Strong credit quality and no adverse loan
portfolio trends
FAIRFAX,
Va., April 22, 2024 /PRNewswire/ -- MainStreet
Bancshares, Inc. (Nasdaq: MNSB & MNSBP), the holding company
for MainStreet Bank, reported net income of $2.77 million for the first quarter of 2024.
"Our loan portfolio was well-positioned for the current interest
rate cycle and continues to generate strong and sustainable
interest income. During the first quarter of 2024, we
experienced an uptick in deposit costs, compressing the net
interest margin to 3.24%," said Jeff W.
Dick, Chairman & CEO of MainStreet Bancshares, Inc. and
MainStreet Bank. "We are focused on improving our funding
costs for the remainder of 2024 and anticipate that our cumulative
performance ratios will reflect our ability to do so, as we build
for the future and deliver positive returns to our
shareholders."
The Company continues to experience strong asset quality with
relatively low levels of past due and non-performing loans.
It should be noted that multifamily housing in the Washington, D.C. metropolitan area is devoid
of the type of rent controls experienced in New York City.
Demand for housing in our market far outstrips supply and the
rental markets are strong.
"Our lending team is very focused on their borrowers and
relationships at this time," said Tom
Floyd, Chief Lending Officer at MainStreet Bank. "We
want to make sure that if any issues or concerns do arise, we
recognize them early in order to properly manage risk and work
together toward positive outcomes."
"We are laser-focused on growing good business relationships
throughout the metropolitan area," said Abdul Hersiburane,
President of MainStreet Bank. "Our best source is our
existing client base, as the quality of our service and attention
to detail is second to none."
Banking-as-a-Service
The headlines were bleak in 2023
for several of the banks providing banking-as-a-service to
fintechs. In one instance, consultant Kate Drew wrote, "The truth is many of the most
jarring headlines have involved sponsor banks and fintech partners
that had little to no relationship at all, and instead operated
through a banking-as-a-service provider. That model is all
but dead. In its place will likely emerge a more resilient
proposition that puts the bank in the driver's seat when it comes
to compliance and focuses on fintechs with sustainable businesses
and realistic objectives in financial services." Drew, Kate
(December 12, 2023), Where is
Banking-as-a Service Headed in 2024? Forbes Media
L.L.C.
"Our one miss was underestimating the amount of time it would
take to build and launch the technology that we designed," said
Dick. "With hindsight, the timing is perfect as we launch a
solution that is purpose-built to meet the compliance and safety
and soundness needs required not only by us but also by the
industry. We are the resilient solution fintechs have been waiting
for."
Avenu
Avenu is the only embedded banking solution that
connects our partners and their apps directly and seamlessly to our
purpose-built Avenu core solution. We are not a sponsor bank
without our own technology, and we are not a middleware software
company without our own bank. We are Avenu, a leading financial
technology company owned by an established community bank in the
heart of Washington, D.C.
Avenu's clients are fintechs, application developers, money
movers, and entrepreneurs. They all have one thing in common: They
are innovating how money moves to solve real-world issues and help
communities thrive. We are focused on servicing our community and
creating long-term business relationships.
About MainStreet Bank:
MainStreet operates six
branches in Herndon, Fairfax, McLean, Leesburg, Clarendon, and Washington, D.C. MainStreet Bank has 55,000
free ATMs and a fully integrated online and mobile banking
solution. The Bank is not restricted by a conventional branching
system, as it can offer business customers the ability
to Put Our Bank in Your Office®. With
robust and easy-to-use online business banking technology,
MainStreet has "put our bank" in thousands of businesses in the
metropolitan area.
MainStreet Bank has a robust line of business and professional
lending products, including government contracting lines of credit,
commercial lines and term loans, residential and commercial
construction, and commercial real estate. MainStreet also works
with the SBA to offer 7A and 504 lending solutions. From
sophisticated cash management to enhanced mobile banking and
instant-issue debit cards, MainStreet Bank is always looking for
ways to improve our customer's experience.
MainStreet Bank was the first community bank in the Washington, D.C., metropolitan area to offer a
full online business banking solution. MainStreet Bank was also the
first bank headquartered in the Commonwealth of Virginia to offer CDARS and ICS – solutions
that provides multi-million-dollar FDIC insurance. Further
information can be obtained by visiting
mstreetbank.com/ics-cdars.
This release contains forward-looking statements, including
our expectations with respect to future events that are subject to
various risks and uncertainties. The statements contained in this
release that are not historical facts are forward-looking
statements as defined in the Private Securities Litigation Reform
Act of 1995. Words such as "may," "will,"
"could," "should," "expect," "plan,"
"project," "intend," "anticipate,"
"believe," "estimate," "predict,"
"potential," "pursuant," "target,"
"continue," and similar expressions are intended to
identify such forward-looking statements. Factors that could cause
actual results to differ materially from management's projections,
forecasts, estimates and expectations include: fluctuation in
market rates of interest and loan and deposit pricing, adverse
changes in the overall national economy as well as adverse economic
conditions in our specific market areas, adverse changes caused by
geopolitical risks at the national and global level, adverse impact
of a local, national or global health crisis, maintenance and
development of well-established and valued client relationships and
referral source relationships, and acquisition or loss of key
production personnel. We caution readers that the list of factors
above is not exclusive. The forward-looking statements are made as
of the date of this release, and we may not undertake steps to
update the forward-looking statements to reflect the impact of any
circumstances or events that arise after the date the
forward-looking statements are made. In addition, our past results
of operations are not necessarily indicative of future
performance.
