SMARTFINANCIAL, INC._January 20, 2026
0001038773false00010387732026-01-202026-01-20

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of earliest event reported: January 20, 2026

SMARTFINANCIAL, INC.

(Exact name of registrant as specified in its charter)

Tennessee

  ​ ​

001-37661

  ​ ​ ​

62-1173944

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

5401 Kingston Pike, Suite 600

  ​ ​ ​ ​

 

Knoxville, Tennessee

 

37919

(Address of Principal Executive Offices)

 

(Zip Code)

(865) 437-5700 

(Registrant’s telephone number, including area code)

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

  ​ ​

Trading
Symbol(s)

  ​ ​

Name of Exchange on which Registered

Common Stock, par value $1.00 per share

SMBK

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the

Exchange Act. 

Item 2.02

  ​ ​ ​

Results of Operations and Financial Condition.

On January 20, 2026, SmartFinancial, Inc. (“SmartFinancial”) issued a press release (the “Press Release”) reporting earnings results for its fourth quarter ending December 31, 2025. A copy of the Press Release is attached hereto as Exhibit 99.1.

In accordance with General Instructions B.2 of Form 8K, the information in Item 2.02 of this report (including Exhibit 99.1) shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 7.01

  ​ ​ ​

Regulation FD Disclosure.

SmartFinancial is filing an investor slide presentation that it intends to review in conjunction with its earnings release conference call on January 21, 2025. The slides are attached hereto as Exhibit 99.2.

In accordance with General Instructions B.2 of Form 8K, the information in Item 7.01 of this report (including Exhibit 99.2) shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01

Financial Statements and Exhibits

Exhibit No.

  ​ ​ ​

Description

99.1

Press release announcing fourth quarter 2025 financial results dated January 20, 2026

99.2

Fourth quarter 2025 investor presentation

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

SMARTFINANCIAL, INC.

 

 

Date: January 20, 2026

 

 

/s/ William Y. Carroll, Jr.

 

William Y. Carroll, Jr.

 

President & Chief Executive Officer

Exhibit 99.1

Graphic

4Q 2025

SmartFinancial Announces Results for the Fourth Quarter 2025

KNOXVILLE, TN – January 20, 2026 - SmartFinancial, Inc. ("SmartFinancial" or the "Company"; NYSE: SMBK), today announced net income of $13.7 million, or $0.81 per diluted common share, for the fourth quarter of 2025, compared to net income of $9.6 million, or $0.57 per diluted common share, for the fourth quarter of 2024, and compared to prior quarter net income of $13.7 million, or $0.81 per diluted common share.  Operating earnings1, which excludes non-recurring income and expenses, net of tax adjustments, totaled $13.7 million, or $0.81 per diluted common share, in the fourth quarter of 2025, compared to $9.6 million, or $0.57 per diluted common share, in the fourth quarter of 2024, and compared to $14.5 million, or $0.86 per diluted common share, in the third quarter of 2025.

Highlights for the Fourth Quarter of 2025

Operating earnings1 of $13.7 million, or $0.81 per diluted common share
Net organic loan and lease growth of $141 million with 13% annualized quarter-over-quarter increase
Deposit growth of $102 million or 8% annualized quarter-over-quarter
Net interest margin, fully tax equivalent basis (“FTE”) expanded to 3.38%, reflecting lower deposit and funding costs
Quarter over quarter tangible book value per common share1 growth of 13%
Seventh consecutive quarter of positive operating leverage
Columbus, GA expansion with two additional commercial bankers
Multi-year core contract renegotiation process completed

Billy Carroll, President & CEO, stated: "2025 marked a year of tremendous momentum build and overall improvement for our company. We generated approximately 11% positive operating leverage in 2025 capped off by our seventh consecutive quarter of positive operating leverage in Q4. The year was highlighted by approximately 12% organic loan growth, 14% organic deposit growth excluding brokered deposits and tangible book value per common share1 rose 17%. Overall, a fantastic year for our company paving the way for an even brighter 2026. I want to thank all of our Associates whose tireless work and dedication make SmartBank a great place to work and do business. They are the driving force behind our success.”

SmartFinancial's Chairman, Miller Welborn, concluded: “2025 was an exceptional year marked by growth, profitability, and continued improvement. The Board is extremely pleased with the Company’s ongoing financial progress, which is particularly impressive considering the range of strategic initiatives completed during the year. Operational excellence and a solid foundation remain essential for sustained success, and our Associates consistently demonstrate commitment in every area. We appreciate your contributions in making SmartBank an outstanding organization and valued partner for our stakeholders.”

Net Interest Income and Net Interest Margin

Net interest income was $45.1 million for the fourth quarter of 2025, compared to $42.4 million for the prior quarter.  Average earning assets totaled $5.34 billion, an increase of $112.3 million from the prior quarter. The balances of average earnings assets increased quarter-over-quarter, primarily from an increase in average loans and leases of $124.0 million and average securities of $32.7 million, offset by a decrease in average interest-earning cash of $44.3 million.  Average interest-bearing liabilities increased by $18.6 million from the prior quarter, primarily attributable to an increase in average interest-bearing deposits of $6.0 million and average subordinated debt of $13.9 million, offset by a decrease in borrowings of $1.3 million.

The tax equivalent net interest margin was 3.38% for the fourth quarter of 2025, up from 3.25% for the prior quarter. This increase is primarily related to declines in deposit costs, outpacing a modest decrease in asset yields. The yield on loans and leases, excluding loan fees, FTE was 6.00% for the fourth quarter of 2025, compared to 6.05% for the prior quarter.

1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliations.

Graphic


The cost of total deposits for the fourth quarter of 2025 was 2.26%, compared to 2.44% in the prior quarter. The cost of interest-bearing liabilities was 2.90% for the fourth quarter of 2025, compared to 3.07% in the prior quarter. The cost of average interest-bearing deposits was 2.79% for the fourth quarter of 2025, compared to 2.98% for the prior quarter, a decrease of 19 basis points.

The following table presents selected interest rates and yields for the periods indicated:

Three Months Ended

Dec

Sep

Increase

Selected Interest Rates and Yields

2025

2025

(Decrease)

Yield on loans and leases, excluding loan fees, FTE

6.00

%

6.05

%

(0.05)

%

Yield on loans and leases, FTE

6.08

%

6.14

%

(0.06)

%

Yield on earning assets, FTE

5.65

%

5.68

%

(0.03)

%

Cost of interest-bearing deposits

2.79

%

2.98

%

(0.19)

%

Cost of total deposits

2.26

%

2.44

%

(0.18)

%

Cost of interest-bearing liabilities

2.90

%

3.07

%

(0.17)

%

Net interest margin, FTE

3.38

%

3.25

%

0.13

%

Provision for Credit Losses on Loans and Leases and Credit Quality

At December 31, 2025, the allowance for credit losses was $40.9 million.  The allowance for credit losses to total loans and leases was 0.94% as of December 31, 2025, and 0.93% as of September 30, 2025.  

The following table presents detailed information related to the provision for credit losses for the periods indicated (dollars in thousands):

Three Months Ended

Dec

Sep

Increase

Provision for Credit Losses on Loans and Leases Rollforward

2025

2025

(Decrease)

Beginning balance

$

39,074

$

39,776

$

(702)

Charge-offs

(1,993)

(1,145)

(848)

Recoveries

101

92

9

Net charge-offs

(1,892)

(1,053)

(839)

Provision for credit losses (1)

3,724

351

3,373

Ending balance

$

40,906

$

39,074

$

1,832

Allowance for credit losses to total loans and leases, gross

0.94

%

0.93

%

0.01

%

(1)The current quarter-ended and prior quarter-ended excludes an unfunded commitments provision of $408 thousand and a release of $124 thousand, respectively.  At December 31, 2025, and September 30, 2025, the unfunded commitment liability totaled $3.6 million and $3.2 million, respectively.  

Nonperforming loans and leases as a percentage of total loans and leases was 0.22% as of December 31, 2025, and 0.24% as of September 30, 2025.  Total nonperforming assets (which include nonaccrual loans and leases, loans and leases past due 90 days or more and still accruing, other real estate owned and other repossessed assets) as a percentage of total assets was 0.22% as of December 31, 2025, and September 30, 2025.

Graphic

2


The following table presents detailed information related to credit quality for the periods indicated (dollars in thousands):

Three Months Ended

Dec

Sep

Increase

Credit Quality

2025

2025

(Decrease)

Nonaccrual loans and leases

$

9,442

$

9,970

$

(528)

Loans and leases past due 90 days or more and still accruing

-

129

(129)

Total nonperforming loans and leases

9,442

10,099

(657)

Other real estate owned

-

-

-

Other repossessed assets

3,248

2,444

804

Total nonperforming assets

$

12,690

$

12,543

$

147

Nonperforming loans and leases to total loans and leases, gross

0.22

%

0.24

%

(0.02)

%

Nonperforming assets to total assets

0.22

%

0.22

%

-

%

Noninterest Income

Noninterest income decreased $418 thousand to $8.2 million for the fourth quarter of 2025, compared to $8.6 million for the prior quarter.  The fourth quarter decrease was attributable to the reduction of insurance commissions and the gain on sale of SBK Insurance (“SBKI”) in the prior quarter.  Additionally, in the prior quarter, there was a pre-tax loss of $3.9 million on the sale of $85 million of available-for-sale securities.  These changes were offset by higher capital markets’ income included in other noninterest income.  

The following table presents detailed information related to noninterest income for the periods indicated (dollars in thousands):

Three Months Ended

Dec

Sep

Increase

Noninterest Income

2025

2025

(Decrease)

Service charges on deposit accounts

$

1,828

$

1,831

$

(3)

Loss on sale of securities, net

-

(3,715)

3,715

Mortgage banking income

837

709

128

Investment services

1,683

1,690

(7)

Insurance commissions

-

1,049

(1,049)

Interchange and debit card transaction fees

1,375

1,338

37

Gain on sale of SBKI

-

3,955

(3,955)

Other

2,496

1,780

716

Total noninterest income

$

8,219

$

8,637

$

(418)

Noninterest Expense

Noninterest expense decreased $1.4 million to $32.5 million for the fourth quarter of 2025, compared to $33.9 million for the prior quarter. The fourth quarter’s decrease was primarily attributable to a decrease in restructuring expenses associated with the sale of SBKI.

The following table presents detailed information related to noninterest expense for the periods indicated (dollars in thousands):

Three Months Ended

Dec

Sep

Increase

Noninterest Expense

2025

2025

(Decrease)

Salaries and employee benefits

$

19,917

$

19,544

$

373

Occupancy and equipment

3,388

3,468

(80)

FDIC insurance

1,025

1,025

-

Other real estate and loan related expenses

858

969

(111)

Advertising and marketing

393

454

(61)

Data processing and technology

2,413

2,594

(181)

Professional services

1,132

1,123

9

Amortization of intangibles

479

536

(57)

Restructuring expenses

16

1,310

(1,294)

Other

2,850

2,846

4

Total noninterest expense

$

32,471

$

33,869

$

(1,398)

Graphic

3


Income Tax Expense

Income tax expense was $3.0 million for the fourth quarter of 2025, a decrease of $278 thousand, compared to $3.3 million for the prior quarter.

Balance Sheet Trends

Total assets at December 31, 2025, were $5.86 billion compared to $5.28 billion at December 31, 2024.  The $584.9 million increase is primarily attributable to increases in loans and leases of $457.2 million, cash and cash equivalents of $76.8 million, securities of $53.0 million, loans held for sale of $4.9 million, bank owned life insurance of $3.6 million and other investments of $1.7 million, offset by a decrease in goodwill and other intangibles of $9.4 million, primarily associated with the sale of SBKI, and a decrease in premises and equipment of $2.7 million.

Total liabilities were $5.31 billion at December 31, 2025, compared to $4.78 billion at December 31, 2024, an increase of $523.9 million.  Total deposits increased $466.3 million, which was driven primarily by increases in money market deposits of $234.1 million, other time deposits of $185.9 million, interest-bearing demand deposits of $109.0 million and noninterest demand deposits of $97.4 million, offset by a decline in brokered deposits of $160.0 million. In addition, subordinated debt increased $59.0 million as a result of issuing $100.0 million in new subordinated debt and retiring the existing $40.0 million of subordinated debt.  

Shareholders' equity at December 31, 2025, totaled $552.5 million, an increase of $61.0 million, from December 31, 2024. The increase in shareholders' equity was primarily driven by net income of $50.3 million for the twelve months ending December 31, 2025, and a reduction of $14.4 million in accumulated other comprehensive loss, offset by dividends paid of $5.4 million.  Tangible book value per common share1 was $26.85 at December 31, 2025, compared to $22.85 at December 31, 2024.  Tangible common equity1 as a percentage of tangible assets1 was 7.93% at December 31, 2025, compared with 7.48% at December 31, 2024.

