Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Shore Bancshares, Inc. Reports 2024 First Quarter Financial Results

      Shore Bancshares Logo (PRNewsfoto/Shore Bancshares, Inc.)

      News provided by

      Shore Bancshares, Inc.

      May 02, 2024, 16:15 ET

      Share this article

      Share this article


      EASTON, Md., May 2, 2024 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ - SHBI) (the "Company" or "Shore Bancshares"), the holding company for Shore United Bank, N.A. (the "Bank" or "SUB") reported net income for the first quarter of 2024 of $8.2 million or $0.25 per diluted common share compared to a net income of $10.5 million or $0.32 per diluted common share for the fourth quarter of 2023, and net income of $6.5 million or $0.32 per diluted common share for the first quarter of 2023.

      First Quarter 2024 Highlights

      • Credit Card Fraud - On April 2, 2024, the Bank detected that it had been subjected to fraudulent credit card account openings during the first quarter of 2024 and commenced an investigation. Bad actors used stolen personal information to open Bank-issued credit cards through the Bank's online credit card activation system. The personal information used had been stolen from individuals who are not customers of the Bank. No existing Bank customers were impacted by this fraudulent activity and the Bank's core processing system was not compromised. Upon detection, the Bank immediately closed all fraudulently-opened credit card accounts and suspended all credit card activations. The Bank will not open new credit card accounts until its investigation is complete. The Bank is implementing enhanced activity monitoring on all existing cards outstanding.

        As a result of the fraudulent activity, the Company recognized a $4.3 million fraud-related expense in the first quarter of 2024 and does not anticipate additional losses related to this event. The majority of the fraud loss, approximately $3.6 million, or 84%, occurred between March 25, 2024 and April 2, 2024. In coordination with the Bank's credit card processor, management is evaluating the root causes of the fraud event and the preventative and monitoring controls that would have mitigated the fraud loss. Management will also consider in this evaluation whether the credit card product can attain the size and scale needed in the near-term for the Bank to continue as an issuer. The Bank has notified and is actively working with law enforcement to recover a portion of the fraud losses by various means.

        The above information was reported on the Company's Current Report on Form 8-K filed with SEC on April 30, 2024 describing the event. The impact of this event resulted in a $0.10 decrease to basic and diluted earnings per share.

      • Return on Average Assets ("ROAA") - The Company reported ROAA of 0.57% for the first quarter of 2024, compared to 0.72% and 0.75% for the fourth and first quarters of 2023, respectively. Excluding the fraud expense, amortization from core deposit intangibles, and merger-related expenses the Company's Non-GAAP, ROAA was 0.94% for the first quarter of 2024, compared to 0.88% and 0.84% for the fourth and first quarters of 2023, respectively.

      • Stable Net Interest Margin - Net interest margin ("NIM") remained relatively stable at 3.08% for the first quarter of 2024 from 3.09% for the fourth quarter of 2023. Excluding net accretion interest income of $3.6 million and $3.0 million for the same time periods, NIM decreased six basis points to 2.81% for the first quarter of 2024 from 2.87% for the fourth quarter of 2023.

      • Active Management of Deposit Costs - Decreases in rates on higher cost deposit relationships mitigated margin compression in the first quarter of 2024. For the month of March 2024, asset yields grew more quickly than funding costs which positively impacted the Company's net interest margin and may position the Bank to see positive margin movement during the second quarter of 2024. As a result of decreased rates paid on some deposits and expected seasonal cash outflows in the first quarter of 2024, deposits decreased $201.8 million, or 3.7% to $5.2 billion at March 31, 2024 when compared to December 31, 2023. Liquidity remained relatively stable with the loan to deposit ratio modestly increasing from 86.2% at December 31, 2023 to 89.7% at March 31, 2024. The Bank had no brokered deposits or advances at March 31, 2024.

      • Stable Credit Trends - The Company's total nonperforming assets to total assets for the first quarter of 2024 was 0.28% compared to the fourth quarter of 2023 of 0.23%. The Company's credit quality metrics remain at historical lows with no signs of significant deterioration or systemic issues within its loan portfolios.

      • Branch Closings and Office Space Rationalization - The Company expects to close two branches by the end of the third quarter and to consolidate two office buildings into a single space by the end of the third quarter.

      "While the first quarter's credit card fraud was disappointing, I am pleased with the response of our team after the incident was identified to contain the problem, and that no customers were impacted," stated James ("Jimmy") M. Burke, President and Chief Executive Officer of Shore Bancshares, Inc. "We are undertaking a comprehensive review of the incident to recover as much of the fraudulent charges as possible and are evaluating our options regarding the future of an in-house credit card program."

      Burke continued, "Active balance sheet management in the first quarter resulted in stabilizing margins and net interest income while continued focus on reducing expenses is expected to enhance future operating leverage. Credit remains stable and we believe we are well positioned to deliver improving profitability in future quarters."

      Balance Sheet Review

      Total assets were $5.8 billion at March 31, 2024, a decrease of $185 million or 3.1%, when compared to $6.0 billion at December 31, 2023. The aggregate decrease was primarily due to a decrease in cash and cash equivalents of $257.9 million and investment securities held to maturity of $9.4 million partially offset by an increase in investment securities available for sale of $69.0 million and loans held for investment of $7.7 million. The ratio of the Allowance for Credit Losses ("ACL") to total loans decreased slightly from 1.24% at December 31, 2023, to 1.23% at March 31, 2024. 

      The Company's tangible common equity ratio at March 31, 2024 was 7.11% compared to 6.78% at December 31, 2023. The Company's Tier 1 and Total Risk-Based Capital Ratios at March 31, 2024 were 9.53% and 11.68%, respectively. The Bank's Tier 1 and Total Risk-Based Capital Ratios at March 31, 2024 were 10.32% and 11.56%, respectively. Non-owner occupied commercial real estate ("CRE") loans as a percentage of the Bank's Tier 1 Capital + ACL at March 31, 2024 and December 31, 2023 were $2.0 billion or 370.0% and $2.0 billion or 382.6%, respectively. Construction loans as a percentage of the Bank's Tier 1 Capital + ACL at March 31, 2024 and December 31, 2023 were $299.1 million or 54.9% and $299.0 million or 56.7%, respectively.

      The Bank's office CRE loan portfolio, which includes owner-occupied and nonowner-occupied CRE loans, was $516.0 million or 11.1% of total loans of $4.6 billion at March 31, 2024. The Bank's office CRE loan portfolio included $137.7 million or 26.7% of the total with medical tenants and $73.3 million or 14.2% of the total with government or government contractor tenants. There were 513 loans in the office CRE portfolio with an average and median loan size of $1.0 million and $0.4 million, respectively. Loan to Value ("LTV") estimates are less than 70% for $395.8 million or 76.7% of the office CRE portfolio and less than 80% for $490.4 million or 95.0% of the office CRE portfolio.

      The Bank had 19 office CRE loans totaling $172.0 million that were greater than $5.0 million at March 31, 2024, compared to 24 office CRE loans totaling $189.8 million at December 31, 2023. The decrease in this portfolio segment was the result of normal amortization and a two large loan payoffs in the quarter. For the office CRE portfolio, at March 31, 2024, the average loan debt-service coverage ratio was 1.7x and average LTV was 57.6%. Of the office CRE portfolio balance, 73% is secured by properties in rural or suburban areas with limited exposure to metropolitan cities and 92% are secured by properties with five stories or less. Of the office CRE loans, $5.8 million will mature and $5.1 million of the office CRE loans will reprice prior to December 31, 2024. Of the office CRE loans, $2.2 million are special mention or substandard.

      Total deposits decreased $201.8 million, or 3.7% to $5.2 billion at March 31, 2024 when compared to December 31, 2023. The decrease in total deposits was primarily due to a decrease in time deposits of $15.3 million, demand deposits of $63.6 million, money market and savings of $65.6 million and noninterest-bearing deposits of $57.4 million. The decrease in deposits is primarily attributable to seasonal municipal runoff and disintermediation of interest-sensitive cannabis-related deposits.

      Total funding, which includes customer deposits, Federal Home Loan Bank ("FHLB") advances, and brokered deposits decreased $246.3 million from $5.4 billion at December 31, 2023 to $5.2 billion at March 31, 2024. The Bank had no FHLB advances at March 31, 2024 or December 31, 2023 and reduced brokered deposits from $44.5 million at December 31, 2023 to zero at March 31, 2024. The Bank's uninsured deposits at March 31, 2024 were $981.3 million or 18.93% of total deposits. The Bank's uninsured deposits, excluding deposits secured with pledged collateral, at March 31, 2024 were $825.9 million or 15.93% of total deposits. At March 31, 2024, the Bank had approximately $1.2 billion of available liquidity including: $114.6 million in cash, $1.1 billion in secured borrowing capacity at the FHLB and other correspondent banks, and $45.0 million in unsecured lines of credit. 

      Total stockholders' equity increased $4.1 million, or 0.8%, when compared to December 31, 2023, primarily due to current year earnings, offset by the cash dividend paid. As of March 31, 2024, the ratio of total equity to total assets was 8.84% and the ratio of total tangible equity to total tangible assets was 7.11% compared to 8.50% and 6.78% at December 31, 2023, respectively.

