Southern States Bancshares, Inc. Announces First Quarter 2025 Financial Results

Author's Avatar
6 days ago

First Quarter 2025 Performance and Operational Highlights

  • Net income of $10.4 million, or $1.03 per diluted share
  • Core net income(1) of $10.3 million, or $1.03 per diluted share(1)
  • Pretax pre-provision core net income(1) of $14.2 million
  • Net interest income of $24.9 million, a decrease of $171,000 from the prior quarter
  • Net interest margin (“NIM”) of 3.75%, up 9 basis points from the prior quarter
  • Return on average assets (“ROAA”) of 1.48%; return on average stockholders’ equity (“ROAE”) of 14.67%; and return on average tangible common equity (“ROATCE”)(1) of 17.19%
  • Core ROAA(1) of 1.47%; and core ROATCE(1) of 17.16%
  • Efficiency ratio of 46.42%
  • Linked-quarter loans grew 6.1% annualized
  • Linked-quarter deposits grew 2.4% annualized

(1) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.

ANNISTON, Ala., April 21, 2025 (GLOBE NEWSWIRE) -- Southern States Bancshares, Inc. ( SSBK) (“Southern States” or the “Company”), the holding company for Southern States Bank, an Alabama state-chartered commercial bank (the “Bank”), today reported net income of $10.4 million, or $1.03 diluted earnings per share, for the first quarter of 2025. This compares to net income of $11.2 million, or $1.11 diluted earnings per share, for the fourth quarter of 2024, and net income of $8.1 million, or $0.90 diluted earnings per share, for the first quarter of 2024. The Company reported core net income of $10.3 million, or $1.03 diluted core earnings per share, for the first quarter of 2025. This compares to core net income of $10.5 million, or $1.04 diluted core earnings per share, for the fourth quarter of 2024, and core net income of $8.1 million, or $0.90 diluted core earnings per share, for the first quarter of 2024 (see “Reconciliation of Non-GAAP Financial Measures”).

As previously disclosed on March 31, 2024, FB Financial Corporation, the parent company of FirstBank, and Southern States, jointly announced their entry into a definitive merger agreement pursuant to which Southern States will be merged with and into FB Financial (the “Merger”).

CEO Commentary
Mark Chambers, President and Chief Executive Officer said, “In the first quarter, we reported net income of $10.4 million and diluted EPS of $1.03, which was supported by a 9 basis point improvement in net interest margin and lower noninterest expense. We're particularly encouraged by the continued improvement in our deposit costs and the exceptionally low level of non-performing loans, which reflects our prudent credit culture and strong risk management."
“We are embarking on an exciting new chapter for our bank, our customers, our employees and the communities we proudly serve. Joining forces with Nashville-based FB Financial, which has $13 billion in total assets and operates as FirstBank, is an ideal combination. We are culturally aligned in our customer-centric philosophy. We are geographically committed to serving vibrant communities in the South, which now includes Tennessee, Kentucky, Alabama, and Georgia. This merger allows us to expand our capabilities, enhance the customer experience, and continue delivering the trusted, relationship-based banking our clients have come to expect. While our name may change, our commitment to our customers and communities remains stronger than ever.”
Net Interest Income and Net Interest Margin
Three Months Ended% Change March 31, 2025 vs.
March 31, 2025December 31, 2024March 31, 2024December 31, 2024March 31, 2024
(Dollars in thousands)
Average interest-earning assets$2,690,714$2,722,907$2,336,369(1.2) %15.2%
Net interest income$24,879$25,050$20,839(0.7) %19.4%
Net interest margin3.75%3.66%3.59%9 bps16 bps

Net interest income for the first quarter of 2025 was $24.9 million, a decrease of 0.7% from $25.1 million for the fourth quarter of 2024. The decrease was primarily driven by a lower yield on interest-earning assets resulting from lower interest rates on loans and a reduction in other interest-earning assets earning lower interest rates, which was significantly offset by a lower cost of interest-bearing deposits primarily resulting from lower interest rates.

Relative to the first quarter of 2024, net interest income increased $4.0 million, or 19.4%. The increase was mainly driven by significant organic growth, coupled with the acquisition of Century Bank on July 31, 2024.