The following table presents selected balance sheet information for the periods indicated (dollars in thousands):

Dec

Dec

Increase

Selected Balance Sheet Information

2025

2024

(Decrease)

Total assets

$

5,860,810

$

5,275,904

$

584,906

Total liabilities

5,308,318

4,784,443

523,875

Total equity

552,492

491,461

61,031

Securities

662,003

608,987

53,016

Loans and leases

4,363,582

3,906,340

457,242

Deposits

5,152,789

4,686,483

466,306

Borrowings

3,009

8,135

(5,126)

Conference Call Information

SmartFinancial issued this earnings release for the fourth quarter of 2025 on Tuesday, January 20, 2026, and will host a conference call on Wednesday, January 21, 2026, at 10:00 a.m. ET.  To access this interactive teleconference, dial (833) 470-1428 or (646) 844-6383 and enter the access code, 680807.  A replay of the conference call will be available through March 21, 2026, by dialing (866) 813-9403 or (929) 458-6194 and enter the access code, 497919.  Conference call materials will be published on the Company’s webpage located at http://www.smartfinancialinc.com/CorporateProfile, at 9:00 a.m. ET prior to the conference call.

1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliations.

Graphic

4


About SmartFinancial, Inc.

SmartFinancial, Inc., based in Knoxville, Tennessee, is the bank holding company for SmartBank. SmartBank is a full-service commercial bank founded in 2007, with branches across Tennessee, Alabama, and Florida.  Recruiting the best people, delivering exceptional client service, strategic branching, and a disciplined approach to lending have contributed to SmartBank’s success. More information about SmartFinancial can be found on its website: www.smartfinancialinc.com.

Source

SmartFinancial, Inc.

Investor Contacts

Billy Carroll

Nathan Strall

President & Chief Executive Officer

Vice President and Director of Strategy & Corporate Development

Email: [email protected]

Email: [email protected]

Phone: (865) 868-0613

Phone: (865) 868-2604

Graphic

5


Non-GAAP Financial Measures

Statements included in this earnings release include measures not recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered Non-GAAP financial measures (“Non-GAAP”) and should be read along with the accompanying tables, which provide a reconciliation of Non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses several Non-GAAP financial measures and ratios derived therefrom in its analysis of the Company's performance, including:

(i)Operating earnings
(ii)Operating noninterest income
(iii)Operating noninterest expense
(iv)Operating pre-provision net revenue (“PPNR”) earnings
(v)Tangible common equity
(vi)Average tangible common equity
(vii)Tangible book value per common share
(viii)Tangible assets
(ix)Operating efficiency ratio

Operating earnings, operating PPNR earnings, operating noninterest income and operating noninterest expense exclude non-operating related income and expense items from net income, noninterest income and noninterest expense, respectively. Tangible common equity and average tangible common equity exclude goodwill and other intangible assets from shareholders' equity and average shareholders' equity, respectively. Tangible book value per common share is tangible common equity divided by common shares outstanding. Tangible assets excludes goodwill and other intangibles from total assets. Operating efficiency ratio is the quotient of operating noninterest expense divided by the sum of net interest income adjusted for taxable equivalent yields plus operating noninterest income.  A detailed reconciliation of these items and the ratios derived therefrom is available in the Non-GAAP reconciliations.

Management believes that Non-GAAP financial measures provide additional useful information that allows investors to evaluate the ongoing performance of the Company and provide meaningful comparisons to its peers. Management also believes these Non-GAAP financial measures enhance investors' ability to compare period-to-period financial results and allow investors and Company management to view our operating results excluding the impact of items that are not reflective of the underlying operating performance.

Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.

Graphic

6


Forward-Looking Statements

This news release may contain statements that are based on management’s current estimates or expectations of future events or future results, and that may be deemed to constitute forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995.  These statements are not historical in nature and can generally be identified by such words as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “may,” “estimate,” and similar expressions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the actual results of SmartFinancial to differ materially from future results expressed or implied by such forward-looking statements. Such risks, uncertainties, and other factors include, among others,

(1)risks associated with our growth strategy, including a failure to implement our growth plans or an inability to manage our growth effectively;
(2)claims and litigation arising from our business activities and from the companies we acquire, which may relate to contractual issues, environmental laws, fiduciary responsibility, and other matters;
(3)general risks related to our disposition, merger and acquisition activity, including risks associated with our pursuit of future acquisitions or sales;
(4)changes in management’s plans for the future;
(5)prevailing, or changes in, economic or political conditions (including those resulting from the current administration and Congress), particularly in our market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing;
(6)our ability to anticipate interest rate changes and manage interest rate risk (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business and the impact of interest rate fluctuations on our financial projections, models and guidance);
(7)tariffs or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services);
(8)uncertain duration of trade conflicts and the magnitude of the impact that proposed tariffs may have on our customers’ businesses;
(9)increased technology and cybersecurity risks, including generative artificial intelligence risks;
(10)the impact of a failure in, or breach of, our operational or security systems or infrastructure, or those of third parties with whom we do business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting us and our customers;
(11)credit risk associated with our lending activities;
(12)changes in loan demand, real estate values, or competition;
(13)developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance;
(14)changes in accounting principles, policies, or guidelines;
(15)changes in applicable laws, rules, or regulations;
(16)adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions;
(17)potential impacts of any adverse developments in the banking industry, including the impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto;
(18)significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities;
(19)the effects of war or other conflicts;
(20)the impact of government actions or inactions, including a prolonged shutdown of the federal government; and
(21)other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services.

These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in SmartFinancial’s most recent annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, in each case filed with or furnished to the Securities and Exchange Commission (the “SEC”) and available on the SEC’s website (www.sec.gov). Undue reliance should not be placed on forward-looking statements.  SmartFinancial disclaims any obligation to update or revise any forward-looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise.

Graphic

7


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

Ending Balances

Dec

  ​ ​ ​

Sep

  ​ ​ ​

Jun

  ​ ​ ​

Mar

  ​ ​ ​

Dec

2025

2025

2025

2025

2024

Assets:

 

  ​

 

  ​

 

  ​

 

  ​

Cash and cash equivalents

$

464,417

$

557,127

$

365,096

$

422,984

$

387,570

Securities available-for-sale, at fair value

 

539,882

 

511,095

 

502,150

 

499,445

 

482,328

Securities held-to-maturity, at amortized cost

122,121

123,364

124,520

125,576

126,659

Other investments

 

16,441

 

14,888

 

14,713

 

14,371

 

14,740

Loans held for sale

 

10,865

 

9,855

 

5,484

 

3,843

 

5,996

Loans and leases

 

4,363,582

 

4,222,369

 

4,124,062

 

3,992,207

 

3,906,340

Less: Allowance for credit losses

 

(40,906)

 

(39,074)

 

(39,776)

 

(38,175)

 

(37,423)

Loans and leases, net

 

4,322,676

 

4,183,295

 

4,084,286

 

3,954,032

 

3,868,917

Premises and equipment, net

 

88,387

 

89,250

 

90,204

 

90,708

 

91,093

Other real estate owned

 

 

 

144

 

144

 

179

Goodwill and other intangibles, net

 

95,328

 

95,807

 

103,588

 

104,154

 

104,723

Bank owned life insurance

 

119,525

 

118,610

 

117,697

 

116,805

 

115,917

Other assets

 

81,168

 

81,692

 

82,981

 

79,155

 

77,782

Total assets

$

5,860,810

$

5,784,983

$

5,490,863

$

5,411,217

$

5,275,904

Liabilities:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Deposits:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Noninterest-bearing demand

$

1,062,918

$

931,477

$

906,965

$

884,294

$

965,552

Interest-bearing demand

 

945,716

 

929,454

 

843,820

 

885,063

 

836,731

Money market and savings

 

2,273,612

 

2,218,313

 

2,124,623

 

2,131,828

 

2,039,560

Time deposits

 

870,543

 

971,653

 

996,712

 

907,474

 

844,640

Total deposits

 

5,152,789

 

5,050,897

 

4,872,120

 

4,808,659

 

4,686,483

Borrowings

 

3,009

 

1,301

 

6,966

 

7,610

 

8,135

Subordinated debt

 

98,662

 

138,604

 

39,726

 

39,705

 

39,684

Other liabilities

 

53,858

 

55,699

 

52,924

 

49,302

 

50,141

Total liabilities

 

5,308,318

 

5,246,501

 

4,971,736

 

4,905,276

 

4,784,443

Shareholders' Equity:

 

 

 

 

 

Common stock

 

17,029

 

17,028

 

17,018

 

17,018

 

16,926

Additional paid-in capital

 

295,950

 

295,742

 

295,209

 

294,736

 

294,269

Retained earnings

 

248,719

 

236,380

 

224,061

 

213,721

 

203,824

Accumulated other comprehensive loss

 

(9,319)

 

(10,781)

 

(17,274)

 

(19,647)

 

(23,671)

Total shareholders' equity attributable to SmartFinancial Inc. and Subsidiary

552,379

538,369

519,014

505,828

491,348

Non-controlling interest - preferred stock of subsidiary

113

113

113

113

113

Total shareholders' equity

 

552,492

 

538,482

 

519,127

 

505,941

 

491,461

Total liabilities & shareholders' equity

$

5,860,810

$

5,784,983

$

5,490,863

$

5,411,217

$

5,275,904

Graphic

8


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands except share and per share data)

Three Months Ended

 

Year Ended

Dec

  ​ ​ ​

Sep

  ​ ​ ​

June

  ​ ​ ​

Mar

  ​ ​ ​

Dec

  ​ ​ ​

Dec

  ​ ​ ​

Dec

2025

2025

2025

2025

2024

2025

2024

Interest income:

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Loans and leases, including fees

$

65,573

$

64,282

$

61,049

$

57,762

$

57,951

$

248,666

$

213,562

Investment securities:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Taxable

 

5,662

 

4,876

 

4,848

 

4,775

 

5,050

 

20,161

 

20,151

Tax-exempt

 

536

 

441

 

395

 

354

 

351

 

1,726

 

1,406

Federal funds sold and other earning assets

 

3,854

 

4,919

 

3,161

 

3,485

 

2,744

 

15,419

 

16,000

Total interest income

 

75,625

 

74,518

 

69,453

 

66,376

 

66,096

 

285,972

 

251,119

Interest expense:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Deposits

 

28,646

 

30,464

 

28,301

 

27,335

 

27,437

 

114,747

 

109,260

Borrowings

 

1

 

14

 

70

 

70

 

89

 

155

 

1,075

Subordinated debt

 

1,884

 

1,610

 

739

 

733

 

787

 

4,966

 

3,434

Total interest expense

 

30,531

 

32,088

 

29,110

 

28,138

 

28,313

 

119,868

 

113,769

Net interest income

 

45,094

 

42,430

 

40,343

 

38,238

 

37,783

 

166,104

 

137,350

Provision for credit losses

 

4,132

 

227

 

2,411

 

979

 

2,135

 

7,750

 

5,153

Net interest income after provision for credit losses

 

40,962

 

42,203

 

37,932

 

37,259

 

35,648

 

158,354

 

132,197

Noninterest income:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Service charges on deposit accounts

 

1,828

 

1,831

 

1,766

 

1,736

 

1,778

 

7,161

 

6,862

(Loss) gain on sale of securities, net

 

 

(3,715)

 

(4)

 

 

64

 

(3,719)

 

64

Mortgage banking

 

837

 

709

 

633

 

493

 

541

 

2,673

 

1,579

Investment services

 

1,683

 

1,690

 

1,440

 

1,769

 

1,382

 

6,582

 

5,945

Insurance commissions

 

 

1,049

 

1,554

 

1,412

 

1,832

 

4,016

 

5,696

Interchange and debit card transaction fees

 

1,375

 

1,338

 

1,342

 

1,220

 

1,332

 

5,275

 

5,277

Gain on sale of SBKI

 

 

3,955

 

 

 

 

3,955

 

Other

 

2,496

 

1,780

 

2,167

 

1,967

 

2,101

 

8,409

 

8,729

Total noninterest income

 

8,219

 

8,637

 

8,898

 

8,597

 

9,030

 

34,352

 

34,152

Noninterest expense:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Salaries and employee benefits

 

19,917

 

19,544

 

19,602

 

19,234

 

19,752

 

78,297

 

72,100

Occupancy and equipment

 

3,388

 

3,468

 

3,432

 

3,397

 

3,473

 

13,686

 