      Management continues to pursue opportunities to increase efficiencies and decrease expenses as a percentage of operating revenues. Following feasibility assessments, management decided to close two branches by the end of the third quarter, subject to regulatory approval. The Onley, VA branch should close on or about July 17, 2024 and the Westgate branch located in Annapolis, MD should close on or about September 30, 2024. Limited growth opportunities within the Eastern Shore of Virginia and a conscientious focus on profitability led to the decision to close the Onley branch. The Westgate branch has limited foot traffic and is located less than a mile from another SUB branch within the City of Annapolis. Customer disruption is expected to be limited. These closures are estimated to cost $0.2 million. The Company is expected to reduce four positions as part of these closings

      Additionally, the Company plans to reduce professional office space located in Easton, MD. By the end of the third quarter, a newly renovated office building is expected to be put into service eliminating the need for two currently-occupied office buildings. In the second quarter, the Company expects to begin marketing for sale the two redundant office properties. Recent appraisals on these properties exceed the Bank's cost bases resulting in no impairment. At the present time the two properties remain in service, are not listed for immediate sale, and are classified as active assets on our balance sheet. Once these properties meet the accounting criteria they will be moved to held for sale.

      Review of Quarterly Financial Results

      Net interest income was $41.1 million for the first quarter of 2024, compared to $41.5 million for the fourth quarter of 2023 and $25.7 million for the first quarter of 2023. The decrease in net interest income when compared to the fourth quarter of 2023 was primarily due to the increase in interest expense of $0.4 million resulting from an increase in the average balance of interest bearing deposits of $70.9 million. The increase when compared to the first quarter of 2023 was primarily due to the increase in interest and fees on loans, interest on deposits from other banks, a decrease in interest on short-term borrowings partially offset by the increase in interest on deposits and interest on long-term borrowings all significantly impacted by the merger of equals with TCFC in the third quarter of 2023.

      The Company's net interest margin decreased slightly to 3.08% for the first quarter of 2024 from 3.09% for the fourth quarter of 2023 primarily due to an increase in the overall mix of interest-bearing deposits compared to noninterest-bearing deposits. Average interest-bearing deposits increased $70.9 million which resulted in a two basis point rate increase. In addition to the change in deposit mix, rates on money market and time deposits also increased, which were partly offset by lower rates on demand deposits. The Company's net interest margin decreased to 3.08% for the first quarter of 2024 from 3.18% for the first quarter of 2023. Comparing the first quarter of 2024 to the first quarter of 2023, the Company's interest-earning asset yields increased 98 basis points to 5.32% from 4.34%, while the cost of funds repriced at a faster pace resulting in an increase of 109 basis points to 2.31% from 1.22% for the same period.

      The provision for credit losses was $0.4 million for the three months ended March 31, 2024. The comparable amounts were $0.9 million for the three months ended December 31, 2023, and $1.2 million for the three months ended March 31, 2023. The decrease in the provision for credit losses for the first quarter of 2024 compared to the fourth quarter of 2023 was primarily related to more optimistic short-term forecasts for unemployment and Gross Domestic Product ("GDP"). Coverage ratios were 1.23% and 1.24% for the three months ended March 31, 2024 and December 31, 2023, respectively. The decrease in the provision for credit losses when compared to the first quarter of 2023 was primarily due to improved economic factors and forecasts. Net charge-offs for the first quarter of 2024 were $0.6 million compared to net charge-offs of $0.5 million for the fourth quarter of 2023 and net charge offs of $20,000 for the first quarter of 2023.

      At March 31, 2024 and December 31, 2023, nonperforming assets were $16.4 million or 0.28% of total assets and $13.7 million, or 0.23% of total assets, respectively. The balance of nonperforming assets increased primarily due to an increase in repossessed marine loans of $1.8 million and an increase of $0.8 million in loans 90 days past due and still accruing. When comparing March 31, 2024 to March 31, 2023, nonperforming assets increased $13.7 million, primarily due to increases in nonaccrual loans of $10.9 million, an increase in repossessed marine loans of $1.8 million, and an increase of $0.9 million in loans 90 days past due and still accruing almost entirely impacted by the merger with TCFC in the third quarter of 2023.

      Total noninterest income for the first quarter of 2024 was $6.6 million, a decrease of $1.0 million from $7.5 million for the fourth quarter of 2023 and an increase $1.2 million from $5.3 million for the first quarter of 2023. The decrease from the fourth quarter of 2023 was primarily due to other noninterest income which included decreases in other fees on bank services and other loan fee income, decreases in mortgage banking revenue and trust and investment fee income. The increase from the first quarter of 2023 was primarily due to other noninterest income which included increases in other loan fee income, gains on life insurance contracts, an increase in credit card income, increases in trust and investment fee income and interchange credits all a result of the merger in the third quarter of 2023.

      Total noninterest expense of $36.7 million for the first quarter of 2024 increased $3.0 million when compared to the fourth quarter of 2023 expense of $33.7 million and increased $15.8 million when compared to the first quarter of 2023 expense of $20.9 million. The increase from the fourth quarter of 2023 was primarily due to credit card fraud expense of $4.3 million, and an increase in employee benefits of $0.7 million partially offset by decreases in salaries and wages expense of $1.0 million, merger related expenses of $0.6 million, and FDIC insurance premium expense of $0.6 million. The increase from the first quarter of 2023 was primarily due to the operation of a larger branch network due to the merger with TCFC which significantly impacted almost all expense line items. Unrelated to the merger were the  fraud expenses in the first quarter of 2024 previously mentioned above.

      Subsequent Event

      On May 1, 2024, the Company's board of directors declared a quarterly common stock dividend in the amount of $0.12 per share, payable May 31, 2024 to stockholders of record on May 16, 2024.

      Shore Bancshares Information

      Shore Bancshares is a financial holding company headquartered in Easton, Maryland and is the parent company of Shore United Bank, N.A. Shore Bancshares engages in title work related to real estate transactions through its wholly-owned subsidiary, Mid-Maryland Title Company, Inc. and in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank, N.A. Additional information is available at www.shorebancshares.com.

      Forward-Looking Statements

      The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions. Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true. These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: the effect of acquisitions we have made or may make, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such acquisitions, and/or the failure to effectively integrate an acquisition target into our operations; recent adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, liquidity, and regulatory responses to these developments; changes in general economic, political, or industry conditions; geopolitical concerns, including the ongoing wars in Ukraine and the Middle East; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Board of Governors of the Federal Reserve System; inflation/deflation, interest rate, market, and monetary fluctuations; volatility and disruptions in global capital and credit markets; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services; the impact of changes in financial services policies, laws, and regulations, including those concerning taxes, banking, securities, and insurance, and the application thereof by regulatory bodies; potential changes in federal policy and at regulatory agencies as a result of the upcoming 2024 presidential election; a deterioration of the credit rating for U.S. long-term sovereign debt, actions that the U.S. government may take to avoid exceeding the debt ceiling, and uncertainties surrounding debt ceiling and the federal budget; the impact of recent or future changes in FDIC insurance assessment rate or the rules and regulations related to the calculation of the FDIC insurance assessment amount, including any special assessments; cybersecurity threats and the cost of defending against them, including the costs of compliance with potential legislation to combat cybersecurity at a state, national, or global level; the Company's evaluation of the effect of the credit card fraud on the Company's internal controls over financial reporting and its ability to remediate the existing material weakness identified in its internal control over financial reporting; the effectiveness of the Company's internal control over financial reporting and disclosure controls and procedures; climate change, including any enhanced regulatory, compliance, credit and reputational risks and costs; and other factors that may affect our future results. Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the Company's 2023 Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission ("SEC") and available at the SEC's Internet site (http://www.sec.gov).

      The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.

      Shore Bancshares, Inc.

      Financial Highlights (Unaudited)




      For the Three Months Ended March 31,

      (Dollars in thousands, except per share data)


      2024


      2023


       Change








      PROFITABILITY FOR THE PERIOD







      Net interest income


      $            41,135


      $            25,664


      60.3 %

      Provision for credit losses


      407


      1,213


      (66.4)

      Noninterest income


      6,567


      5,334


      23.1

      Noninterest expense


      36,698


      20,893


      75.6

      Income before income taxes


      10,597


      8,892


      19.2

      Income tax expense


      2,413


      2,435


      (0.9)

      Net income


      $              8,184


      $              6,457


      26.7








      Return on average assets


      0.57 %


      0.75 %


                     (18) bp

      Return on average assets excluding amortization of intangibles, merger related
      expenses and credit card fraud losses - Non-GAAP (1 ) (2)


      0.94


      0.84


      10

      Return on average equity


      6.38


      7.25


      (87)

      Return on average tangible equity - Non-GAAP (1), (2)


      13.39


      10.09


      330

      Interest rate spread


      2.34


      2.69


      (35)

      Net interest margin


      3.08


      3.18


      (10)

      Efficiency ratio - GAAP


      76.93


      67.40


      953

      Efficiency ratio - Non-GAAP (1)


      62.37


      63.67


      (130)

      Non-interest income to avg assets


      0.46


      0.62


      (16)

      Non-interest expense to avg assets


      2.56


      2.42


      14

      Net operating expense to avg assets


      2.10


      1.80


      30








      PER SHARE DATA







      Basic and diluted net income per common share


      $                0.25


      $                0.32


      (21.9) %








      Dividends paid per common share


      $                0.12


      $                0.12


      — %

      Book value per common share at period end


      15.51


      18.17


      (14.6)

      Tangible book value per common share at period end - Non-GAAP (1)


      12.24


      14.74


      (17.0)

      Market value at period end


      11.50


      14.28


      (19.5)

      Market range:







      High


      14.38


      18.15


      (20.8)

      Low


      10.56


      14.00


      (24.6)








      AVERAGE BALANCE SHEET DATA







      Loans


      $        4,655,183


      $        2,611,644


      78.2 %

      Investment securities


      655,323


      654,193


      0.2

      Earning assets


      5,387,782


      3,279,686


      64.3

      Assets


      5,774,824


      3,506,336


      64.7

      Deposits


      5,142,658


      2,968,448


      73.2

      Short-term and Long Term FHLB advances


      4,000


      113,972


      (96.5)

      Subordinated Debt & TRUPS


      72,418


      43,108


      68.0

      Stockholders' equity


      515,976


      361,174


      42.9

      ____________________________________

      (1)

      See the reconciliation table that begins on page 21.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 21.