MainStreet Bancshares,
Inc
UNAUDITED CONSOLIDATED BALANCE SHEET INFORMATION (In
thousands)
|
|
|
|
|
|
March 31,
2024
|
|
|
December
31, 2023*
|
|
|
September
30, 2023
|
|
|
June 30,
2023
|
|
|
March 31,
2023
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
49,208
|
|
|
$
|
53,581
|
|
|
$
|
44,912
|
|
|
$
|
67,700
|
|
|
$
|
225,334
|
|
Federal funds
sold
|
|
|
75,533
|
|
|
|
60,932
|
|
|
|
76,271
|
|
|
|
30,341
|
|
|
|
—
|
|
Total cash and cash
equivalents
|
|
|
124,741
|
|
|
|
114,513
|
|
|
|
121,183
|
|
|
|
98,041
|
|
|
|
225,334
|
|
Investment securities
available for sale, at fair value
|
|
|
58,699
|
|
|
|
59,928
|
|
|
|
56,726
|
|
|
|
60,579
|
|
|
|
63,209
|
|
Investment securities
held to maturity, at amortized
cost, net of allowance for credit losses of $0 for all
periods
|
|
|
17,251
|
|
|
|
17,275
|
|
|
|
17,565
|
|
|
|
17,590
|
|
|
|
17,616
|
|
Restricted equity
securities, at amortized cost
|
|
|
23,924
|
|
|
|
24,356
|
|
|
|
20,619
|
|
|
|
20,304
|
|
|
|
22,436
|
|
Loans, net of allowance
for credit losses of $16,531,
$16,506, $15,626, $16,047, and $15,435, respectively
|
|
|
1,727,110
|
|
|
|
1,705,137
|
|
|
|
1,681,444
|
|
|
|
1,637,484
|
|
|
|
1,617,275
|
|
Premises and equipment,
net
|
|
|
14,081
|
|
|
|
13,944
|
|
|
|
14,275
|
|
|
|
14,427
|
|
|
|
14,521
|
|
Accrued interest and
other receivables
|
|
|
10,727
|
|
|
|
12,390
|
|
|
|
11,184
|
|
|
|
10,256
|
|
|
|
9,744
|
|
Computer software, net
of amortization
|
|
|
15,691
|
|
|
|
14,657
|
|
|
|
13,373
|
|
|
|
12,266
|
|
|
|
10,559
|
|
Bank owned life
insurance
|
|
|
38,609
|
|
|
|
38,318
|
|
|
|
38,035
|
|
|
|
37,763
|
|
|
|
37,503
|
|
Other assets
|
|
|
39,182
|
|
|
|
34,914
|
|
|
|
47,087
|
|
|
|
40,641
|
|
|
|
36,811
|
|
Total
Assets
|
|
$
|
2,070,015
|
|
|
$
|
2,035,432
|
|
|
$
|
2,021,491
|
|
|
$
|
1,949,351
|
|
|
$
|
2,055,008
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing
deposits
|
|
$
|
348,945
|
|
|
$
|
364,606
|
|
|
$
|
394,859
|
|
|
$
|
388,992
|
|
|
$
|
487,875
|
|
Interest bearing demand
deposits
|
|
|
165,331
|
|
|
|
137,128
|
|
|
|
76,423
|
|
|
|
71,308
|
|
|
|
100,522
|
|
Savings and NOW
deposits
|
|
|
46,036
|
|
|
|
45,878
|
|
|
|
46,550
|
|
|
|
51,294
|
|
|
|
53,499
|
|
Money market
deposits
|
|
|
446,903
|
|
|
|
442,179
|
|
|
|
461,398
|
|
|
|
380,500
|
|
|
|
260,316
|
|
Time
deposits
|
|
|
725,520
|
|
|
|
696,336
|
|
|
|
703,960
|
|
|
|
701,289
|
|
|
|
730,076
|
|
Total
deposits
|
|
|
1,732,735
|
|
|
|
1,686,127
|
|
|
|
1,683,190
|
|
|
|
1,593,383
|
|
|
|
1,632,288
|
|
Federal funds
purchased
|
|
|
—
|
|
|
|
15,000
|
|
|
|
—
|
|
|
|
30,000
|
|
|
|
60,696
|
|
Federal Home Loan Bank
advances
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
45,000
|
|
Subordinated
debt
|
|
|
72,741
|
|
|
|
72,642
|
|
|
|
72,543
|
|
|
|
72,444
|
|
|
|
72,344
|
|
Other
liabilities
|
|
|
41,418
|
|
|
|
40,146
|
|
|
|
52,015
|
|
|
|
43,016
|
|
|
|
39,692
|
|
Total
Liabilities
|
|
|
1,846,894
|
|
|
|
1,813,915
|
|
|
|
1,807,748
|
|
|
|
1,738,843
|
|
|
|
1,850,020
|
|
Stockholders'
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
stock
|
|
|
27,263
|
|
|
|
27,263
|
|
|
|
27,263
|
|
|
|
27,263
|
|
|
|
27,263
|
|
Common stock
|
|
|
29,514
|
|
|
|
29,198
|
|
|
|
29,188
|
|
|
|
29,177
|
|
|
|
29,185
|
|
Capital
surplus
|
|
|
65,940
|
|
|
|