13,617

FDIC insurance

 

1,025

 

1,025

 

992

 

960

 

825

 

4,002

 

3,390

Other real estate and loan related expense

 

858

 

969

 

757

 

658

 

1,241

 

3,242

 

2,823

Advertising and marketing

 

393

 

454

 

390

 

382

 

397

 

1,619

 

1,321

Data processing and technology

 

2,413

 

2,594

 

2,651

 

2,657

 

2,495

 

10,316

 

9,930

Professional services

 

1,132

 

1,123

 

1,153

 

1,368

 

1,017

 

4,775

 

4,207

Amortization of intangibles

 

479

 

536

 

566

 

569

 

601

 

2,150

 

2,425

Restructuring expenses

 

16

 

1,310

 

 

 

 

1,326

 

Other

 

2,850

 

2,846

 

3,026

 

3,071

 

2,490

 

11,792

 

11,077

Total noninterest expense

 

32,471

 

33,869

 

32,569

 

32,296

 

32,291

 

131,205

 

120,890

Income before income taxes

 

16,710

 

16,971

 

14,261

 

13,560

 

12,387

 

61,501

 

45,459

Income tax expense

 

3,007

 

3,285

 

2,556

 

2,306

 

2,747

 

11,154

 

9,318

Net income

$

13,703

$

13,686

$

11,705

$

11,254

$

9,640

$

50,347

$

36,141

Earnings per common share:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Basic

$

0.82

$

0.82

$

0.70

$

0.67

$

0.58

$

3.00

$

2.16

Diluted

$

0.81

$

0.81

$

0.69

$

0.67

$

0.57

$

2.98

$

2.14

Weighted average common shares outstanding:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Basic

 

16,788,065

 

16,781,236

 

16,778,988

 

16,767,535

 

16,729,509

 

16,779,019

 

16,768,956

Diluted

 

16,922,482

 

16,908,920

 

16,878,736

 

16,872,097

 

16,863,780

 

16,896,519

 

16,878,456

Graphic

9


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

Three Months Ended

 

December 31, 2025

September 30, 2025

December 31, 2024

 

  ​ ​ ​

Average

  ​ ​ ​

  ​ ​ ​

Yield/

  ​ ​ ​

Average

  ​ ​ ​

  ​ ​ ​

Yield/

  ​ ​ ​

Average

  ​ ​ ​

  ​

  ​ ​ ​

Yield/

 

Balance

Interest

Cost

Balance

Interest

Cost

Balance

Interest

Cost

 

Assets:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Loans and leases, including fees1

$

4,295,446

$

65,807

 

6.08

%  

$

4,171,444

$

64,526

 

6.14

%  

$

3,830,301

$

58,188

 

6.04

%

Taxable securities

 

580,256

 

5,662

 

3.87

%  

 

556,894

 

4,876

 

3.47

%  

 

554,152

 

5,050

 

3.63

%

Tax-exempt securities2

 

79,149

 

678

 

3.40

%  

 

69,843

 

558

 

3.17

%  

 

63,309

 

444

 

2.79

%

Federal funds sold and other earning assets

 

383,882

 

3,854

 

3.98

%  

 

428,209

 

4,919

 

4.56

%  

 

233,793

 

2,745

 

4.67

%

Total interest-earning assets

 

5,338,733

 

76,001

 

5.65

%  

 

5,226,390

 

74,879

 

5.68

%  

 

4,681,555

 

66,427

 

5.64

%

Noninterest-earning assets

 

400,618

 

 

 

408,560

 

  ​

 

  ​

 

407,695

 

  ​

 

  ​

Total assets

$

5,739,351

$

5,634,950

 

  ​

 

  ​

$

5,089,250

 

  ​

 

  ​

Liabilities and Shareholders’ Equity:

 

  ​

 

  ​

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Interest-bearing demand deposits

$

902,505

 

3,817

1.68

%  

$

869,690

 

4,048

 

1.85

%  

$

826,750

 

3,775

 

1.82

%

Money market and savings deposits

 

2,254,175

 

16,017

2.82

%  

 

2,186,245

 

16,693

 

3.03

%  

 

1,923,265

 

14,830

 

3.07

%

Time deposits

 

911,044

 

8,812

3.84

%  

 

1,005,800

 

9,723

 

3.84

%  

 

861,211

 

8,832

 

4.08

%

Total interest-bearing deposits

 

4,067,724

 

28,646

2.79

%  

 

4,061,735

 

30,464

 

2.98

%  

 

3,611,226

 

27,437

 

3.02

%

Borrowings

 

3,024

 

1

0.13

%  

 

4,351

 

14

 

1.28

%  

 

9,145

 

89

 

3.87

%

Subordinated debt

 

99,062

 

1,884

7.55

%  

 

85,113

 

1,610

 

7.50

%  

 

39,672

 

787

 

7.89

%

Total interest-bearing liabilities

 

4,169,810

 

30,531

2.90

%  

 

4,151,199

 

32,088

 

3.07

%  

 

3,660,043

 

28,313

 

3.08

%

Noninterest-bearing deposits

 

964,612

 

 

900,079

 

  ​

 

  ​

 

889,151

 

  ​

 

  ​

Other liabilities

 

58,440

 

 

57,843

 

  ​

 

  ​

 

50,884

 

  ​

 

  ​

Total liabilities

 

5,192,862

 

 

5,109,121

 

  ​

 

  ​

 

4,600,078

 

  ​

 

  ​

Shareholders' equity

 

546,489

 

 

525,829

 

  ​

 

  ​

 

489,172

 

  ​

 

  ​

Total liabilities and shareholders' equity

$

5,739,351

$

5,634,950

 

  ​

 

  ​

$

5,089,250

 

  ​

 

  ​

Net interest income, taxable equivalent

$

45,470

 

  ​

$

42,791

 

  ​

 

  ​

$

38,114

 

  ​

Interest rate spread

 

 

2.74

%  

 

  ​

 

  ​

 

2.62

%  

 

  ​

 

  ​

 

2.57

%  

Tax equivalent net interest margin

 

 

3.38

%  

 

  ​

 

  ​

 

3.25

%  

 

  ​

 

  ​

 

3.24

%  

Percentage of average interest-earning assets to average interest-bearing liabilities

 

 

128.03

%  

 

  ​

 

  ​

 

125.90

%  

 

  ​

 

  ​

 

127.91

%  

Percentage of average equity to average assets

 

 

9.52

%  

 

  ​

 

  ​

 

9.33

%  

 

  ​

 

  ​

 

9.61

%  

1 Yields computed on tax-exempt loans on a tax equivalent basis include $235 thousand, $244 thousand, and $237 thousand of taxable equivalent income for the quarters ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively.

2 Yields computed on tax-exempt instruments on a tax equivalent basis include $142 thousand, $117 thousand, and $93 thousand of taxable equivalent income for the quarters ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively.

Graphic

10


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

Year Ended

December 31, 2025

December 31, 2024

  ​ ​ ​

Average

  ​ ​ ​

  ​ ​ ​

Yield/

  ​ ​ ​

Average

  ​ ​ ​

  ​ ​ ​

Yield/

  ​ ​ ​

Balance

Interest

Cost

Balance

Interest

Cost

Assets:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

Loans and leases, including fees1

$

4,115,793

$

249,636

 

6.07

%  

$

3,607,558

$

214,310

 

5.94

%  

Taxable securities

 

563,978

 

20,161

 

3.57

%  

 

580,001

 

20,151

 

3.47

%  

Tax-exempt securities2

 

69,620

 

2,185

 

3.14

%  

 

63,679

 

1,780

 

2.80

%  

Federal funds sold and other earning assets

 

349,105

 

15,419

 

4.42

%  

 

300,081

 

16,000

 

5.33

%  

Total interest-earning assets

 

5,098,496

 

287,401

 

5.64

%  

 

4,551,319

 

252,241

 

5.54

%  

Noninterest-earning assets

 

405,205

 

 

 

388,267

 

  ​

 

  ​

Total assets

$

5,503,701

$

4,939,586

 

  ​

 

  ​

Liabilities and Shareholders’ Equity:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Interest-bearing demand deposits

$

863,772

 

15,394

 

1.78

%  

$

932,598

 

21,074

 

2.26

%  

Money market and savings deposits

 

2,152,812

 

63,535

 

2.95

%  

 

1,913,673

 

64,116

 

3.35

%  

Time deposits

 

928,404

 

35,818

 

3.86

%  

 

623,652

 

24,070

 

3.86

%  

Total interest-bearing deposits

 

3,944,988

 

114,747

 

2.91

%  

 

3,469,923

 

109,260

 

3.15

%  

Borrowings

 

5,826

 

155

 

2.66

%  

 

21,719

 

1,075

 

4.95

%  

Subordinated debt

 

66,110

 

4,966

 

7.51

%  

 

41,184

 

3,434

 

8.34

%  

Total interest-bearing liabilities

 

4,016,924

 

119,868

 

2.98

%  

 

3,532,826

 

113,769

 

3.22

%  

Noninterest-bearing deposits

 

911,988

 

 

 

883,923

 

  ​

 

Other liabilities

 

54,300

 

 

 

48,949

 

  ​

 

Total liabilities

 

4,983,212

 

 

 

4,465,698

 

  ​

 

Shareholders' equity

 

520,489

 

 

 

473,888

 

  ​

 

Total liabilities and shareholders' equity

$

5,503,701

$

4,939,586

 

  ​

 

Net interest income, taxable equivalent

$

167,533

 

  ​

$

138,472

 

Interest rate spread

 

 

 

2.65

%  

 

  ​

 

  ​

 

2.32

%  

Tax equivalent net interest margin

 

 

 

3.29

%  

 

  ​

 

  ​

 

3.04

%  

Percentage of average interest-earning assets to average interest-bearing liabilities

 

 

 

126.93

%  

 

  ​

 

  ​

 

128.83

%  

Percentage of average equity to average assets

 

 

 

9.46

%  

 

  ​

 

  ​

 

9.59

%  

1 Yields computed on tax-exempt loans on a tax equivalent basis include $970 thousand and $748 thousand of taxable equivalent income for the year ended December 31, 2025, and 2024, respectively.

2 Yields computed on tax-exempt instruments on a tax equivalent basis include $459 thousand and $374 thousand of taxable equivalent income for the year ended December 31, 2025, and 2024, respectively.

Graphic

11


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

As of and for The Three Months Ended

 

  ​ ​ ​

Dec

  ​ ​ ​

Sep

  ​ ​ ​

Jun

  ​ ​ ​

Mar

  ​ ​ ​

Dec

 

2025

2025

2025

2025

2024

 

Composition of Loans and Leases:

 

  ​

 

  ​

 

  ​

Commercial real estate:

 

  ​

 

  ​

 

  ​

Non-owner occupied

$

1,196,758

$

1,136,080

$

1,114,133

$

1,117,392

$

1,080,404

Owner occupied

 

1,022,871

 

1,012,088

 

958,989

 

885,396

 

867,678

Commercial real estate, total

 

2,219,629

 

2,148,168

 

2,073,122

 

2,002,788

 

1,948,082

Consumer real estate

 

834,626

 

811,150

 

803,270

 

784,602

 

741,836

Construction & land development

 

419,176

 

390,691

 

391,155

 

357,393

 

361,735

Commercial & industrial

 

817,595

 

794,751

 

778,754

 

768,454

 

775,620

Leases

55,422

60,301

62,495

64,208

64,878

Consumer and other

 

17,134

 

17,308

 

15,266

 

14,762

 

14,189

Total loans and leases

$

4,363,582

$

4,222,369

$

4,124,062

$

3,992,207

$

3,906,340

Asset Quality and Additional Loan Data:

 

  ​

 

  ​

 

  ​

Nonperforming loans and leases

$

9,442

$

10,099

$

7,921

$

7,807

$

7,872

Other real estate owned

 

 

 

144

 

144

 

179

Other repossessed assets

3,248

2,444

2,397

2,414

2,037

Total nonperforming assets

$

12,690

$

12,543

$

10,462

$

10,365

$

10,088

Modified loans and leases1 not included in nonperforming loans and leases

$

219

$

1,783

$

1,660

$

1,978

$

3,989

Net charge-offs to average loans and leases (annualized)

 

0.18

%  

 

0.10

%  

 

0.01

%  

 

0.01

%  

 

0.02

%

Allowance for credit losses to loans and leases

 

0.94

%  

 

0.93

%  

 

0.96

%  

 

0.96

%  

 

0.96

%

Nonperforming loans and leases to total loans and leases, gross

 

0.22

%  

 

0.24

%  

 

0.19

%  

 

0.20

%  

 