      Shore Bancshares, Inc.

      Financial Highlights (Unaudited) - Continued




      For the Three Months Ended March 31,

      (Dollars in thousands, except per share data)


      2024


      2023


       Change








      CREDIT QUALITY DATA







      Net charge-offs


      $                 565


      $                  20


      2,725.0 %








      Nonaccrual loans


      $            12,776


      $              1,894


      574.6 %

      Loans 90 days past due and still accruing


      1,560


      611


      155.3

      Other real estate owned and Repossessed Property


      2,024


      179


      1,030.7

      Total nonperforming assets


      16,360


      2,684


      509.5

      Borrowers experiencing financial difficulty ("BEFD") (still accruing)


      —


      —


      —

      Total nonperforming assets and BEFD modifications


      $            16,360


      $              2,684


      509.5








      CAPITAL AND CREDIT QUALITY RATIOS







      Period-end equity to assets


      8.84 %


      10.18 %


                   (134) bp

      Period-end tangible equity to tangible assets - Non-GAAP (1)


      7.11


      8.41


      (130)








      Annualized net charge-offs to average loans


      0.05 %


      — %


                         5 bp








      Allowance for credit losses as a percent of:







      Period-end loans


      1.23 %


      1.07 %


                       16 bp

      Nonaccrual loans


      448.78


      1,502.85


      (105,407)

      Nonperforming assets


      350.46


      1,060.51


      (71,005)

      Accruing BEFD modifications


      —


      —


      —

      Nonperforming assets and accruing BEFDs


      350.46


      1,060.51


      (71,005)








      As a percent of total loans:







      Nonaccrual loans


      0.27 %


      0.07 %


                       20 bp








      As a percent of total loans, other real estate owned, and repossessed property







      Nonperforming assets


      0.35 %


      0.10 %


                       25 bp








      As a percent of total assets:







      Nonaccrual loans


      0.22 %


      0.05 %


                       17 bp

      Nonperforming assets


      0.28 %


      0.08 %


      20

      ____________________________________

      (1)

      See the reconciliation table that begins on page 21.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 21.

      Shore Bancshares, Inc.

      Consolidated Balance Sheets (Unaudited)










      March 31, 2024

      March 31, 2024









      compared to

      compared to

      (In thousands, except per share data)


      March 31, 2024


      December 31, 2023


      March 31, 2023


      December 31, 2023

      March 31, 2023











      ASSETS










      Cash and due from banks


      $            43,079


      $                63,172


      $                23,863


      (31.8) %

      80.5 %

      Interest-bearing deposits with other banks


      71,481


      309,241


      13,846


      (76.9)

      416.3

      Cash and cash equivalents


      114,560


      372,413


      37,709


      (69.2)

      203.8











      Investment securities available for sale (at fair value)


      179,496


      110,521


      81,525


      62.4

      120.2

      Investment securities held to maturity (net of allowance for
      credit losses of $116
      (March 31, 2024), $94 (December 31, 2023), $0 (March 31,
      2023)) at amortized cost)


      503,822


      513,188


      549,096


      (1.8)

      (8.2)

      Equity securities, at fair value


      5,681


      5,703


      1,258


      (0.4)

      351.6

      Restricted securities


      17,863


      17,900


      15,067


      (0.2)

      18.6

      Loans held for sale, at fair value


      13,767


      8,782


      3,514


      56.8

      291.8











      Loans held for investment


      4,648,725


      4,641,010


      2,668,681


      0.2

      74.2

      Less: allowance for credit losses


      (57,336)


      (57,351)


      (28,464)


      —

      (101.4)

      Loans, net


      4,591,389


      4,583,659


      2,640,217


      0.2

      73.9

      Premises and equipment, net


      83,084


      82,386


      50,516


      0.8

      64.5

      Goodwill


      63,266


      63,266


      63,266


      —

      —

      Other intangible assets, net


      45,515


      48,090


      5,106


      (5.4)

      791.4

      Other real estate owned, net


      179


      179


      179


      —

      —

      Repossessed property, net


      1,845


      —


      —


      —

      —

      Mortgage servicing rights, at fair value


      5,821


      5,926


      5,310


      (1.8)

      9.6

      Right of use assets, net


      12,153


      12,487


      9,344


      (2.7)

      30.1

      Cash surrender value on life insurance


      102,321


      101,704


      59,711


      0.6

      71.4

      Accrued interest receivable


      19,541


      19,217


      8,218


      1.7

      137.8

      Deferred income taxes


      38,978


      40,707


      10,436


      (4.2)

      273.5

      Other assets


      26,423


      24,790


      13,222


      6.6

      99.8

      Total assets


      $        5,825,704


      $           6,010,918


      $            3,553,694


      (3.1)

      63.9











      LIABILITIES










      Noninterest-bearing deposits


      $        1,200,680


      $           1,258,037


      $               808,679


      (4.6) %

      48.5 %

      Interest-bearing deposits


      3,983,599


      4,128,083


      2,185,883


      (3.5)

      82.2

      Total deposits


      5,184,279


      5,386,120


      2,994,562


      (3.7)

      73.1











      Advances from FHLB - short-term


      —


      —


      131,500


      —

      (100.0)

      Guaranteed preferred beneficial interest in junior subordinated
      debentures ("TRUPS")


      29,237


      29,158


      18,445


      0.3

      58.5

      Subordinated debt


      43,322


      43,139


      24,705


      0.4

      75.4

      Total borrowings


      72,559


      72,297


      174,650


      0.4

      (58.5)











      Lease liabilities


      12,552


      12,857


      9,642


      (2.4)

      30.2

      Accrued expenses and other liabilities


      41,086


      28,509


      13,202


      44.1

      211.2

      Total liabilities


      $        5,310,476


      $           5,499,783


      $            3,192,056


      (3.4)

      66.4











      STOCKHOLDERS' EQUITY










      Common stock, par value $0.01; authorized 50,000,000 shares


      $                 332


      $                    332


      $                     199


      —

      66.8

      Additional paid in capital


      356,464


      356,007


      201,736


      0.1

      76.7

      Retained earnings


      166,490


      162,290


      167,864


      2.6

      (0.8)

      Accumulated other comprehensive loss


      (8,058)


      (7,494)


      (8,161)


      (7.5)

      1.3

      Total stockholders' equity


      515,228


      511,135


      361,638


      0.8

      42.5

      Total liabilities and stockholders' equity


      $        5,825,704


      $           6,010,918


      $            3,553,694


      (3.1)

      63.9











      Period-end common shares outstanding


      $            33,211


      $                33,162


      $                19,898


      0.1

      66.9

      Book value per common share


      $              15.51


      $                  15.41


      $                  18.17


      0.6

      (14.6)

      Shore Bancshares, Inc.

      Consolidated Statements of Income (Unaudited)




      For the Three Months Ended March 31,

      (In thousands, except per share data)


      2024


      2023


      % Change








      INTEREST INCOME







      Interest and fees on loans


      $                        65,754


      $                        30,828


      113.3 %

      Interest on investment securities:







      Taxable


      4,419


      4,064


      8.7

      Tax-exempt


      6


      7


      (14.3)

      Interest on deposits with other banks


      960


      163


      489.0

      Total interest income


      $                        71,139


      $                        35,062


      102.9








      INTEREST EXPENSE







      Interest on deposits


      $                        28,497


      $                          7,281


      291.4

      Interest on short-term borrowings


      56


      1,361


      (95.9)

      Interest on long-term borrowings


      1,451


      756


      91.9

      Total interest expense


      $                        30,004


      $                          9,398


      219.3








      NET INTEREST INCOME


      $                        41,135


      $                        25,664


      60.3

      Provision for credit losses


      407


      1,213


      (66.4)








      NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES


      $                        40,728


      $                        24,451


      66.6








      NONINTEREST INCOME







      Service charges on deposit accounts


      $                          1,507


      $                          1,213


      24.2

      Trust and investment fee income


      734


      432


      69.9

      Interchange credits


      1,587


      1,212


      30.9

      Mortgage-banking revenue


      801


      977


      (18.0)

      Title Company revenue


      78


      137


      (43.1)

      Other noninterest income


      1,860


      1,363


      36.5

      Total noninterest income


      $                          6,567


      $                          5,334


      23.1

      Shore Bancshares, Inc.

