Shore Bancshares, Inc. Reports 2025 Fourth Quarter and Annual Results
Rhea-AI Summary
Shore Bancshares (NASDAQ: SHBI) reported Q4 2025 net income of $15.9 million ($0.48 diluted) and full-year net income of $59.5 million versus $43.9 million in 2024. Key operating metrics: ROAA 1.02%, NIM 3.43%, total assets $6.26 billion, and book value per share $17.65 at December 31, 2025.
Asset quality weakened: nonperforming assets rose to 0.69% and classified assets to 0.96%. Allowance for credit losses was $58.8 million (1.20% of loans). Efficiency ratio improved to 60.06% for Q4 2025.
Positive
- Q4 net income of $15.9 million (Q4 2025)
- Full-year net income of $59.5 million in 2025
- NIM increased to 3.43% in Q4 2025
- Book value per share rose to $17.65 at 12/31/2025
- Efficiency ratio improved to 60.06% in Q4 2025
- Total assets of $6.26 billion at 12/31/2025
Negative
- Nonperforming assets increased to 0.69% of assets at 12/31/2025
- Classified assets rose to 0.96% of assets at 12/31/2025
- Allowance for credit losses $58.8 million represented 1.20% of loans
- Q4 charge-off of $2.6 million in office CRE portfolio
Key Figures
Market Reality Check
Peers on Argus
SHBI gained 0.6% with mixed peer moves: BHB, FMNB, WASH up modestly, while HONE and GNTY declined. This points to a stock-specific response to earnings rather than a broad sector swing.
Historical Context
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Nov 13 | Debt capital raise | Neutral | -0.8% | Completed $60M subordinated notes offering to support Tier 2 capital and refinancing. |
| Nov 03 | Dividend declaration | Positive | +0.5% | Announced $0.12 per share quarterly dividend to common stockholders. |
| Oct 23 | Quarterly earnings | Neutral | -0.9% | Reported Q3 2025 results with higher NII and NIM but rising nonperforming assets. |
| Aug 01 | Dividend declaration | Positive | +1.1% | Declared regular $0.12 per share dividend, underscoring ongoing cash returns. |
Recent history shows mild positive reactions to dividend declarations and modest pressure around capital actions and detailed earnings reports, suggesting investors balance income appeal with credit and capital considerations.
Over the past several months, Shore Bancshares reported Q3 2025 results on Oct 23, 2025, showing growing net interest income but emerging asset quality stress. It subsequently maintained shareholder returns with recurring $0.12 quarterly dividends announced on Aug 1, 2025 and Nov 3, 2025. On Nov 13, 2025, the company completed a $60.0M subordinated notes offering to bolster regulatory capital and refinance debt. Today’s Q4 and full-year 2025 report extends that narrative of improving profitability alongside tighter focus on credit quality and capital.
Market Pulse Summary
This announcement highlights stronger core profitability, with Q4 net income of $15.9M, full-year 2025 net income of $59.5M, ROAA at 1.02%, and NIM at 3.43%. At the same time, nonperforming assets increased to 0.69% of total assets and substandard loans rose, reflecting heightened credit risk, particularly in commercial real estate. Investors may track trends in the office CRE portfolio, charge-offs, and the allowance for credit losses alongside ongoing efficiency gains and balance sheet growth to gauge future risk–reward.
Key Terms
net interest margin financial
nonperforming assets financial
Tier 1 Capital financial
net charge-offs financial
subordinated debt financial
AI-generated analysis. Not financial advice.
Fourth Quarter and Full-Year 2025 Highlights
- Net Income – Net income for the fourth quarter of 2025 increased
to$1.5 million from$15.9 million in the third quarter of 2025. Net income increased primarily due to higher net interest income of$14.3 million and higher noninterest income of$1.8 million driven by one-time insurance proceeds, partially offset by higher noninterest expense of$966 thousand . Net income for the year ended December 31, 2025 was$1.1 million , compared to$59.5 million for the year ended December 31, 2024. The annual increase was primarily driven by an increase in net interest income due to loans repricing favorably, coupled with lower cost of deposits during the period. The favorable changes were offset by a higher provision for loan losses, driven by increased charge-offs in 2025.$43.9 million - Return on Average Assets ("ROAA") – The Company reported ROAA of
1.02% for the fourth quarter of 2025, compared to0.95% for the third quarter of 2025 and0.86% for the fourth quarter of 2024. Non-U.S. generally accepted accounting principles ("GAAP") adjusted ROAA([1]) was1.11% for the fourth quarter of 2025, compared to1.05% for the third quarter of 2025 and0.94% for the fourth quarter of 2024. - Net Interest Margin ("NIM") – Net interest income for the fourth quarter of 2025 increased
to$1.8 million compared to the third quarter of 2025. NIM increased 1 basis point ("bps") to$50.4 million 3.43% during the fourth quarter of 2025 compared to the third quarter of 2025. NIM excluding accretion(1) increased for the comparable periods from3.22% to3.24% . Excluding accretion interest, loan yields increased 2 bps and funding costs decreased 4 bps for the comparable periods. Net interest income increased due to modest loan growth and higher yields on investments, coupled with a lower cost of deposits. These favorable changes were partially offset by lower yields on interest-bearing deposits with other institutions. - Book Value per Share – Book value per share increased to
at December 31, 2025 from$17.65 at September 30, 2025 and$17.27 at December 31, 2024.$16.23 - Asset Quality – Nonperforming assets were
0.69% of total assets at December 31, 2025, an increase from0.45% at September 30, 2025 and0.40% at December 31, 2024. Classified assets were0.96% of total assets at December 31, 2025, an increase when compared to0.83% at September 30, 2025 and0.45% at December 31, 2024. The allowance for credit losses ("ACL") was at December 31, 2025, compared to$58.8 million at September 30, 2025 and$59.6 million at December 31, 2024. The ACL as a percentage of loans decreased to$57.9 million 1.20% at December 31, 2025, compared to1.22% at September 30, 2025 and1.21% at December 31, 2024. - Operating Leverage – The efficiency ratio for the fourth quarter of 2025 was
60.06% compared to61.00% in the third quarter of 2025 and64.21% for the fourth quarter of 2024. The non-GAAP efficiency ratio(1), which excludes amortization of intangibles was56.59% for the fourth quarter of 2025, compared to57.30% for the third quarter of 2025 and60.28% for the fourth quarter of 2024. Management anticipates ongoing expense management of professional services and technology investments will result in continued improvements in operating leverage over time.
"Our fourth-quarter and full year results underscore the strength and momentum of the bank," stated James ("Jimmy") Burke, President and Chief Executive Officer. "We delivered meaningful quarterly and annual improvements in net income, net interest income, ROAA, and NIM, while controlling expenses and driving operating leverage. Nonperforming and classified assets have increased but overall asset quality remains solid and is supported by strong collateral and reserves.
As we enter 2026, we remain confident in our ability to strengthen core profitability and deliver sustainable long‑term value for our shareholders."
