Press Release: MainStreet Bancshares Inc. Reports First Quarter Results

Dow Jones
21 Apr

MainStreet Bancshares Inc. Reports First Quarter Results

PR Newswire

FAIRFAX, Va., April 21, 2025

Expanding Net Interest Margin, Resilient Loan Portfolio and Well Capitalized

FAIRFAX, Va., April 21, 2025 /PRNewswire/ -- MainStreet Bancshares, Inc. (Nasdaq: MNSB & MNSBP), the financial holding company for MainStreet Bank, reported first quarter net income of $2.5 million with a net interest margin of 3.30%, up 34 basis points from the previous quarter. Net interest income after provision for credit losses was $16.5 million, up $3.9 million from the previous quarter and earnings per common share were $0.25 for the first quarter. The Company continues to report strong asset quality and strong capital.

Total deposits maintained their level at $1.9 billion, with total funding costs improving by 24 basis points from the previous quarter to 3.49%. "Our net interest margin expansion was fueled primarily by an opportunity to replace higher cost deposits," said Alex Vari, Chief Accountant for MainStreet Bank. "We worked diligently to optimize pricing on our deposit stack, while also structuring $211 million of our $578 million in noncore deposits to reprice quickly should rates adjust down." The loan-to-deposit ratio of 96% indicates efficient utilization of deposit funds for lending.

Nonperforming loans held steady at a low level of $21.7 million during the quarter, with another $11.2 million expected to pay off at par in the second quarter based upon a successful court-approved resolution. Chief Credit Officer Chris Johnston said, "The resolution of nonperforming loans is a testament to the team's diligent and creative efforts to work together with borrowers to find positive outcomes in a timely manner."

Total assets were $2.2 billion with gross loans demonstrating stability at $1.8 billion. "We remain cautiously optimistic about the DC Metropolitan market," said Abdul Hersiburane, President of MainStreet Bank. "Our team is steadfast on serving our customers but taking conservative steps as we monitor the early days that come with a new administration."

Banking-as-a-Service

"This quarter saw a change in direction for the Avenu technology initiative, which will not be moving forward," according to Chairman and CEO Jeff W. Dick. "The timeline for the expected return on invested capital extended beyond the Company's plan, and we decided to devote our energy on the core bank."

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$(R)$. 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 -- a solution that provides multi-million-dollar FDIC insurance. Further information on the Bank can be obtained by visiting its website at mstreetbank.com.

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, future impacts of pandemic outbreaks, 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.

 
                  UNAUDITED CONSOLIDATED BALANCE SHEET INFORMATION 
                                   (In thousands) 
 