      Consolidated Statements of Income (Unaudited) - Continued




      For the Three Months Ended March 31,

      (In thousands, except per share data)


      2024


      2023


      % Change








      NONINTEREST EXPENSE







      Salaries and wages


      $                        11,852


      $                          8,684


      36.5 %

      Employee benefits


      4,097


      2,921


      40.3

      Occupancy expense


      2,416


      1,619


      49.2

      Furniture and equipment expense


      904


      534


      69.3

      Data processing


      2,867


      1,798


      59.5

      Directors' fees


      295


      250


      18.0

      Amortization of intangible assets


      2,576


      441


      484.1

      FDIC insurance premium expense


      1,150


      371


      210.0

      Other real estate owned, net


      —


      (1)


      100.0

      Legal and professional fees


      1,599


      750


      113.2

      Fraud losses (1)


      4,502


      67


      6,619.4

      Merger related expenses


      —


      691


      (100.0)

      Other noninterest expenses


      4,440


      2,768


      60.4

      Total noninterest expense


      $                        36,698


      $                        20,893


      75.6








      Income before income taxes


      $                        10,597


      $                          8,892


      19.2

      Income tax expense


      2,413


      2,435


      (0.9)

      NET INCOME


      $                          8,184


      $                          6,457


      26.7








      Weighted average shares outstanding - basic and diluted


      33,337


      19,886


      67.6








      Basic and diluted net income per common share


      $                            0.25


      $                            0.32


      (21.9)








      Dividends paid per common share


      $                            0.12


      $                            0.12


      —

      ____________________________________

      (1)

      Fraud losses includes $4.3 million of credit card fraud losses for the quarter ended March 31, 2024.

      Shore Bancshares, Inc.

      Consolidated Average Balance Sheets (Unaudited)




      For the Three Months Ended


      For the Three Months Ended



      March 31, 2024


      March 31, 2023


      March 31, 2024


      December 31, 2023

      (Dollars in thousands)


      Average
      Balance


      Interest


      Yield/
      Rate


      Average
      Balance


      Interest


      Yield/
      Rate


      Average
      Balance


      Interest


      Yield/
      Rate


      Average
      Balance


      Interest


      Yield/
      Rate


























      Earning assets

























      Loans (1), (2), (3)

























      Consumer real estate


      $       1,361,636


      $       18,492


      5.46 %


      $          881,799


      $       10,507


      4.83 %


      $       1,361,636


      $       18,492


      5.46 %


      $       1,331,150


      $       18,653


      5.56 %

      Commercial real estate


      2,722,600


      38,604


      5.70


      1,279,923


      15,173


      4.81


      2,722,600


      38,604


      5.70


      2,728,094


      38,730


      5.63

      Commercial


      219,884


      4,097


      7.49


      142,797


      1,819


      5.17


      219,884


      4,097


      7.49


      221,342


      4,295


      7.70

      Consumer


      329,118


      4,272


      5.22


      297,528


      3,274


      4.46


      329,118


      4,272


      5.22


      333,807


      3,859


      4.59

      State and political


      1,473


      16


      4.37


      978


      9


      3.73


      1,473


      16


      4.37


      1,290


      13


      4.00

      Credit Cards


      7,457


      167


      9.01


      —


      —


      —


      7,457


      167


      9.01


      6,320


      166


      10.42

      Other


      13,015


      183


      5.66


      8,619


      84


      3.91


      13,015


      183


      5.66


      17,464


      277


      6.29

      Total Loans


      4,655,183


      65,831


      5.69


      2,611,644


      30,866


      4.79


      4,655,183


      65,831


      5.69


      4,639,467


      65,993


      5.64


























      Investment securities

























      Taxable


      654,663


      4,419


      2.70


      653,527


      4,064


      2.49


      654,663


      4,419


      2.70


      619,259


      3,992


      2.58

      Tax-exempt (1)


      660


      8


      4.85


      666


      9


      5.41


      660


      8


      4.85


      661


      8


      4.84

      Interest-bearing deposits


      77,276


      960


      5.00


      13,849


      163


      4.77


      77,276


      960


      5.00


      80,446


      1,224


      6.04

      Total earning assets


      5,387,782


      71,218


      5.32


      3,279,686


      35,102


      4.34


      5,387,782


      71,218


      5.32


      5,339,833


      71,217


      5.29

      Cash and due from banks


      49,499






      28,602






      49,499






      63,506





      Other assets


      395,023






      228,054






      395,023






      399,409





      Allowance for credit losses


      (57,480)






      (30,006)






      (57,480)






      (57,308)





      Total assets


      $       5,774,824






      $       3,506,336






      $       5,774,824






      $       5,745,440























































      Interest-bearing liabilities

























      Demand deposits


      $       1,110,524


      $         6,362


      2.30 %


      $          694,894


      $         3,236


      1.89 %


      $       1,110,524


      $         6,362


      2.30 %


      $       1,117,117


      $         6,673


      2.37 %

      Money market and savings deposits


      1,669,074


      10,160


      2.45


      1,004,553


      2,374


      0.96


      1,669,074


      10,160


      2.45


      1,605,930


      8,330


      2.06

      Brokered deposits


      20,465


      251


      4.93


      —


      —


      —


      20,465


      251


      4.93


      92,840


      1,347


      5.76

      Certificates of deposit $100,000 or more


      762,210


      7,675


      4.05


      241,436


      1,076


      1.81


      762,210


      7,675


      4.05


      701,051


      6,898


      3.90

      Other time deposits


      417,362


      4,049


      3.90


      207,403


      595


      1.16


      417,362


      4,049


      3.90


      391,820


      4,885


      4.95

      Interest-bearing deposits (4)


      3,979,635


      28,497


      2.88


      2,148,286


      7,281


      1.37


      3,979,635


      28,497


      2.88


      3,908,758


      28,133


      2.86

      Advances from FHLB - short-term


      4,000


      56


      5.63


      113,972


      1,361


      4.84


      4,000


      56


      5.63


      1,141


      16


      5.56

      Subordinated debt and Guaranteed preferred
      beneficial interest in junior subordinated
      debentures ("TRUPS") (4)


      72,418


      1,451


      8.06


      43,108


      756


      7.11


      72,418


      1,451


      8.06


      72,155


      1,462


      8.04

      Total interest-bearing liabilities


      4,056,053


      30,004


      2.98


      2,305,366


      9,398


      1.65


      4,056,053


      30,004


      2.98


      3,982,054


      29,611


      2.95

      Noninterest-bearing deposits


      1,163,023






      820,162






      1,163,023






      1,228,060





      Accrued expenses and other liabilities


      39,772






      19,634






      39,772






      28,286





      Stockholders' equity


      515,976






      361,174






      515,976






      507,040





      Total liabilities and stockholders' equity


      $       5,774,824






      $       3,506,336






      $       5,774,824






      $       5,745,440






























      Net interest income




      $       41,214






      $       25,704






      $       41,214






      $       41,606




























      Net interest spread






      2.34 %






      2.69 %






      2.34 %






      2.34 %

      Net interest margin






      3.08 %






      3.18 %






      3.08 %






      3.09 %

      Cost of Funds






      2.31 %






      1.22 %






      2.31 %






      2.25 %

      Cost of Deposits






      2.23 %






      0.99 %






      2.23 %






      2.17 %

      Cost of Debt






      7.93 %






      5.47 %






      7.93 %






      8.00 %

      ____________________________________

      (1)

      All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.

      (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 $4.2 million, $0.5 million and $4.8 million of accretion interest on loans for the three months ended March 31, 2024 and 2023, and December 31, 2023, respectively.

      (4)

      Interest expense on deposits and borrowing includes amortization of deposit discount and amortization of borrowing fair value adjustments. There were $(0.4) million, $0.1 million and $(1.5) million of amortization of deposits premium, and $(0.2) million, $(47,000), and $(0.2) million of amortization of borrowing fair value adjustments for the three months ended March 31, 2024 and 2023, and December 31, 2023, respectively.

      Shore Bancshares, Inc.

      Financial Highlights By Quarter (Unaudited)




      1st Quarter


      4th Quarter


      3rd Quarter


      2nd Quarter


      1st Quarter


      3/31/2024


      3/31/2024



      2024


      2023


      2023


      2023


      2023


      compared to


      compared to

      (Dollars in thousands, except per share data)


      Q1 2024


      Q4 2023


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2023


      Q1 2023

      PROFITABILITY FOR THE PERIOD















      Taxable-equivalent net interest income


      $         41,214


      $         41,606


      $         45,702


      $           22,545


      $         25,704


      (0.9) %


      60.3 %

      Less: Taxable-equivalent adjustment


      79


      81


      80


      51


      40


      (2.5)


      97.5

      Net interest income


      41,135


      41,525


      45,622


      22,494


      25,664


      (0.9)


      60.3

      Provision for credit losses


      407


      896


      28,176


      667


      1,213


      (54.6)


      (66.5)

      Noninterest income


      6,567


      7,548


      14,984


      5,294


      5,334


      (13.0)


      23.1

      Noninterest expense


      36,698


      33,670


      47,158


      21,608


      20,893


      9.0


      75.6

      Income/(loss) before income taxes


      10,597


      14,507


      (14,728)


      5,513


      8,892


      (27.0)


      19.2

      Income tax expense/ (benefit)


      2,413


      4,017


      (4,991)


      1,495


      2,435


      (39.9)


      (0.9)

      Net income/ (loss)


      $           8,184


      $         10,490


      $        (9,737)


      $             4,018


      $           6,457


      (22.0)


      26.7
















      Return on average assets


      0.57 %


      0.72 %


      (0.67) %


      0.45 %


      0.75 %


                 (15) bp


                 (18) bp

      Return on average assets excluding amortization of
      intangibles, fraud losses and merger related expenses -
      Non-GAAP (1), (2)