65,985
|
|
|
|
65,407
|
|
|
|
64,768
|
|
|
|
64,213
|
|
Retained
earnings
|
|
|
108,334
|
|
|
|
106,549
|
|
|
|
102,694
|
|
|
|
97,646
|
|
|
|
91,991
|
|
Accumulated other
comprehensive loss
|
|
|
(7,930)
|
|
|
|
(7,478)
|
|
|
|
(10,809)
|
|
|
|
(8,346)
|
|
|
|
(7,664)
|
|
Total Stockholders'
Equity
|
|
|
223,121
|
|
|
|
221,517
|
|
|
|
213,743
|
|
|
|
210,508
|
|
|
|
204,988
|
|
Total Liabilities
and Stockholders' Equity
|
|
$
|
2,070,015
|
|
|
$
|
2,035,432
|
|
|
$
|
2,021,491
|
|
|
$
|
1,949,351
|
|
|
$
|
2,055,008
|
|
|
*Derived from
audited financial statements
|
MainStreet Bancshares,
Inc
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
INFORMATION (In thousands, except share and per share
data)
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
March 31,
2024
|
|
|
December 31,
2023
|
|
|
September
30, 2023
|
|
|
June 30,
2023
|
|
|
March 31,
2023
|
|
INTEREST
INCOME:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
|
30,487
|
|
|
$
|
30,849
|
|
|
$
|
29,750
|
|
|
$
|
28,855
|
|
|
$
|
26,731
|
|
Interest on investment
securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
securities
|
|
|
435
|
|
|
|
451
|
|
|
|
459
|
|
|
|
407
|
|
|
|
518
|
|
Tax-exempt
securities
|
|
|
270
|
|
|
|
268
|
|
|
|
268
|
|
|
|
265
|
|
|
|
264
|
|
Interest on federal
funds sold
|
|
|
1,182
|
|
|
|
1,510
|
|
|
|
1,217
|
|
|
|
1,179
|
|
|
|
1,132
|
|
Total interest
income
|
|
|
32,374
|
|
|
|
33,078
|
|
|
|
31,694
|
|
|
|
30,706
|
|
|
|
28,645
|
|
INTEREST
EXPENSE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on interest
bearing demand deposits
|
|
|
1,860
|
|
|
|
1,058
|
|
|
|
240
|
|
|
|
251
|
|
|
|
343
|
|
Interest on savings and
NOW deposits
|
|
|
157
|
|
|
|
146
|
|
|
|
145
|
|
|
|
147
|
|
|
|
108
|
|
Interest on money
market deposits
|
|
|
5,178
|
|
|
|
5,639
|
|
|
|
4,156
|
|
|
|
2,926
|
|
|
|
1,203
|
|
Interest on time
deposits
|
|
|
8,833
|
|
|
|
8,257
|
|
|
|
7,526
|
|
|
|
7,077
|
|
|
|
4,144
|
|
Interest on federal
funds purchased
|
|
|
107
|
|
|
|
25
|
|
|
|
35
|
|
|
|
201
|
|
|
|
38
|
|
Interest on Federal
Home Loan Bank advances
|
|
|
46
|
|
|
|
118
|
|
|
|
186
|
|
|
|
13
|
|
|
|
906
|
|
Interest on
subordinated debt
|
|
|
820
|
|
|
|
828
|
|
|
|
828
|
|
|
|
820
|
|
|
|
812
|
|
Total interest
expense
|
|
|
17,001
|
|
|
|
16,071
|
|
|
|
13,116
|
|
|
|
11,435
|
|
|
|
7,554
|
|
Net interest
income
|
|
|
15,373
|
|
|
|
17,007
|
|
|
|
18,578
|
|
|
|
19,271
|
|
|
|
21,091
|
|
(Recovery of) provision
for credit losses
|
|
|
(195)
|
|
|
|
466
|
|
|
|
255
|
|
|
|
638
|
|
|
|
283
|
|
Net interest income
after (recovery of) provision for credit
losses
|
|
|
15,568
|
|
|
|
16,541
|
|
|
|
18,323
|
|
|
|
18,633
|
|
|
|
20,808
|
|
NON-INTEREST
INCOME:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposit account service
charges
|
|
|
469
|
|
|
|
510
|
|
|
|
514
|
|
|
|
535
|
|
|
|
590
|
|
Bank owned life
insurance income
|
|
|
292
|
|
|
|
283
|
|
|
|
272
|
|
|
|
259
|
|
|
|
255
|
|
Other non-interest
income
|
|
|
130
|
|
|
|
68
|
|
|
|
177
|
|
|
|
16
|
|
|
|
158
|
|
Total other
income
|
|
|
891
|
|
|
|
861
|
|
|
|
963
|
|
|
|
810
|
|
|
|
1,003
|
|
NON-INTEREST
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
|
7,488
|
|
|
|
7,129
|
|
|
|
6,924
|
|
|
|
6,595
|
|
|
|
7,621
|
|
Furniture and equipment
expenses
|