                        March 31,    December   September    June 30,   March 31, 
                           2025     31, 2024*    30, 2024      2024        2024 
                        ----------  ----------  ----------  ----------  ---------- 
ASSETS 
Cash and cash 
equivalents 
 Cash and due from 
  banks                 $   18,385  $   21,351  $   15,319  $   17,112  $   17,270 
 Interest-bearing 
  deposits at other 
  financial 
  institutions             159,582     161,866     191,637      50,495      76,178 
 Federal funds sold         24,673      24,491      25,158      23,852      31,293 
                         ---------   ---------   ---------   ---------   --------- 
     Total cash and 
      cash 
      equivalents          202,640     207,708     232,114      91,459     124,741 
Investment securities 
 available for sale, 
 at fair value              55,935      55,747      58,489      57,605      58,699 
Investment securities 
 held to maturity, at 
 amortized cost, net 
 of allowance for 
 credit losses of $0 
 for all periods            15,657      16,078      16,016      16,036      17,251 
Restricted equity 
 securities, at 
 amortized cost             33,611      30,623      26,745      26,797      23,924 
Loans, net of 
 allowance for credit 
 losses of $19,460, 
 $19,450, $18,327, 
 $17,098, and $16,531, 
 respectively            1,811,789   1,810,556   1,775,558   1,778,840   1,727,110 
Premises and 
 equipment, net             13,020      13,287      13,571      13,787      14,081 
Accrued interest and 
 other receivables           9,607      11,311      11,077      11,916      10,727 
Computer software, net 
 of amortization                --          --      18,881      17,205      15,691 
Bank owned life 
 insurance                  39,809      39,507      39,203      38,901      38,609 
Other assets                40,777      43,281      32,945      41,200      39,182 
                         ---------   ---------   ---------   ---------   --------- 
   Total Assets         $2,222,845  $2,228,098  $2,224,599  $2,093,746  $2,070,015 
                         =========   =========   =========   =========   ========= 
LIABILITIES AND 
STOCKHOLDERS' EQUITY 
Liabilities: 
Non-interest bearing 
 deposits               $  345,319  $  324,307  $  347,575  $  314,636  $  348,945 
Interest-bearing 
 demand deposits           106,033     139,780     197,527     179,513     165,331 
Savings and NOW 
 deposits                  124,049      64,337      61,893      60,867      46,036 
Money market deposits      511,925     560,082     451,936     476,396     446,903 
Time deposits              820,999     819,288     834,738     723,951     725,520 
                         ---------   ---------   ---------   ---------   --------- 
   Total deposits        1,908,325   1,907,794   1,893,669   1,755,363   1,732,735 
Subordinated debt, net      72,138      73,039      72,940      72,841      72,741 
Other liabilities           32,764      39,274      31,939      40,827      41,418 
                         ---------   ---------   ---------   ---------   --------- 
   Total Liabilities     2,013,227   2,020,107   1,998,548   1,869,031   1,846,894 
Stockholders' Equity: 
Preferred stock             27,263      27,263      27,263      27,263      27,263 
Common stock                29,810      29,466      29,463      29,452      29,514 
Capital surplus             67,612      67,823      67,083      66,392      65,940 
Retained earnings           92,305      91,150     108,616     109,651     108,334 
Accumulated other 
 comprehensive loss        (7,372)     (7,711)     (6,374)     (8,043)     (7,930) 
                         ---------   ---------   ---------   ---------   --------- 
   Total Stockholders' 
    Equity                 209,618     207,991     226,051     224,715     223,121 
                         ---------   ---------   ---------   ---------   --------- 
   Total Liabilities 
    and Stockholders' 
    Equity              $2,222,845  $2,228,098  $2,224,599  $2,093,746  $2,070,015 
                         =========   =========   =========   =========   ========= 
 
 
 
*Derived from audited financial statements 
 
 
         UNAUDITED CONSOLIDATED STATEMENTS OF INCOME (LOSS) INFORMATION 
                 (In thousands, except share and per share data) 
 