      0.94


      0.88


      0.01


      0.59


      0.84


      6


      10

      Return on average equity


      6.38


      8.21


      (7.25)


      4.49


      7.25


      (183)


      (87)

      Return on average tangible equity - Non-GAAP (1), (2)


      13.39


      12.88


      1.74


      7.16


      10.09


      51


      330

      Net interest margin


      3.08


      3.09


      3.35


      2.68


      3.18


      (1)


      (10)

      Efficiency ratio - GAAP


      76.93


      68.61


      77.81


      77.76


      67.40


      832


      953

      Efficiency ratio - Non-GAAP (1)


      62.37


      61.99


      47.19


      71.75


      63.67


      38


      (130)
















      PER SHARE DATA















      Basic and diluted net income/(loss) per common share


      $             0.25


      $             0.32


      $          (0.29)


      $              0.20


      $             0.32


      (21.9) %


      (21.9) %
















      Dividends paid per common share


      0.12


      0.12


      0.12


      0.12


      0.12


      —


      —

      Book value per common share at period end


      15.51


      15.41


      15.14


      18.24


      18.17


      0.6


      (14.6)

      Tangible book value per common share at period end -
      Non-GAAP (1)


      12.24


      12.06


      11.70


      14.83


      14.74


      1.5


      (17.0)

      Market value at period end


      11.50


      14.25


      10.52


      11.56


      14.28


      (19.3)


      (19.5)

      Market range:















      High


      14.38


      14.51


      13.37


      14.45


      18.15


      (0.9)


      (20.8)

      Low


      10.56


      9.66


      10.27


      10.65


      14.00


      9.3


      (24.6)

      ____________________________________

      (1)

      See the reconciliation table (Non-GAAP) that begins on page 21.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 21.

      Shore Bancshares, Inc.

      Financial Highlights By Quarter (Unaudited) - Continued




      1st Quarter


      4th Quarter


      3rd Quarter


      2nd Quarter


      1st Quarter


      3/31/2024


      3/31/2024



      2024


      2023


      2023


      2023


      2023


      compared to


      compared to

      (Dollars in thousands, except per share data)


      Q1 2024


      Q4 2023


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2023


      Q1 2023
















      AVERAGE BALANCE SHEET DATA















      Loans


      $     4,655,183


      $     4,639,467


      $     4,562,748


      $      2,709,944


      $     2,611,644


      0.34 %


      78.25 %

      Investment securities


      655,323


      619,920


      778,744


      645,842


      654,193


      5.71


      0.17

      Earning assets


      5,387,782


      5,339,833


      5,404,572


      3,369,183


      3,279,686


      0.90


      64.28

      Assets


      5,774,824


      5,745,440


      5,769,312


      3,596,311


      3,506,336


      0.51


      64.70

      Deposits


      5,142,658


      5,136,818


      5,066,886


      2,908,662


      2,968,448


      0.11


      73.24

      Short-term and Long Term FHLB advances


      4,000


      1,141


      70,348


      261,797


      113,972


      250.57


      (96.49)

      Subordinated Debt & TRUPS


      72,418


      72,155


      71,907


      43,185


      43,108


      0.36


      67.99

      Stockholders' equity


      515,976


      507,040


      533,114


      363,225


      361,174


      1.76


      42.86
















      CREDIT QUALITY DATA















      Net charge offs


      $              565


      $              500


      $           1,449


      $                 50


      $                20


      13.00 %


      2,725.00 %
















      Nonaccrual loans


      $         12,776


      $         12,784


      $           8,982


      $             3,481


      $           1,894


      (0.06) %


      574.55 %

      Loans 90 days past due and still accruing


      1,560


      738


      2,149


      1,065


      611


      111.38


      155.32

      Other real estate owned and repossessed property


      2,024


      179


      179


      179


      179


      1,030.73


      1,030.73

      Total nonperforming assets


      $         16,360


      $         13,701


      $         11,310


      $             4,725


      $           2,684


      19.41


      509.54
















      Shore Bancshares, Inc.

      Financial Highlights By Quarter (Unaudited) - Continued




      1st Quarter


      4th Quarter


      3rd Quarter


      2nd Quarter


      1st Quarter


      3/31/2024


      3/31/2024



      2024


      2023


      2023


      2023


      2023


      compared to


      compared to

      (Dollars in thousands, except per share data)


      Q1 2024


      Q4 2023


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2023


      Q1 2023
















      CAPITAL AND CREDIT QUALITY RATIOS















      Period-end equity to assets


      8.84 %


      8.50 %


      8.79 %


      9.97 %


      10.18 %


                   34 bp


               (134) bp

      Period-end tangible equity to tangible assets - Non-GAAP (1)


      7.11


      6.78


      6.93


      8.26


      8.41


      33


      (130)
















      Annualized net charge-offs to average loans


      0.05 %


      0.04 %


      0.13 %


      0.01 %


      — %


                    1 bp


                    5 bp
















      Allowance for credit losses as a percent of:















      Period-end loans (3)


      1.23 %


      1.24 %


      1.24 %


      1.05 %


      1.07 %


                   (1) bp


                   16 bp

      Period-end loans (4)


      1.23


      1.24


      1.24


      1.05


      1.07


      (1)


      16

      Nonaccrual loans


      448.78


      448.62


      635.17


      833.50


      1502.85


      16


      (105,407)

      Nonperforming assets


      350.46


      418.59


      504.43


      614.05


      1060.51


      (6,813)


      (71,005)
















      As a percent of total loans:















      Nonaccrual loans


      0.27 %


      0.28 %


      0.19 %


      0.13 %


      0.07 %


                   (1) bp


                   20 bp
















      As a percent of total loans, other real estate owned, and
      repossessed property















      Nonperforming assets


      0.35 %


      0.30 %


      0.24 %


      0.17 %


      0.10 %


                    5 bp


                   25 bp
















      As a percent of total assets:















      Nonaccrual loans


      0.22 %


      0.21 %


      0.16 %


      0.10 %


      0.05 %


                    1 bp


                   17 bp

      Nonperforming assets


      0.28


      0.23


      0.20


      0.13


      0.08


      5


      20

      ____________________________________

      (1)

      See the reconciliation table (Non-GAAP) that begins on page 21.

      (2)

      This ratio excludes merger related expenses (Non-GAAP) on page 21.

      (3)

      Includes all loans held for investment, including PPP loan balances for all periods shown.

      (4)

      For 2023, this ratio excludes only PPP loans given the Company's adoption of the CECL standard.

      Shore Bancshares, Inc.

      Consolidated Balance Sheets (Unaudited)














      March 31, 2024


      March 31, 2024













      compared to


      compared to

      (In thousands, except per share data)


      March 31,
      2024


      December 31,
      2023


      September 30,
      2023


      June 30,
      2023


      March 31,
      2023


      December 31,
      2023


      March 31,
      2023
















      ASSETS















      Cash and due from banks


      $            43,079


      $                63,172


      $                 68,097


      $           35,423


      $           23,863


      (31.8) %


      80.5 %

      Interest-bearing deposits with other banks


      71,481


      309,241


      40,612


      10,404


      13,846


      (76.9)


      416.3

      Cash and cash equivalents


      114,560


      372,413


      108,709


      45,827


      37,709


      (69.2)


      203.8
















      Investment securities available for sale (at fair value)


      179,496


      110,521


      79,143


      78,069


      81,525


      62.4


      120.2

      Investment securities held to maturity (net of allowance for
      credit losses of $116 (March 31, 2024), $94 (December 31,
      2023), $126 ( September 30, 2023), $163 (June 30, 2023)
      and $0 (March 31, 2023)) at amortized cost)


      503,822


      513,188


      523,051


      536,970


      549,096


      (1.8)


      (8.2)

      Equity securities, at fair value


      5,681


      5,703


      5,434


      1,245


      1,258


      (0.4)


      351.6

      Restricted securities


      17,863


      17,900


      13,361


      21,208


      15,067


      (0.2)


      18.6
















      Loans held for sale, at fair value


      13,767


      8,782


      14,725


      6,845


      3,514


      56.8


      291.8
















      Loans held for investment


      4,648,725


      4,641,010


      4,617,719


      2,753,223


      2,668,681


      0.2


      74.2

      Less: allowance for credit losses


      (57,336)


      (57,351)


      (57,051)


      (29,014)


      (28,464)


      —


      (101.4)

      Loans, net


      4,591,389


      4,583,659


      4,560,668


      2,724,209


      2,640,217


      0.2


      73.9
















      Premises and equipment, net


      83,084


      82,386


      81,149


      51,036


      50,516


      0.8


      64.5

      Goodwill


      63,266


      63,266


      63,266


      63,266


      63,266


      —


      —

      Other intangible assets, net


      45,515


      48,090


      50,685


      4,671


      5,106


      (5.4)


      791.4

      Other real estate owned, net


      179


      179


      179


      179


      179


      —


      —

      Repossessed property, net


      1,845


      —


      —


      —


      —


      —


      —

      Mortgage servicing rights, at fair value


      5,821


      5,926


      5,890


      5,466


      5,310


      (1.8)


      9.6

      Right of use assets, net


      12,153


      12,487


      12,741


      9,077


      9,344


      (2.7)


      30.1

      Cash surrender value on life insurance


      102,321


      101,704


      100,950


      60,150


      59,711


      0.6


      71.4

      Accrued interest receivable


      19,541


      19,217


      15,683


      8,778


      8,218


      1.7


      137.8

      Deferred income taxes


      38,978


      40,707


      45,346


      10,879


      10,436


      (4.2)


      273.5

      Other assets


      26,423


      24,790


      24,392


      13,756


      13,222


      6.6


      99.8
















      Total assets


      $       5,825,704


      $           6,010,918


      $            5,705,372


      $      3,641,631


      $      3,553,694


      (3.1)


      63.9

      Shore Bancshares, Inc.