|
|
935
|
|
|
|
804
|
|
|
|
713
|
|
|
|
772
|
|
|
|
498
|
|
Advertising and
marketing
|
|
|
454
|
|
|
|
271
|
|
|
|
577
|
|
|
|
698
|
|
|
|
797
|
|
Occupancy
expenses
|
|
|
435
|
|
|
|
397
|
|
|
|
375
|
|
|
|
426
|
|
|
|
486
|
|
Outside
services
|
|
|
774
|
|
|
|
352
|
|
|
|
697
|
|
|
|
504
|
|
|
|
490
|
|
Administrative
expenses
|
|
|
242
|
|
|
|
219
|
|
|
|
277
|
|
|
|
211
|
|
|
|
215
|
|
Other operating
expenses
|
|
|
1,996
|
|
|
|
1,964
|
|
|
|
1,866
|
|
|
|
1,646
|
|
|
|
1,596
|
|
Total non-interest
expenses
|
|
|
12,324
|
|
|
|
11,136
|
|
|
|
11,429
|
|
|
|
10,852
|
|
|
|
11,703
|
|
Income before income
tax expense
|
|
|
4,135
|
|
|
|
6,266
|
|
|
|
7,857
|
|
|
|
8,591
|
|
|
|
10,108
|
|
Income tax
expense
|
|
|
830
|
|
|
|
1,120
|
|
|
|
1,516
|
|
|
|
1,645
|
|
|
|
1,957
|
|
Net income
|
|
|
3,305
|
|
|
|
5,146
|
|
|
|
6,341
|
|
|
|
6,946
|
|
|
|
8,151
|
|
Preferred stock
dividends
|
|
|
539
|
|
|
|
539
|
|
|
|
539
|
|
|
|
539
|
|
|
|
539
|
|
Net income available to
common shareholders
|
|
$
|
2,766
|
|
|
$
|
4,607
|
|
|
$
|
5,802
|
|
|
$
|
6,407
|
|
|
$
|
7,612
|
|
Net income per common
share, basic and diluted
|
|
$
|
0.36
|
|
|
$
|
0.61
|
|
|
$
|
0.77
|
|
|
$
|
0.85
|
|
|
$
|
1.01
|
|
Weighted average number
of common shares, basic and
diluted
|
|
|
7,611,990
|
|
|
|
7,527,327
|
|
|
|
7,524,332
|
|
|
|
7,522,764
|
|
|
|
7,517,213
|
|
MainStreet Bancshares,
Inc
UNAUDITED LOAN, DEPOSIT AND BORROWING DETAIL (In
thousands)
|
|
|
|
March 31,
2024
|
|
|
December 31,
2023
|
|
|
March 31,
2023
|
|
|
Percentage
Change
|
|
|
|
$
Amount
|
|
|
% of
Total
|
|
|
$
Amount
|
|
|
% of
Total
|
|
|
$
Amount
|
|
|
% of
Total
|
|
|
Last 3
Mos
|
|
|
Last 12
Mos
|
|
LOANS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and land
development loans
|
|
$
|
408,903
|
|
|
|
23.4
|
%
|
|
$
|
429,637
|
|
|
|
24.9
|
%
|
|
$
|
415,078
|
|
|
|
25.3
|
%
|
|
|
-4.8
|
%
|
|
|
-1.5
|
%
|
Residential real estate
loans
|
|
|
451,991
|
|
|
|
25.8
|
%
|
|
|
474,602
|
|
|
|
27.5
|
%
|
|
|
391,648
|
|
|
|
23.9
|
%
|
|
|
-4.8
|
%
|
|
|
15.4
|
%
|
Commercial real estate
loans
|
|
|
813,387
|
|
|
|
46.5
|
%
|
|
|
743,827
|
|
|
|
43.1
|
%
|
|
|
737,019
|
|
|
|
45.0
|
%
|
|
|
9.4
|
%
|
|
|
10.4
|
%
|
Commercial and
industrial loans
|
|
|
71,822
|
|
|
|
4.1
|
%
|
|
|
75,415
|
|
|
|
4.4
|
%
|
|
|
86,937
|
|
|
|
5.3
|
%
|
|
|
-4.8
|
%
|
|
|
-17.4
|
%
|
Consumer
loans
|
|
|
2,902
|
|
|
|
0.2
|
%
|
|
|
3,610
|
|
|
|
0.1
|
%
|
|
|
7,534
|
|
|
|
0.5
|
%
|
|
|
-19.6
|
%
|
|
|
-61.5
|
%
|
Total Gross
Loans
|
|
$
|
1,749,005
|
|
|
|
100.0
|
%
|
|
$
|
1,727,091
|
|
|
|
100.0
|
%
|
|
$
|
1,638,216
|
|
|
|
100.0
|
%
|
|
|
1.3
|
%
|
|
|
6.8
|
%
|
Less: Allowance for
credit losses
|
|
|
(16,531)
|
|
|
|
|
|
|
|
(16,506)
|
|
|
|
|
|
|
|
(15,435)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred loan
fees
|
|
|
(5,364)
|
|
|
|
|
|
|
|
(5,448)
|
|
|
|
|
|
|
|
(5,506)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loans
|
|
$
|
1,727,110
|
|
|
|
|
|
|
$
|
1,705,137
|
|
|
|
|
|
|
$
|
1,617,275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEPOSITS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing
deposits
|
|
$
|
348,945
|
|
|
|
20.1
|
%
|
|
$
|
364,606
|
|
|
|
21.6
|
%
|
|
$
|
487,875
|
|
|
|
29.9
|
%
|
|
|
-4.3
|
%
|
|
|
-28.5
|
%
|
Interest-bearing
deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand
deposits
|
|
|
165,331
|
|
|
|
9.5
|
%
|
|
|
137,128
|
|
|
|
8.1
|
%
|
|
|
100,522
|
|
|
|
6.2
|
%
|
|
|
20.6
|
%
|
|
|
64.5
|
%
|
Savings and NOW
deposits
|
|
|
46,036
|
|
|
|
2.7
|
%
|
|
|
45,878
|
|
|
|
2.7
|
%
|
|
|
53,499
|
|
|
|
3.3
|
%
|
|
|
0.3
|
%
|
|
|
-13.9
|
%
|
Money market
accounts
|
|
|
446,903
|
|
|
|
25.8
|
%
|
|
|
442,179
|
|
|
|
26.2
|
%
|
|
|
260,316
|
|
|
|
15.9
|
%
|
|
|
1.1
|
%
|
|
|
71.7
|
%
|
Certificates of
deposit $250,000 or
more
|
|
|
467,892
|
|
|
|
27.0
|
%
|
|
|
442,662
|
|
|
|
26.3
|
%
|
|
|
458,683
|
|
|
|
28.1
|
%
|
|
|
5.7
|
%
|
|
|
2.0
|
%
|
Certificates of
deposit less than
$250,000
|
|
|
257,628
|
|
|
|
14.9
|
%
|
|
|
253,674
|
|
|
|
15.1
|
%
|
|
|
271,393
|
|
|
|
16.6
|
%
|
|
|
1.6
|
%
|
|
|
-5.1
|
%
|
Total
Deposits
|
|
$
|
1,732,735
|
|
|
|
100.0
|
%
|
|
$
|
1,686,127
|
|
|
|
100.0
|
%
|
|
$
|
1,632,288
|
|
|
|
100.0
|
%
|
|
|
2.8
|
%
|
|
|
6.2
|
%
|
BORROWINGS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds
purchased
|
|
|
—
|
|
|
|
0.0
|
%
|
|
|
15,000
|
|
|
|
17.1
|
%
|
|
|
60,696
|
|
|
|
34.1
|
%
|
|
|
-100.0
|
%
|
|
|
-100.0
|
%
|
Federal Home Loan Bank
advances
|
|
|
—
|
|
|
|
0.0
|
%
|
|
|
—
|
|
|
|
0.0
|
%
|
|
|
45,000
|
|
|
|
25.3
|
%
|
|
|
0.0
|
%
|
|
|
-100.0
|
%
|
Subordinated
debt
|
|
|
72,741
|
|
|
|
100.0
|
%
|
|
|
72,642
|
|
|
|
82.9
|
%
|
|
|
72,344
|
|
|
|
40.6
|
%
|
|
|
0.1
|
%
|
|
|
0.5
|
%
|
Total
Borrowings
|
|
$
|
72,741
|
|
|
|
100.0
|
%
|
|
$
|
87,642
|
|
|
|
100.0
|
%
|
|
$
|
178,040
|
|
|
|
100.0
|
%
|
|
|
-17.0
|
%
|
|
|
-59.1
|
%
|
Total Deposits and
Borrowings
|
|
$
|
1,805,476
|
|
|
|
|
|
|
$
|
1,773,769
|
|
|
|
|
|
|
$
|
1,810,328
|
|
|
|
|
|
|
|
1.8
|
%
|
|
|
-0.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core customer funding
sources (1)
|
|
$
|
1,312,746
|
|
|
|
72.7
|
%
|
|
$
|
1,252,534
|
|
|
|
70.7
|
%
|
|
$
|
1,156,279
|
|
|
|
63.9
|
%
|
|
|
4.8
|
%
|
|
|
13.5
|
%
|
Brokered and listing
service sources (2)
|
|
|
419,989
|
|
|
|
23.3
|
%
|
|
|
433,593
|
|
|
|
24.4
|
%
|
|
|
476,009
|
|
|
|
26.3
|
%
|
|
|
-3.1
|
%
|
|
|
-11.8
|
%
|
Federal funds
borrowed
|
|
|
—
|
|
|
|
0.0
|
%
|
|
|
15,000
|
|
|
|
0.8
|
%
|
|
|
60,696
|
|
|
|
3.3
|
%
|
|
|
-100.0
|
%
|
|
|
-100.0
|
%
|
Federal Home Loan Bank
advances
|
|
|
—
|
|
|
|
0.0
|
%
|
|
|
—
|
|
|
|
0.0
|
%
|
|
|
45,000
|
|
|
|
2.5
|
%
|
|
|
0.0
|
%
|
|
|
-100.0
|
%
|
Subordinated
debt (3)
|
|
|
72,741
|
|
|
|
4.0
|
%
|
|
|
72,642
|
|
|
|
4.1
|
%
|
|
|
72,344
|
|
|
|
4.0
|
%
|
|
|
0.1
|
%
|
|
|
0.5
|
%
|
Total Funding
Sources
|
|
$
|
1,805,476
|
|
|
|
100.0
|
%
|
|
$
|
1,773,769
|
|
|
|
100.0
|
%
|
|
$
|
1,810,328
|
|
|
|
100.0
|
%
|
|
|
1.8
|
%
|
|
|
-0.3
|
%
|
|
(1)
|
Includes ICS, CDARS,
and reciprocal deposits maintained by customers, which represent
sweep accounts tied to customer operating accounts
|
(2)
|
Consists of
certificates of deposit (CD) through multiple listing services and
multiple brokered deposit services, as well as ICS and CDARS
one-way certificates of deposit and regional money market
accounts.
|
|
Excludes $210.9 million
in core deposits placed in reciprocal networks for FDIC insurance
coverage that will be classified as brokered deposits on the call
report in pursuant to rule 12 CFR 337.6(e) as of March 31,
2024.