                                        Three Months Ended 
                    ---------------------------------------------------------- 
                    March 31,    December   September    June 30,   March 31, 
                       2025      31, 2024    30, 2024      2024        2024 
                    ----------  ----------  ----------  ----------  ---------- 
INTEREST INCOME: 
Interest and fees 
 on loans           $   31,111  $   31,323  $   31,615  $   31,655  $   30,582 
Interest on 
investment 
securities 
 Taxable 
  securities               420         431         397         430         435 
 Tax-exempt 
  securities               263         262         294         268         270 
Interest on 
 interest-bearing 
 deposits at other 
 financial 
 institutions              946       2,826       1,041         806         889 
Interest on 
 federal funds 
 sold                      223         277         244         277         293 
                     ---------   ---------   ---------   ---------   --------- 
   Total interest 
    income              32,963      35,119      33,591      33,436      32,469 
INTEREST EXPENSE: 
Interest on 
 interest-bearing 
 demand deposits         1,048       2,612       2,117       2,118       1,814 
Interest on 
 savings and NOW 
 deposits                  221         201         206         190         157 
Interest on money 
 market deposits         5,276       5,475       5,277       5,542       5,092 
Interest on time 
 deposits                9,031      10,003       9,543       9,010       8,808 
Interest on 
 federal funds 
 purchased                  65          --         277         191         107 
Interest on 
 Federal Home Loan 
 Bank advances              --          --          --          --          46 
Interest on 
 subordinated 
 debt                      812         787         828         820         820 
                     ---------   ---------   ---------   ---------   --------- 
   Total interest 
    expense             16,453      19,078      18,248      17,871      16,844 
                     ---------   ---------   ---------   ---------   --------- 
Net interest 
 income                 16,510      16,041      15,343      15,565      15,625 
Provision for 
 (recovery of) 
 credit losses              --       3,407       2,913         638       (195) 
                     ---------   ---------   ---------   ---------   --------- 
Net interest 
 income after 
 provision for 
 (recovery of) 
 credit losses          16,510      12,634      12,430      14,927      15,820 
NON-INTEREST 
INCOME: 
Deposit account 
 service charges           530         481         557         490         469 
Bank owned life 
 insurance income          302         304         302         291         292 
Gain on 
retirement of 
subordinated 
debt                        60          --          --          --          -- 
Net loss on 
securities called 
or matured                  --          --          --        (48)          -- 
Other non-interest 
 income                     47          22          27          31          35 
                     ---------   ---------   ---------   ---------   --------- 
   Total 
    non-interest 
    income                 939         807         886         764         796 
NON-INTEREST 
EXPENSES: 
Salaries and 
 employee 
 benefits                8,385       8,253       7,250       7,484       7,488 
Furniture and 
 equipment 
 expenses                1,016         830         931         940         935 
Advertising and 
 marketing                 481         600         579         566         454 
Occupancy expenses         396         358         407         415         435 
Outside services         1,173       1,168         845         839         774 
Administrative 
 expenses                  229         243         215         229         242 
Computer software 
intangible 
impairment                  --      19,721          --          --          -- 
Other operating 
 expenses                2,634       3,258       2,992       2,362       2,153 
                     ---------   ---------   ---------   ---------   --------- 
   Total 
    non-interest 
    expenses            14,314      34,431      13,219      12,835      12,481 
                     ---------   ---------   ---------   ---------   --------- 
Income (loss) 
 before income tax 
 expense 
 (benefit)               3,135    (20,990)          97       2,856       4,135 
Income tax expense 
 (benefit)                 682     (4,823)       (168)         238         830 
                     ---------   ---------   ---------   ---------   --------- 
Net income (loss)        2,453    (16,167)         265       2,618       3,305 
                     ---------   ---------   ---------   ---------   --------- 
Preferred stock 
 dividends                 539         539         539         539         539 
                     ---------   ---------   ---------   ---------   --------- 
Net income (loss) 
 available to 
 common 
 shareholders       $    1,914  $ (16,706)  $    (274)  $    2,079  $    2,766 
                     =========   =========   =========   =========   ========= 
Earnings (loss) 
 per common share, 
 basic and 
 diluted            $     0.25  $   (2.20)  $   (0.04)  $     0.27  $     0.36 
Weighted average 
 number of common 
 shares, basic and 
 diluted             7,636,191   7,603,318   7,601,925   7,608,389   7,611,990 
 
 
                                      UNAUDITED LOAN, DEPOSIT AND BORROWING DETAIL 
                                                     (In thousands) 
 