0.20

%

Nonperforming assets to total assets

 

0.22

%  

 

0.22

%  

 

0.19

%  

 

0.19

%  

 

0.19

%

Capital Ratios:

 

  ​

 

  ​

 

  ​

Equity to Assets

 

9.43

%  

 

9.31

%  

 

9.45

%  

 

9.35

%  

 

9.32

%

Tangible common equity to tangible assets (Non-GAAP)2

 

7.93

%  

 

7.78

%  

 

7.71

%  

 

7.57

%  

 

7.48

%

SmartFinancial, Inc.3

 

  ​

 

  ​

 

  ​

Tier 1 leverage

 

8.30

%  

 

8.21

%  

 

8.25

%  

 

8.16

%  

 

8.29

%

Common equity Tier 1

 

9.80

%  

 

9.85

%  

 

9.67

%  

 

9.79

%  

 

9.76

%

Tier 1 capital

 

9.80

%  

 

9.85

%  

 

9.67

%  

 

9.79

%  

 

9.76

%

Total capital

 

12.67

%  

 

13.31

%  

 

11.04

%  

 

11.18

%  

 

11.10

%

SmartBank3

 

 

  ​

 

  ​

Tier 1 leverage

 

9.71

%  

 

9.59

%  

 

8.88

%  

 

8.76

%  

 

8.94

%

Common equity Tier 1

 

11.51

%  

 

11.56

%  

 

10.41

%  

 

10.51

%  

 

10.51

%

Tier 1 capital

 

11.51

%  

 

11.56

%  

 

10.41

%  

 

10.51

%  

 

10.51

%

Total capital

 

12.32

%  

 

12.37

%  

 

11.25

%  

 

11.35

%  

 

11.30

%

1Borrowers that have experienced financial difficulty. Effective as of December 31, 2025, the Call Report instructions were changed for institutions to report loan modifications to borrowers experiencing financial difficulty for a 12-month period after the modification. This change is reflected in the December 31, 2025, information.

2Total common equity less intangibles divided by total assets less intangibles. See reconciliation of Non-GAAP measures.

3 Current period capital ratios are estimated as of the date of this earnings release.

Graphic

12


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands except share and per share data)

As of and for The

As of and for The

Three Months Ended

  ​ ​ ​

  ​ ​ ​

Year Ended

Dec

  ​ ​ ​

Sep

  ​ ​ ​

Jun

  ​ ​ ​

Mar

  ​ ​ ​

Dec

  ​ ​ ​

Dec

  ​ ​ ​

Dec

2025

2025

2025

2025

2024

2025

2024

Selected Performance Ratios (Annualized):

  ​

 

  ​

 

  ​

 

  ​

 

  ​

  ​

  ​

Return on average assets

0.95

%

0.96

%

0.88

%

0.87

%

0.75

%

0.91

%

0.73

%

Return on average shareholders' equity

9.95

%

10.33

%

9.19

%

9.17

%

7.84

%

9.67

%

7.63

%

Return on average tangible common equity¹

12.06

%

12.79

%

11.53

%

11.60

%

9.99

%

12.01

%

9.82

%

Noninterest income / average assets

0.57

%

0.61

%

0.67

%

0.66

%

0.71

%

0.62

%

0.69

%

Noninterest expense / average assets

2.24

%

2.38

%

2.44

%

2.48

%

2.52

%

2.38

%

2.45

%

Efficiency ratio

60.91

%

66.32

%

66.14

%

68.96

%

68.98

%

65.45

%

70.49

%

Operating Selected Performance Ratios (Annualized):

  ​

  ​

  ​

  ​

  ​

  ​

  ​

Operating return on average assets1

0.95

%

1.02

%

0.88

%

0.87

%

0.75

%

0.93

%

0.71

%

Operating PPNR return on average assets1

1.44

%

1.29

%

1.25

%

1.12

%

1.13

%

1.28

%

0.99

%

Operating return on average shareholders' equity1

9.96

%

10.92

%

9.19

%

9.17

%

7.80

%

9.83

%

7.36

%

Operating return on average tangible common equity1

12.07

%

13.53

%

11.53

%

11.60

%

9.94

%

12.20

%

9.48

%

Operating efficiency ratio1

60.45

%

63.61

%

65.66

%

68.46

%

68.58

%

64.41

%

70.72

%

Operating noninterest income / average assets1

0.57

%

0.59

%

0.67

%

0.66

%

0.70

%

0.62

%

0.66

%

Operating noninterest expense / average assets1

2.24

%

2.29

%

2.44

%

2.48

%

2.52

%

2.36

%

2.45

%

Selected Interest Rates and Yields:

  ​

  ​

  ​

  ​

  ​

  ​

  ​

Yield on loans and leases, excluding loan fees, FTE

6.00

%

6.05

%

5.99

%

5.88

%

5.95

%

5.98

%

5.86

%

Yield on loans and leases, FTE

6.08

%

6.14

%

6.07

%

5.97

%

6.04

%

6.07

%

5.94

%

Yield on earning assets, FTE

5.65

%

5.68

%

5.65

%

5.56

%

5.64

%

5.64

%

5.54

%

Cost of interest-bearing deposits

2.79

%

2.98

%

2.95

%

2.92

%

3.02

%

2.91

%

3.15

%

Cost of total deposits

2.26

%

2.44

%

2.39

%

2.37

%

2.43

%

2.36

%

2.51

%

Cost of interest-bearing liabilities

2.90

%

3.07

%

2.99

%

2.97

%

3.08

%

2.98

%

3.22

%

Net interest margin, FTE

3.38

%

3.25

%

3.29

%

3.21

%

3.24

%

3.29

%

3.04

%

Per Common Share:

  ​

 

  ​

 

  ​

 

  ​

 

  ​

  ​

  ​

Net income, basic

$

0.82

$

0.82

$

0.70

$

0.67

$

0.58

$

3.00

$

2.16

Net income, diluted

 

0.81

 

0.81

 

0.69

 

0.67

 

0.57

 

2.98

 

2.14

Operating earnings, basic¹

 

0.82

 

0.86

 

0.70

 

0.67

 

0.57

 

3.05

 

2.08

Operating earnings, diluted¹

 

0.81

 

0.86

 

0.69

 

0.67

 

0.57

 

3.03

 

2.07

Book value per common share

 

32.44

 

31.62

 

30.51

 

29.73

 

29.04

 

32.44

 

29.04

Tangible book value per common share¹

 

26.85

 

26.00

 

24.42

 

23.61

 

22.85

 

26.85

 

22.85

Common shares outstanding

 

17,029,317

 

17,028,001

 

17,017,547

 

17,017,547

 

16,925,672

 

17,029,317

 

16,925,672

¹Non-GAAP measure. See reconciliation of Non-GAAP measures.

Graphic

13


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

NON-GAAP RECONCILIATIONS

Three Months Ended

 

Year Ended

Dec

  ​ ​ ​

Sep

  ​ ​ ​

Jun

  ​ ​ ​

Mar

  ​ ​ ​

Dec

  ​ ​ ​

  ​ ​ ​

Dec

  ​ ​ ​

Dec

2025

2025

2025

2025

2024

2025

2024

Operating Earnings:

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Net income (GAAP)

$

13,703

$

13,686

$

11,705

$

11,254

$

9,640

$

50,347

$

36,141

Noninterest income:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Securities losses (gains), net

 

 

3,715

 

4

 

 

(64)

 

3,719

 

(64)

Gain on sale of former branch building

 

 

 

 

 

 

 

(1,629)

Gain on sale of SBKI

 

 

(3,955)

 

 

 

 

(3,955)

 

Noninterest expenses:

 

 

 

 

 

 

 

Restructuring expenses

 

16

 

1,310

 

 

 

 

1,326

 

Income taxes:

 

 

 

 

 

 

 

Income tax effect of adjustments

 

(4)

 

(276)

 

(1)

 

 

17

 

(282)

 

437

Operating earnings (Non-GAAP)

$

13,715

$

14,480

$

11,708

$

11,254

$

9,593

$

51,155

$

34,885

Operating earnings per common share (Non-GAAP):

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Basic

$

0.82

$

0.86

$

0.70

$

0.67

$

0.57

$

3.05

$

2.08

Diluted

 

0.81

 

0.86

 

0.69

 

0.67

 

0.57

 

3.03

 

2.07

Operating Noninterest Income:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Noninterest income (GAAP)

$

8,219

$

8,637

$

8,898

$

8,597

$

9,030

$

34,352

$

34,152

Securities losses (gains), net

 

 

3,715

 

4

 

 

(64)

 

3,719

 

(64)

Gain on sale of former branch building

 

 

 

 

 

 

 

(1,629)

Gain on sale of SBKI

(3,955)

(3,955)

Operating noninterest income (Non-GAAP)

$

8,219

$

8,397

$

8,902

$

8,597

$

8,966

$

34,116

$

32,459

Operating noninterest income (Non-GAAP)/average assets1

 

0.57

%

 

0.59

%  

 

0.67

%  

 

0.66

%  

 

0.70

%

 

0.62

%

 

0.66

%

Operating Noninterest Expense:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Noninterest expense (GAAP)

$

32,471

$

33,869

$

32,569

$

32,296

$

32,291

$

131,205

$

120,890

Restructuring expenses

 

(16)

 

(1,310)

 

 

 

 

(1,326)

 

Operating noninterest expense (Non-GAAP)

$

32,455

$

32,559

$

32,569

$

32,296

$

32,291

$

129,879

$

120,890

Operating noninterest expense (Non-GAAP)/average assets2

 

2.24

%

 

2.29

%  

 

2.44

%  

 

2.48

%  

 

2.52

%

 

2.36

%

 

2.45

%

Operating Pre-provision Net revenue ("PPNR") Earnings:

Net interest income (GAAP)

$

45,094

$

42,430

$

40,343

$

38,238

$

37,783

$

166,104

$

137,350

Operating noninterest income (Non-GAAP)

8,219

8,397

8,902

8,597

8,966

34,116

32,459

Operating noninterest expense (Non-GAAP)

(32,455)

(32,559)

(32,569)

(32,296)

(32,291)

(129,879)

(120,890)

Operating PPNR earnings (Non-GAAP)

$

20,858

$

18,268

$

16,676

$

14,539

$

14,458

$

70,341

$

48,919

Non-GAAP Return Ratios:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Operating return on average assets (Non-GAAP)3

 

0.95

%

 

1.02

%

 

0.88

%

 

0.87

%

 

0.75

%

 

0.93

%

 

0.71

%

Operating PPNR return on average assets (Non-GAAP)4

1.44

%

1.29

%

1.25

%

1.12

%

1.13

%

1.28

%

0.99

%

Return on average tangible common equity (Non-GAAP)5

 

12.06

%

 

12.79

%

 

11.53

%

 

11.60

%

 

9.99

%

 

12.01

%

 

9.82

%

Operating return on average shareholders' equity (Non-GAAP)6

 

9.96

%

 

10.92

%

 

9.19

%

 

9.17

%

 

7.80

%

 

9.83

%

 

7.36

%

Operating return on average tangible common equity (Non-GAAP)7

 

12.07

%

 

13.53

%

 

11.53

%

 

11.60

%

 

9.94

%

 

12.20

%

 

9.48

%

Operating Efficiency Ratio:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Efficiency ratio (GAAP)

 

60.91

%

 

66.32

%

 

66.14

%

 

68.96

%

 

68.98

%

 

65.45

%

 

70.49

%

Adjustment for taxable equivalent yields

 

(0.43)

%

 

(0.47)

%

 

(0.47)

%

 

(0.50)

%

 

(0.49)

%

 

(0.47)

%

 

(0.46)

%

Adjustment for securities gains (losses)

 

%

 

(4.50)

%

 

(0.01)

%

 

%

 

0.09

%

 

(1.19)

%

 

0.03

%

Adjustment for sale of branch location

%

%

%

%

%

%

0.66

%

Adjustment for sale of SBKI

%

5.57

%

%

%

%

1.32

%

%

Adjustment for restructuring cost

 

(0.02)

%

 

(3.31)

%

 

%

 

%

 

%

 

(0.70)

%

 

%

Operating efficiency ratio (Non-GAAP)

 

60.45

%

 

63.61

%

 

65.66

%

 

68.46

%

 

68.58

%

 

64.41

%

 

70.72

%

1Operating noninterest income (Non-GAAP) is annualized and divided by average assets.

2Operating noninterest expense (Non-GAAP) is annualized and divided by average assets.

3Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets.

4Operating PPNR return on average assets (Non-GAAP) is the annualized operating PPNR earnings (Non-GAAP) divided by average assets.

5Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP).

6Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average equity.

7Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP).