Balance Sheet Review
Total assets were
Non-owner occupied commercial real estate ("CRE") loans were
CRE loans (excluding land and construction) at December 31, 2025 were
December 31, 2025 | ||||||||||||
Owner Occupied | Non-Owner Occupied | |||||||||||
($ in thousands) | Average LTV(1) | Average Loan Size | Loan Balance(2) | Average LTV(1) | Average Loan Size | Loan Balance(2) | ||||||
Office, medical | 42.28 % | $ 594 | $ 30,300 | 49.55 % | $ 1,796 | $ 98,803 | ||||||
Office, govt. or govt. contractor | 52.80 | 590 | 4,722 | 56.41 | 2,924 | 46,780 | ||||||
Office, other | 47.74 | 472 | 88,800 | 47.17 | 1,342 | 216,114 | ||||||
Office, total | 46.80 | 501 | 123,822 | 48.35 | 1,559 | 361,697 | ||||||
Retail | 49.74 | 596 | 64,988 | 48.36 | 2,595 | 485,267 | ||||||
Multi-family (5+ units) | — | — | — | 54.30 | 2,367 | 262,788 | ||||||
Hotel/motel | — | — | — | 44.03 | 4,088 | 196,211 | ||||||
Industrial/warehouse | 46.88 | 657 | 94,538 | 48.13 | 1,472 | 189,937 | ||||||
Commercial-improved | 42.04 | 1,186 | 217,092 | 49.36 | 1,274 | 156,753 | ||||||
Marine/boat slips | 30.58 | 1,493 | 38,812 | 36.85 | 1,484 | 7,421 | ||||||
Restaurant | 48.38 | 985 | 55,149 | 49.58 | 1,039 | 43,635 | ||||||
Church | 34.37 | 878 | 59,690 | 13.26 | 2,368 | 2,368 | ||||||
Land/lot loans | 46.47 | 582 | 1,164 | 49.68 | 1,339 | 1,339 | ||||||
Other | 40.20 | 1,420 | 149,429 | 40.85 | 1,272 | 131,896 | ||||||
Total CRE loans, gross | 43.61 | 843 | $ 804,684 | 47.68 | 1,886 | $ 1,839,312 | ||||||
(1) | Loan-to-value ("LTV") is determined based on latest available appraisal against current bank owned principal. Loans without an updated appraisal utilized the original transaction value. |
(2) | Loan balance includes deferred fees and costs. |
The office CRE loan portfolio, which includes owner occupied and non-owner occupied CRE loans, was
The 481 loans in the office CRE portfolio at December 31, 2025 had an average loan size of
LTV Range ($ in thousands) | Loan Count | Loan Balance | % of Office CRE | |||
Less than or equal to | 244 | $ 170,536 | 35.0 % | |||
Greater than | 73 | 114,510 | 23.6 | |||
Greater than | 92 | 149,203 | 30.7 | |||
Greater than | 58 | 42,608 | 8.8 | |||
Greater than | 14 | 9,083 | 1.9 | |||
Total | 481 | $ 485,940 | 100.0 % |
There were 17 office CRE loans with balances greater than
Nonperforming assets were
Total deposits increased
Total funding, which includes customer deposits, Federal Home Loan Bank ("FHLB") advances and brokered deposits was
Uninsured deposits were
Total stockholders' equity increased
Review of Quarterly Financial Results
Net interest income was
The Company's NIM increased to
The provision for credit losses was
Total noninterest income for the fourth quarter of 2025 was
Total noninterest expense of
The efficiency ratio for the fourth quarter of 2025 when compared to the third quarter of 2025 and the fourth quarter of 2024 was
Review of Full-Year Financial Results
Net interest income for the year ended December 31, 2025 was
The Company's NIM increased from
The provision for credit losses for the year ended December 31, 2025 and 2024 was
Total noninterest income for the year ended December 31, 2025 increased
Total noninterest expense for the year ended December 31, 2025 decreased
The efficiency ratio for the year ended December 31, 2025 was
Dividend Schedule
Beginning this quarter, the Company's Board of Directors will consider regular dividend declarations in February, May, August and November, with dividends, when declared, payable in March, June, September and December, which is one month later than in the past.
Shore Bancshares Information
Shore Bancshares is a financial holding company headquartered in
Forward-Looking Statements
This news release may contain statements relating to future events or our future results that are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as "believe," "expect," "anticipate," "plan," "estimate," "intend," "potential," "target," "plan," "goal," or words of similar meaning, or future or conditional verbs such as "could," "would," or "may." Forward-looking statements include statements of our goals, intentions, or expectations; statements regarding our business plans, prospects, growth, or operating strategies; statements regarding the quality of our loan and investment portfolios; and estimates of our risks and future costs and benefits.
Forward-looking statements are not a guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. The factors that could cause actual results to differ materially from those expressed in such forward-looking statements include, but are not limited to, the following: local, regional and global business, economic and political conditions and geopolitical events; changes in laws, rules and regulatory requirements, including capital and liquidity requirements; changes in consumer and business confidence, investor sentiment, and consumer spending and savings behavior; changes in the level of inflation; changes in monetary and fiscal policies; changes in trade policies, including the imposition of tariffs and retaliatory responses; changes in the demand for loans, deposits, and other financial services that we provide; the possibility that future credit losses may be higher than currently expected; changes in FDIC assessments; changes in the interest rate environment; changes in income tax laws and regulations; our ability to manage effectively our capital and liquidity; the ability to realize benefits and cost savings from, and limit any unexpected liabilities associated with, any business combinations; changes in credit ratings assigned to us; competitive pressures among financial services companies; technology changes instituted by us, our counterparties, or competitors; the ability to attract, develop, and retain qualified employees; change in federal government enforcement of federal laws affecting the cannabis industry; our ability to maintain the security of our financial, accounting, technology, data processing and other operational systems and facilities; our ability to effectively defend ourselves against cyber-attacks and other attempts by unauthorized parties to access our information or information of our customers or to disrupt our systems; our ability to withstand disruptions that may be caused by any failure of our operational systems or those of third parties; our ability to control expenses; the impact of changes in accounting policies, including the introduction of new accounting standards; the impact of judicial or regulatory proceedings; and the impact of natural or man-made disasters or calamities, including health emergencies, the spread of infectious diseases, epidemics or pandemics, an outbreak or escalation of hostilities or other geopolitical instabilities, the effects of climate change or extraordinary events beyond our control. The Company provides greater detail regarding some of these factors in its Annual Report on Form 10-K for the year ended December 31, 2024, including in the Risk Factors section of that report, and in its other SEC reports. Forward-looking statements speak only as of the date on which they are made, and, except to the extent required by federal securities laws, we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.