                        March 31, 2025         December 31, 2024         March 31, 2024          Percentage Change 
                       -----------------      --------------------      -----------------      --------------------- 
                                                                                               Last 
                                   % of                     % of                    % of         3         Last 12 
                        $ Amount   Total       $ Amount    Total         $ Amount   Total       Mos          Mos 
                       ----------  -----      ----------  --------      ----------  -----      -----      ---------- 
LOANS: 
Construction and land 
 development loans     $  344,742   18.8%     $  393,385      21.4%     $  408,903   23.4%     -12.4%          -15.7% 
Residential real 
 estate loans             450,728   24.6%        439,481      23.9%        451,991   25.8%       2.6%           -0.3% 
Commercial real 
 estate loans             933,947   50.9%        895,743      48.8%        813,387   46.5%       4.3%           14.8% 
Commercial and 
 industrial loans         105,180    5.6%        104,815       5.7%         71,822    4.1%       0.3%           46.4% 
Consumer loans              1,331    0.1%          1,574       0.2%          2,902    0.2%     -15.4%          -54.1% 
                        ---------  -----       ---------  --------       ---------  -----      -----      ---------- 
   Total Gross Loans   $1,835,928  100.0%     $1,834,998     100.0%     $1,749,005  100.0%       0.1%            5.0% 
                        ---------              ---------                 --------- 
Less: Allowance for 
 credit losses           (19,460)               (19,450)                  (16,531) 
   Net deferred loan 
    fees                  (4,679)                (4,992)                   (5,364) 
                        ---------              ---------                 --------- 
     Net Loans         $1,811,789             $1,810,556                $1,727,110 
                        =========              =========                 ========= 
DEPOSITS: 
Non-interest bearing 
 deposits              $  345,319   18.1%     $  324,307      17.0%     $  348,945   20.1%       6.5%           -1.0% 
Interest-bearing 
deposits: 
   Demand deposits        106,033    5.6%        139,780       7.3%        165,331    9.5%     -24.1%          -35.9% 
   Savings and NOW 
    deposits              124,049    6.5%         64,337       3.4%         46,036    2.7%      92.8%          169.5% 
   Money market 
    deposits              511,925   26.8%        560,082      29.4%        446,903   25.8%      -8.6%           14.5% 
   Certificates of 
    deposit $250,000 
    or more               541,772   28.4%        535,676      28.1%        467,892   27.0%       1.1%           15.8% 
   Certificates of 
    deposit less than 
    $250,000              279,227   14.6%        283,612      14.8%        257,628   14.9%      -1.5%            8.4% 
                        ---------  -----       ---------  --------       ---------  -----      -----      ---------- 
     Total Deposits    $1,908,325  100.0%     $1,907,794     100.0%     $1,732,735  100.0%       0.0%           10.1% 
                        =========  =====       =========  ========       =========  =====      =====      ========== 
BORROWINGS: 
Subordinated debt, 
 net                       72,138  100.0%         73,039     100.0%         72,741  100.0%      -1.2%           -0.8% 
                        ---------  -----       ---------  --------       ---------  -----      -----      ---------- 
     Total Borrowings  $   72,138  100.0%     $   73,039     100.0%     $   72,741              -1.2%           -0.8% 
                        ---------              ---------                 ---------             -----      ---------- 
Total Deposits and 
 Borrowings            $1,980,463             $1,980,833                $1,805,476               0.0%            9.7% 
                        =========              =========                 =========             =====      ========== 
 
Core customer funding 
 sources (1)           $1,330,390   67.2%     $1,439,657      72.7%     $1,312,746   72.7%      -7.6%            1.3% 
Brokered and listing 
 service sources (2)      577,935   29.2%        468,137      23.6%        419,989   23.3%      23.5%           37.6% 
Subordinated debt, 
 net (3)                   72,138    3.6%         73,039       3.7%         72,741    4.0%      -1.2%           -0.8% 
                        ---------  -----       ---------  --------       ---------  -----      -----      ---------- 
      Total Funding 
       Sources         $1,980,463  100.0%     $1,980,833     100.0%     $1,805,476  100.0%       0.0%            9.7% 
                        =========  =====       =========  ========       =========  =====      =====      ========== 
 
 
 
(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 $87.8 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, 
     2025. 
(3)  Subordinated debt obligation qualifies as Tier 2 capital at the holding 
     company and Tier 1 capital at the Bank. 
 
 
                           UNAUDITED AVERAGE BALANCE SHEETS, INTEREST AND RATES 
                                              (In thousands) 
 