Net interest margin for the first quarter of 2025 was 3.75%, compared to 3.66% for the fourth quarter of 2024. The increase was primarily due to a reduction in earning assets, coupled with cost savings attributed to calls and repayments at maturity on higher-cost brokered deposits.

Relative to the first quarter of 2024, net interest margin increased from 3.59% to 3.75%. The increase in the margin was primarily the result of a decrease in interest rates paid on interest-bearing deposits. The acquisition of Century Bank resulted in a positive impact to the net interest margin, helping to reduce the cost of interest-bearing liabilities.

Noninterest Income
Three Months Ended% Change March 31, 2025 vs.
March 31, 2025December 31, 2024March 31, 2024December 31, 2024March 31, 2024
(Dollars in thousands)
Service charges on deposit accounts$564$565$463(0.2) %21.8%
Swap (expenses) fees(3)1715(117.6) %(120.0) %
SBA/USDA fees408964(55.1) %(37.5) %
Mortgage origination fees80559645.5 %(16.7) %
Net gain (loss) on securities2325(12)(8.0) %291.7 %
Employee retention credit (“ERC”)1,154N/AN/A
Other operating income9491,085642(12.5) %47.8%
Total noninterest income$1,653$2,990$1,268(44.7) %30.4%

Noninterest income for the first quarter of 2025 was $1.7 million, a decrease of 44.7% from $3.0 million for the fourth quarter of 2024. The Company applied for the Voluntary Disclosure Program (“VDP”) associated with the ERC program during the third quarter of 2023 and received approval during the fourth quarter of 2024. The fourth quarter of 2024 included $1.2 million in ERC as a participant in the program.

Relative to the first quarter of 2024, noninterest income increased 30.4% from $1.3 million. The acquisition of Century Bank on July 31, 2024 contributed to additional noninterest income during the first quarter of 2025.

Noninterest Expense
Three Months Ended% Change March 31, 2025 vs.
March 31, 2025December 31, 2024March 31, 2024December 31, 2024March 31, 2024
(Dollars in thousands)
Salaries and employee benefits$6,924$7,002$6,231(1.1) %11.1%
Equipment and occupancy expenses828851689(2.7) %20.2%
Data processing fees909960643(5.3) %41.4%
Regulatory assessments429441360(2.7) %19.2%
Professional fees related to ERC236N/AN/A
Other operating expenses3,2163,5842,452(10.3) %31.2%
Total noninterest expenses$12,306$13,074$10,375(5.9) %18.6%

Noninterest expense for the first quarter of 2025 was $12.3 million, a decrease of 5.9% from $13.1 million for the fourth quarter of 2024. The fourth quarter of 2024 included professional fees paid to a third party related to ERC, as well as additional expenses related to a nonperforming loan that is in collection, legal fees and fraud/forgery losses, compared to the first quarter of 2025.

Relative to the first quarter of 2024, noninterest expense increased 18.6% from $10.4 million. The acquisition of Century Bank on July 31, 2024 contributed to additional noninterest expense during the first quarter of 2025.

Loans and Credit Quality
Three Months Ended% Change March 31, 2025 vs.
March 31, 2025December 31, 2024March 31, 2024December 31, 2024March 31, 2024
(Dollars in thousands)
Gross loans$2,266,740$2,233,244$1,971,3961.5%15.0%
Unearned income(6,704)(6,675)(6,247)0.4%7.3%
Loans, net of unearned income (“Loans”)2,260,0362,226,5691,965,1491.5%15.0%
Average loans, net of unearned (“Average loans”)$2,235,194$2,205,892$1,916,2881.3%16.6%
Nonperforming loans (“NPL”)$7,175$6,533$3,4469.8%108.2%
Provision for credit losses$775$72$1,236976.4%(37.3) %
Allowance for credit losses (“ACL”)$28,876$28,338$25,1441.9%14.8%
Net charge-offs (recoveries)$237$(205)$470215.6%(49.6) %
NPL to gross loans0.32%0.29%0.17%
Net charge-offs (recoveries) to average loans(1)0.04%(0.04) %0.10%
ACL to loans1.28%1.27%1.28%
(1) Ratio is annualized.