(1) See the Reconciliation of GAAP and non-GAAP Measures tables.
Shore Bancshares, Inc. Financial Highlights By Quarter and Year (Unaudited) | ||||||||||||||||||||
Q4 2025 vs. | Q4 2025 vs. | Year Ended December 31, | ||||||||||||||||||
($ in thousands, except per share data) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2025 | Q4 2024 | 2025 | 2024 | 2025 vs. 2024 | ||||||||||
PROFITABILITY FOR THE PERIOD | ||||||||||||||||||||
Taxable-equivalent net interest income | $ 50,533 | $ 48,738 | $ 47,333 | $ 46,110 | $ 44,093 | 3.7 % | 14.6 % | $ 192,712 | $ 170,874 | 12.8 % | ||||||||||
Less: Taxable-equivalent adjustment | 92 | 83 | 81 | 81 | 82 | 10.8 | 12.2 | 335 | 325 | 3.1 | ||||||||||
Net interest income | 50,441 | 48,655 | 47,252 | 46,029 | 44,011 | 3.7 | 14.6 | 192,377 | 170,549 | 12.8 | ||||||||||
Provision for credit losses | 2,827 | 2,992 | 1,528 | 1,028 | 780 | (5.5) | 262.4 | 8,375 | 4,738 | 76.8 | ||||||||||
Noninterest income | 8,667 | 7,701 | 9,318 | 7,003 | 8,853 | 12.5 | (2.1) | 32,688 | 31,147 | 4.9 | ||||||||||
Noninterest expense | 35,499 | 34,379 | 34,410 | 33,747 | 33,943 | 3.3 | 4.6 | 138,035 | 138,254 | (0.2) | ||||||||||
Income before income taxes | 20,782 | 18,985 | 20,632 | 18,257 | 18,141 | 9.5 | 14.6 | 78,655 | 58,704 | 34.0 | ||||||||||
Income tax expense | 4,895 | 4,637 | 5,125 | 4,493 | 4,859 | 5.6 | 0.7 | 19,149 | 14,815 | 29.3 | ||||||||||
NET INCOME | $ 15,887 | $ 14,348 | $ 15,507 | $ 13,764 | $ 13,282 | 10.7 | 19.6 | $ 59,506 | $ 43,889 | 35.6 | ||||||||||
Adjusted net income – non-GAAP(1) | $ 17,416 | $ 15,889 | $ 17,215 | $ 15,481 | $ 14,636 | 9.6 % | 19.0 % | $ 66,004 | $ 54,348 | 21.4 % | ||||||||||
Pre-tax pre-provision net income – non-GAAP(1) | $ 23,609 | $ 21,977 | $ 22,160 | $ 19,285 | $ 18,921 | 7.4 % | 24.8 % | $ 87,030 | $ 63,442 | 37.2 % | ||||||||||
Return on average assets – GAAP | 1.02 % | 0.95 % | 1.03 % | 0.91 % | 0.86 % | 7 bp | 16 bp | 0.98 % | 0.74 % | 24 bp | ||||||||||
Adjusted return on average assets – non-GAAP(1) | 1.11 | 1.05 | 1.15 | 1.02 | 0.94 | 6 | 17 | 1.08 | 0.92 | 16 | ||||||||||
Return on average common equity – GAAP | 10.79 | 9.96 | 11.13 | 10.20 | 9.82 | 83 | 97 | 10.52 | 8.35 | 217 | ||||||||||
Return on average tangible common equity – non-GAAP(1) | 14.10 | 13.27 | 14.99 | 14.05 | 13.67 | 83 | 43 | 14.09 | 12.21 | 188 | ||||||||||
Net interest spread | 2.48 | 2.46 | 2.39 | 2.30 | 2.02 | 2 | 46 | 2.40 | 2.14 | 26 | ||||||||||
Net interest margin | 3.43 | 3.42 | 3.35 | 3.24 | 3.03 | 1 | 40 | 3.36 | 3.10 | 26 | ||||||||||
Efficiency ratio – GAAP | 60.06 | 61.00 | 60.83 | 63.64 | 64.21 | (94) | (415) | 61.33 | 68.55 | (722) | ||||||||||
Efficiency ratio – non-GAAP(1) | 56.59 | 57.30 | 56.73 | 59.25 | 60.28 | (71) | (369) | 57.43 | 61.43 | (400) | ||||||||||
Noninterest income to average assets | 0.55 | 0.51 | 0.62 | 0.46 | 0.57 | 4 | (2) | 0.54 | 0.53 | 1 | ||||||||||
Noninterest expense to average assets | 2.27 | 2.27 | 2.29 | 2.23 | 2.19 | — | 8 | 2.26 | 2.34 | (8) | ||||||||||
Net operating expense to average assets – GAAP | 1.72 | 1.76 | 1.67 | 1.77 | 1.62 | (4) | 10 | 1.73 | 1.82 | (9) | ||||||||||
Net operating expense to average assets – non-GAAP(1) | 1.59 | 1.62 | 1.52 | 1.62 | 1.50 | (3) | 9 | 1.59 | 1.58 | 1 | ||||||||||
PER SHARE DATA | ||||||||||||||||||||
Basic net income per common share | $ 0.48 | $ 0.43 | $ 0.46 | $ 0.41 | $ 0.40 | 11.6 % | 20.0 % | $ 1.78 | $ 1.32 | 34.8 % | ||||||||||
Diluted net income per common share | 0.48 | 0.43 | 0.46 | 0.41 | 0.40 | 11.6 | 20.0 | 1.78 | 1.32 | 34.8 | ||||||||||
Dividends paid per common share | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | — | — | 0.48 | 0.48 | — | ||||||||||
Book value per common share at period end | 17.65 | 17.27 | 16.94 | 16.55 | 16.23 | 2.2 | 8.7 | 17.65 | 16.23 | 8.7 | ||||||||||
Tangible book value per common share at period end – non-GAAP(1) | 14.87 | 14.43 | 14.03 | 13.58 | 13.19 | 3.0 | 12.7 | 14.87 | 13.19 | 12.7 | ||||||||||
Common share market value at period end | 17.68 | 16.41 | 15.72 | 13.54 | 15.85 | 7.7 | 11.5 | 17.68 | 15.85 | 11.5 | ||||||||||
Common share intraday price: | ||||||||||||||||||||
High | $ 19.22 | $ 17.67 | $ 15.88 | $ 17.24 | $ 17.61 | 8.8 % | 9.1 % | 19.22 | 17.61 | 9.1 % | ||||||||||
Low | 14.93 | 14.96 | 11.47 | 13.15 | 13.21 | (0.2) | 13.0 | 11.47 | 10.06 | 14.0 | ||||||||||
____________________________________ | |
(1) | See the Reconciliation of GAAP and Non-GAAP Measures tables. |
Shore Bancshares, Inc. Financial Highlights By Quarter and Year (Unaudited) – Continued | ||||||||||||||||||||
Q4 2025 vs. | Q4 2025 vs. | Year Ended December 31, | ||||||||||||||||||
($ in thousands, except per share data) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2025 | Q4 2024 | 2025 | 2024 | 2025 vs. 2024 | ||||||||||
AVERAGE BALANCE SHEET DATA | ||||||||||||||||||||
Loans | $ 4,909,619 | $ 4,884,003 | $ 4,833,558 | $ 4,784,991 | $ 4,796,245 | 0.5 % | 2.4 % | $ 4,853,469 | $ 4,723,215 | 2.8 % | ||||||||||
Investment securities | 653,639 | 664,535 | 683,680 | 664,655 | 655,610 | (1.6) | (0.3) | 666,591 | 668,279 | (0.3) | ||||||||||
Earning assets | 5,843,816 | 5,658,981 | 5,660,409 | 5,768,080 | 5,798,454 | 3.3 | 0.8 | 5,731,919 | 5,520,904 | 3.8 | ||||||||||
Assets | 6,206,753 | 6,020,574 | 6,021,385 | 6,129,241 | 6,163,497 | 3.1 | 0.7 | 6,094,659 | 5,896,931 | 3.4 | ||||||||||
Deposits | 5,452,082 | 5,280,252 | 5,297,567 | 5,417,514 | 5,461,583 | 3.3 | (0.2) | 5,361,893 | 5,188,812 | 3.3 | ||||||||||
FHLB advances | 20,108 | 52,391 | 50,000 | 50,000 | 50,000 | (61.6) | (59.8) | 43,068 | 70,298 | (38.7) | ||||||||||
Subordinated debt & TRUPS | 104,752 | 74,363 | 74,102 | 73,840 | 73,578 | 40.9 | 42.4 | 81,828 | 72,907 | 12.2 | ||||||||||
Stockholders' equity | 584,209 | 571,247 | 558,952 | 547,443 | 538,184 | 2.3 | 8.6 | 565,579 | 525,742 | 7.6 | ||||||||||
CREDIT QUALITY DATA | ||||||||||||||||||||
Net charge-offs | $ 3,619 | $ 1,825 | $ 649 | $ 554 | $ 1,333 | 98.3 % | 171.5 % | $ 6,647 | $ 4,072 | 63.2 % | ||||||||||
Nonaccrual loans | $ 39,960 | $ 24,378 | $ 16,782 | $ 15,402 | $ 21,008 | 63.9 % | 90.2 % | |||||||||||||
Loans 90 days past due and still accruing | 255 | 153 | 215 | 894 | 294 | 66.7 | (13.3) | |||||||||||||
Other real estate owned and repossessed property | 2,992 | 3,552 | 2,636 | 2,608 | 3,494 | (15.8) | (14.4) | |||||||||||||
Total nonperforming assets | $ 43,207 | $ 28,083 | $ 19,633 | $ 18,904 | $ 24,796 | 53.9 | 74.2 | |||||||||||||
Shore Bancshares, Inc. Financial Highlights By Quarter and Year (Unaudited) – Continued | ||||||||||||||||||||
Q4 2025 vs. | Q4 2025 vs. | Year Ended December 31, | ||||||||||||||||||
($ in thousands, except per share data) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2025 | Q4 2024 | 2025 | 2024 | 2025 vs. 2024 | ||||||||||
CAPITAL AND CREDIT QUALITY RATIOS | ||||||||||||||||||||