                           For the three months ended March         For the three months ended March 
                                       31, 2025                                 31, 2024 
                          -----------------------------------      ----------------------------------- 
                                      Interest     Average                     Interest     Average 
                                       Income/   Yields/ Rate                   Income/   Yields/ Rate 
                           Average     Expense   (annualized)       Average     Expense   (annualized) 
                            Balance    (3)(4)       (3)(4)           Balance    (3)(4)       (3)(4) 
                          ----------  ---------  ------------      ----------  ---------  ------------ 
ASSETS: 
Interest-earning 
assets: 
   Loans (1)(2)           $1,838,358  $  31,111          6.86%     $1,728,761  $  30,582          7.10% 
   Securities: 
     Taxable                  53,143        420          3.21%         56,001        435          3.12% 
     Tax-exempt               35,200        333          3.84%         37,420        342          3.66% 
   Interest-bearing 
    deposits at other 
    financial 
    institutions              86,715        946          4.42%         66,253        889          5.38% 
   Federal funds sold         24,975        223          3.62%         25,740        293          4.57% 
                           ---------   --------  ------------       ---------   --------  ------------ 
      Total 
       interest-earning 
       assets             $2,038,391  $  33,033          6.57%     $1,914,175  $  32,541          6.82% 
Other assets                 117,070                                  123,294 
                           ---------                                --------- 
Total assets              $2,155,461                               $2,037,469 
                           =========                                ========= 
Liabilities and 
Stockholders' Equity: 
Interest-bearing 
liabilities: 
   Interest-bearing 
    demand deposits       $  111,413  $   1,048          3.81%     $  146,248  $   1,814          4.98% 
   Savings and NOW 
    deposits                  67,851        221          1.32%         44,219        157          1.42% 
   Money market deposits     537,733      5,276          3.98%        433,654      5,092          4.71% 
   Time deposits             798,007      9,031          4.59%        710,019      8,808          4.98% 
                           ---------   --------  ------------       ---------   --------  ------------ 
Total interest-bearing 
 deposits                 $1,515,004  $  15,576          4.17%     $1,334,140  $  15,871          4.77% 
   Federal funds 
    purchased                  5,610         65          4.70%          7,476        107          5.74% 
   FHLB advances                  --         --            --           3,297         46          5.60% 
   Subordinated debt, 
    net                       73,043        812          4.51%         72,703        820          4.52% 
                           ---------   --------  ------------       ---------   --------  ------------ 
Total interest-bearing 
 liabilities              $1,593,657  $  16,453          4.19%     $1,417,616  $  16,844          4.77% 
Demand deposits and 
 other liabilities           353,711                                  397,753 
                           ---------                                --------- 
Total liabilities         $1,947,368                               $1,815,369 
Stockholders' Equity         208,093                                  222,100 
                           ---------                                --------- 
Total Liabilities and 
 Stockholders' Equity     $2,155,461                               $2,037,469 
                           =========                                ========= 
Interest Rate Spread                                     2.38%                                    2.05% 
                                                 ============                             ============ 
Net Interest Income                   $  16,580                                $  15,697 
                                       ========                                 ======== 
Net Interest Margin                                      3.30%                                    3.29% 
                                                 ============                             ============ 
 
 
 
(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 "Unaudited Reconciliation of Certain Non-GAAP Financial 
     Measures" for reconciliation of non-GAAP measures 
 
 
                    UNAUDITED SUMMARY FINANCIAL DATA 
         (Dollars in thousands except share and per share data) 
 
                                 At or For the Three Months Ended 
                                            March 31, 
                              -------------------------------------- 
                                     2025                  2024 
                              ------------------      -------------- 
   Per share Data and 
   Shares Outstanding 
Earnings per common share 
 (basic and diluted)           $            0.25      $         0.36 
Book value per common share    $           23.67      $        25.72 
Tangible book value per 
 common share(2)               $           23.67      $        23.66 
Weighted average common 
 shares (basic and diluted)            7,636,191           7,611,990 
Common shares outstanding at 
 end of period                         7,703,197           7,614,090 
   Performance Ratios 
Return on average assets 
 (annualized)                               0.46%               0.65% 
Return on average equity 
 (annualized)                               4.78%               5.97% 
Return on average common 
 equity (annualized)                        5.50%               6.80% 
Yield on earning assets 
 (FTE) (2) (annualized)                     6.57%               6.82% 
Cost of interest bearing 
 liabilities (annualized)                   4.19%               4.77% 
Net interest spread (FTE)(2) 
 (annualized)                               2.38%               2.05% 
Net interest margin (FTE)(2) 
 (annualized)                               3.30%               3.29% 
Non-interest income as a 
 percentage of average 
 assets (annualized)                        0.18%               0.16% 
Non-interest expense to 
 average assets 
 (annualized)                               2.69%               2.46% 
Efficiency ratio(3)                        82.03%              76.01% 
   Asset Quality 
Allowance for credit losses 
$(ACL.AU)$ 
 Beginning balance, ACL - 
  loans                        $          19,450      $       16,506 
 Add: recoveries                              10                   2 
 Less: charge-offs                            --               (141) 
 Add: provision for credit 
  losses - loans                              --                 164 
 Ending balance, ACL - loans   $          19,460      $       16,531 
                                  --------------       ------------- 
 