      Consolidated Balance Sheets (Unaudited) - Continued














      March 31, 2024


      March 31, 2024













      compared to


      compared to

      (In thousands, except per share data)


      March 31, 2024


      December 31, 2023


      September 30, 2023


      June 30, 2023


      March 31, 2023


      December 31, 2023


      March 31, 2023
















      LIABILITIES















      Noninterest-bearing deposits


      $       1,200,680


      $           1,258,037


      $            1,211,401


      $         778,963


      $         808,679


      (4.6) %


      48.5

      Interest-bearing deposits


      3,983,599


      4,128,083


      3,897,343


      2,158,563


      2,185,883


      (3.5)


      82.2

      Total deposits


      5,184,279


      5,386,120


      5,108,744


      2,937,526


      2,994,562


      (3.7)


      73.1
















      Advances from FHLB - short-term


      —


      —


      —


      276,000


      131,500


      —


      (100.0)

      Guaranteed preferred beneficial interest in
      junior subordinated debentures ("TRUPS")


      29,237


      29,158


      29,079


      18,492


      18,445


      0.3


      58.5

      Subordinated debt


      43,322


      43,139


      42,956


      24,735


      24,705


      0.4


      75.4

      Total borrowings


      72,559


      72,297


      72,035


      319,227


      174,650


      0.4


      (58.5)
















      Lease liabilities


      12,552


      12,857


      13,082


      9,392


      9,642


      (2.4)


      30.2

      Accrued expenses and other liabilities


      41,086


      28,509


      9,933


      12,346


      13,202


      44.1


      211.2

      Total liabilities


      5,310,476


      5,499,783


      5,203,794


      3,278,491


      3,192,056


      (3.4)


      66.4
















      STOCKHOLDERS' EQUITY















      Common stock, par value $0.01; authorized
      50,000,000 shares


      332


      332


      331


      199


      199


      —


      66.8

      Additional paid in capital


      356,464


      356,007


      355,575


      202,008


      201,736


      0.1


      76.7

      Retained earnings


      166,490


      162,290


      155,781


      169,494


      167,864


      2.6


      (0.8)

      Accumulated other comprehensive loss


      (8,058)


      (7,494)


      (10,109)


      (8,561)


      (8,161)


      (7.5)


      1.3

      Total stockholders' equity


      515,228


      511,135


      501,578


      363,140


      361,638


      0.8


      42.5













      —


      —

      Total liabilities and stockholders' equity


      $       5,825,704


      $           6,010,918


      $            5,705,372


      $      3,641,631


      $      3,553,694


      (3.1)


      63.9
















      Period-end common shares outstanding


      33,211


      33,162


      33,136


      19,907


      19,898


      0.1


      66.9

      Book value per common share


      $              15.51


      $                  15.41


      $                  15.14


      $            18.24


      $            18.17


      0.6


      (14.6)

      Shore Bancshares, Inc.

      Consolidated Statements of Income By Quarter (Unaudited)














      3/31/2024


      3/31/2024













      compared to


      compared to

      (In thousands, except per share data)


      Q1 2024


      Q4 2023


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2023


      Q1 2023
















      INTEREST INCOME















      Interest and fees on loans


      $       65,754


      $       65,914


      $       64,869


      $       32,729


      $       30,828


      (0.2) %


      113.3 %

      Interest on investment securities:















      Taxable


      4,419


      3,992


      5,047


      3,729


      4,064


      10.7


      8.7

      Tax-exempt


      6


      6


      27


      5


      7


      —


      (14.3)

      Interest on federal funds sold


      —


      —


      92


      —


      —


      —


      —

      Interest on deposits with other banks


      960


      1,224


      1,213


      170


      163


      (21.6)


      489.0

      Total interest income


      71,139


      71,136


      71,248


      36,633


      35,062


      —


      102.9
















      INTEREST EXPENSE















      Interest on deposits


      28,497


      28,133


      23,473


      9,914


      7,281


      1.3


      291.4

      Interest on short-term borrowings


      56


      16


      692


      3,449


      1,361


      250.0


      (95.9)

      Interest on long-term borrowings


      1,451


      1,462


      1,461


      776


      756


      (0.8)


      91.9

      Total interest expense


      30,004


      29,611


      25,626


      14,139


      9,398


      1.3


      219.3
















      NET INTEREST INCOME


      41,135


      41,525


      45,622


      22,494


      25,664


      (0.9)


      60.3

      Provision for credit losses


      407


      896


      28,176


      667


      1,213


      (54.6)


      (66.4)
















      NET INTEREST INCOME AFTER PROVISION FOR
      CREDIT LOSSES


      40,728


      40,629


      17,446


      21,827


      24,451


      0.2


      66.6
















      NONINTEREST INCOME















      Service charges on deposit accounts


      1,507


      1,519


      1,505


      1,264


      1,213


      (0.8)


      24.2

      Trust and investment fee income


      734


      844


      1,933


      399


      432


      (13.0)


      69.9

      Loss on sales and calls of investment securities


      —


      —


      (2,166)


      —


      —


      —


      —

      Interchange credits


      1,587


      1,633


      1,557


      1,311


      1,212


      (2.8)


      30.9

      Mortgage-banking revenue


      801


      1,105


      1,377


      1,054


      977


      (27.5)


      (18.0)

      Title Company revenue


      78


      139


      89


      186


      137


      (43.9)


      (43.1)

      Bargain purchase gain


      —


      —


      8,816


      —


      —


      —


      —

      Other noninterest income


      1,860


      2,308


      1,873


      1,080


      1,363


      (19.4)


      36.5

      Total noninterest income


      $         6,567


      $         7,548


      $       14,984


      $         5,294


      $         5,334


      (13.0)


      23.1

      Shore Bancshares, Inc.

      Consolidated Statements of Income By Quarter (Unaudited) - Continued














      3/31/2024


      3/31/2024













      compared to


      compared to

      (In thousands, except per share data)


      Q1 2024


      Q4 2023


      Q3 2023


      Q2 2023


      Q1 2023


      Q4 2023


      Q1 2023
















      NONINTEREST EXPENSE















      Salaries and wages


      $      11,852


      $      12,823


      $      14,183


      $        8,955


      $        8,684


      (7.6) %


      36.5 %

      Employee benefits


      4,097


      3,389


      3,607


      2,440


      2,921


      20.9


      40.3

      Occupancy expense


      2,416


      2,328


      2,245


      1,599


      1,619


      3.8


      49.2

      Furniture and equipment expense


      904


      790


      750


      477


      534


      14.4


      69.3

      Data processing


      2,867


      2,762


      2,485


      1,739


      1,798


      3.8


      59.5

      Directors' fees


      295


      426


      295


      185


      250


      (30.8)


      18.0

      Amortization of intangible assets


      2,576


      2,595


      2,634


      435


      441


      (0.7)


      484.1

      FDIC insurance premium expense


      1,150


      1,733


      618


      758


      371


      (33.6)


      210.0

      Other real estate owned expenses, net


      —


      —


      2


      —


      (1)


      —


      100.0

      Legal and professional fees


      1,599


      1,411


      1,217


      959


      750


      13.3


      113.2

      Fraud losses (1)


      4,502


      503


      262


      47


      67


      795.0


      6619.4

      Merger related expenses


      —


      602


      14,866


      1,197


      691


      (100.0)


      (100.0)

      Other noninterest expenses


      4,440


      4,308


      3,994


      2,817


      2,768


      3.1


      60.4

      Total noninterest expense


      36,698


      33,670


      47,158


      21,608


      20,893


      9.0


      75.6
















      Income/(loss) before income taxes


      10,597


      14,507


      (14,728)


      5,513


      8,892


      (27.0)


      19.2

      Income tax expense/(benefit)


      2,413


      4,017


      (4,991)


      1,495


      2,435


      (39.9)


      (0.9)

      NET INCOME/(LOSS)


      $        8,184


      $      10,490


      $     (9,737)


      $        4,018


      $        6,457


      (22.0)


      26.7
















      Weighted average shares outstanding - basic and diluted


      33,337


      33,322


      33,246


      19,903


      19,886


      0.1


      67.6
















      Basic and diluted net income/(loss) per common share


      $          0.25


      $          0.32


      $       (0.29)


      $          0.20


      $          0.32


      (21.9)


      (21.9)
















      Dividends paid per common share


      0.12


      0.12


      0.12


      0.12


      0.12


      —


      —

      ____________________________________

      (1)

      Fraud losses includes $4.3 million of credit card fraud losses for the quarter ended March 31, 2024.

      Shore Bancshares, Inc.