Loans, net of unearned income, were $2.3 billion at March 31, 2025, up $33.5 million from December 31, 2024 and up $294.9 million from March 31, 2024. The linked-quarter increase in loans was attributable to new business growth across our footprint. The year-over-year increase in loans was primarily attributable the new business growth across our footprint, coupled with the acquisition of Century Bank, which resulted in additional loans of $134.0 million at March 31, 2025.

Nonperforming loans totaled $7.2 million, or 0.32% of gross loans, at March 31, 2025, compared with $6.5 million, or 0.29% of gross loans, at December 31, 2024, and $3.4 million, or 0.17% of gross loans, at March 31, 2024. The $642,000 net increase in nonperforming loans in the first quarter was primarily attributable to one significant commercial real estate loan being placed on nonaccrual status. The $3.7 million net increase in nonperforming loans from March 31, 2024 was primarily attributable to one significant commercial and industrial loan and the aforementioned commercial real estate loan being placed on nonaccrual status. These increases were partially offset by a commercial and industrial loan that was charged-off.

The Company recorded a provision for credit losses of $775,000 for the first quarter of 2025, compared to $72,000 for the fourth quarter of 2024. Provision in the first quarter of 2025 was based on loan growth, qualitative economic factors and individually analyzed loans.

Net charge-offs for the first quarter of 2025 were $237,000, or 0.04% of average loans on an annualized basis, compared to net recoveries of $205,000, or (0.04)% of average loans on an annualized basis, for the fourth quarter of 2024, and net charge-offs of $470,000, or 0.10% of average loans on an annualized basis, for the first quarter of 2024. The net charge-offs recorded during the first quarter of 2025 were substantially related to a commercial and industrial loan. The net recoveries received in the fourth quarter of 2024 were primarily related to a pool of consumer loans charged-off in the third quarter of 2024. The net charge-offs recorded during the first quarter of 2024 were substantially related to a partial charge-off of the aforementioned pool of consumer loans.

The Company’s allowance for credit losses was 1.28% of total loans and 402.45% of nonperforming loans at March 31, 2025, compared with 1.27% of total loans and 433.77% of nonperforming loans at December 31, 2024. Allowance for credit losses on unfunded commitments was $1.4 million at March 31, 2025.

Deposits
Three Months Ended% Change March 31, 2025 vs.
March 31, 2025December 31, 2024March 31, 2024December 31, 2024March 31, 2024
(Dollars in thousands)
Noninterest-bearing deposits$533,220$575,357$416,704(7.3) %28.0%
Interest-bearing deposits1,892,4111,835,9401,693,0943.1%11.8%
Total deposits$2,425,631$2,411,297$2,109,7980.6%15.0%
Uninsured deposits$760,379$760,141$610,122%24.6%
Uninsured deposits to total deposits and accrued interest on deposits31.33%31.50%28.92%
Noninterest deposits to total deposits21.98%23.86%19.75%

Total deposits were $2.4 billion at March 31, 2025, $2.4 billion at December 31, 2024 and $2.1 billion at March 31, 2024. The $14.3 million increase in total deposits in the first quarter was primarily due to an increase of $56.5 million in interest-bearing deposits, which includes a $12.5 million increase in brokered deposits, partially offset by a $42.1 million decrease in noninterest-bearing deposits. Total brokered deposits were $162.5 million at March 31, 2025, compared to $150.0 million at December 31, 2024.

Capital
March 31,
2025
December 31,
2024
March 31,
2024
CompanyBankCompanyBankCompanyBank
Tier 1 capital ratio to average assets9.14%11.99%8.67%11.45%8.79%11.67%
Risk-based capital ratios:
Common equity tier 1 (“CET1”) capital ratio10.18%13.35%9.84%12.99%9.39%12.47%
Tier 1 capital ratio10.18%13.35%9.84%12.99%9.39%12.47%
Total capital ratio15.06%14.55%14.73%14.18%14.42%13.63%

As of March 31, 2025, total stockholders’ equity was $290.2 million, up from $279.9 million at December 31, 2024. The increase of $10.3 million was substantially due to earnings growth.

About Southern States Bancshares, Inc.