Graphic

14


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

NON-GAAP RECONCILIATIONS

Three Months Ended

  ​ ​ ​

Dec

  ​ ​ ​

Sep

  ​ ​ ​

Jun

  ​ ​ ​

Mar

  ​ ​ ​

Dec

2025

2025

2025

2025

2024

Tangible Common Equity:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Shareholders' equity (GAAP)

$

552,492

$

538,482

$

519,127

$

505,941

$

491,461

Less goodwill and other intangible assets

 

95,328

 

95,807

 

103,588

 

104,154

 

104,723

Tangible common equity (Non-GAAP)

$

457,164

$

442,675

$

415,539

$

401,787

$

386,738

Average Tangible Common Equity:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Average shareholders' equity (GAAP)

$

546,489

$

525,829

$

511,067

$

497,980

$

489,172

Less average goodwill and other intangible assets

 

95,619

 

101,326

 

103,936

 

104,504

 

105,093

Average tangible common equity (Non-GAAP)

$

450,870

$

424,503

$

407,131

$

393,476

$

384,079

Tangible Book Value per Common Share:

Book value per common share (GAAP)

$

32.44

$

31.62

$

30.51

$

29.73

$

29.04

Adjustment due to goodwill and other intangible assets

(5.59)

(5.63)

(6.09)

(6.12)

(6.19)

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

$

26.85

$

26.00

$

24.42

$

23.61

$

22.85

Tangible Common Equity to Tangible Assets:

Total Assets (GAAP)

$

5,860,810

$

5,784,983

$

5,490,863

$

5,411,217

$

5,275,904

Less goodwill and other intangibles

95,328

95,807

103,588

104,154

104,723

Tangible Assets (Non-GAAP)

$

5,765,482

$

5,689,176

$

5,387,275

$

5,307,063

$

5,171,181

Tangible common equity to tangible assets (Non-GAAP)

7.93%

7.78%

7.71%

7.57%

7.48%

1Tangible book value per share (Non-GAAP) is computed by dividing total shareholders’ equity, less goodwill and other intangible assets, by common shares outstanding.

Graphic

15


Exhibit 99.2

GRAPHIC

1 INVESTOR CALL 4Q 2025 January 21, 2026, 10:00am ET Webcast: www.smartbank.com (Investor Relations) Audio Only: 1 -833 -470 -1428 Access Code: 680807 Miller Welborn Chairman of the Board Billy Carroll President & CEO Ron Gorczynski CFO

GRAPHIC

Forward-Looking Statements This presentation may contain statements that are based on management’s current estimates or expectations of future events or future results, and that may be deemed to constitute forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These statements on SmartFinancial Inc.’s (“SmartFinancial”) business and financial results and conditions, are not historical in nature and can generally be identified by such words as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “may,” “estimate,” and similar expressions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the actual results of SmartFinancial to differ materially from future results expressed or implied by such forward-looking statements. Such risks, uncertainties, and other factors include, among others, (1) risks associated with our growth strategy, including a failure to implement our growth plans or an inability to manage our growth effectively; (2) claims and litigation arising from our business activities and from the companies we acquire, which may relate to contractual issues, environmental laws, fiduciary responsibility, and other matters; (3) general risks related to our disposition merger and acquisition activity, including risks associated with our pursuit of future acquisitions or sales; (4) changes in management’s plans for the future; (5) prevailing, or changes in, economic or political conditions (including those resulting from the current administration and Congress), particularly in our market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing; (6) our ability to anticipate interest rate changes and manage interest rate risk (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business and the impact of interest rate fluctuations on our financial projections, models and guidance); (7) tariffs or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services); (8) uncertain duration of trade conflicts and the magnitude of the impact that proposed tariffs may have on our customers’ businesses; (9) increased technology and cybersecurity risks, including generative artificial intelligence risks; (10) the impact of a failure in, or breach of, our operational or security systems or infrastructure, or those of third parties with whom we do business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting us and our customers; (11) credit risk associated with our lending activities; (12) changes in loan demand, real estate values, or competition; (13) developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; (14) changes in accounting principles, policies, or guidelines; (15) changes in applicable laws, rules, or regulations; (16) adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions; (17) potential impacts of any adverse developments in the banking industry, including the impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; (18) significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; (19) the effects of war or other conflicts; (20) the impact of government actions or inactions, including a prolonged shutdown of the federal government; and (21) other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services. These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in SmartFinancial’s most recent annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, in each case filed with or furnished to the Securities and Exchange Commission (the “SEC”) and available on the SEC’s website (www.sec.gov). Undue reliance should not be placed on forward-looking statements. SmartFinancial disclaims any obligation to update or revise any forward-looking statements contained in this presentation, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise. DISCLOSURES 2 Non-GAAP Financial Measures Statements included in this presentation include measures not recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered Non-GAAP financial measures (“Non-GAAP”) and should be read along with the accompanying tables, which provide a reconciliation of Non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses several Non-GAAP financial measures and ratios derived therefrom in its analysis of SmartFinancial's performance, including: (i) Operating revenue (ii) Operating earnings (iii) Operating noninterest income (iv) Operating noninterest expense (v) Operating pre-provision net revenue (“PPNR”) earnings (vi) Tangible common equity (vii) Tangible common equity (excluding Accumulated Other Comprehensive income (“AOCI”)) (viii) Average tangible common equity (ix) Tangible book value per common share (x) Tangible book value per common share (excluding AOCI) (xi) Tangible assets (xii) Operating efficiency ratio Operating earnings, operating revenue, operating PPNR earnings, operating noninterest income and operating noninterest expense exclude non-operating related income and expense items from net income, noninterest income and noninterest expense, respectively. Operating efficiency ratio is the quotient of operating noninterest expense divided by the sum of net interest income adjusted for taxable equivalent yields plus operating noninterest income. Tangible common equity and average tangible common equity excludes goodwill and other intangible assets from shareholders' equity and average shareholders' equity, respectively. Tangible common equity (excluding AOCI) excludes goodwill and other intangible assets from shareholders’ equity and accumulated other comprehensive income. Tangible book value per common share is tangible common equity divided by common shares outstanding. Tangible book value per common share (excluding AOCI) is tangible common equity (excluding AOCI) divided by common shares outstanding. Tangible assets excludes goodwill and other intangibles from total assets. A detailed reconciliation of these items and the ratios derived therefrom is available in the Non-GAAP reconciliations. Management believes that Non-GAAP financial measures provide additional useful information that allows investors to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Management also believes these Non-GAAP financial measures enhance investors' ability to compare period-to-period financial results and allow investors and company management to view our operating results excluding the impact of items that are not reflective of the underlying operating performance. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP. Unless otherwise indicated, all financial data contained in this presentation is as of 12/31/25

GRAPHIC

'23 -'25 2023Y 2024Y 2025Y CAGR2 Total Loans and Leases (Excl. HFS & PPP) $ 3,444.5 $ 3,906.3 $ 4,363.6 13% Annual Net Balance Loan Growth 190.8 461.9 457.2 Total Deposits 4,267.9 4,686.5 5,152.8 10% Loan / Deposit Ratio 81% 83% 85% Operating Revenue1 159.2 169.8 200.2 12% Net Interest Margin, FTE 2.97% 3.04% 3.29% Operating Noninterest Income1 29.1 32.5 34.1 8% Operating PPNR Earnings1 47.1 48.9 70.3 22% Operating Return on Average Assets1 0.72% 0.71% 0.93% Operating Return on Average Tang. Common Equity1 10.3% 9.5% 12.2% Operating Efficiency Ratio1 70.3% 70.7% 64.4% Diluted Operating Earnings Per Share1 $ 2.03 $ 2.07 $ 3.03 22% Tangible Book Value Per Share1 $ 20.76 $ 22.85 $ 26.85 14% 3 SMARTBANK 2025: A YEAR IN REVIEW $ in Millions, except per share data Strategic Capital Deployment Initiatives Drive Robust Loan and Deposit Growth Growth in Revenue Fueled by Expanding Margins and Emphasis on Noninterest Income Another Year of EPS & Tangible Book Value Growth Strong Profitability Momentum – Positive Outlook Ahead Balance Sheet / Non-GAAP Revenue Highlights: Non-GAAP Performance Highlights: 1) Non-GAAP financial measure - for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measures, see the Appendix 2) CAGR: Compound Annualized Growth Rate 3) 2025 Great Place to Work survey 92% of our associates said SmartBank is a great place to work, 35 points higher than the typical U.S. company. We are thrilled to become Great Place To Work-Certified . Associate experience is a top priority as success starts with our team members! Corporate Highlights: 3 92%

GRAPHIC

$0.57 $0.81 $0.81 $0.57 $0.86 $0.81 4Q24 3Q25 4Q25 GAAP EPS Diluted Operating EPS $29.04 $31.62 $32.44 $22.85 $26.00 $26.85 4Q24 3Q25 4Q25 BV Per Share TBV Per Share 0.75% 0.96% 0.95% 0.75% 1.02% 0.95% 4Q24 3Q25 4Q25 GAAP ROAA Operating ROAA 10.0% 12.8% 12.1% 9.9% 13.5% 12.1% 4Q24 3Q25 4Q25 ROATCE Operating ROATCE 4 Unless otherwise indicated, financial data as of or for the three months ended 12/31/25 1) Non-GAAP financial measure - for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measures, see the Appendix 2) QoQ: Quarter-over-Quarter 3) “Loans” for purposes of this presentation includes all SmartFinancial loans and leases QUARTERLY HIGHLIGHTS: FOURTH QUARTER 2025 13% QoQ2 Annualized Tang. Book Value Per Share Growth1 $0.81 Diluted Operating EPS1 0.95% Operating Return on Average Assets1 12.1% Operating Return on Average Tang. Common Equity1 60% Operating Efficiency Ratio1 8% QoQ Annualized Deposit Growth 13% QoQ Annualized Organic Loan3 Growth 85% Loan / Deposit Ratio3 0.22% Non-Performing Assets / Assets $5.9 Billion in Total Assets Diluted Earnings Per Share Book Value Per Share Return on Average Assets Return on Average Tangible Common Equity 1 1 1 1

GRAPHIC

$8,259 $13,703 $( 1, 000) $1, 000 $3, 000 $5, 000 $7, 000 $9, 000 $11, 000 $13, 000 $15, 000 $17, 000 $0.49 $0.81 $0 $0 $0 $0 $0 $1 $1 $1 $1 $1 $37,229 $53,313 $10, 000 $20, 000 $30, 000 $40, 000 $50, 000 $60, 000 $2,806 $4,364 $100 $600 $1, 100 $1, 600 $2, 100 $2, 600 $3, 100 $3, 600 $4, 100 $4, 600 $5, 100 $4,191 $5,153 $2, 000 $2, 500 $3, 000 $3, 500 $4, 000 $4, 500 $5, 000 $5, 500 0.11%0.22% $- $0 $0 $0 $0 $0 5 GAAP KEY MEASURE TRENDS: $ in Thousands Net Income: Diluted Earnings Per Share: Total Revenue: Loans HFI: Deposits: NPAs / Assets: $ in Thousands $ in Millions $ in Millions Diluted Earnings Per Share: Net Income / Diluted Common Shares Outstanding Total Revenue: Net Interest Income + Total Non-Interest Income Loans HFI: Total Loans Held for Investment NPAs / Assets: Total Nonperforming Assets / Total Assets

GRAPHIC

$8,585 $13,715 $- $2, 000 $4, 000 $6, 000 $8, 000 $10, 000 $12, 000 $14, 000 $16, 000 $18, 000 $0.51 $0.81 $0 $0 $0 $0 $1 $1 $1 $1 $1 $11,950 $20,858 $5, 000 $7, 000 $9, 000 $11, 000 $13, 000 $15, 000 $17, 000 $19, 000 $21, 000 $23, 000 0.76% 0.95% $- $0 $0 $0 $0 $0 $0 10.80%12.07% $- $0 $0 $0 $0 $0 $0 $0 $0 $0 $18.64 $26.85 $16 $18 $20 $22 $24 $26 $28 6 NON-GAAP KEY MEASURE TRENDS1 : 1) Operating Earnings, Operating Diluted EPS, Operating PPNR Earnings, Operating ROAA, Operating ROATCE, Tangible Book Value Per Share and Tangible Common Equity are all Non-GAAP financial measures. For a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measures, see the Appendix $ in Thousands Operating Earnings: Diluted Operating EPS: Operating PPNR Earnings: Operating ROAA: Operating ROATCE: Tangible Book Value Per Share: $ in Thousands Operating Diluted Earnings Per Share: Operating Earnings / Diluted Common Shares Outstanding Operating Pre-Provision Net Revenue Earnings: Net Interest Income + Operating Non-Interest Income – Operating Non-Interest Expense Operating Non-Interest Income: Non-Interest Income Adjusted for Non-Operating, Non-Recurring Items Operating Non-Interest Expense: Non-Interest Expense Adjusted for Non-Operating, Non-Recurring Items Operating Return on Average Assets: Operating Earnings / Average Assets Tangible Book Value Per Share: Tangible Common Equity / Total Common Shares Outstanding Tangible Common Equity: Total Common Equity Less Goodwill, Core Deposit and Other Intangibles Operating Earnings: Net Income Adjusted for Non-Operating, Non-Recurring Items Operating Return on Average Tangible Common Equity: Operating Earnings / Average Tangible Common Equity Tangible Common Equity: Total Common Equity Less Goodwill, Core Deposit and Other Intangibles $ in Thousands