Beginning balance, reserve 
 for unfunded commitment 
 (RUC)                         $             287      $        1,009 
Add: recovery of unfunded 
 commitments, net                             --               (359) 
                                  --------------       ------------- 
Ending balance, RUC            $             287      $          650 
                                  --------------       ------------- 
Total allowance for credit 
 losses                        $          19,747      $       17,181 
                                  ==============       ============= 
 
Allowance for credit losses 
 on loans to total gross 
 loans                                      1.06%               0.95% 
Allowance for credit losses 
 on loans to non-performing 
 loans                                     89.82%              1.78X 
Net charge-offs to average 
 gross loans (annualized)                   0.00%               0.03% 
   Concentration Ratios 
Commercial real estate loans 
 to total capital (4)                     388.24%             364.65% 
Construction loans to total 
 capital (5)                              115.56%             130.06% 
   Past due and 
   Non-performing Assets 
Loans 30-89 days past due 
 and accruing to total gross 
 loans                                      2.19%               0.22% 
Loans 90 days past due and 
 accruing to total gross 
 loans                                      0.00%               0.51% 
Non-accrual loans to total 
 gross loans                                1.18%               0.53% 
Other real estate owned        $              --      $           -- 
Non-performing loans           $          21,665      $        9,263 
Non-performing assets to 
 total assets                               0.97%               0.45% 
   Regulatory Capital 
   Ratios (Bank only) (1) 
Total risk-based capital 
 ratio                                     15.83%              17.05% 
Tier 1 risk-based capital 
 ratio                                     14.78%              16.12% 
Leverage ratio                             12.90%              14.54% 
Common equity tier 1 ratio                 14.78%              16.12% 
   Other information 
Common shares closing stock 
 price                         $           16.72      $        18.16 
Tangible equity / tangible 
 assets (2)                                 9.43%              10.10% 
Average tangible equity / 
 average tangible assets 
 (2)                                        9.65%              10.24% 
Number of full time 
 equivalent employees                        182                 191 
Number of full service 
 branch offices                                6                   6 
 
 
 
(1)  Regulatory capital ratios as of March 31, 2025 are preliminary 
(2)  Refer to "Unaudited Reconciliation of Certain Non-GAAP Financial 
     Measures" 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, multifamily, and 
     construction loans as a percentage of Bank capital 
(5)  Construction loans as a percentage of Bank capital 
 
 
    Unaudited Reconciliation of Certain Non-GAAP Financial Measures 
                         (Dollars In thousands) 
 
                             For the three months ended March 31, 
                                 2025                     2024 
                          -------------------  ----  --------------- 
Net interest margin 
(FTE) 
Net interest income 
 (GAAP)                    $           16,510        $        15,625 
 FTE adjustment on 
  tax-exempt securities                    70                     72 
                              ---------------  ----   -------------- 
Net interest income 
 (FTE) (non-GAAP)                      16,580                 15,697 
                              ---------------  ----   -------------- 
 
Average interest earning 
 assets                             2,038,391              1,914,175 
Net interest margin 
 (GAAP)                                  3.28%                  3.27% 
Net interest margin 
 (FTE) (non-GAAP)                        3.30%                  3.29% 
 
                             For the three months ended March 31, 
                                 2025                     2024 
                          -------------------  ----  --------------- 
Yield on earning assets 
(FTE) 
Total interest income 
 (GAAP)                    $           32,963        $        32,469 
 FTE adjustment on 
  tax-exempt securities                    70                     72 
                              ---------------  ----   -------------- 
Total interest income 
 (FTE) (non-GAAP)                      33,033                 32,541 
                              ---------------  ----   -------------- 
 