Period-end equity to assets – GAAP | 9.42 % | 9.19 % | 9.36 % | 8.94 % | 8.68 % | 23 bp | 74 bp | |||||||||||||
Period-end tangible equity to tangible assets – non-GAAP(1) | 8.06 | 7.80 | 7.88 | 7.46 | 7.17 | 26 | 89 | |||||||||||||
Annualized net charge-offs to average loans | 0.29 % | 0.15 % | 0.05 % | 0.05 % | 0.11 % | 14 bp | 18 bp | 0.14 % | 0.09 % | 5 bp | ||||||||||
Allowance for credit losses as a percent of: | ||||||||||||||||||||
Period-end loans | 1.20 % | 1.22 % | 1.21 % | 1.21 % | 1.21 % | (2) bp | (1) bp | |||||||||||||
Period-end nonaccrual loans | 147.24 | 244.29 | 348.49 | 376.85 | 275.66 | (9,705) | (12,842) | |||||||||||||
Period-end nonperforming assets | 136.17 | 212.06 | 297.88 | 307.04 | 233.55 | (7,589) | (9,738) | |||||||||||||
As a percent of total loans at period-end: | ||||||||||||||||||||
Nonaccrual loans | 0.82 % | 0.50 % | 0.35 % | 0.32 % | 0.44 % | 32 bp | 38 bp | |||||||||||||
As a percent of total loans, other real estate owned and repossessed property at period-end: | ||||||||||||||||||||
Nonperforming assets | 0.88 % | 0.57 % | 0.41 % | 0.40 % | 0.52 % | 31 bp | 36 bp | |||||||||||||
As a percent of total assets at period-end: | ||||||||||||||||||||
Nonaccrual loans | 0.64 % | 0.39 % | 0.28 % | 0.25 % | 0.34 % | 25 bp | 30 bp | |||||||||||||
Nonperforming assets | 0.69 | 0.45 | 0.33 | 0.31 | 0.40 | 24 | 29 | |||||||||||||
____________________________________ | |
(1) | See the Reconciliation of GAAP and Non-GAAP Measures tables. |
Shore Bancshares, Inc. Financial Highlights By Quarter and Year (Unaudited) – Continued | ||||||||||||||
Q4 2025 vs. | Q4 2025 vs. | |||||||||||||
($ in thousands) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2025 | Q4 2024 | |||||||
The Company Amounts | ||||||||||||||
Common Equity Tier 1 Capital | $ 510,729 | $ 496,709 | $ 483,947 | $ 470,223 | $ 458,258 | 2.82 % | 11.45 % | |||||||
Tier 1 Capital | 540,897 | 526,794 | 513,952 | 500,149 | 488,105 | 2.68 | 10.82 | |||||||
Total Capital | 660,451 | 627,055 | 618,793 | 603,928 | 591,228 | 5.33 | 11.71 | |||||||
Risk-Weighted Assets | 4,852,573 | 4,867,237 | 4,890,679 | 4,823,833 | 4,852,564 | (0.30) | — | |||||||
The Company Ratios | ||||||||||||||
Common Equity Tier 1 Capital to RWA | 10.52 % | 10.21 % | 9.90 % | 9.75 % | 9.44 % | 31 bp | 108 bp | |||||||
Tier 1 Capital to RWA | 11.15 | 10.82 | 10.51 | 10.37 | 10.06 | 33 | 109 | |||||||
Total Capital to RWA | 13.61 | 12.88 | 12.65 | 12.52 | 12.18 | 73 | 143 | |||||||
Tier 1 Capital to AA (Leverage) | 8.82 | 8.86 | 8.65 | 8.27 | 8.02 | (4) | 80 | |||||||
The Bank Amounts | ||||||||||||||
Common Equity Tier 1 Capital | $ 569,183 | $ 559,212 | $ 546,630 | $ 534,824 | $ 521,453 | 1.78 % | 9.15 % | |||||||
Tier 1 Capital | 569,183 | 559,212 | 546,630 | 534,824 | 521,453 | 1.78 | 9.15 | |||||||
Total Capital | 629,746 | 620,034 | 607,235 | 594,550 | 580,706 | 1.57 | 8.44 | |||||||
Risk-Weighted Assets | 4,844,639 | 4,864,871 | 4,888,558 | 4,821,975 | 4,851,903 | (0.42) | (0.15) | |||||||
The Bank Ratios | ||||||||||||||
Common Equity Tier 1 Capital to RWA | 11.75 % | 11.49 % | 11.18 % | 11.09 % | 10.75 % | 26 bp | 100 bp | |||||||
Tier 1 Capital to RWA | 11.75 | 11.49 | 11.18 | 11.09 | 10.75 | 26 | 100 | |||||||
Total Capital to RWA | 13.00 | 12.75 | 12.42 | 12.33 | 11.97 | 25 | 103 | |||||||
Tier 1 Capital to AA (Leverage) | 9.30 | 9.41 | 9.20 | 8.84 | 8.58 | (11) | 72 | |||||||
Shore Bancshares, Inc. Consolidated Balance Sheets | ||||||||||||||
December 31, 2025 | December 31, 2025 | |||||||||||||
compared to | compared to | |||||||||||||
($ in thousands, except per share data) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2025 | December 31, 2024 | |||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||
ASSETS | ||||||||||||||
Cash and due from banks | $ 50,164 | $ 62,289 | $ 54,512 | $ 46,886 | $ 44,008 | (19.5) % | 14.0 % | |||||||
Interest-bearing deposits with other banks | 305,402 | 354,224 | 130,472 | 342,120 | 415,843 | (13.8) | (26.6) | |||||||
Cash and cash equivalents | 355,566 | 416,513 | 184,984 | 389,006 | 459,851 | (14.6) | (22.7) | |||||||
Investment securities: | ||||||||||||||
Available for sale, at fair value | 220,358 | 181,720 | 187,679 | 179,148 | 149,212 | 21.3 | 47.7 | |||||||
Held to maturity, net of allowance for credit losses | 414,827 | 433,440 | 459,246 | 469,572 | 481,077 | (4.3) | (13.8) | |||||||
Equity securities, at fair value | 6,186 | 6,113 | 6,010 | 5,945 | 5,814 | 1.2 | 6.4 | |||||||
Restricted securities, at cost | 17,989 | 20,364 | 20,412 | 20,411 | 20,253 | (11.7) | (11.2) | |||||||
Loans held for sale, at fair value | 32,540 | 21,500 | 34,319 | 15,717 | 19,606 | 51.3 | 66.0 | |||||||
Loans held for investment | 4,900,302 | 4,882,969 | 4,827,628 | 4,777,489 | 4,771,988 | 0.4 | 2.7 | |||||||
Less: allowance for credit losses | (58,836) | (59,554) | (58,483) | (58,042) | (57,910) | (1.2) | 1.6 | |||||||
Loans, net | 4,841,466 | 4,823,415 | 4,769,145 | 4,719,447 | 4,714,078 | 0.4 | 2.7 | |||||||
Premises and equipment, net | 80,168 | 80,812 | 81,426 | 81,692 | 81,806 | (0.8) | (2.0) | |||||||
Goodwill | 63,266 | 63,266 | 63,266 | 63,266 | 63,266 | — | — | |||||||
Other intangible assets, net | 29,722 | 31,722 | 33,761 | 36,033 | 38,311 | (6.3) | (22.4) | |||||||
Right-of-use assets | 10,523 | 10,896 | 11,052 | 11,709 | 11,385 | (3.4) | (7.6) | |||||||
Cash surrender value on life insurance | 105,839 | 105,055 | 105,860 | 105,040 | 104,421 | 0.7 | 1.4 | |||||||
Accrued interest receivable | 18,551 | 20,408 | 19,821 | 20,555 | 19,570 | (9.1) | (5.2) | |||||||
Deferred income taxes | 29,825 | 30,328 | 30,972 | 31,428 | 31,857 | (1.7) | (6.4) | |||||||
Other assets | 31,992 | 32,927 | 29,921 | 27,594 | 30,256 | (2.8) | 5.7 | |||||||
TOTAL ASSETS | $ 6,258,818 | $ 6,278,479 | $ 6,037,874 | $ 6,176,563 | $ 6,230,763 | (0.3) | 0.5 | |||||||
Shore Bancshares, Inc. Consolidated Balance Sheets – Continued | ||||||||||||||
December 31, 2025 | December 31, 2025 | |||||||||||||
compared to | compared to | |||||||||||||
($ in thousands, except per share data) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2025 | December 31, 2024 | |||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||
LIABILITIES | ||||||||||||||
Deposits: | ||||||||||||||
Noninterest-bearing | $ 1,587,953 | $ 1,594,212 | $ 1,575,120 | $ 1,565,017 | $ 1,562,815 | (0.4) % | 1.6 % | |||||||
Interest-bearing checking | 852,585 | 851,963 | 763,309 | 852,480 | 978,076 | 0.1 | (12.8) | |||||||
Money market and savings | 1,814,928 | 1,790,001 | 1,691,438 | 1,800,529 | 1,805,884 | 1.4 | 0.5 | |||||||
Time deposits | 1,267,487 | 1,281,132 | 1,273,285 | 1,242,319 | 1,181,561 | (1.1) | 7.3 | |||||||
Brokered deposits | 10,911 | 10,857 | 10,806 | — | — | 0.5 | ||||||||
Total deposits | 5,533,864 | 5,528,165 | 5,313,958 | 5,460,345 | 5,528,336 | 0.1 | 0.1 | |||||||
FHLB advances | — | 50,000 | 50,000 | 50,000 | 50,000 | (100.0) | (100.0) | |||||||
Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPS"), net | 30,168 | 30,085 | 30,005 | 29,926 | 29,847 | 0.3 | 1.1 | |||||||