|
(3)
|
Subordinated debt
obligation qualifies as Tier 2 capital at the holding company and
Tier 1 capital at the Bank
|
MainStreet Bancshares,
Inc U
NAUDITED AVERAGE BALANCE SHEETS, INTEREST AND RATES (In
thousands)
|
|
|
|
For the three months
ended March 31,
2024
|
|
|
For the three months
ended March 31,
2023
|
|
|
|
Average
Balance
|
|
|
Interest
Income/
Expense
(3)(4)
|
|
|
Average
Yields/ Rate
(annualized)
(3)(4)
|
|
|
Average
Balance
|
|
|
Interest
Income/
Expense
(3)(4)
|
|
|
Average
Yields/ Rate
(annualized)
(3)(4)
|
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
(1)(2)
|
|
$
|
1,728,761
|
|
|
$
|
30,487
|
|
|
|
7.07
|
%
|
|
$
|
1,599,756
|
|
|
$
|
26,731
|
|
|
|
6.78
|
%
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
56,001
|
|
|
|
435
|
|
|
|
3.12
|
%
|
|
|
57,600
|
|
|
|
518
|
|
|
|
3.65
|
%
|
Tax-exempt
|
|
|
37,420
|
|
|
|
342
|
|
|
|
3.66
|
%
|
|
|
37,941
|
|
|
|
334
|
|
|
|
3.57
|
%
|
Federal funds and
interest
bearing deposits
|
|
|
91,993
|
|
|
|
1,182
|
|
|
|
5.15
|
%
|
|
|
118,670
|
|
|
|
1,132
|
|
|
|
3.87
|
%
|
Total interest-earning
assets
|
|
$
|
1,914,175
|
|
|
$
|
32,446
|
|
|
|
6.80
|
%
|
|
$
|
1,813,967
|
|
|
$
|
28,715
|
|
|
|
6.42
|
%
|
Other assets
|
|
|
123,294
|
|
|
|
|
|
|
|
|
|
|
|
71,704
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
2,037,469
|
|
|
|
|
|
|
|
|
|
|
$
|
1,885,671
|
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand
deposits
|
|
$
|
146,248
|
|
|
$
|
1,860
|
|
|
|
5.10
|
%
|
|
$
|
83,388
|
|
|
$
|
343
|
|
|
|
1.67
|
%
|
Savings and NOW
deposits
|
|
|
44,219
|
|
|
|
157
|
|
|
|
1.42
|
%
|
|
|
51,943
|
|
|
|
108
|
|
|
|
0.84
|
%
|
Money market deposit
accounts
|
|
|
433,654
|
|
|
|
5,178
|
|
|
|
4.79
|
%
|
|
|
225,037
|
|
|
|
1,203
|
|
|
|
2.17
|
%
|
Time
deposits
|
|
|
710,019
|
|
|
|
8,833
|
|
|
|
4.99
|
%
|
|
|
673,441
|
|
|
|
4,144
|
|
|
|
2.50
|
%
|
Total interest-bearing
deposits
|
|
$
|
1,334,140
|
|
|
$
|
16,028
|
|
|
|
4.82
|
%
|
|
$
|
1,033,809
|
|
|
$
|
5,798
|
|
|
|
2.27
|
%
|
Federal funds
borrowed
|
|
|
7,476
|
|
|
|
107
|
|
|
|
5.74
|
%
|
|
|
2,965
|
|
|
|
38
|
|
|
|
5.20
|
%
|
FHLB
advances
|
|
|
3,297
|
|
|
|
46
|
|
|
|
5.60
|
%
|
|
|
77,833
|
|
|
|
906
|
|
|
|
4.72
|
%
|
Subordinated
debt
|
|
|
72,703
|
|
|
|
820
|
|
|
|
4.52
|
%
|
|
|
72,306
|
|
|
|
812
|
|
|
|
4.55
|
%
|
Total interest-bearing
liabilities
|
|
$
|
1,417,616
|
|
|
$
|
17,001
|
|
|
|
4.81
|
%
|
|
$
|
1,186,913
|
|
|
$
|
7,554
|
|
|
|
2.58
|
%
|
Demand deposits and
other liabilities
|
|
|
397,753
|
|
|
|
|
|
|
|
|
|
|
|
497,155
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
$
|
1,815,369
|
|
|
|
|
|
|
|
|
|
|
$
|
1,684,068
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity
|
|
|
222,100
|
|
|
|
|
|
|
|
|
|
|
|
201,603
|
|
|
|
|
|
|
|
|
|
Total Liabilities and
Stockholders'
Equity
|
|
$
|
2,037,469
|
|
|
|
|
|
|
|
|
|
|
$
|
1,885,671
|
|
|
|
|
|
|
|
|
|
Interest Rate
Spread
|
|
|
|
|
|
|
|
|
|
|
1.99
|
%
|
|
|
|
|
|
|
|
|
|
|
3.84
|
%
|
Net Interest
Income
|
|
|
|
|
|
$
|
15,445
|
|
|
|
|
|
|
|
|
|
|
$
|
21,161
|
|
|
|
|
|
Net Interest
Margin
|
|
|
|
|
|
|
|
|
|
|
3.24
|
%
|
|
|
|
|
|
|
|
|
|
|
4.73
|
%
|
|
(1)
|
Includes loans
classified as non-accrual
|
(2)
|
Total loan interest
income includes amortization of deferred loan fees, net of deferred
loan costs
|
(3)
|
Income and yields for
all periods presented are reported on a tax-equivalent basis using
the federal statutory rate of 21%
|
(4)
|
Refer to Appendix for
reconciliation of non-GAAP measures
|
MainStreet Bancshares,
Inc
UNAUDITED SUMMARY FINANCIAL DATA (Dollars in thousands
except per share data)
|
|
|
|
At or For the Three
Months Ended
|
|
|
|
March
31,
|
|
|
|
2024
|
|
|
2023
|
|
Per share Data
and Shares Outstanding
|
|
|
|
|
|
|
|
|
Earnings per common
share (basic and diluted)
|
|
$
|
0.36
|
|
|
$
|
1.01
|
|