      Consolidated Average Balance Sheets By Quarter (Unaudited)



































      Q1 2024


      Q4 2023


      Q3 2023


      Q2 2023


      Q1 2023

      (Dollars in thousands)


      Average
      Balance


      Interest


      Yield/
      Rate


      Average
      Balance


      Interest


      Yield/
      Rate


      Average
      Balance


      Interest


      Yield/
      Rate


      Average
      Balance


      Interest


      Yield/
      Rate


      Average
      Balance


      Interest


      Yield/
      Rate
































      Earning assets































      Loans (1), (2), (3)































      Consumer real estate


      $        1,361,636


      $       18,492


      5.46 %


      $        1,331,150


      $       18,653


      5.56 %


      $        1,141,707


      $       14,548


      5.06 %


      $            946,545


      $       10,876


      4.61 %


      $            881,799


      $       10,507


      4.83 %

      Commercial real estate


      2,722,600


      38,604


      5.70


      2,728,094


      38,730


      5.63


      2,831,569


      40,536


      5.68


      1,292,406


      15,620


      4.85


      1,279,923


      15,173


      4.81

      Commercial


      219,884


      4,097


      7.49


      221,342


      4,295


      7.70


      233,756


      5,315


      9.02


      137,554


      2,177


      6.35


      142,797


      1,819


      5.17

      Consumer


      329,118


      4,272


      5.22


      333,807


      3,859


      4.59


      332,486


      4,183


      4.99


      323,798


      3,983


      4.93


      297,528


      3,274


      4.46

      State and political


      1,473


      16


      4.37


      1,290


      13


      4.00


      929


      10


      4.27


      900


      8


      3.57


      978


      9


      3.73

      Credit Cards


      7,457


      167


      9.01


      6,320


      166


      10.42


      6,164


      149


      9.59


      —


      —


      —


      —


      —


      —

      Other


      13,015


      183


      5.66


      17,464


      277


      6.29


      16,137


      201


      4.94


      8,741


      116


      5.37


      8,619


      84


      3.91

      Total Loans


      4,655,183


      65,831


      5.69


      4,639,467


      65,993


      5.64


      4,562,748


      64,942


      5.65


      2,709,944


      32,780


      4.85


      2,611,644


      30,866


      4.79
































      Investment securities































      Taxable


      654,663


      4,419


      2.70


      619,259


      3,992


      2.58


      778,081


      5,047


      2.59


      645,178


      3,729


      2.32


      653,527


      4,064


      2.49

      Tax-exempt (1)


      660


      8


      4.85


      661


      8


      4.84


      663


      34


      20.51


      664


      6


      3.62


      666


      9


      5.41

      Federal funds sold


      —


      —


      —


      —


      —


      —


      7,533


      92


      4.85


      —


      —


      —


      —


      —


      —

      Interest-bearing deposits


      77,276


      960


      5.00


      80,446


      1,224


      6.04


      55,547


      1,213


      8.66


      13,397


      170


      5.09


      13,849


      163


      4.77

      Total earning assets


      5,387,782


      71,218


      5.32


      5,339,833


      71,217


      5.29


      5,404,572


      71,328


      5.24


      3,369,183


      36,685


      4.37


      3,279,686


      35,102


      4.34

      Cash and due from banks


      49,499






      63,506






      51,714






      29,923






      28,602





      Other assets


      395,023






      399,409






      359,726






      225,935






      228,054





      Allowance for credit losses


      (57,480)






      (57,308)






      (46,700)






      (28,730)






      (30,006)





      Total assets


      $        5,774,824






      $        5,745,440






      $        5,769,312






      $        3,596,311






      $        3,506,336



































































      Interest-bearing liabilities































      Demand deposits


      $        1,110,524


      $          6,362


      2.30 %


      $        1,117,117


      $          6,673


      2.37 %


      $        1,056,956


      $          6,659


      2.50 %


      $            685,674


      $          3,913


      2.29 %


      $            694,894


      $          3,236


      1.89 %

      Money market and savings deposits


      1,669,074


      10,160


      2.45


      1,605,930


      8,330


      2.06


      1,572,920


      6,810


      1.72


      907,068


      2,526


      1.12


      1,004,553


      2,374


      0.96

      Brokered deposits


      20,465


      251


      4.93


      92,840


      1,347


      5.76


      98,649


      1,225


      4.93


      —


      —


      —


      —


      —


      —

      Certificates of deposit $100,000 or more


      762,210


      7,675


      4.05


      701,051


      6,898


      3.90


      706,642


      6,272


      3.52


      312,367


      2,337


      3.00


      241,436


      1,076


      1.81

      Other time deposits


      417,362


      4,049


      3.90


      391,820


      4,885


      4.95


      285,743


      2,507


      3.48


      225,495


      1,138


      2.03


      207,403


      595


      1.16

      Interest-bearing deposits (4)


      3,979,635


      28,497


      2.88


      3,908,758


      28,133


      2.86


      3,720,910


      23,473


      2.50


      2,130,604


      9,914


      1.87


      2,148,286


      7,281


      1.37

      Advances from FHLB - short-term


      4,000


      56


      5.63


      1,141


      16


      5.56


      70,348


      692


      3.90


      261,797


      3,449


      5.28


      113,972


      1,361


      4.84

      Subordinated debt and Guaranteed preferred
      beneficial interest in junior subordinated
      debentures ("TRUPS") (4)


      72,418


      1,451


      8.06


      72,155


      1,462


      8.04


      71,907


      1,461


      8.06


      43,185


      776


      7.21


      43,108


      756


      7.11

      Total interest-bearing liabilities


      4,056,053


      30,004


      2.98


      3,982,054


      29,611


      2.95


      3,863,165


      25,626


      2.63


      2,435,586


      14,139


      2.33


      2,305,366


      9,398


      1.65

      Noninterest-bearing deposits


      1,163,023






      1,228,060






      1,345,976






      778,058






      820,162





      Accrued expenses and other liabilities


      39,772






      28,286






      27,057






      19,442






      19,634





      Stockholders' equity


      515,976






      507,040






      533,114






      363,225






      361,174





      Total liabilities and stockholders' equity


      $        5,774,824






      $        5,745,440






      $        5,769,312






      $        3,596,311






      $        3,506,336




































      Net interest income




      $       41,214






      $       41,606






      $       45,702






      $       22,546






      $       25,704


































      Net interest spread






      2.34 %






      2.34 %






      2.61 %






      2.04 %






      2.69 %

      Net interest margin






      3.08 %






      3.09 %






      3.35 %






      2.68 %






      3.18 %

      Cost of Funds






      2.31 %






      2.25 %






      1.95 %






      1.76 %






      1.22 %

      Cost of Deposits






      2.23 %






      2.17 %






      1.84 %






      1.37 %






      0.99 %

      Cost of Debt






      7.93 %






      8.00 %






      6.00 %






      5.56 %






      5.47 %

      ____________________________________

      (1)

      All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.

      (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 $4.2 million, $4.8 million, $6.1 million, $0.3 million and $0.5 million of accretion interest on loans for the three months ended March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively.

      (4)

      Interest expense on deposits and borrowing includes amortization of deposit premiums and amortization of borrowing fair value adjustment. There were $(0.4) million, $(1.5) million, $(0.5) million, $41,000 and $0.1 million of amortization of deposits premium, and $(0.2) million, $(0.2) million, $(0.2) million, $(47,000) and $(47,000) of amortization of borrowing fair value adjustment for the three months ended March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively.

      Shore Bancshares, Inc.

      Reconciliation of Generally Accepted Accounting Principles (GAAP) and Non-GAAP Measures (Unaudited)














      YTD


      YTD

      (In thousands, except per share data)


      Q1 2024


      Q4 2023


      Q3 2023


      Q2 2023


      Q1 2023


      3/31/2024


      3/31/2023
















      The following reconciles return on average assets, average equity and return on average tangible equity (Note 1):

      Net income (loss)


      $         8,184


      $        10,490


      $        (9,737)


      $         4,018


      $         6,457


      $         8,184


      $         6,457

      Net income  (loss)  - annualized (A)


      $       32,916


      $        41,618


      $      (38,632)


      $        16,295


      $        26,187


      $       32,916


      $        26,187
















      Net income (loss)


      $         8,184


      $        10,490


      $        (9,737)


      $         4,018


      $         6,457


      $         8,184


      $         6,457

      Add: Amortization of intangible assets, net of tax


      1,989


      1,876


      1,741


      317


      320


      1,989


      320

      Add: Merger Expenses, net of tax


      —


      435


      9,828


      872


      502


      —


      502

      Add: Credit Card Fraud Losses, net of tax


      3,339


      —


      —


      —


      —


      3,339


      —

      Net income, excluding net amortization of intangible assets, merger
      related expenses and credit card fraud losses


      13,512


      12,801


      1,832


      5,207


      7,279


      13,512


      7,279

      Net income, excluding net amortization of intangible assets, merger
      related expenses and credit card fraud losses - annualized (B)


      $       54,345


      $        50,787


      $         7,268


      $        21,121


      $        29,520


      $       54,345


      $        29,520
















      Return on average assets (GAAP)


      0.57 %


      0.72 %


      (0.67) %


      0.45 %


      0.75 %


      0.57 %


      0.75 %

      Return on average assets excluding net amortization of intangible
      assets, merger related expenses and credit card fraud losses-
      (Non-GAAP)


      0.94 %


      0.88 %


      0.01 %


      0.59 %


      0.84 %


      0.94 %


      0.84 %
















      Average assets


      $   5,774,824


      $   5,745,440


      $   5,769,312


      $   3,596,311


      $   3,506,336


      $   5,774,824


      $   3,506,336
















      Average stockholders' equity (C)


      $      515,976


      $      507,040


      $      533,114


      $      363,225


      $      361,174


      $     515,976


      $      361,174

      Less: Average goodwill and core deposit intangible


      (110,167)


