAAP)

$              0.55


$              0.42


$              0.44


$              1.80


$              1.83





















Adjusted Earnings Per Share, Diluted










Weighted average shares, diluted

4,144,561


4,144,561


4,144,561


4,144,561


4,144,561

Diluted earnings per share (GAAP)

$              0.48


$              0.42


$              0.41


$              1.65


$              1.75

Adjusted earnings per share, diluted (Non-GAAP)

$              0.55


$              0.42


$              0.44


$              1.80


$              1.83





















Adjusted Pre-Provision, Pre-tax earnings










Net interest income

$           7,164


$           6,953


$           6,793


$         27,075


$         26,016

Total noninterest income

1,670


1,755


1,505


6,397


5,950

Net revenue

$           8,834


$           8,708


$           8,298


$         33,472


$         31,966

Total noninterest expense

6,280


6,248


6,109


24,161


22,391

Pre-provision, pre-tax earnings

$           2,554


$           2,460


$           2,189


$           9,311


$           9,575

Add: Loss on sale of securities

397


-


154


783


428

Adjusted pre-provision, pre-tax earnings

$           2,951


$           2,460


$           2,343


$         10,094


$         10,003





















Adjusted Performance Ratios










Average assets

$      877,813


$      884,167


$      835,807


$      858,988


$      796,673

Return on average assets (GAAP)

0.89 %


0.79 %


0.81 %


0.80 %


0.91 %

Adjusted return on average assets (Non-GAAP)

1.04 %


0.79 %


0.87 %


0.87 %


0.95 %











Average shareholders' equity

$         72,588


$         70,637


$         63,663


$         69,659


$         62,690

Return on average equity (GAAP)

10.81 %


9.92 %


10.66 %


9.80 %


11.59 %

Adjusted return on average equity (Non-GAAP)

12.53 %


9.92 %


11.41 %


10.69 %


12.13 %











Pre-provision, pre-tax return on average assets

1.16 %


1.11 %


1.04 %


1.08 %


1.20 %

Adjusted pre-provision, pre-tax return on average assets

1.34 %


1.11 %


1.11 %


1.18 %


1.26 %





















Net Interest Margin










Tax-equivalent net interest income

$           7,170


$           6,959


$           6,799


$         27,099


$         26,040

Average earning assets

847,248


853,527


807,129


829,174


768,728

Net interest margin

3.37 %


3.24 %


3.34 %


3.27 %


3.39 %





















Efficiency Ratio










Total noninterest expense

$           6,280


$           6,248


$           6,109


$         24,161


$         22,391

Tax-equivalent net interest income

$           7,170


$           6,959


$           6,799


$         27,099


$         26,040

Total noninterest income

$           1,670


$           1,755


$           1,505


$           6,397


$           5,950

Add: Loss on disposal of property and equipment

1


1


-


2


-

Add: Loss on sale of investment securities, AFS

397


-


154


783


428

Total noninterest income subtotal

2,068


1,756


1,659


7,182


6,378

Subtotal

$           9,238


$           8,715


$           8,458


$         34,281


$         32,418











Efficiency ratio

67.98 %


71.69 %


72.23 %


70.48 %


69.07 %





















Tax-Equivalent Net Interest Income










GAAP measures:










Interest income - loans

$           9,287


$           8,985


$           8,205


$         34,858


$         31,145

Interest income - investments taxable

647


678


609


2,656


2,162

Interest income - investments tax exempt

29


29


29


114


114

Interest income - other

929


1,273


984


4,064


2,162

Interest expense - deposits

(3,238)


(3,648)


(2,819)


(13,336)


(8,676)

Interest expense - short term borrowings

(9)


(7)


(8)


(30)


(84)

Interest expense - long term borrowings

(340)


(217)


(68)


(691)


(250)

Interest expense - subordinated debt

(141)


(140)


(139)


(560)


(557)

Net interest income

$           7,164


$           6,953


$           6,793


$         27,075


$         26,016

Non-GAAP measures:










Add: Tax benefit realized on non-taxable interest income -
 municipal securities (4)

$                    6


$                    6


$                    6


$                 24


$                 24

Tax benefit realized on non-taxable interest income

$                    6


$                    6


$                    6


$                 24


$                 24

Tax equivalent net interest income

$           7,170


$           6,959


$           6,799


$         27,099


$         26,040





















Tangible Book Value Per Share










Tangible common equity

$         73,417


$         72,509


$         66,874


$         73,417


$         66,874

Common shares outstanding, ending

4,144,561


4,144,561


4,144,561


4,144,561


4,144,561

Tangible book value per share

$           17.71


$           17.49


$           16.14


$           17.71


$           16.14


(1) Non-GAAP financial measures. See "Non-GAAP Financial Measures" and "Non-GAAP Reconciliations" for additional information and detailed calculations of adjustments.

(2) Capital ratios are for Bank of Charles Town.

(3) Capital ratios are for Potomac Bancshares, Inc.

(4) The tax rate utilized in calculating the tax benefit is 21%

(5) Nonperforming assets are comprised of nonaccrual loans and other real estate owned.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/potomac-bancshares-inc-reports-fourth-quarter-and-full-year-results-302365231.html

SOURCE Potomac Bancshares, Inc.

NOTE: This content is not written by or endorsed by "WGNO", its advertisers, or Nexstar Media Inc.

Cision: prncs@cision.com