Subordinated debt, net | 58,893 | 44,409 | 44,236 | 44,053 | 43,870 | 32.6 | 34.2 | |||||||
Total borrowings | 89,061 | 124,494 | 124,241 | 123,979 | 123,717 | (28.5) | (28.0) | |||||||
Lease liabilities | 11,027 | 11,395 | 11,541 | 12,183 | 11,844 | (3.2) | (6.9) | |||||||
Other liabilities | 34,993 | 37,218 | 22,940 | 27,586 | 25,800 | (6.0) | 35.6 | |||||||
TOTAL LIABILITIES | 5,668,945 | 5,701,272 | 5,472,680 | 5,624,093 | 5,689,697 | (0.6) | (0.4) | |||||||
STOCKHOLDERS' EQUITY | ||||||||||||||
Common stock, | 334 | 334 | 334 | 333 | 333 | — | 0.3 | |||||||
Additional paid-in capital | 360,554 | 359,939 | 359,063 | 358,572 | 358,112 | 0.2 | 0.7 | |||||||
Retained earnings | 233,578 | 221,693 | 211,400 | 199,898 | 190,166 | 5.4 | 22.8 | |||||||
Accumulated other comprehensive loss | (4,593) | (4,759) | (5,603) | (6,333) | (7,545) | (3.5) | (39.1) | |||||||
TOTAL STOCKHOLDERS' EQUITY | 589,873 | 577,207 | 565,194 | 552,470 | 541,066 | 2.2 | 9.0 | |||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ 6,258,818 | $ 6,278,479 | $ 6,037,874 | $ 6,176,563 | $ 6,230,763 | (0.3) | 0.5 | |||||||
Shares of common stock issued and outstanding | 33,413,503 | 33,421,672 | 33,374,265 | 33,374,265 | 33,332,177 | 0.0 | 0.2 | |||||||
Book value per common share | $ 17.65 | $ 17.27 | $ 16.94 | $ 16.55 | $ 16.23 | 2.2 | 8.7 | |||||||
Shore Bancshares, Inc. Consolidated Statements of Income By Quarter and Year | ||||||||||||||||||||
Q4 2025 vs. | Q4 2025 vs. | Year Ended December 31, | ||||||||||||||||||
($ in thousands, except per share data) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2025 | Q4 2024 | 2025 | 2024 | % Change | ||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||
INTEREST INCOME | ||||||||||||||||||||
Interest and fees on loans | $ 72,331 | $ 70,930 | $ 69,695 | $ 67,647 | $ 67,428 | 2.0 % | 7.3 % | $ 280,604 | $ 269,631 | 4.1 % | ||||||||||
Interest and dividends on taxable investment securities | 5,010 | 5,036 | 5,331 | 5,001 | 4,833 | (0.5) | 3.7 | 20,378 | 19,444 | 4.8 | ||||||||||
Interest and dividends on tax-exempt investment securities | 6 | 6 | 6 | 6 | 6 | — | — | 24 | 24 | — | ||||||||||
Interest on deposits with other banks | 2,810 | 1,215 | 1,588 | 3,409 | 4,137 | 131.3 | (32.1) | 9,022 | 6,239 | 44.6 | ||||||||||
Total interest income | 80,157 | 77,187 | 76,620 | 76,063 | 76,404 | 3.8 | 4.9 | 310,028 | 295,338 | 5.0 | ||||||||||
INTEREST EXPENSE | ||||||||||||||||||||
Interest on deposits | 27,289 | 26,474 | 27,369 | 28,070 | 30,363 | 3.1 | (10.1) | 109,203 | 115,301 | (5.3) | ||||||||||
Interest on short-term borrowings | 246 | 640 | 605 | 598 | — | (61.6) | — | 2,089 | 2,131 | (2.0) | ||||||||||
Interest on long-term borrowings | 2,181 | 1,418 | 1,394 | 1,366 | 2,030 | 53.8 | 7.4 | 6,359 | 7,357 | (13.6) | ||||||||||
Total interest expense | 29,716 | 28,532 | 29,368 | 30,034 | 32,393 | 4.1 | (8.3) | 117,651 | 124,789 | (5.7) | ||||||||||
NET INTEREST INCOME | 50,441 | 48,655 | 47,252 | 46,029 | 44,011 | 3.7 | 14.6 | 192,377 | 170,549 | 12.8 | ||||||||||
Provision for credit losses | 2,827 | 2,992 | 1,528 | 1,028 | 780 | (5.5) | 262.4 | 8,375 | 4,738 | 76.8 | ||||||||||
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | 47,614 | 45,663 | 45,724 | 45,001 | 43,231 | 4.3 | 10.1 | 184,002 | 165,811 | 11.0 | ||||||||||
NONINTEREST INCOME | ||||||||||||||||||||
Service charges on deposit accounts | 1,663 | 1,599 | 1,519 | 1,514 | 1,606 | 4.0 | 3.5 | 6,295 | 6,149 | 2.4 | ||||||||||
Trust and investment fee income | 1,042 | 898 | 942 | 823 | 857 | 16.0 | 21.6 | 3,705 | 3,367 | 10.0 | ||||||||||
Mortgage banking revenue | 1,181 | 1,278 | 2,379 | 1,240 | 2,026 | (7.6) | (41.7) | 6,078 | 5,987 | 1.5 | ||||||||||
Interchange credits | 1,862 | 1,858 | 1,788 | 1,577 | 1,726 | 0.2 | 7.9 | 7,085 | 6,741 | 5.1 | ||||||||||
Other noninterest income | 2,919 | 2,068 | 2,690 | 1,849 | 2,638 | 41.2 | 10.7 | 9,525 | 8,903 | 7.0 | ||||||||||
Total noninterest income | $ 8,667 | $ 7,701 | $ 9,318 | $ 7,003 | $ 8,853 | 12.5 | (2.1) | $ 32,688 | $ 31,147 | 4.9 | ||||||||||
Shore Bancshares, Inc. Consolidated Statements of Income By Quarter and Year – Continued | ||||||||||||||||||||
Q4 2025 vs. | Q4 2025 vs. | Year Ended December 31, | ||||||||||||||||||
($ in thousands, except per share data) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2025 | Q4 2024 | 2025 | 2024 | % Change | ||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||
Salaries and employee benefits | $ 18,582 | $ 18,642 | $ 17,742 | $ 16,440 | $ 17,209 | (0.3) % | 8.0 % | $ 71,406 | $ 66,579 | 7.3 % | ||||||||||
Occupancy expense | 2,461 | 2,406 | 2,472 | 2,538 | 2,474 | 2.3 | (0.5) | 9,877 | 9,706 | 1.8 | ||||||||||
Furniture and equipment expense | 792 | 892 | 796 | 853 | 760 | (11.2) | 4.2 | 3,334 | 3,441 | (3.1) | ||||||||||
Software and data processing | 5,197 | 5,155 | 4,819 | 4,691 | 4,512 | 0.8 | 15.2 | 19,862 | 17,508 | 13.4 | ||||||||||
Amortization of other intangible assets | 2,000 | 2,039 | 2,272 | 2,278 | 2,298 | (1.9) | (13.0) | 8,589 | 9,779 | (12.2) | ||||||||||
Legal and professional fees | 1,237 | 989 | 1,225 | 1,613 | 1,521 | 25.1 | (18.7) | 5,064 | 5,836 | (13.2) | ||||||||||
FDIC insurance premium expense | 845 | 794 | 1,023 | 1,091 | 1,013 | 6.4 | (16.6) | 3,753 | 4,413 | (15.0) | ||||||||||
Marketing and advertising | 367 | 315 | 384 | 254 | 291 | 16.5 | 26.1 | 1,320 | 1,319 | 0.1 | ||||||||||
Fraud losses | 227 | 45 | 83 | 105 | 98 | 404.4 | 131.6 | 460 | 4,998 | (90.8) | ||||||||||
Other noninterest expense | 3,791 | 3,102 | 3,594 | 3,884 | 3,767 | 22.2 | 0.6 | 14,370 | 14,675 | (2.1) | ||||||||||
Total noninterest expense | 35,499 | 34,379 | 34,410 | 33,747 | 33,943 | 3.3 | 4.6 | 138,035 | 138,254 | (0.2) | ||||||||||
Income before income taxes | 20,782 | 18,985 | 20,632 | 18,257 | 18,141 | 9.5 | 14.6 | 78,655 | 58,704 | 34.0 | ||||||||||
Income tax expense | 4,895 | 4,637 | 5,125 | 4,493 | 4,859 | 5.6 | 0.7 | 19,149 | 14,815 | 29.3 | ||||||||||
NET INCOME | $ 15,887 | $ 14,348 | $ 15,507 | $ 13,764 | $ 13,282 | 10.7 | 19.6 | $ 59,506 | $ 43,889 | 35.6 | ||||||||||
Weighted average shares outstanding – basic | 33,426,198 | 33,419,291 | 33,374,265 | 33,350,869 | 33,327,243 | — % | 0.3 % | 33,392,817 | 33,267,328 | 0.4 % | ||||||||||
Weighted average shares outstanding – diluted | 33,446,103 | 33,435,862 | 33,388,013 | 33,375,318 | 33,363,612 | 0.0 % | 0.2 % | 33,407,155 | 33,285,156 | 0.4 % | ||||||||||
Basic net income per common share | $ 0.48 | $ 0.43 | $ 0.46 | $ 0.41 | $ 0.40 | 11.6 % | 20.0 % | $ 1.78 | $ 1.32 | 34.8 % | ||||||||||
Diluted net income per common share | $ 0.48 | $ 0.43 | $ 0.46 | $ 0.41 | $ 0.40 | 11.6 % | 20.0 % | $ 1.78 | $ 1.32 | 34.8 % | ||||||||||
Dividends paid per common share | $ 0.12 | $ 0.12 | $ 0.12 | $ 0.12 | $ 0.12 | — % | — % | $ 0.48 | $ 0.48 | — % | ||||||||||
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
December 31, 2025 | September 30, 2025 | December 31, 2024 | ||||||||||||||||
($ in thousands) | Average Balance | Interest | Yield/Rate | Average Balance | Interest | Yield/Rate | Average Balance | Interest | Yield/Rate | |||||||||