GRAPHIC

7 SMARTFINANCIAL: EXPANDING SOUTHEAST FRANCHISE $5.9 Billion in Total Assets $4.4 Billion in Total Loans We are building a culture where Associates thrive and are empowered to be leaders. The core values that we have established as a company help us operate in unison and have become a critical part of our culture. Our Associates are key to SmartBank’s success. $5.2 Billion in Total Deposits 42 Total Branches Knoxville Nashville Huntsville Tuscaloosa Mobile Pensacola Birmingham Auburn Tallahassee Dothan Montgomery Branch Offices Current / Future Loan Production Offices Chattanooga 1) 2024 Great Place to Work survey Panama City 1 92% Destin Columbus

GRAPHIC

$1.0 $1.1 $1.7 $2.3 $2.4 $3.3 $4.6 $4.6 $4.8 $5.3 $5.9 $- $1 $2 $3 $4 $5 $6 $7 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 8 SMARTBANK JOURNEY: LOOKING AHEAD Validation: Scaling: Leveraging: • Focused on validating platform and substantiating market need • Completed Cornerstone merger-of-equals • Completed functional initial public offering • Began expanding commercial banking product offering • Quickly recognized the need for scale to spread operating cost over larger asset base • Focused on building scale through asset growth with emphasis on fee revenue drivers • Completed four bank acquisitions • Acquired Fountain Equipment Finance • Started dealer floor plan lending unit • Expanded into seven new de novo markets • Broadened Treasury Management and commercial banking product package • Implemented several multi-year IT infrastructure projects • Consolidated inconsistent legacy products, services and operational procedures • Focus on leveraging existing investments to efficiently deploy capital and enhance EPS and ROATCE • Strategic hiring supported by existing infrastructure • Further investment in commercial banking business • Heightened focus on commercial sales process • Targeted business relationship generation and client profitability profiles • Operational and product enhancement and delivery in key areas (Treasury Management, digital capabilities, etc.) • M&A focus shifted to strategic and/or “needle moving” opportunities $ in Billions, unless otherwise indicated Strategic Focus: Leverage Existing Infrastructure Investments to Drive Profitability and Optimize Efficiency

GRAPHIC

MARKET AREA: BUILDING DENSITY IN ATTRACTIVE SOUTHEAST MARKETS 9 ► Production Team: 45 ► Loans: 59% ► Deposits: 61% ► ’21-’25 Growth: 10% Tennessee Source: S&P Market Intelligence; U.S. Census; https://www.cnbc.com/americas-top-states-for-business/ 1) Production team includes relationship managers, market leaders, regional and divisional presidents responsible for meeting business production goals 2) Market loan and deposit percentages shown as a percentage of the total loans and deposits of SmartBank as of 12/31/25, respectively 3) 12/31/21 – 12/31/25 Compound Annualized Growth Rate based on market loan growth over the time period Profile by Market Area: Abundant Organic Opportunity US Population Migration: Strong Migration into Great Markets 1,2,3 ► Production Team: 31 ► Loans: 26% ► Deposits: 31% ► ’21-’25 Growth: 25% Alabama ► Production Team: 14 ► Loans: 15% ► Deposits: 8% ► ’21-’25 Growth: 11% Coastal Projected Population CAGR through 2030 AMERICA’S TOP STATES FOR BUSINESS 2025 N. CAROLINA: #1 FLORIDA: #3 GEORGIA: #7 TENNESSEE: #8 S. CAROLINA: #18 ALABAMA: #19 Knoxville Nashville Huntsville Pensacola Birmingham Tallahassee Montgomery Chattanooga Mobile Auburn Dothan Tuscaloosa Panama City >0.75% 0.75% to 0.50% 0.50% to 0.00% <0.00% Southeast Population Growth Expected to Continue Columbus Destin

GRAPHIC

22% 22% 23% 24% 23% 28% 28% 27% 27% 27% 20% 19% 19% 19% 19% 9% 9% 9% 9% 10% 19% 20% 19% 19% 19% $3,906 $3,992 $4,124 $4,222 $4,364 4Q24 1Q25 2Q25 3Q25 4Q25 CRE, OO CRE, NOO C&I C&D Consumer RE Leases & Other $2,382 $2,693 $3,254 $3,444 $3,906 $3,992 $4,124 $4,222 $4,364 5.86% 5.88% 5.99% 6.05% 6.00% 5. 70% 5. 80% 5. 90% 6. 00% 6. 10% 6. 20% 6. 30% $- $500 $1, 000 $1, 500 $2, 000 $2, 500 $3, 000 $3, 500 $4, 000 $4, 500 2020Y 2021Y 2022Y 2023Y 2024Y 1Q25 2Q25 3Q25 4Q25 10 LOAN PORTFOLIO: SOLID MARKETS PROVIDING OPPORTUNITY Total Loans CAGR of 13% Since 2020 $ in Millions, unless otherwise indicated Average Loan Yield (excluding accretion & fees) Loan Composition History of Consistent Organic Growth

GRAPHIC

1-4 Family (NOO) 25% Resi/Comm Land Dev. 12% Resi/Comm Land 18% CRE (OO) 14% CRE (NOO) 14% Multifamily 19% Hotel & Hospitality 31% Retail Space 10% Office Space 16% Misc. 15% 11 LOAN CONCENTRATION: WELL BALANCED EXPOSURE Non-Owner Occupied CRE Exposure By Segment Highly Diversified with Seasoned Client Base Construction & Development Exposure By Type1 Concentration Risk Closely Monitored 1) 1-4 Family (OO) includes owner-occupied primary and secondary residence construction loans; 1-4 Family (NOO) includes speculative and investment property residential construction loans; Resi/Comm Land Dev. includes primary, secondary, investment and commercial land development loans; Resi/Comm Land includes residential and commercial improved and unimproved land loans; Multifamily includes 5 or more residential property loans; CRE (OO) includes construction loans for owner-occupied commercial real estate including hotel & hospitality, retail, office, industrial & warehouse, self-storage and other commercial real estate; CRE (NOO) includes construction loans for non-owner occupied commercial real estate including hotel & hospitality, retail, office, industrial & warehouse, self-storage and other commercial real estate 2) Outstanding net book value balance shown $1.2 Billion2 - 28% of Total Loans $419 Million2 - 10% of Total Loans

GRAPHIC

$10,088 $10,365 $10,462 $12,543 $12,690 0.19% 0.19% 0.19% 0.22% 0.22% - 0.10% 0.10% 0.30% 0.50% 0.70% 0.90% 1.10% 1.30% 1.50% $- $2, 000 $4, 000 $6, 000 $8, 000 $10, 000 $12, 000 $14, 000 $16, 000 $18, 000 4Q24 1Q25 2Q25 3Q25 4Q25 Nonperforming Loans and Leases OREO & Other Repos Nonperforming Assets / Total Assets 303% 304% 301% 271% 278% 76% 73% 78% 69% 72% 0% 50% 100% 150% 200% 250% 150% 170% 190% 210% 230% 250% 270% 290% 310% 330% 350% 4Q24 1Q25 2Q25 3Q25 4Q25 CRE Loans / Capital C&D Loans / Capital $15,248 $15,474 $12,882 $15,728 $15,797 0.39% 0.39% 0.31% 0.37% 0.36% - 0.10% 0.10% 0.30% 0.50% 0.70% 0.90% 1.10% 1.30% 1.50% 1.70% $2, 000 $4, 000 $6, 000 $8, 000 $10, 000 $12, 000 $14, 000 $16, 000 $18, 000 $20, 000 $22, 000 $24, 000 4Q24 1Q25 2Q25 3Q25 4Q25 Total Delinquent & Nonaccrual Loans & Leases Total Delinquent & Nonaccrual Loans & Leases / Total Loans & Leases 0.30% 0.24% 0.24% 0.25% 0.24% 0.02% 0.01% 0.01% 0.10% 0.18% - 0.10% 0.00% 0.10% 0.20% 0.30% 0.40% 0.50% 4Q24 1Q25 2Q25 3Q25 4Q25 Classified Loans and Leases / Total Loans & Leases Net Chargeoffs $37,423 $38,175 $39,776 $39,074 $40,906 0.96% 0.96% 0.96% 0.93% 0.94% 0.00% 0.50% 1.00% 1.50% 2.00% $- $2, 000 $4, 000 $6, 000 $8, 000 $10, 000 $12, 000 $14, 000 $16, 000 $18, 000 $20, 000 $22, 000 $24, 000 $26, 000 $28, 000 $30, 000 $32, 000 $34, 000 $36, 000 $38, 000 $40, 000 $42, 000 $44, 000 $46, 000 $48, 000 $50, 000 $52, 000 4Q24 1Q25 2Q25 3Q25 4Q25 Allowance for Credit Losses (ACL) ACL / Loans HFI 12 Credit Quality Delinquent and Nonaccruals / Total Loans Nonperforming Assets Commercial Real Estate Concentration ASSET QUALITY: STRONG UNDERWRITING PAYS DIVIDENDS $ in Thousands, unless otherwise indicated Allowance Reconciliation

GRAPHIC

21% 18% 19% 18% 21% 18% 18% 17% 18% 18% 44% 44% 44% 44% 44% 18% 19% 20% 19% 17% $4,686 $4,809 $4,872 $5,051 $5,153 4Q24 1Q25 2Q25 3Q25 4Q25 Noninterest Demand Interest-Bearing Demand Money Market and Savings Time Deposits $2,805 $4,022 $4,077 $4,268 $4,686 $4,809 $4,872 $5,051 $5,153 2.51% 2.37% 2.39% 2.44% 2.26% 1. 80% 2. 00% 2. 20% 2. 40% 2. 60% 2. 80% 3. 00% 3. 20% 3. 40% $- $1, 000 $2, 000 $3, 000 $4, 000 $5, 000 2020Y 2021Y 2022Y 2023Y 2024Y 1Q25 2Q25 3Q25 4Q25 $4,364 13 DEPOSIT PORTFOLIO: DEFENDING DEPOSIT MARKET SHARE Total Deposits Loans to Deposits Ratio of 85% $ in Millions, unless otherwise indicated Average Total Deposit Cost Deposit Composition Focused on Core Relationship Growth

GRAPHIC

$79 $197 $3 $88 $47 $128 $25 $86 $22 $- $50 $100 $150 $200 $250 $300 UST/Agency MBS Fixed ARM CMO Fixed CMO Float Agen CMBS Small Bus Municipal Corporate 3.54% 3.42% 3.41% 3.44% 3.81% 2.50% 3.00% 3.50% 4.00% 4.50% 4Q24 1Q25 2Q25 3Q25 4Q25 Sec. Yield (AFS/HTM) 14 SECURITIES DETAIL: STRONG PORTFOLIO YIELD AND LIQUIDITY $ in Millions, unless otherwise indicated Portfolio Summary Weighted Average Portfolio Yield Portfolio Mix by Book Value Risk Adverse Portfolio Designed for Liquidity $674 Million Book Value 3.65% Book Yield ($24) Million Unrealized Loss • ($11) Million in Available-for-Sale Securities (AFS) • ($13) Million in Held-to-Maturity (HTM) 5.5 Year Average Life 4.0% Effective Duration 84% / 16% (AFS / HTM) 1 1) Based on the weighted average of the AFS & HTM securities portfolio. Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 21.0%