Headquartered in Anniston, Alabama, Southern States Bancshares, Inc. is a bank holding company that operates primarily through its wholly-owned subsidiary, Southern States Bank. The Bank is a full service community banking institution, which offers an array of deposit, loan and other banking-related products and services to businesses and individuals in its communities. The Bank operates 15 branches in Alabama and Georgia and two loan production offices in Atlanta.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the federal securities laws, which reflect our current expectations and beliefs with respect to, among other things, future events and our financial performance. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. This may be especially true given recent events and trends in the banking industry and the pending Merger. Although we believe that the expectations reflected in such forward-looking statements are reasonable as of the dates made, we cannot give any assurance that such expectations will prove correct and actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements are set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 under the section entitled “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors”. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict.

These statements are often, but not always, made through the use of words or phrases such as “may,” “can,” “should,” “could,” “to be,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “likely,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “target,” “project,” “would” and “outlook,” or the negative version of those words or other similar words or phrases of a future or forward-looking nature. Forward-looking statements appear in a number of places in this press release and may include statements about our acquisition of Century Bank of Georgia, business strategy and prospects for growth, operations, ability to pay dividends, competition, regulation and general economic conditions.

Contact Information
Lynn JoyceMargaret Boyce
(205) 820-8065(310) 622-8247
[email protected][email protected]


SELECT FINANCIAL DATA
(Dollars in thousands, except share and per share amounts)
Three Months Ended
March 31, 2025December 31,
2024
March 31, 2024
Results of Operations
Interest income$43,164$44,977$38,736
Interest expense18,28519,92717,897
Net interest income24,87925,05020,839
Provision for credit losses775721,236
Net interest income after provision24,10424,97819,603
Noninterest income1,6532,9901,268
Noninterest expense12,30613,07410,375
Income tax expense3,1003,6962,377
Net income$10,351$11,198$8,119
Core net income(1)$10,334$10,484$8,128
Share and Per Share Data
Shares issued and outstanding9,922,1809,889,2608,894,794
Weighted average shares outstanding:
Basic9,979,1209,940,2218,913,477
Diluted10,072,32910,061,7359,043,122
Earnings per share:
Basic$1.04$1.13$0.91
Diluted1.031.110.90
Core - diluted(1)1.031.040.90
Book value per share29.2528.3025.06
Tangible book value per share(1)25.0424.0423.07
Cash dividends per common share0.090.090.09
Performance and Financial Ratios
ROAA1.48%1.55%1.33%
ROAE14.67%16.13%14.87%
Core ROAA(1)1.47%1.45%1.34%
ROATCE(1)17.19%18.87%16.17%
Core ROATCE(1)17.16%17.67%16.19%
NIM3.75%3.66%3.59%
NIM - FTE(1)3.76%3.67%3.60%
Net interest spread2.76%2.64%2.63%
Yield on loans6.93%7.03%7.06%
Yield on interest-earning assets6.51%6.57%6.67%
Cost of interest-bearing liabilities3.75%3.93%4.04%
Cost of funds(2)2.93%3.09%3.27%
Cost of interest-bearing deposits3.64%3.83%3.92%
Cost of total deposits2.80%2.96%3.12%
Noninterest deposits to total deposits21.98%23.86%19.75%
Core deposits to total deposits87.75%87.90%81.45%
Uninsured deposits to total deposits and accrued interest on deposits31.33%31.50%28.92%
Total loans to total deposits93.17%92.34%93.14%
Efficiency ratio46.42%46.67%46.90%
Core efficiency ratio(1)46.42%47.78%46.90%

(1) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(2) Includes total interest-bearing liabilities and noninterest deposits.