Earning assets | ||||||||||||||||||
Loans(1), (2), (3) | ||||||||||||||||||
Commercial real estate | $ 2,624,581 | $ 38,928 | 5.88 % | $ 2,615,409 | $ 38,077 | 5.78 % | $ 2,551,903 | $ 36,036 | 5.62 % | |||||||||
Residential real estate | 1,442,055 | 19,548 | 5.42 | 1,407,076 | 19,711 | 5.60 | 1,358,066 | 18,142 | 5.34 | |||||||||
Construction | 343,796 | 5,740 | 6.62 | 347,574 | 5,848 | 6.68 | 336,094 | 5,304 | 6.28 | |||||||||
Commercial | 219,874 | 4,337 | 7.83 | 219,002 | 3,380 | 6.12 | 229,676 | 3,792 | 6.57 | |||||||||
Consumer | 274,715 | 3,726 | 5.38 | 289,729 | 3,877 | 5.31 | 313,686 | 4,080 | 5.17 | |||||||||
Credit cards | 4,598 | 142 | 12.25 | 5,213 | 118 | 8.98 | 6,820 | 154 | 8.98 | |||||||||
Total loans | 4,909,619 | 72,421 | 5.85 | 4,884,003 | 71,011 | 5.77 | 4,796,245 | 67,508 | 5.60 | |||||||||
Investment securities | ||||||||||||||||||
Taxable | 652,990 | 5,010 | 3.07 | 663,884 | 5,036 | 3.03 | 654,955 | 4,833 | 2.95 | |||||||||
Tax-exempt(1) | 649 | 8 | 4.93 | 651 | 8 | 4.92 | 655 | 8 | 4.89 | |||||||||
Interest-bearing deposits | 280,558 | 2,810 | 3.97 | 110,443 | 1,215 | 4.36 | 346,599 | 4,137 | 4.75 | |||||||||
Total earning assets | 5,843,816 | 80,249 | 5.45 | 5,658,981 | 77,270 | 5.42 | 5,798,454 | 76,486 | 5.25 | |||||||||
Cash and due from banks | 51,611 | 49,405 | 43,444 | |||||||||||||||
Other assets | 371,205 | 370,952 | 380,321 | |||||||||||||||
Allowance for credit losses | (59,879) | (58,764) | (58,722) | |||||||||||||||
Total assets | $ 6,206,753 | $ 6,020,574 | $ 6,163,497 | |||||||||||||||
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) – Continued | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
December 31, 2025 | September 30, 2025 | December 31, 2024 | ||||||||||||||||
($ in thousands) | Average Balance | Interest | Yield/Rate | Average Balance | Interest | Yield/Rate | Average Balance | Interest | Yield/Rate | |||||||||
Interest-bearing liabilities | ||||||||||||||||||
Interest-bearing checking | $ 768,769 | $ 5,386 | 2.78 % | $ 689,906 | $ 5,157 | 2.97 % | $ 901,764 | $ 7,898 | 3.48 % | |||||||||
Money market and savings deposits | 1,784,972 | 9,373 | 2.08 | 1,714,161 | 9,277 | 2.15 | 1,733,934 | 10,331 | 2.37 | |||||||||
Time deposits | 1,277,732 | 12,425 | 3.86 | 1,277,403 | 11,935 | 3.71 | 1,232,480 | 12,134 | 3.92 | |||||||||
Brokered deposits | 10,942 | 105 | 3.81 | 10,891 | 105 | 3.82 | — | — | — | |||||||||
Interest-bearing deposits(4) | 3,842,415 | 27,289 | 2.82 | 3,692,361 | 26,474 | 2.84 | 3,868,178 | 30,363 | 3.12 | |||||||||
FHLB advances | 20,108 | 246 | 4.85 | 52,391 | 640 | 4.85 | 50,000 | 618 | 4.92 | |||||||||
Subordinated debt and guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPS")(4) | 104,752 | 2,181 | 8.26 | 74,363 | 1,418 | 7.57 | 73,578 | 1,412 | 7.63 | |||||||||
Total interest-bearing liabilities | 3,967,275 | 29,716 | 2.97 | 3,819,115 | 28,532 | 2.96 | 3,991,756 | 32,393 | 3.23 | |||||||||
Noninterest-bearing deposits | 1,609,667 | 1,587,891 | 1,593,405 | |||||||||||||||
Accrued expenses and other liabilities | 45,602 | 42,321 | 40,152 | |||||||||||||||
Stockholders' equity | 584,209 | 571,247 | 538,184 | |||||||||||||||
Total liabilities and stockholders' equity | $ 6,206,753 | $ 6,020,574 | $ 6,163,497 | |||||||||||||||
Net interest spread | 2.48 % | 2.46 % | 2.02 % | |||||||||||||||
Net interest margin | 3.43 | 3.42 | 3.03 | |||||||||||||||
Net interest margin excluding accretion(3) | 3.24 | 3.22 | 2.85 | |||||||||||||||
Cost of funds | 2.11 | 2.09 | 2.31 | |||||||||||||||
Cost of deposits | 1.99 | 1.99 | 2.21 | |||||||||||||||
Cost of debt | 7.71 | 6.44 | 6.54 | |||||||||||||||
____________________________________ | |
(1) | All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of |
(2) | Average loan balances include nonaccrual loans. |
(3) | Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations. There were |
(4) | Interest expense on deposits and borrowings includes amortization of deposit discounts and amortization of borrowing fair value adjustments. There were |
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) – Continued | ||||||||||||
Year Ended December 31, | ||||||||||||
2025 | 2024 | |||||||||||
($ in thousands) | Average Balance | Interest | Yield/Rate | Average Balance | Interest | Yield/Rate | ||||||
Earning assets | ||||||||||||
Loans(1), (2), (3) | ||||||||||||
Commercial real estate | $ 2,588,913 | $ 150,171 | 5.80 % | $ 2,528,961 | $ 144,155 | 5.70 % | ||||||
Residential real estate | 1,394,073 | 76,708 | 5.50 | 1,318,500 | 72,636 | 5.51 | ||||||
Construction | 349,097 | 22,809 | 6.53 | 322,978 | 19,917 | 6.17 | ||||||
Commercial | 223,949 | 15,081 | 6.73 | 220,699 | 15,625 | 7.08 | ||||||
Consumer | 291,789 | 15,697 | 5.38 | 324,633 | 16,923 | 5.21 | ||||||
Credit cards | 5,648 | 467 | 8.27 | 7,444 | 694 | 9.32 | ||||||
Total loans | 4,853,469 | 280,933 | 5.79 | 4,723,215 | 269,950 | 5.72 | ||||||
Investment securities | ||||||||||||
Taxable | 665,940 | 20,378 | 3.06 | 667,622 | 19,444 | 2.91 | ||||||
Tax-exempt(1) | 651 | 30 | 4.61 | 657 | 30 | 4.57 | ||||||
Interest-bearing deposits | 211,859 | 9,022 | 4.26 | 129,410 | 6,239 | 4.82 | ||||||
Total earning assets | 5,731,919 | 310,363 | 5.41 | 5,520,904 | 295,663 | 5.36 | ||||||
Cash and due from banks | 48,725 | 46,264 | ||||||||||
Other assets | 372,846 | 387,852 | ||||||||||
Allowance for credit losses | (58,831) | (58,089) | ||||||||||
Total assets | $ 6,094,659 | $ 5,896,931 | ||||||||||
Shore Bancshares, Inc. Consolidated Average Balance Sheets (Unaudited) – Continued | ||||||||||||
Year Ended December 31, | ||||||||||||
2025 | 2024 | |||||||||||
($ in thousands) | Average Balance | Interest | Yield/Rate | Average Balance | Interest | Yield/Rate | ||||||
Interest-bearing liabilities | ||||||||||||
Interest-bearing checking | $ 759,395 | $ 23,265 | 3.06 % | $ 825,773 | $ 25,523 | 3.09 % | ||||||
Money market and savings deposits | 1,761,503 | 38,245 | 2.17 | 1,690,905 | 41,202 | 2.44 | ||||||
Time deposits | 1,255,797 | 47,391 | 3.77 | 1,205,411 | 48,566 | 4.03 | ||||||
Brokered deposits | 7,927 | 302 | 3.81 | 12,636 | 10 | 0.08 | ||||||
Interest-bearing deposits(4) | 3,784,622 | 109,203 | 2.89 | 3,734,725 | 115,301 | 3.09 | ||||||
FHLB advances | 43,068 | 2,089 | 4.85 | 70,298 | 3,720 | 5.29 | ||||||
Subordinated debt and Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPS")(4) | 81,828 | 6,359 | 7.77 | 72,907 | 5,768 | 7.91 | ||||||
Total interest-bearing liabilities | 3,909,518 | 117,651 | 3.01 | 3,877,930 | 124,789 | 3.22 | ||||||
Noninterest-bearing deposits | 1,577,271 | 1,454,087 | ||||||||||
Accrued expenses and other liabilities | 42,291 | 39,172 | ||||||||||
Stockholders' equity | 565,579 | 525,742 | ||||||||||
Total liabilities and stockholders' equity | $ 6,094,659 | $ 5,896,931 | ||||||||||
Net interest spread | 2.40 % | 2.14 % | ||||||||||
Net interest margin | 3.36 | 3.10 | ||||||||||
Net interest margin excluding accretion(3) | 3.15 | 2.83 | ||||||||||
Cost of funds | 2.14 | 2.34 | ||||||||||