Average interest earning 
 assets                             2,038,391              1,914,175 
Yield on earning assets 
 (GAAP)                                  6.56%                  6.80% 
Yield on earning assets 
 (FTE) (non-GAAP)                        6.57%                  6.82% 
 
                             For the three months ended March 31, 
                                 2025                     2024 
                          -------------------  ----  --------------- 
Net interest spread 
(FTE) 
Yield on earning assets 
 (GAAP)                                  6.56%                  6.80% 
Yield on earning assets 
 (FTE) (non-GAAP)                        6.57%                  6.82% 
 
Yield on 
 interest-bearing 
 liabilities (GAAP)                      4.19%                  4.77% 
                              ---------------   ---   -------------- 
Net interest spread 
 (GAAP)                                  2.37%                  2.03% 
Net interest spread 
 (FTE) (non-GAAP)                        2.38%                  2.05% 
 
                                       As of March 31, 
                          ------------------------------------------ 
                                 2025                     2024 
                          -------------------  ----  --------------- 
Tangible common 
stockholders' equity 
Total stockholders 
 equity (GAAP)             $          209,618        $       223,121 
 Less: intangible assets                   --               (15,691) 
                              ---------------  ----   -------------- 
Tangible stockholders' 
 equity (non-GAAP)                    209,618                207,430 
 Less: preferred stock               (27,263)               (27,263) 
                              ---------------  ----   -------------- 
Tangible common 
 stockholders' equity 
 (non-GAAP)                           182,355                180,167 
                              ---------------  ----   -------------- 
 
Common shares 
 outstanding                        7,703,197              7,614,090 
Tangible book value per 
 common share 
 (non-GAAP)                $            23.67        $         23.66 
 
                                       As of March 31, 
                          ------------------------------------------ 
                                 2025                     2024 
                          -------------------  ----  --------------- 
Stockholders equity, 
adjusted 
Total stockholders 
 equity (GAAP)             $          209,618        $       223,121 
 Less: intangible assets                   --               (15,691) 
                              ---------------  ----   -------------- 
Total tangible 
 stockholders equity 
 (non-GAAP)                           209,618                207,430 
                              ---------------  ----   -------------- 
 
                                       As of March 31, 
                          ------------------------------------------ 
                                 2025                     2024 
                          -------------------  ----  --------------- 
Total tangible assets 
Total assets (GAAP)        $        2,222,845        $     2,070,015 
 Less: intangible assets                   --               (15,691) 
                              ---------------  ----   -------------- 
Total tangible assets 
 (non-GAAP)                         2,222,845              2,054,324 
                              ---------------  ----   -------------- 
 
                             For the three months ended March 31, 
                          ------------------------------------------ 
                                 2025                     2024 
                          -------------------  ----  --------------- 
Average tangible 
stockholders' equity 
Total average 
 stockholders' equity 
 (GAAP)                    $          208,093        $       222,100 
 Less: average 
  intangible assets                        --               (15,078) 
                              ---------------  ----   -------------- 
Total average tangible 
 stockholders' equity 
 (non-GAAP)                           208,093                207,022 
                              ---------------  ----   -------------- 
 
                             For the three months ended March 31, 
                          ------------------------------------------ 
                                 2025                     2024 
                          -------------------  ----  --------------- 
Average tangible assets 
Total average assets 
 (GAAP)                    $        2,155,461        $     2,037,469 
 Less: average 
  intangible assets                        --               (15,078) 
                              ---------------  ----   -------------- 
Total average tangible 
 assets (non-GAAP)                  2,155,461              2,022,391 
                              ---------------  ----   -------------- 
 

Contact: Billy Freesmeier

Chief of Staff

(703) 481-4579

View original content to download multimedia:https://www.prnewswire.com/news-releases/mainstreet-bancshares-inc-reports-first-quarter-results-302433373.html

SOURCE MainStreet Bancshares, Inc.

 

(END) Dow Jones Newswires

April 21, 2025 08:52 ET (12:52 GMT)

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10