SELECT FINANCIAL DATA
(Dollars in thousands)
Three Months Ended
March 31, 2025December 31,
2024
March 31, 2024
Financial Condition (ending)
Total loans$2,260,036$2,226,569$1,965,149
Total securities218,544216,481197,006
Total assets2,851,1452,848,2542,510,975
Total noninterest bearing deposits533,220575,357416,704
Total core deposits(1)2,128,4222,119,4911,718,333
Total deposits2,425,6312,411,2972,109,798
Total borrowings111,382131,224146,773
Total liabilities2,560,9612,568,3652,288,094
Total shareholders’ equity290,184279,889222,881
Financial Condition (average)
Total loans$2,235,194$2,205,892$1,916,288
Total securities228,396228,213208,954
Total other interest-earning assets227,124288,802211,127
Total interest-bearing assets2,690,7142,722,9072,336,369
Total assets2,841,5132,875,9812,447,278
Total noninterest-bearing deposits552,746552,898416,141
Total interest-bearing deposits1,861,3871,893,9061,633,307
Total deposits2,414,1332,446,8042,049,448
Total borrowings113,728121,356148,771
Total interest-bearing liabilities1,975,1152,015,2621,782,078
Total shareholders’ equity286,126276,250219,622
Asset Quality
Nonperforming loans$7,175$6,533$3,446
Other real estate owned (“OREO”)$$$33
Nonperforming assets (“NPA”)$7,175$6,533$3,479
Net charge-offs (recoveries) to average loans(2)0.04%(0.04)%0.10%
Provision for credit losses to average loans(2)0.14%0.01%0.26%
ACL to loans1.28%1.27%1.28%
ACL to gross loans1.27%1.27%1.28%
ACL to NPL402.45%433.77%729.66%
NPL to loans0.32%0.29%0.18%
NPL to gross loans0.32%0.29%0.17%
NPA to gross loans and OREO0.32%0.29%0.18%
NPA to total assets0.25%0.23%0.14%
Regulatory and Other Capital Ratios
Total shareholders’ equity to total assets10.18%9.83%8.88%
Tangible common equity to tangible assets(3)8.84%8.47%8.23%
Tier 1 capital ratio to average assets9.14%8.67%8.79%
Risk-based capital ratios:
CET1 capital ratio10.18%9.84%9.39%
Tier 1 capital ratio10.18%9.84%9.39%
Total capital ratio15.06%14.73%14.42%