GRAPHIC

15 REPRICING SCHEDULE: YIELD ENHANCEMENT UNDERWAY $307 Million in Fixed Rate Loans Yielding 4.96% Maturing by 2026 Year End $129 Million in Adjustable-Rate Loans Yielding 5.20% Maturing or Repricing by 2026 Year End FYE 2028 & ($ in millions) 1Q26 2Q26 3Q26 4Q26 2027 Beyond Loan Repricing Schedule: Fixed Rate Loans $ 61 $ 66 $ 90 $ 90 $ 350 $ 1,288 Weighted Average Yield 5.22% 5.00% 4.95% 4.74% 5.07% 5.67% Adjustable Rate Loans $ 28 $ 40 $ 27 $ 34 $ 96 $ 442 Weighted Average Yield 4.47% 5.74% 5.36% 5.05% 4.49% 6.32% Investment Cashflow Schedule: Principal Cashflow $ 15 $ 13 $ 15 $ 14 $ 57 $ 545 Yield Roll-Off 4.27% 4.15% 3.90% 3.94% 3.99% 3.71% Quarterly

GRAPHIC

106% 98% Peer Average SMBK 90% 85% Peer Average SMBK Total Amount Net Available Used Availability Current On-Balance Sheet: Cash & Cash Equiv. $464 $0 $464 Unpledged Securities 313 0 313 Available Sources of Liquidity: Fed Funds 96 0 96 FHLB 887 277 610 FRB 402 0 402 HC LoC 35 0 35 Total Liquidity $2,197 $277 $1,920 16 LIQUIDITY OVERVIEW: PRUDENTLY MANAGING LIQUIDITY 1) Peer average based on most recently reported period results for each peer; peers include major exchange traded banks in the Southeast with assets between $2.5 billion and $10.0 billion 2) Federal Reserve Board discount window borrowing capacity shown as of 12/31/25 3) Uninsured deposits are defined as non-collateralized, non-reciprocal deposits above the FDIC deposit insurance limit Source: S&P Global Loan + Securities / Deposit Ratio (Most Recent Quarter Period End) Loan / Deposit Ratio (Most Recent Quarter Period End) Other Liquidity Sources Access to a Variety of Funding Robust Liquidity on Hand $1.9 Billion in Untapped Liquidity Sources $777 Million in On-Balance Sheet Liquidity 1.5x Liquidity to Uninsured Deposit Ratio3 1 1 $ in Millions, unless otherwise indicated 2

GRAPHIC

4Q24 1Q25 2Q25 3Q25 4Q25 Cash Yield 4.67% 4.60% 4.60% 4.56% 3.98% Sec. Yield (AFS & HTM)1 3.54% 3.42% 3.41% 3.44% 3.81% Loans (less Accr. & Fees) 5.95% 5.88% 5.99% 6.05% 6.00% Loan Accr. & Fees 0.09% 0.08% 0.08% 0.09% 0.08% Loan Yield (incl. Accr. & Fees) 6.04% 5.97% 6.07% 6.14% 6.08% IE Asset Yield 5.64% 5.56% 5.65% 5.68% 5.65% Net Interest Margin (FTE) 3.24% 3.21% 3.29% 3.25% 3.38% $37,783 $38,238 $40,343 $42,430 $45,094 $8,966 $8,597 $8,902 $8,397 $8,219 $46,749 $46,835 $49,245 $50,827 $53,313 3.24% 3.21% 3.29% 3.25% 3.38% $18, 000 $23, 000 $28, 000 $33, 000 $38, 000 $43, 000 $48, 000 $53, 000 3.00% 3.10% 3.20% 3.30% 3.40% 3.50% 3.60% 3.70% 3.80% 4Q24 1Q25 2Q25 3Q25 4Q25 Net Interest Income Operating Noninterest Income Net Interest Margin (FTE) $388 $423 $365 $557 $464 $609 $625 $627 $634 $662 11.5% 11.6% 11.4% 11.0% 11.3% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 35.0% 40.0% $- $100 $200 $300 $400 $500 $600 $700 $800 $900 4Q24 1Q25 2Q25 3Q25 4Q25 Cash and Cash Equiv. Securities (AFS/HTM) Securities (AFS/HTM) / Total Assets 17 LIQUIDITY MANAGEMENT: MARGIN INFLECTION CONTINUES Cash and Securities Margin / Operating Revenue2 1) Based on the weighted average of the AFS/HTM securities portfolio. Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 21.0% 2) Non-GAAP financial measure - for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measures, see the Appendix 2 $ in Millions, unless otherwise indicated $ in Thousands, unless otherwise indicated

GRAPHIC

$(5,288), -2.8% $(2,751), -1.4% $2,399 , 1.3% Interest Income % Change Shock -200bps Shock -100bps Shock +100bps $(2,761), -1.4% $(1,491), -0.8% $1,481 , 0.8% Interest Income % Change Ramp -200bps Ramp -100bps Ramp +100bps $1,944 44% $640 15% $1,794 41% Fixed Rate LT Variable ST Variable 18 INTEREST RATE SENSITIVITY Fixed vs. Variable Rate Loans Static Shock / Rate Ramp Analysis1 1) Based on 12-month static rate shock and ramp analysis as of 12/31/25. These estimates of changes in SmartFinancial’s net interest income require us to make certain assumptions including loan and mortgage-related investment prepayment speeds, reinvestment rate, deposit maturities and decay rates. These assumptions are inherently uncertain and, as a result, we cannot precisely predict the impact of changes in interest rates on net interest income. Although our analysis provides an indication of our interest rate risk exposure at a particular point in time, such estimates are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates and will differ from actual results $2.0 Billion Fixed Rate Loans $2.4 Billion Variable Rate Loans • $1.8 Billion Short-Term Variable Rate (Resetting within 1 - 3 Months) • $640 Million Long-Term Variable Rate (Resets > 3 Months) $ in Millions, unless otherwise indicated $ in Thousands, unless otherwise indicated

GRAPHIC

$8,966 $8,597 $8,902 $8,397 $8,219 4Q24 1Q25 2Q25 3Q25 4Q25 Other Noninterest Income Mortgage Banking Income Investment Services Income Interchange Fees Service Charges on Deposit Accounts Insurance Commissions 19 NONINTEREST REVENUE DETAILS: GROWING FEE INCOME Operating Noninterest Income1 Focused on Recurring Fee Income 1) Non-GAAP financial measure - for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measures, see the Appendix Differentiated Revenue Streams Building a Family of Diversified Revenue Generators $ in Thousands, unless otherwise indicated $7,134 $7,185 $7,348 $7,348 Operating Noninterest Income Excluding Insurance Commissions

GRAPHIC

69% 68% 66% 64% 60% 4Q24 1Q25 2Q25 3Q25 4Q25 Operating Efficiency Ratio $32,291 $32,296 $32,569 $32,559 $32,455 4Q24 1Q25 2Q25 3Q25 4Q25 Salaries & Benefits Occupancy & Equipment Data Processing & Technology Professional Services Amortization of Intangibles Other Noninterest Expense 20 1) Non-GAAP financial measure - for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measures, see the Appendix OPERATING EXPENSE: FOCUS ON EXPENSE CONTAINMENT Operating Efficiency Ratio1 Operating Noninterest Expense1 1 $ in Thousands, unless otherwise indicated

GRAPHIC

$17.92 $19.26 $19.09 $20.76 $22.85 $26.85 $17.77 $19.17 $21.18 $22.29 $24.25 $27.39 $14. 00 $16. 00 $18. 00 $20. 00 $22. 00 $24. 00 $26. 00 $28. 00 2020Y 2021Y 2022Y 2023Y 2024Y 4Q25 TBV Per Share Adj. TBV Per Share (Excl. AOCI) 7.5% 7.6% 7.7% 7.8% 7.9% 4Q24 1Q25 2Q25 3Q25 4Q25 9.8% 9.8% 9.7% 9.9% 9.8% 4Q24 1Q25 2Q25 3Q25 4Q25 8.3% 8.2% 8.3% 8.2% 8.3% 4Q24 1Q25 2Q25 3Q25 4Q25 11.1% 11.2% 11.1% 13.3% 12.7% 4Q24 1Q25 2Q25 3Q25 4Q25 CAPITAL: WELL CAPITALIZED – BUILDING BOOK VALUE 1) Non-GAAP financial measure - for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measures, see the Appendix 21 Note: Capital ratio data as of the most recent period ended 12/31/25 TCE / TA1 CET1 Ratio Total Capital Ratio Leverage Ratio Basel III Regulatory Capital Minimum To Be Considered “Well Capitalized” Building Shareholder Value Tangible Book Value Per Share (TBVPS)1 $9.62 TBVPS1 Created 2020 – 2025 (Excluding Accumulated Other Comprehensive Income) $0.08 2025 Per Share Quarterly Dividend 5% Well Capitalized 10% Well Capitalized 6.5% Well Capitalized 1 1

GRAPHIC

WHY SMARTBANK: INVESTMENT HIGHLIGHTS 22 Franchise Scarcity Value – Building Southeast Density Engaged Management Team Stable Markets Experiencing Population Expansion Valuable Deposit Base Growing Business Lines with Revenue Diversification Solid Credit Quality and Underwriting History of Defending Book Value and Delivering Shareholder Value $

GRAPHIC

APPENDIX 23

GRAPHIC

3Q25 4Q24 ($ in thousands, except per share data) 4Q25 3Q25 4Q24 % Chg. % Chg. Net Interest Income $ 45,094 $ 42,430 $ 37,783 6% 19% Provision for Credit Losses 4,132 227 2,135 Noninterest Income 8,219 8,637 9,030 (5%) (9%) Noninterest Expense 32,471 33,869 32,291 (4%) 1% Income Tax Expense 3,007 3,285 2,747 Net Income (GAAP) $ 13,703 $ 13,686 $ 9,640 0% 42% Non-GAAP Reconciliations Noninterest Income - (240) (64) Noninterest Expense 16 1,310 - Income Tax Effect Of Adjustments (4) (276) 17 Operating Earnings (Non-GAAP) $ 13,715 $ 14,480 $ 9,593 (5%) 43% Operating PPNR Earnings (Non-GAAP) $ 20,858 $ 18,268 $ 14,458 14% 44% 3Q25 4Q24 Non-GAAP Performance Metrics 4Q25 3Q25 4Q24 % Chg. % Chg. Diluted Operating Earnings Per Share $ 0.81 $ 0.86 $ 0.57 (5%) 42% Tangible Book Value Per Common Share $ 26.85 $ 26.00 $ 22.85 3% 17% Operating Return on Average Assets 0.95% 1.02% 0.75% Operating PPNR Return on Average Assets 1.44% 1.29% 1.13% Operating Return on Average Tang. Common Equity 12.1% 13.5% 9.9% Operating Efficiency Ratio 60.4% 63.6% 68.6% 4Q25 vs. 4Q25 vs. 24 Note: For a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measures, see the Appendix; percentage change may differ due to rounding INCOME STATEMENT: DETAILED FOURTH QUARTER RESULTS