Book value per common
share
|
|
$
|
25.72
|
|
|
$
|
23.62
|
|
Tangible book value per
common share(2)
|
|
$
|
23.66
|
|
|
$
|
22.22
|
|
Weighted average common
shares (basic and diluted)
|
|
|
7,611,990
|
|
|
|
7,517,213
|
|
Common shares
outstanding at end of period
|
|
|
7,614,090
|
|
|
|
7,524,277
|
|
Performance
Ratios
|
|
|
|
|
|
|
|
|
Return on average
assets (annualized)
|
|
|
0.65
|
%
|
|
|
1.75
|
%
|
Return on average
equity (annualized)
|
|
|
5.97
|
%
|
|
|
16.40
|
%
|
Return on average
common equity (annualized)
|
|
|
5.69
|
%
|
|
|
17.71
|
%
|
Yield on earning assets
(FTE) (2)
(annualized)
|
|
|
6.80
|
%
|
|
|
6.42
|
%
|
Cost of interest
bearing liabilities (annualized)
|
|
|
4.81
|
%
|
|
|
2.58
|
%
|
Net interest spread
(FTE)(2)
|
|
|
1.99
|
%
|
|
|
3.84
|
%
|
Net interest margin
(FTE)(2)
(annualized)
|
|
|
3.24
|
%
|
|
|
4.73
|
%
|
Noninterest income as a
percentage of average assets (annualized)
|
|
|
0.18
|
%
|
|
|
0.22
|
%
|
Noninterest expense to
average assets (annualized)
|
|
|
2.43
|
%
|
|
|
2.52
|
%
|
Efficiency
ratio(3)
|
|
|
75.77
|
%
|
|
|
52.97
|
%
|
Asset
Quality
|
|
|
|
|
|
|
|
|
Allowance for credit
losses (ACL)
|
|
|
|
|
|
|
|
|
Beginning balance, ACL
- loans
|
|
$
|
16,506
|
|
|
$
|
14,114
|
|
Add: current expected
credit losses, nonrecurring adoption
|
|
|
—
|
|
|
|
895
|
|
Add:
recoveries
|
|
|
2
|
|
|
|
11
|
|
Less:
charge-offs
|
|
|
(141)
|
|
|
|
—
|
|
Add: provision for
(recovery of) credit losses - loans
|
|
|
164
|
|
|
|
415
|
|
Ending balance, ACL -
loans
|
|
$
|
16,531
|
|
|
$
|
15,435
|
|
|
|
|
|
|
|
|
|
|
Beginning balance,
reserve for unfunded commitment (RUC)
|
|
$
|
1,009
|
|
|
$
|
—
|
|
Add: current expected
credit losses, nonrecurring adoption
|
|
|
—
|
|
|
|
1,310
|
|
Add: provision for
(recovery of) unfunded commitments, net
|
|
|
(359)
|
|
|
|
(132)
|
|
Ending balance,
RUC
|
|
$
|
650
|
|
|
$
|
1,178
|
|
Total allowance for
credit losses
|
|
$
|
17,181
|
|
|
$
|
16,613
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses on loans to total gross loans
|
|
|
0.95
|
%
|
|
|
0.94
|
%
|
Allowance for credit
losses to total gross loans
|
|
|
0.98
|
%
|
|
|
1.01
|
%
|
Allowance for credit
losses on loans to non-performing loans
|
|
|
1.78X
|
|
|
|
N/A
|
|
Net charge-offs
(recoveries) to average gross loans (annualized)
|
|
|
0.03
|
%
|
|
|
0.00
|
%
|
Concentration
Ratios
|
|
|
|
|
|
|
|
|
Commercial real estate
loans to total capital (4)
|
|
|
364.65
|
%
|
|
|
372.12
|
%
|
Construction loans to
total capital (5)
|
|
|
130.06
|
%
|
|
|
140.78
|
%
|
Non-performing
Assets
|
|
|
|
|
|
|
|
|
Loans 30-89 days past
due to total gross loans
|
|
|
0.22
|
%
|
|
|
0.00
|
%
|
Loans 90 days past due
to total gross loans
|
|
|
0.51
|
%
|
|
|
0.00
|
%
|
Non-accrual loans to
total gross loans
|
|
|
0.53
|
%
|
|
|
0.00
|
%
|
Other real estate
owned
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-performing
loans
|
|
$
|
9,263
|
|
|
$
|
—
|
|
Non-performing assets
to total assets
|
|
|
0.45
|
%
|
|
|
0.00
|
%
|
Regulatory
Capital Ratios (Bank only)(1)
|
|
|
|
|
|
|
|
|
Total risk-based
capital ratio
|
|
|
17.05
|
%
|
|
|
16.35
|
%
|
Tier 1 risk-based
capital ratio
|
|
|
16.12
|
%
|
|
|
15.49
|
%
|
Leverage
ratio
|
|
|
14.54
|
%
|
|
|
14.69
|
%
|
Common equity tier 1
ratio
|
|
|
16.12
|
%
|
|
|
15.49
|
%
|
Other
information
|
|
|
|
|
|
|
|
|
Closing stock
price
|
|
$
|
18.16
|
|
|
$
|
23.49
|
|
Tangible equity /
tangible assets (2)
|
|
|
10.10
|
%
|
|
|
9.51
|
%
|
Average tangible equity
/ average tangible assets (2)
|
|
|
10.24
|
%
|
|
|
10.22
|
%
|
Number of full time
equivalent employees
|
|
|
191
|
|
|
|
170
|
|
Number of full service
branch offices
|
|
|
6
|
|
|
|
6
|
|
|
(1)
|
Regulatory capital
ratios as of March 31, 2024 are preliminary
|
(2)
|
Refer to Appendix for
reconciliation of non-GAAP measures
|
(3)
|