(1) We define core deposits as total deposits excluding brokered deposits and time deposits greater than $250,000.
(2) Ratio is annualized.
(3) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands)
March 31,
2025
December 31,
2024
March 31,
2024
(Unaudited)(Audited)(Unaudited)
Assets
Cash and due from banks$25,555$27,321$20,470
Interest-bearing deposits in banks127,430153,833129,917
Federal funds sold76,39079,08086,736
Total cash and cash equivalents229,375260,234237,123
Securities available for sale, at fair value198,938196,870177,379
Securities held to maturity, at amortized cost19,60619,61119,627
Other equity securities, at fair value2,7543,6973,638
Restricted equity securities, at cost4,4084,4415,108
Loans held for sale1,236404425
Loans, net of unearned income2,260,0362,226,5691,965,149
Less allowance for credit losses28,87628,33825,144
Loans, net2,231,1602,198,2311,940,005
Premises and equipment, net31,72832,04826,262
Accrued interest receivable10,43210,1119,561
Bank owned life insurance39,69839,43130,075
Annuities16,79416,77215,939
Foreclosed assets33
Goodwill33,17633,17616,862
Core deposit intangible8,5398,939817
Other assets23,30124,28928,121
Total assets$2,851,145$2,848,254$2,510,975
Liabilities and Stockholders' Equity
Liabilities:
Deposits:
Noninterest-bearing$533,220$575,357$416,704
Interest-bearing1,892,4111,835,9401,693,094
Total deposits2,425,6312,411,2972,109,798
Other borrowings17,9797,997
FHLB advances20,00022,00052,000
Subordinated notes91,38291,24586,776
Accrued interest payable1,5852,1721,805
Other liabilities22,36323,67229,718
Total liabilities2,560,9612,568,3652,288,094
Stockholders' equity:
Common stock49,98649,82144,746
Capital surplus107,480106,63779,282
Retained earnings143,530134,075109,838
Accumulated other comprehensive loss(7,503)(7,936)(8,401)
Unvested restricted stock(1,168)(567)(1,030)
Vested restricted stock units(2,141)(2,141)(1,554)
Total stockholders' equity290,184279,889222,881
Total liabilities and stockholders' equity$2,851,145$2,848,254$2,510,975
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share amounts)
Three Months Ended
March 31,
2025
December 31,
2024
March 31,
2024
(Unaudited)(Unaudited)(Unaudited)
Interest income:
Loans, including fees$38,202$38,972$33,628
Taxable securities2,2392,2371,981
Nontaxable securities247248229
Other interest and dividends2,4763,5202,898
Total interest income43,16444,97738,736
Interest expense:
Deposits16,68918,22315,906
Other borrowings1,5961,7041,991
Total interest expense18,28519,92717,897
Net interest income24,87925,05020,839
Provision for credit losses775721,236
Net interest income after provision for credit losses24,10424,97819,603
Noninterest income:
Service charges on deposit accounts564565463
Swap (expenses) fees(3)1715
SBA/USDA fees408964
Mortgage origination fees805596
Net gain (loss) on securities2325(12)
Employee retention credit1,154
Other operating income9491,085642
Total noninterest income1,6532,9901,268
Noninterest expenses:
Salaries and employee benefits6,9247,0026,231
Equipment and occupancy expenses828851689
Data processing fees909960643
Regulatory assessments429441360
Professional fees related to ERC236
Other operating expenses3,2163,5842,452
Total noninterest expenses12,30613,07410,375
Income before income taxes13,45114,89410,496
Income tax expense3,1003,6962,377
Net income$10,351$11,198$8,119
Basic earnings per share$1.04$1.13$0.91
Diluted earnings per share$1.03$1.11$0.90
AVERAGE BALANCE SHEET AND NET INTEREST MARGIN
(Dollars in thousands)
Three Months Ended
March 31,
2025
December 31,
2024
March 31,
2024
Average
Balance
InterestYield/RateAverage
Balance
InterestYield/RateAverage
Balance
InterestYield/Rate
Assets:
Interest-earning assets:
Loans, net of unearned income(1)$2,235,194$38,2026.93%$2,205,892$38,9727.03%$1,916,288$33,6287.06%
Taxable securities181,7882,2394.99%181,4562,2374.90%163,5861,9814.87%
Nontaxable securities46,6082472.15%46,7572482.11%45,3682292.03%
Other interest-earnings assets227,1242,4764.42%288,8023,5204.85%211,1272,8985.52%
Total interest-earning assets$2,690,714$43,1646.51%$2,722,907$44,9776.57%$2,336,369$38,7366.67%
Allowance for credit losses(28,430)(28,280)(24,313)
Noninterest-earning assets179,229181,354135,222
Total Assets$2,841,513$2,875,981$2,447,278
Liabilities and Stockholders’ Equity:
Interest-bearing liabilities:
Interest-bearing transaction accounts95,573200.09%94,039270.12%85,858260.12%
Savings and money market accounts1,120,9989,7653.53%1,112,67910,2793.68%902,3618,8043.92%
Time deposits644,8166,9044.34%687,1887,9174.58%645,0887,0764.41%
FHLB advances20,6442755.40%22,0003005.42%53,1216554.96%
Other borrowings93,0841,3215.76%99,3561,4045.63%95,6501,3365.62%
Total interest-bearing liabilities$1,975,115$18,2853.75%$2,015,262$19,9273.93%$1,782,078$17,8974.04%
Noninterest-bearing liabilities:
Noninterest-bearing deposits$552,746$552,898$416,141
Other liabilities27,52631,57129,437
Total noninterest-bearing liabilities$580,272$584,469$445,578
Stockholders’ Equity286,126276,250219,622
Total Liabilities and Stockholders’ Equity$2,841,513$2,875,981$2,447,278
Net interest income$24,879$25,050$20,839
Net interest spread(2)2.76%2.64%2.63%
Net interest margin(3)3.75%3.66%3.59%
Net interest margin - FTE(4)(5)3.76%3.67%3.60%
Cost of funds(6)2.93%3.09%3.27%
Cost of interest-bearing deposits3.64%3.83%3.92%
Cost of total deposits2.80%2.96%3.12%

(1) Includes nonaccrual loans.
(2) Net interest spread is the difference between interest rates earned on interest earning assets and interest rates paid on interest-bearing liabilities.
(3) Net interest margin is a ratio of net interest income to average interest earning assets for the same period.
(4) Net interest margin - FTE is a ratio of fully-taxable equivalent net interest income to average interest earning assets for the same period. It assumes a 24.0% tax rate.
(5) Refer to “Reconciliation of Non-GAAP Financial Measures”.
(6) Includes total interest-bearing liabilities and noninterest deposits.