Cost of deposits | 2.04 | 2.22 | ||||||||||
Cost of debt | 6.76 | 6.63 | ||||||||||
____________________________________ | |
(1) | All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of |
(2) | Average loan balances include nonaccrual loans. |
(3) | Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations. There were |
(4) | Interest expense on deposits and borrowings includes amortization of deposit discounts and amortization of borrowing fair value adjustments. There were |
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) | ||||||||||||||
Quarter to Date | Year to Date | |||||||||||||
($ in thousands, except per share data) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | 12/31/2025 | 12/31/2024 | |||||||
The following reconciles return on average assets, average equity and return on average tangible common equity(1): | ||||||||||||||
Net income | $ 15,887 | $ 14,348 | $ 15,507 | $ 13,764 | $ 13,282 | $ 59,506 | $ 43,889 | |||||||
Annualized net income (A) | $ 63,030 | $ 56,924 | $ 62,198 | $ 55,821 | $ 52,839 | $ 59,506 | $ 43,889 | |||||||
Net income | $ 15,887 | $ 14,348 | $ 15,507 | $ 13,764 | $ 13,282 | $ 59,506 | $ 43,889 | |||||||
Add: amortization of other intangible assets, net of tax | 1,529 | 1,541 | 1,708 | 1,717 | 1,683 | 6,498 | 7,311 | |||||||
Net income excluding amortization of other intangible assets – non-GAAP | 17,416 | 15,889 | 17,215 | 15,481 | 14,965 | 66,004 | 51,200 | |||||||
Annualized net income excluding amortization of other intangible assets – non-GAAP (B) | $ 69,096 | $ 63,038 | $ 69,049 | $ 62,784 | $ 59,535 | $ 66,004 | $ 51,200 | |||||||
Net income | $ 15,887 | $ 14,348 | $ 15,507 | $ 13,764 | $ 13,282 | $ 59,506 | $ 43,889 | |||||||
Add: amortization of other intangible assets, net of tax | 1,529 | 1,541 | 1,708 | 1,717 | 1,683 | 6,498 | 7,311 | |||||||
Add: credit card fraud losses, net of tax | — | — | — | — | — | — | 3,484 | |||||||
Less: sale and fair value of held for sale assets, net of tax | — | — | — | — | (329) | — | (336) | |||||||
Adjusted net income – non-GAAP | 17,416 | 15,889 | 17,215 | 15,481 | 14,636 | 66,004 | 54,348 | |||||||
Annualized adjusted net income – non-GAAP (C) | $ 69,096 | $ 63,038 | $ 69,049 | $ 62,784 | $ 58,226 | $ 66,004 | $ 54,348 | |||||||
Net income | $ 15,887 | $ 14,348 | $ 15,507 | $ 13,764 | $ 13,282 | $ 59,506 | $ 43,889 | |||||||
Less: income tax expense | 4,895 | 4,637 | 5,125 | 4,493 | 4,859 | 19,149 | 14,815 | |||||||
Less: provision for credit losses | 2,827 | 2,992 | 1,528 | 1,028 | 780 | 8,375 | 4,738 | |||||||
Pre-tax pre-provision net income – non GAAP | $ 23,609 | $ 21,977 | $ 22,160 | $ 19,285 | $ 18,921 | $ 87,030 | $ 63,442 | |||||||
Return on average assets – GAAP | 1.02 % | 0.95 % | 1.03 % | 0.91 % | 0.86 % | 0.98 % | 0.74 % | |||||||
Adjusted return on average assets – non-GAAP | 1.11 % | 1.05 % | 1.15 % | 1.02 % | 0.94 % | 1.08 % | 0.92 % | |||||||
Average assets | $ 6,206,753 | $ 6,020,574 | $ 6,021,385 | $ 6,129,241 | $ 6,163,497 | $ 6,094,659 | $ 5,896,931 | |||||||
Average stockholders' equity (D) | $ 584,209 | $ 571,247 | $ 558,952 | $ 547,443 | $ 538,184 | $ 565,579 | $ 525,742 | |||||||
Less: average goodwill and core deposit intangible | (94,059) | (96,074) | (98,241) | (100,514) | (102,794) | (97,201) | (106,409) | |||||||
Average tangible common equity (E) | $ 490,150 | $ 475,173 | $ 460,711 | $ 446,929 | $ 435,390 | $ 468,378 | $ 419,333 | |||||||
Return on average common equity – GAAP (A)/(D) | 10.79 % | 9.96 % | 11.13 % | 10.20 % | 9.82 % | 10.52 % | 8.35 % | |||||||
Return on average tangible common equity – non-GAAP (B)/(E) | 14.10 % | 13.27 % | 14.99 % | 14.05 % | 13.67 % | 14.09 % | 12.21 % | |||||||
Adjusted return on average tangible common equity – non-GAAP (C)/(E) | 14.10 % | 13.27 % | 14.99 % | 14.05 % | 13.37 % | 14.09 % | 12.96 % | |||||||
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued | ||||||||||||||
Quarter to Date | Year to Date | |||||||||||||
($ in thousands, except per share data) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | 12/31/2025 | 12/31/2024 | |||||||
The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio(2): | ||||||||||||||
Noninterest expense (F) | $ 35,499 | $ 34,379 | $ 34,410 | $ 33,747 | $ 33,943 | $ 138,035 | $ 138,254 | |||||||
Less: amortization of other intangible assets | (2,000) | (2,039) | (2,272) | (2,278) | (2,298) | (8,589) | (9,779) | |||||||
Less: credit card fraud losses | — | — | — | — | — | — | (4,660) | |||||||
Adjusted noninterest expense (G) | $ 33,499 | $ 32,340 | $ 32,138 | $ 31,469 | $ 31,645 | $ 129,446 | $ 123,815 | |||||||
Net interest income (H) | $ 50,441 | $ 48,655 | $ 47,252 | $ 46,029 | $ 44,011 | $ 192,377 | $ 170,549 | |||||||
Add: taxable-equivalent adjustment | 92 | 83 | 81 | 81 | 82 | 335 | 325 | |||||||
Taxable-equivalent net interest income (I) | $ 50,533 | $ 48,738 | $ 47,333 | $ 46,110 | $ 44,093 | $ 192,712 | $ 170,874 | |||||||
Noninterest income (J) | $ 8,667 | $ 7,701 | $ 9,318 | $ 7,003 | $ 8,853 | $ 32,688 | $ 31,147 | |||||||
Less: Sale and fair value of held for sale assets | — | — | — | — | (450) | — | (450) | |||||||
Adjusted noninterest income (K) | $ 8,667 | $ 7,701 | $ 9,318 | $ 7,003 | $ 8,403 | $ 32,688 | $ 30,697 | |||||||
Efficiency ratio – GAAP (F)/(H)+(J) | 60.06 % | 61.00 % | 60.83 % | 63.64 % | 64.21 % | 61.33 % | 68.55 % | |||||||
Adjusted efficiency ratio – non-GAAP (G)/(I)+(K) | 56.59 % | 57.30 % | 56.73 % | 59.25 % | 60.28 % | 57.43 % | 61.43 % | |||||||
Net operating expense to average assets – GAAP | 1.72 % | 1.76 % | 1.67 % | 1.77 % | 1.62 % | 1.73 % | 1.82 % | |||||||
Adjusted net operating expense to average assets – non-GAAP | 1.59 % | 1.62 % | 1.52 % | 1.62 % | 1.50 % | 1.59 % | 1.58 % | |||||||
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued | ||||||||||
($ in thousands, except per share data) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | |||||
The following reconciles book value per common share and tangible book value per common share(1): | ||||||||||
Stockholders' equity (L) | $ 589,873 | $ 577,207 | $ 565,194 | $ 552,470 | $ 541,066 | |||||
Less: goodwill and core deposit intangible | (92,988) | (94,988) | (97,027) | (99,299) | (101,577) | |||||
Tangible common equity (M) | $ 496,885 | $ 482,219 | $ 468,167 | $ 453,171 | $ 439,489 | |||||
Shares of common stock outstanding (N) | 33,413,503 | 33,421,672 | 33,374,265 | 33,374,265 | 33,332,177 | |||||
Book value per common share – GAAP (L)/(N) | $ 17.65 | $ 17.27 | $ 16.94 | $ 16.55 | $ 16.23 | |||||
Tangible book value per common share – non-GAAP (M)/(N) | $ 14.87 | $ 14.43 | $ 14.03 | $ 13.58 | $ 13.19 | |||||
The following reconciles equity to assets and tangible common equity to tangible assets(1): | ||||||||||
Stockholders' equity (O) | $ 589,873 | $ 577,207 | $ 565,194 | $ 552,470 | $ 541,066 | |||||
Less: goodwill and core deposit intangible | (92,988) | (94,988) | (97,027) | (99,299) | (101,577) | |||||
Tangible common equity (P) | $ 496,885 | $ 482,219 | $ 468,167 | $ 453,171 | $ 439,489 | |||||