Efficiency ratio is
calculated as non-interest expense as a percentage of net interest
income and non-interest income
|
(4)
|
Commercial real estate
includes only non-owner occupied and construction loans as a
percentage of Bank capital
|
(5)
|
Construction loans as a
percentage of Bank capital
|
MainStreet Bancshares,
Inc
Unaudited Reconciliation of Certain Non-GAAP Financial
Measures (Dollars In thousands)
|
|
|
|
For the three months
ended March
31,
|
|
|
|
2024
|
|
|
2023
|
|
Net interest margin
(FTE)
|
|
|
|
|
|
|
|
|
Net interest income
(GAAP)
|
|
$
|
15,373
|
|
|
$
|
21,091
|
|
FTE adjustment on
tax-exempt securities
|
|
|
72
|
|
|
|
70
|
|
Net interest income
(FTE) (non-GAAP)
|
|
|
15,445
|
|
|
|
21,161
|
|
|
|
|
|
|
|
|
|
|
Average interest
earning assets
|
|
|
1,914,175
|
|
|
|
1,813,967
|
|
Net interest margin
(GAAP)
|
|
|
3.22
|
%
|
|
|
4.72
|
%
|
Net interest margin
(FTE) (non-GAAP)
|
|
|
3.24
|
%
|
|
|
4.73
|
%
|
|
|
|
For the three months
ended March
31,
|
|
|
|
2024
|
|
|
2023
|
|
Yield on earning
assets (FTE)
|
|
|
|
|
|
|
|
|
Total interest
income
|
|
$
|
32,374
|
|
|
$
|
28,645
|
|
FTE adjustment on
tax-exempt securities
|
|
|
72
|
|
|
|
70
|
|
Total interest income
(FTE) (non-GAAP)
|
|
|
32,446
|
|
|
|
28,715
|
|
|
|
|
|
|
|
|
|
|
Average interest
earning assets
|
|
|
1,914,175
|
|
|
|
1,813,967
|
|
Yield on earning assets
(GAAP)
|
|
|
6.78
|
%
|
|
|
6.40
|
%
|
Yield on earning assets
(FTE) (non-GAAP)
|
|
|
6.80
|
%
|
|
|
6.42
|
%
|
|
|
|
For the three months
ended
March 31,
|
|
|
|
2024
|
|
|
2023
|
|
Net interest spread
(FTE)
|
|
|
|
|
|
|
|
|
Yield on earning assets
(GAAP)
|
|
|
6.78
|
%
|
|
|
6.40
|
%
|
Yield on earning assets
(FTE) (non-GAAP)
|
|
|
6.80
|
%
|
|
|
6.42
|
%
|
|
|
|
|
|
|
|
|
|
Yield on
interest-bearing liabilities
|
|
|
4.81
|
%
|
|
|
2.58
|
%
|
Net interest spread
(GAAP)
|
|
|
1.97
|
%
|
|
|
3.82
|
%
|
Net interest spread
(FTE) (non-GAAP)
|
|
|
1.99
|
%
|
|
|
3.84
|
%
|
|
|
|
As of March
31,
|
|
|
|
2024
|
|
|
2023
|
|
Tangible common
stockholders' equity
|
|
|
|
|
|
|
|
|
Total stockholders'
equity (GAAP)
|
|
$
|
223,121
|
|
|
$
|
204,988
|
|
Less: intangible
assets
|
|
|
(15,691)
|
|
|
|
(10,559)
|
|
Tangible stockholders'
equity (non-GAAP)
|
|
|
207,430
|
|
|
|
194,429
|
|
Less: preferred
stock
|
|
|
(27,263)
|
|
|
|
(27,263)
|
|
Tangible common
stockholders' equity (non-GAAP)
|
|
|
180,167
|
|
|
|
167,166
|
|
|
|
|
|
|
|
|
|
|
Common shares
outstanding
|
|
|
7,614,090
|
|
|
|
7,524,277
|
|
Tangible book value per
common share (non-GAAP)
|
|
$
|
23.66
|
|
|
$
|
22.22
|
|
|
|
|
As of March
31,
|
|
|
|
2024
|
|
|
2023
|
|
Total tangible
assets
|
|
|
|
|
|
|
|
|
Total assets
(GAAP)
|
|
$
|
2,070,015
|
|
|
$
|
2,055,008
|
|
Less: intangible
assets
|
|
|
(15,691)
|
|
|
|
(10,559)
|
|
Total tangible assets
(non-GAAP)
|
|
|
2,054,324
|
|
|
|
2,044,449
|
|
|
|
|
For the three months
ended March
31,
|
|
|
|
2024
|
|
|
2023
|
|
Average tangible
stockholders' equity
|
|
|
|
|
|
|
|
|
Total average
stockholders' equity (GAAP)
|
|
$
|
222,100
|
|
|
$
|
201,603
|
|
Less: average
intangible assets
|
|
|
(15,078)
|
|
|
|
(9,879)
|
|
Total average tangible
stockholders' equity (non-GAAP)
|
|
|
207,022
|
|
|
|
191,724
|
|
|
|
|
For the three months
ended March
31,
|
|
|
|
2024
|
|
|
2023
|
|
Average tangible
assets
|
|
|
|
|
|
|
|
|
Total average assets
(GAAP)
|
|
$
|
2,037,469
|
|
|
$
|
1,885,671
|
|
Less: average
intangible assets
|
|
|
(15,078)
|
|
|
|
(9,879)
|
|
Total average tangible
assets (non-GAAP)
|
|
|
2,022,391
|
|
|
|
1,875,792
|
|
Contact:
Debra Cope
Director of Corporate Communications
Desk (703) 481-4599
Mobile (202) 468-3184
View original content to download
multimedia:https://www.prnewswire.com/news-releases/mainstreet-bancshares-inc-reports-a-profitable-first-quarter-302122996.html
SOURCE MainStreet Bancshares, Inc.