LOAN COMPOSITION
(Dollars in thousands)
March 31,
2025
December 31,
2024
March 31,
2024
Amount% of grossAmount% of grossAmount% of gross
Real estate mortgages:
Construction and development$247,26410.9%$238,60310.7%$252,93412.8%
Residential317,99414.0%315,08314.1%238,70212.1%
Commercial1,356,06459.8%1,350,09160.4%1,182,63460.0%
Commercial and industrial333,83114.8%317,88714.3%288,70114.7%
Consumer and other11,5870.5%11,5800.5%8,4250.4%
Gross loans2,266,740100.0%2,233,244100.0%1,971,396100.0%
Unearned income(6,704)(6,675)(6,247)
Loans, net of unearned income2,260,0362,226,5691,965,149
Allowance for credit losses(28,876)(28,338)(25,144)
Loans, net$2,231,160$2,198,231$1,940,005
DEPOSIT COMPOSITION
(Dollars in thousands)
March 31,
2025
December 31,
2024
March 31,
2024
Amount% of totalAmount% of totalAmount% of total
Noninterest-bearing transaction$533,22022.0%$575,35723.8%$416,70419.7%
Interest-bearing transaction1,183,98448.8%1,128,95946.8%974,07946.2%
Savings54,7952.3%52,4722.2%33,9091.6%
Time deposits, $250,000 and under518,95821.4%512,71721.3%584,65827.7%
Time deposits, over $250,000134,6745.5%141,7925.9%100,4484.8%
Total deposits$2,425,631100.0%$2,411,297100.0%$2,109,798100.0%
Nonperfoming Assets
(Dollars in thousands)
March 31,
2025
December 31,
2024
March 31,
2024
Nonaccrual loans$7,175$6,434$3,446
Past due loans 90 days or more and still accruing interest99
Total nonperforming loans7,1756,5333,446
OREO33
Total nonperforming assets$7,175$6,533$3,479
Financial difficulty modification loans– nonaccrual(1)543600675
Financial difficulty modification loans – accruing1,0291,0551,283
Financial difficulty modification loans$1,572$1,655$1,958
Allowance for credit losses$28,876$28,338$25,144
Loans, net of unearned income at the end of the period$2,260,036$2,226,569$1,965,149
Gross loans outstanding at the end of period$2,266,740$2,233,244$1,971,396
Total assets$2,851,145$2,848,254$2,510,975
Allowance for credit losses to nonperforming loans402.45%433.77%729.66%
Nonperforming loans to loans, net of unearned income0.32%0.29%0.18%
Nonperforming loans to gross loans0.32%0.29%0.17%
Nonperforming assets to gross loans and OREO0.32%0.29%0.18%
Nonperforming assets to total assets0.25%0.23%0.14%
Nonaccrual loans by category:
Real estate mortgages:
Construction & Development$403$415$
Residential Mortgages758559246
Commercial Real Estate Mortgages2,6942,0972,422
Commercial & Industrial3,3203,363778
Consumer and other
Total$7,175$6,434$3,446

(1) Financial difficulty modification loans are excluded from nonperforming loans unless they otherwise meet the definition of nonaccrual loans or are more than 90 days past due.

Allowance for Credit Losses
(Dollars in thousands)
Three Months Ended
March 31, 2025December 31,
2024
March 31, 2024
Average loans, net of unearned income$2,235,194$2,205,892$1,916,288
Loans, net of unearned income2,260,0362,226,5691,965,149
Gross loans2,266,7402,233,2441,971,396
Allowance for credit losses at beginning of the period28,33828,06124,378
Charge-offs:
Construction and development
Residential11
Commercial27
Commercial and industrial331442
Consumer and other215
Total charge-offs333495
Recoveries:
Construction and development
Residential678
Commercial
Commercial and industrial8919616
Consumer and other121
Total recoveries9620525
Net charge-offs (recoveries)$237$(205)$470
Provision for credit losses$775$72$1,236
Balance at end of the period$28,876$28,338$25,144
Allowance for credit losses on unfunded commitments at beginning of the period$1,405$1,405$1,239
Provision for credit losses on unfunded commitments49
Balance at the end of the period$1,405$1,405$1,288
Allowance to loans, net of unearned income1.28%1.27%1.28%
Allowance to gross loans1.27%1.27%1.28%
Net charge-offs (recoveries) to average loans, net of unearned income(1)0.04%(0.04) %0.10%
Provision for credit losses to average loans, net of unearned income(1)0.14%0.01%0.26%

(1) Ratio is annualized.