Assets (Q) | $ 6,258,818 | $ 6,278,479 | $ 6,037,874 | $ 6,176,563 | $ 6,230,763 | |||||
Less: goodwill and core deposit intangible | (92,988) | (94,988) | (97,027) | (99,299) | (101,577) | |||||
Tangible assets (R) | $ 6,165,830 | $ 6,183,491 | $ 5,940,847 | $ 6,077,264 | $ 6,129,186 | |||||
Period-end equity to assets – GAAP (O)/(Q) | 9.42 % | 9.19 % | 9.36 % | 8.94 % | 8.68 % | |||||
Period-end tangible common equity to tangible assets – non-GAAP (P)/(R) | 8.06 % | 7.80 % | 7.88 % | 7.46 % | 7.17 % | |||||
____________________________________ | |
(1) | Management believes that reporting tangible common equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes. |
(2) | Management believes that reporting the non-GAAP efficiency ratio more closely measures its effectiveness of controlling cash-based operating activities. |
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued | ||||||||||
Regulatory Capital and Ratios for the Company | ||||||||||
($ in thousands) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | |||||
Common equity | $ 589,873 | $ 577,207 | $ 565,194 | $ 552,470 | $ 541,066 | |||||
Goodwill(1) | (61,123) | (61,176) | (61,238) | (61,300) | (61,362) | |||||
Core deposit intangible(2) | (22,566) | (24,041) | (25,573) | (27,280) | (28,991) | |||||
DTAs that arise from net operating loss and tax credit carryforwards | (48) | (40) | (39) | — | — | |||||
Accumulated other comprehensive loss | 4,593 | 4,759 | 5,603 | 6,333 | 7,545 | |||||
Common Equity Tier 1 Capital | 510,729 | 496,709 | 483,947 | 470,223 | 458,258 | |||||
TRUPS | 30,168 | 30,085 | 30,005 | 29,926 | 29,847 | |||||
Tier 1 Capital | 540,897 | 526,794 | 513,952 | 500,149 | 488,105 | |||||
Allowable reserve for credit losses and other Tier 2 adjustments | 60,661 | 60,852 | 60,605 | 59,726 | 59,253 | |||||
Subordinated debt | 58,893 | 39,409 | 44,236 | 44,053 | 43,870 | |||||
Total Capital | $ 660,451 | $ 627,055 | $ 618,793 | $ 603,928 | $ 591,228 | |||||
Risk-Weighted Assets ("RWA") | $ 4,852,573 | $ 4,867,237 | $ 4,890,679 | $ 4,823,833 | $ 4,852,564 | |||||
Average Assets ("AA") | 6,129,306 | 5,942,911 | 5,943,124 | 6,050,310 | 6,083,760 | |||||
Common Equity Tier 1 Capital to RWA | 10.52 % | 10.21 % | 9.90 % | 9.75 % | 9.44 % | |||||
Tier 1 Capital to RWA | 11.15 | 10.82 | 10.51 | 10.37 | 10.06 | |||||
Total Capital to RWA | 13.61 | 12.88 | 12.65 | 12.52 | 12.18 | |||||
Tier 1 Capital to AA (Leverage) | 8.82 | 8.86 | 8.65 | 8.27 | 8.02 | |||||
Shore Bancshares, Inc. Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued | ||||||||||
Regulatory Capital and Ratios for the Bank | ||||||||||
($ in thousands) | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | |||||
Common equity | $ 648,279 | $ 639,670 | $ 627,838 | $ 617,071 | $ 604,261 | |||||
Goodwill(1) | (61,123) | (61,176) | (61,238) | (61,300) | (61,362) | |||||
Core deposit intangible(2) | (22,566) | (24,041) | (25,573) | (27,280) | (28,991) | |||||
Accumulated other comprehensive loss | 4,593 | 4,759 | 5,603 | 6,333 | 7,545 | |||||
Common Equity Tier 1 Capital | 569,183 | 559,212 | 546,630 | 534,824 | 521,453 | |||||
Tier 1 Capital | 569,183 | 559,212 | 546,630 | 534,824 | 521,453 | |||||
Allowable reserve for credit losses and other Tier 2 adjustments | 60,563 | 60,822 | 60,605 | 59,726 | 59,253 | |||||
Total Capital | $ 629,746 | $ 620,034 | $ 607,235 | $ 594,550 | $ 580,706 | |||||
Risk-Weighted Assets ("RWA") | $ 4,844,639 | $ 4,864,871 | $ 4,888,558 | $ 4,821,975 | $ 4,851,903 | |||||
Average Assets ("AA") | 6,122,775 | 5,939,890 | 5,940,411 | 6,050,130 | 6,077,540 | |||||
___________________________________ | |
(1) | Goodwill is net of deferred tax liability. |
(2) | Core deposit intangible is net of deferred tax liability. |
Shore Bancshares, Inc. Summary of Loan Portfolio (Unaudited) Portfolio loans are summarized by loan type as follows: | ||||||||||||||||||||
($ in thousands) | December 31, 2025 | % of Total Loans | September 30, 2025 | % of Total Loans | June 30, 2025 | % of Total Loans | March 31, 2025 | % of Total Loans | December 31, 2024 | % of Total Loans | ||||||||||
Commercial real estate | $ 2,643,996 | 53.95 % | $ 2,642,601 | 54.12 % | $ 2,603,974 | 53.95 % | $ 2,544,107 | 53.25 % | $ 2,557,806 | 53.60 % | ||||||||||
Residential real estate | 1,414,964 | 28.88 | 1,383,348 | 28.33 | 1,349,010 | 27.94 | 1,325,858 | 27.75 | 1,329,406 | 27.85 | ||||||||||
Construction | 344,903 | 7.04 | 352,116 | 7.21 | 350,053 | 7.25 | 366,218 | 7.67 | 335,999 | 7.04 | ||||||||||
Commercial | 226,006 | 4.61 | 221,598 | 4.54 | 224,092 | 4.64 | 234,499 | 4.91 | 237,932 | 4.99 | ||||||||||
Consumer | 265,912 | 5.43 | 278,242 | 5.70 | 294,239 | 6.09 | 300,007 | 6.28 | 303,746 | 6.37 | ||||||||||
Credit cards | 4,521 | 0.09 | 5,064 | 0.10 | 6,260 | 0.13 | 6,800 | 0.14 | 7,099 | 0.15 | ||||||||||
Total loans | 4,900,302 | 100.00 % | 4,882,969 | 100.00 % | 4,827,628 | 100.00 % | 4,777,489 | 100.00 % | 4,771,988 | 100.00 % | ||||||||||
Less: allowance for credit losses | (58,836) | (59,554) | (58,483) | (58,042) | (57,910) | |||||||||||||||
Total loans, net | $ 4,841,466 | $ 4,823,415 | $ 4,769,145 | $ 4,719,447 | $ 4,714,078 | |||||||||||||||
Shore Bancshares, Inc. Classified Assets and Nonperforming Assets (Unaudited) Classified assets and nonperforming assets are summarized as follows: | ||||||||||
($ in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||
Classified loans | ||||||||||
Substandard | $ 57,366 | $ 48,470 | $ 19,930 | $ 19,434 | $ 24,679 | |||||
Total classified loans | 57,366 | 48,470 | 19,930 | 19,434 | 24,679 | |||||
Special mention loans | 73,401 | 70,997 | 65,564 | 33,456 | 33,519 | |||||
Total classified and special mention loans | $ 130,767 | $ 119,467 | $ 85,494 | $ 52,890 | $ 58,198 | |||||
Classified loans | $ 57,366 | $ 48,470 | $ 19,930 | $ 19,434 | $ 24,679 | |||||
Other real estate owned | 113 | 120 | 179 | 179 | 179 | |||||
Repossessed assets | 2,879 | 3,432 | 2,457 | 2,429 | 3,315 | |||||
Total classified assets | $ 60,358 | $ 52,022 | $ 22,566 | $ 22,042 | $ 28,173 | |||||
Classified assets to total assets | 0.96 % | 0.83 % | 0.37 % | 0.36 % | 0.45 % | |||||
Nonaccrual loans | $ 39,960 | $ 24,378 | $ 16,782 | $ 15,402 | $ 21,008 | |||||
90+ days delinquent accruing | 255 | 153 | 215 | 894 | 294 | |||||
Other real estate owned ("OREO") | 113 | 120 | 179 | 179 | 179 | |||||
Repossessed property | 2,879 | 3,432 | 2,457 | 2,429 | 3,315 | |||||
Total nonperforming assets | $ 43,207 | $ 28,083 | $ 19,633 | $ 18,904 | $ 24,796 | |||||
Accruing borrowers experiencing financial difficulty loans ("BEFD") | 5,311 | 6,704 | 6,709 | 1,356 | 1,662 | |||||
Total nonperforming assets and BEFDs modifications | $ 48,518 | $ 34,787 | $ 26,342 | $ 20,260 | $ 26,458 | |||||
Nonperforming assets to total assets | 0.69 % | 0.45 % | 0.33 % | 0.31 % | 0.40 % | |||||
Total assets | $ 6,258,818 | $ 6,278,479 | $ 6,037,874 | $ 6,176,563 | $ 6,230,763 | |||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/shore-bancshares-inc-reports-2025-fourth-quarter-and-annual-results-302673086.html
SOURCE Shore Bancshares, Inc.