      (112,752)


      (115,604)


      (68,172)


      (68,607)


      (110,167)


      (68,607)

      Average tangible equity (D)


      $      405,809


      $      394,288


      $      417,510


      $      295,053


      $      292,567


      $     405,809


      $      292,567
















      Return on average equity (GAAP)  (A)/(C)


      6.38 %


      8.21 %


      (7.25) %


      4.49 %


      7.25 %


      6.38 %


      7.25 %

      Return on average tangible equity (Non-GAAP)  (B)/(D)


      13.39 %


      12.88 %


      1.74 %


      7.16 %


      10.09 %


      13.39 %


      10.09 %
















      The following reconciles GAAP efficiency ratio and non-GAAP efficiency ratio (Note 2):

      Noninterest expense (E)


      $       36,698


      $        33,670


      $        47,158


      $        21,608


      $        20,893


      $       36,698


      $        20,893

      Less: Amortization of intangible assets


      (2,576)


      (2,595)


      (2,634)


      (435)


      (441)


      (2,576)


      (441)

      Less: Merger Expenses


      —


      (602)


      (14,866)


      (1,197)


      (691)


      —


      (691)

      Less: Credit Card Fraud Losses


      (4,323)


      —


      —


      —


      —


      (4,323)


      —

      Adjusted noninterest expense (F)


      $       29,799


      $        30,473


      $        29,658


      $        19,976


      $        19,761


      $       29,799


      $        19,761
















      Net interest income (G)


      $       41,135


      $        41,525


      $        45,622


      $        22,494


      $        25,664


      $       41,135


      $        25,664

      Add: Taxable-equivalent adjustment


      79


      81


      80


      51


      40


      79


      40

      Taxable-equivalent net interest income (H)


      $       41,214


      $        41,606


      $        45,702


      $        22,545


      $        25,704


      $       41,214


      $        25,704
















      Noninterest income (I)


      $         6,567


      $         7,548


      $        14,984


      $         5,294


      $         5,334


      $         6,567


      $         5,334

      Investment securities losses (gains)


      —


      —


      2,166


      —


      —


      —


      —

      Adjusted noninterest income (J)


      $         6,567


      $         7,548


      $        17,150


      $         5,294


      $         5,334


      $         6,567


      $         5,334
















      Efficiency ratio (GAAP)  (E)/(G)+(I)


      76.93 %


      68.61 %


      77.81 %


      77.76 %


      67.40 %


      76.93 %


      67.40 %

      Efficiency ratio (Non-GAAP)  (F)/(H)+(J)


      62.37 %


      61.99 %


      47.19 %


      71.76 %


      63.67 %


      62.37 %


      63.67 %

      Shore Bancshares, Inc.

      Reconciliation of Generally Accepted Accounting Principles (GAAP) and Non-GAAP Measures (Unaudited) - Continued

       


      (In thousands, except per share data)


      Q1 2024


      Q4 2023


      Q3 2023


      Q2 2023


      Q1 2023












      The following reconciles book value per common share and tangible book value per common share (Note 1):

      Stockholders' equity (K)


      $             515,228


      $             511,135


      $             501,578


      $             363,140


      $             361,638

      Less: Goodwill and core deposit intangible


      (108,781)


      (111,356)


      (113,951)


      (67,937)


      (68,372)

      Tangible equity (L)


      $             406,447


      $             399,779


      $             387,627


      $             295,203


      $             293,266












      Shares outstanding (M)


      33,211


      33,162


      33,136


      19,907


      19,898












      Book value per common share (GAAP)  (K)/(M)


      $                15.51


      $                15.41


      $                15.14


      $                18.24


      $                18.17

      Tangible book value per common share (Non-GAAP) (L)/(M)


      $                12.24


      $                12.06


      $                11.70


      $                14.83


      $                14.74












      The following reconciles equity to assets and tangible equity to tangible assets (Note 1):

      Stockholders' equity (N)


      $              515,228


      $             511,135


      $              501,578


      $              363,140


      $              361,638

      Less: Goodwill and core deposit intangible


      (108,781)


      (111,356)


      (113,951)


      (67,937)


      (68,372)

      Tangible equity (O)


      $              406,447


      $              399,779


      $              387,627


      $              295,203


      $              293,266












      Assets (P)


      $           5,825,704


      $           6,010,918


      $           5,705,372


      $           3,641,631


      $           3,553,694

      Less: Goodwill and core deposit intangible


      (108,781)


      (111,356)


      (113,951)


      (67,937)


      (68,372)

      Tangible assets (Q)


      $           5,716,923


      $           5,899,562


      $           5,591,421


      $           3,573,694


      $           3,485,322












      Period-end equity/assets (GAAP)  (N)/(P)


      8.84 %


      8.50 %


      8.79 %


      9.97 %


      10.18 %

      Period-end tangible equity/tangible assets (Non-GAAP)  (O)/(Q)


      7.11 %


      6.78 %


      6.93 %


      8.26 %


      8.41 %

      ____________________________________

      Note 1:

      Management believes that reporting tangible equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes.

      Note 2:

      Management believes that reporting the non-GAAP efficiency ratio more closely measures its effectiveness of controlling cash-based operating activities.

      Shore Bancshares, Inc.

      Summary of Loan Portfolio (Unaudited)

      Portfolio loans are summarized by loan type as follows:


      (Dollars in thousands)


      March 31, 2024


      %


      December 31, 2023


      %


      September 30, 2023


      %


      June 30, 2023


      %


      March 31, 2023


      %

      Portfolio Loans by Loan Type





















      Construction


      $           299,133


      6.43 %


      $               299,000


      6.44 %


      $                328,750


      7.12 %


      $               220,228


      8.00 %


      $               250,447


      9.38 %

      Residential real estate


      1,515,134


      32.59 %


      1,490,438


      32.11 %


      1,439,464


      31.17 %


      938,151


      34.07 %


      866,225


      32.46 %

      Commercial real estate


      2,272,867


      48.90 %


      2,286,154


      49.27 %


      2,283,521


      49.45 %


      1,130,346


      41.06 %


      1,096,937


      41.11 %

      Commercial


      229,594


      4.94 %


      229,939


      4.95 %


      229,474


      4.97 %


      138,459


      5.03 %


      140,312


      5.26 %

      Consumer


      325,076


      6.99 %


      328,896


      7.09 %


      330,411


      7.16 %


      326,039


      11.84 %


      314,760


      11.79 %

      Credit Cards


      6,921


      0.15 %


      6,583


      0.14 %


      6,099


      0.13 %


      —


      — %


      —


      — %

      Total loans


      4,648,725


      100.00 %


      4,641,010


      100.00 %


      4,617,719


      100.00 %


      2,753,223


      100.00 %


      2,668,681


      100.00 %

      Less: Allowance for credit losses


      (57,336)




      (57,351)




      (57,051)




      (29,014)




      (28,464)



      Total loans, net


      $        4,591,389




      $             4,583,659




      $             4,560,668




      $            2,724,209




      $            2,640,217



      Shore Bancshares, Inc.

      Summary of Deposits (Unaudited)




      March 31, 2024


      December 31, 2023


      September 30, 2023


      June 30, 2023


      March 31, 2023

      (dollars in thousands)


      Balance


      %


      Balance


      %


      Balance


      %


      Balance


      %


      Balance


      %

      Noninterest-bearing demand


      $            1,200,680


      23.15 %


      $            1,258,037


      23.36 %


      $            1,211,401


      23.70 %


      $              778,963


      26.52 %


      $              808,679


      27.00 %

      Interest-bearing:





















      Demand


      1,101,954


      21.26 %


      1,165,546


      21.64 %


      1,210,051


      23.69 %


      694,221


      23.63 %


      726,070


      24.25 %

      Money market deposits


      1,358,205


      26.20 %


      1,430,603


      26.56 %


      1,179,049


      23.08 %


      600,724


      20.45 %


      675,751


      22.57 %

      Savings


      354,098


      6.83 %


      347,324


      6.45 %


      371,755


      7.28 %


      270,884


      9.22 %


      295,002


      9.85 %

      Certificates of deposit


      1,169,342


      22.56 %


      1,184,610


      21.99 %


      1,136,488


      22.25 %


      592,734


      20.18 %


      489,060


      16.33 %

      Total interest-bearing


      3,983,599


      76.85 %


      4,128,083


      76.64 %


      3,897,343


      76.30 %


      2,158,563


      73.48 %


      2,185,883


      73.00 %






















      Total Deposits


      $            5,184,279


      100.00 %


      $            5,386,120


      100.00 %


      $            5,108,744


      100.00 %


      $            2,937,526


      100.00 %


      $            2,994,562


      100.00 %

      SOURCE Shore Bancshares, Inc.

      Modal title

      Also from this source

      Shore Bancshares, Inc. Reports 2026 Third Quarter Results

      Shore Bancshares, Inc. Reports 2026 Third Quarter Results

      Shore Bancshares, Inc. (NASDAQ: SHBI) (the "Company" or "Shore Bancshares"), the holding company for Shore United Bank, N.A. (the "Bank"), reported...

      Shore Bancshares, Inc. Reports Quarterly Dividend of $0.14 Per Share

      Shore Bancshares, Inc. Reports Quarterly Dividend of $0.14 Per Share

      Shore Bancshares, Inc. (Nasdaq: SHBI), the parent company of Shore United Bank, N.A. announced today that its Board of Directors has declared a...

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.