Reconciliation of Non-GAAP Financial Measures

In addition to reporting GAAP results, the Company reports non-GAAP financial measures in this earnings release and other disclosures. Our management believes that these non-GAAP financial measures and the information they provide are useful to investors since these measures permit investors to view our performance using the same tools that our management uses to evaluate our performance. While we believe that these non-GAAP financial measures are useful in evaluating our performance, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ from similar measures presented by other companies.

The following table provides a reconciliation of the non-GAAP financial measures to their most directly comparable financial measure presented in accordance with GAAP.

Reconciliation of Non-GAAP Financial Measures
(Dollars in thousands, except share and per share amounts
Three Months Ended
March 31, 2025December 31,
2024
March 31, 2024
Net income$10,351$11,198$8,119
Add: Professional fees related to ERC236
Add: Net OREO gains3
Less: Employee retention related revenue1,154
Less: Net gain (loss) on securities2325(12)
Less: Tax effect(6)(226)3
Core net income$10,334$10,484$8,128
Average assets$2,841,513$2,875,981$2,447,278
Core return on average assets1.47%1.45%1.34%
Net income$10,351$11,198$8,119
Add: Professional fees related to ERC236
Add: Net OREO gains3
Add: Provision for credit losses775721,236
Less: Employee retention related revenue1,154
Less: Net gain (loss) on securities2325(12)
Add: Income taxes3,1003,6962,377
Pretax pre-provision core net income$14,203$14,026$11,744
Average assets$2,841,513$2,875,981$2,447,278
Pretax pre-provision core return on average assets2.03%1.94%1.93%
Net interest income$24,879$25,050$20,839
Add: Fully-taxable equivalent adjustments(1)626673
Net interest income - FTE$24,941$25,116$20,912
Net interest margin3.75%3.66%3.59%
Effect of fully-taxable equivalent adjustments(1)0.01%0.01%0.01%
Net interest margin - FTE3.76%3.67%3.60%
Total stockholders' equity$290,184$279,889$222,881
Less: Intangible assets41,71542,11517,679
Tangible common equity$248,469$237,774$205,202
(1) Assumes a 24.0% tax rate.
Reconciliation of Non-GAAP Financial Measures
(Dollars in thousands, except share and per share amounts
Three Months Ended
March 31, 2025December 31,
2024
March 31, 2024
Core net income$10,334$10,484$8,128
Diluted weighted average shares outstanding10,072,32910,061,7359,043,122
Diluted core earnings per share$1.03$1.04$0.90
Common shares outstanding at year or period end9,922,1809,889,2608,894,794
Tangible book value per share$25.04$24.04$23.07
Total assets at end of period$2,851,145$2,848,254$2,510,975
Less: Intangible assets41,71542,11517,679
Adjusted assets at end of period$2,809,430$2,806,139$2,493,296
Tangible common equity to tangible assets8.84%8.47%8.23%
Total average shareholders equity$286,126$276,250$219,622
Less: Average intangible assets41,95740,17717,730
Average tangible common equity$244,169$236,073$201,892
Net income to common shareholders$10,351$11,198$8,119
Return on average tangible common equity17.19%18.87%16.17%
Average tangible common equity$244,169$236,073$201,892
Core net income$10,334$10,484$8,128
Core return on average tangible common equity17.16%17.67%16.19%
Net interest income$24,879$25,050$20,839
Add: Noninterest income1,6532,9901,268
Less: Employee retention related revenue1,154
Less: Net gain (loss) on securities2325(12)
Operating revenue$26,509$26,861$22,119
Expenses:
Total noninterest expense$12,306$13,074$10,375
Less: Professional fees related to ERC236
Less: Net OREO gains3
Adjusted noninterest expenses$12,306$12,835$10,375
Core efficiency ratio46.42%47.78%46.90%
ti?nf=OTQzNTM4MCM2ODc0MDc5IzIyMTAxMDA=
Southern-States-Bancshares-Inc.png