GRAPHIC

4Q25 3Q25 2Q25 1Q25 4Q24 3Q24 2Q24 1Q24 Operating Earnings Net Income (GAAP) $ 13,703 $ 13,686 $ 11,705 $ 11,254 $ 9,640 $ 9,140 $ 8,003 $ 9,358 Noninterest Income: Securities (Gains) Losses - 3,715 4 - (64) - - - Gain on Sale of Branch Building - - - - - - (283) (1,346) Gain on Sale of SBKI - (3,955) - - - - - - Noninterest Expenses: Donation of a Former Branch Location - - - - - - - - Accruals For Pending Litigation - - - - - - - - Merger Related And Restructuring Expenses 16 1,310 - - - - - - Income Taxes: Income Tax Effect Of Adjustments (4) (276) (1) - 17 - 73 348 Operating Earnings (Non-GAAP) $ 13,715 $ 14,480 $ 11,708 $ 11,254 $ 9,593 $ 9,140 $ 7,793 $ 8,360 Operating Earnings Per Common Share (Non-GAAP): Basic $ 0.82 $ 0.86 $ 0.70 $ 0.67 $ 0.57 $ 0.55 $ 0.47 $ 0.50 Diluted 0.81 0.86 0.69 0.67 0.57 0.54 0.46 0.49 Operating Noninterest Income Noninterest Income (GAAP) $ 8,219 $ 8,637 $ 8,898 $ 8,597 $ 9,030 $ 9,139 $ 7,604 $ 8,380 Securities (Gains) Losses - 3,715 4 - (64) - - - Gain on Sale of Branch Building - - - - - - (283) (1,346) Gain on Sale of SBKI - (3,955) - - - - - - Operating Noninterest Income (Non-GAAP) $ 8,219 $ 8,397 $ 8,902 $ 8,597 $ 8,966 $ 9,139 $ 7,321 $ 7,034 Operating Noninterest Expense Noninterest Expense (GAAP) $ 32,471 $ 33,869 $ 32,569 $ 32,296 $ 32,291 $ 30,846 $ 29,201 $ 28,553 Donation of a Former Branch Location - - - - - - - - Accruals For Pending Litigation - - - - - - - - Merger Related And Restructuring Expenses (16) (1,310) - - - - - - Operating Noninterest Expense (Non-GAAP) $ 32,455 $ 32,559 $ 32,569 $ 32,296 $ 32,291 $ 30,846 $ 29,201 $ 28,553 Operating Revenue Net Interest Income (GAAP) $ 45,094 $ 42,430 $ 40,343 $ 38,238 $ 37,783 $ 35,032 $ 32,814 $ 31,721 Operating Noninterest Income (Non-GAAP) 8,219 8,397 8,902 8,597 8,966 9,139 7,321 7,034 Operating Revenue (Non-GAAP) 53,313 50,827 49,245 46,835 46,749 44,171 40,135 38,755 Operating Pre-Provision Net Revenue ("PPNR") Earnings Operating Revenue (Non-GAAP) $ 53,313 $ 50,827 $ 49,245 $ 46,835 $ 46,749 $ 44,171 $ 40,135 $ 38,755 Operating Noninterest Expense (Non-GAAP) (32,455) (32,559) (32,569) (32,296) (32,291) (30,846) (29,201) (28,553) Operating PPNR Earnings (Non-GAAP) $ 20,858 $ 18,268 $ 16,676 $ 14,539 $ 14,458 $ 13,325 $ 10,934 $ 10,202 Non-GAAP Return Ratios Operating Return On Average Assets (Non-GAAP)(1) 0.95% 1.02% 0.88% 0.87% 0.75% 0.74% 0.64% 0.69% Operating PPNR Return On Average Assets (Non-GAAP)(2) 1.44% 1.29% 1.25% 1.12% 1.13% 1.08% 0.90% 0.84% Return On Average Tangible Common Equity (Non-GAAP)(3) 12.06% 12.79% 11.53% 11.60% 9.99% 9.75% 8.94% 10.62% Operating Return On Average Shareholders' Equity (Non-GAAP)(4) 9.96% 10.92% 9.19% 9.17% 7.80% 7.60% 6.72% 7.29% Operating Return On Average Tangible Common Equity (Non-GAAP)(5) 12.07% 13.53% 11.53% 11.60% 9.94% 9.75% 8.70% 9.49% Operating Efficiency Ratio Efficiency Ratio (GAAP) 60.91% 66.32% 66.14% 68.96% 68.98% 69.83% 72.25% 71.20% Adjustment For Taxable Equivalent Yields (0.43%) (0.47%) (0.47%) (0.50%) (0.49%) (0.55%) (0.63%) (0.17%) Adjustment For Securities (Gains) Losses - (4.50%) (0.01%) - 0.09% - - - Adjustment For Sale of Branch Building - - - - - - 0.51% 2.46% Adjustment For Sale of SBKI / Donation of a Former Branch Location - 5.57% - - - - - - Adjustment For Accruals For Pending Litigation - - - - - - - - Adjustment For Merger Expenses (0.02%) (3.31%) - - - - - - Operating Efficiency Ratio (Non-GAAP) 60.45% 63.61% 65.66% 68.46% 68.58% 69.28% 72.13% 73.50% NON-GAAP RECONCILIATION 25 1. Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets. 2. Operating PPNR return on average assets (Non-GAAP) is the annualized operating PPNR earnings (Non-GAAP) divided by average assets. 3. Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP). 4. Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average shareholder equity. 5. Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP). Note: Totals may not add due to rounding $ in Thousands, unless otherwise indicated

GRAPHIC

4Q23 3Q23 2Q23 1Q23 4Q22 3Q22 2Q22 1Q22 Operating Earnings Net Income (GAAP) $ 6,190 $ 2,067 $ 8,836 $ 11,500 $ 13,004 $ 11,543 $ 10,215 $ 8,259 Noninterest Income: Securities (Gains) Losses - 6,801 - - (144) - - - Gain on Sale of Branch Building - - - - - - - - Gain on Sale of SBKI - - - - - - - - Noninterest Expenses: Donation of a Former Branch Location 250 - - - - - - - Accruals For Pending Litigation 675 - - - - - - - Merger Related And Restructuring Expenses - 110 - - (45) 87 81 439 Income Taxes: Income Tax Effect Of Adjustments (239) (1,785) - - 49 (22) (21) (113) Operating Earnings (Non-GAAP) $ 6,876 $ 7,193 $ 8,836 $ 11,500 $ 12,864 $ 11,608 $ 10,275 $ 8,585 Operating Earnings Per Common Share (Non-GAAP): Basic $ 0.41 $ 0.43 $ 0.53 $ 0.69 $ 0.77 $ 0.69 $ 0.61 $ 0.51 Diluted 0.41 0.43 0.52 0.68 0.76 0.69 0.61 0.51 Operating Noninterest Income Noninterest Income (GAAP) $ 7,579 $ 691 $ 7,130 $ 6,925 $ 7,125 $ 6,250 $ 7,229 $ 7,111 Securities (Gains) Losses - 6,801 - - (144) - - - Gain on Sale of Branch Building - - - - - - - - Gain on Sale of SBKI - - - - - - - - Operating Noninterest Income (Non-GAAP) $ 7,579 $ 7,492 $ 7,130 $ 6,925 $ 6,981 $ 6,250 $ 7,229 $ 7,111 Operating Noninterest Expense Noninterest Expense (GAAP) $ 29,695 $ 28,516 $ 27,410 $ 27,529 $ 27,416 $ 27,230 $ 25,926 $ 25,718 Donation of a Former Branch Location (250) - - - - - - - Accruals For Pending Litigation (675) - - - - - - - Merger Related And Restructuring Expenses - (110) - - 45 (87) (81) (439) Operating Noninterest Expense (Non-GAAP) $ 28,770 $ 28,406 $ 27,410 $ 27,529 $ 27,461 $ 27,143 $ 25,845 $ 25,279 Operating Revenue Net Interest Income (GAAP) $ 31,517 $ 31,006 $ 31,575 $ 35,982 $ 37,612 $ 36,708 $ 33,062 $ 30,118 Operating Noninterest Income (Non-GAAP) 7,579 7,492 7,130 6,925 6,981 6,250 7,229 7,111 Operating Revenue (Non-GAAP) 39,096 38,498 38,705 42,907 44,593 42,958 40,291 37,229 Operating Pre-Provision Net Revenue ("PPNR") Earnings Operating Revenue (Non-GAAP) $ 39,096 $ 38,498 $ 38,705 $ 42,907 $ 44,593 $ 42,958 $ 40,291 $ 37,229 Operating Noninterest Expense (Non-GAAP) (28,770) (28,406) (27,410) (27,529) (27,461) (27,143) (25,845) (25,279) Operating PPNR Earnings (Non-GAAP) $ 10,326 $ 10,092 $ 11,295 $ 15,378 $ 17,132 $ 15,815 $ 14,446 $ 11,950 Non-GAAP Return Ratios Operating Return On Average Assets (Non-GAAP)(1) 0.57% 0.60% 0.75% 0.97% 1.10% 0.96% 0.88% 0.76% Operating PPNR Return On Average Assets (Non-GAAP)(2) 0.86% 0.84% 0.96% 1.30% 1.46% 1.30% 1.23% 1.05% Return On Average Tangible Common Equity (Non-GAAP)(3) 7.18% 2.43% 10.57% 14.45% 16.65% 14.36% 13.02% 10.39% Operating Return On Average Shareholders' Equity (Non-GAAP)(4) 6.07% 6.41% 7.98% 10.79% 12.15% 10.83% 9.82% 8.14% Operating Return On Average Tangible Common Equity (Non-GAAP)(5) 7.98% 8.46% 10.57% 14.45% 16.47% 14.44% 13.09% 10.80% Operating Efficiency Ratio Efficiency Ratio (GAAP) 75.95% 89.96% 70.82% 64.16% 61.28% 63.39% 64.35% 69.08% Adjustment For Taxable Equivalent Yields (0.18%) (0.27%) (0.18%) (0.14%) (0.22%) (0.25%) (0.27%) (0.31%) Adjustment For Securities (Gains) Losses - (15.89%) - - 0.20% - - - Adjustment For Sale of Branch Building - - - - - - - - Adjustment For Sale of SBKI / Donation of a Former Branch Location (0.64%) - - - - - - - Adjustment For Accruals For Pending Litigation (1.72%) - - - - - - - Adjustment For Merger Expenses - (0.20%) - - 0.10% (0.21%) (0.20%) (1.17%) Operating Efficiency Ratio (Non-GAAP) 73.41% 73.60% 70.64% 64.02% 61.36% 62.93% 63.88% 67.60% NON-GAAP RECONCILIATION 26 1. Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets. 2. Operating PPNR return on average assets (Non-GAAP) is the annualized operating PPNR earnings (Non-GAAP) divided by average assets. 3. Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP). 4. Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average shareholder equity. 5. Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP). Note: Totals may not add due to rounding $ in Thousands, unless otherwise indicated

GRAPHIC

2025Y 2024Y 2023Y Operating Earnings Net Income (GAAP) $ 50,347 $ 36,141 $ 28,593 Noninterest Income: Securities (Gains) Losses 3,719 (64) 6,801 Gain on Sale of Branch Building - (1,629) - Gain on Sale of SBKI (3,955) - - Noninterest Expenses: Donation of a Former Branch Location - - 250 Accruals For Pending Litigation - - 675 Merger Related And Restructuring Expenses 1,326 - 110 Income Taxes: Income Tax Effect Of Adjustments (282) 437 (2,024) Operating Earnings (Non-GAAP) $ 51,155 $ 34,885 $ 34,405 Operating Earnings Per Common Share (Non-GAAP): Basic $ 3.05 $ 2.08 $ 2.05 Diluted 3.03 2.07 2.03 Operating Noninterest Income Noninterest Income (GAAP) $ 34,352 $ 34,152 $ 22,325 Securities (Gains) Losses 3,719 (64) 6,801 Gain on Sale of Branch Building - (1,629) - Gain on Sale of SBKI Operating Noninterest Income (Non-GAAP) $ 34,116 $ 32,459 $ 29,126 Operating Noninterest Expense Noninterest Expense (GAAP) $ 131,205 $ 120,890 $ 113,150 Donation of a Former Branch Location - - (250) Accruals For Pending Litigation - - (675) Merger Related And Restructuring Expenses (1,326) - (110) Operating Noninterest Expense (Non-GAAP) $ 129,879 $ 120,890 $ 112,115 Operating Revenue Net Interest Income (GAAP) $ 166,104 $ 137,350 $ 130,080 Operating Noninterest Income (Non-GAAP) 34,116 32,459 29,126 Operating Revenue (Non-GAAP) 200,220 169,809 159,206 Operating Pre-Provision Net Revenue ("PPNR") Earnings Operating Revenue (Non-GAAP) $ 200,220 $ 169,809 $ 159,206 Operating Noninterest Expense (Non-GAAP) (129,879) (120,890) (112,115) Operating PPNR Earnings (Non-GAAP) $ 70,341 $ 48,919 $ 47,091 Non-GAAP Return Ratios Operating Return On Average Assets (Non-GAAP)(1) 0.93% 0.71% 0.72% Operating PPNR Return On Average Assets (Non-GAAP)(2) 1.28% 0.99% 0.99% Return On Average Tangible Common Equity (Non-GAAP)(3) 12.01% 9.82% 8.55% Operating Return On Average Shareholders' Equity (Non-GAAP)(4) 9.83% 7.36% 7.77% Operating Return On Average Tangible Common Equity (Non-GAAP)(5) 12.20% 9.48% 10.29% Operating Efficiency Ratio Efficiency Ratio (GAAP) 65.45% 70.49% 74.24% Adjustment For Taxable Equivalent Yields (0.47%) (0.46%) (0.18%) Adjustment For Securities (Gains) Losses (1.19%) 0.03% (3.17%) Adjustment For Sale of Branch Building Adjustment For Sale of SBKI / Donation of a Former Branch Location 1.32% 0.66% (0.16%) Adjustment For Accruals For Pending Litigation - - (0.44%) Adjustment For Merger Expenses (0.70%) - (0.03%) Operating Efficiency Ratio (Non-GAAP) 64.41% 70.72% 70.26% NON-GAAP RECONCILIATION 27 1. Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets. 2. Operating PPNR return on average assets (Non-GAAP) is the annualized operating PPNR earnings (Non-GAAP) divided by average assets. 3. Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP). 4. Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average shareholder equity. 5. Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP). Note: Totals may not add due to rounding $ in Thousands, unless otherwise indicated

GRAPHIC

NON-GAAP RECONCILIATION 1. Tangible book value per share (Non-GAAP) is computed by dividing total stockholder’s equity, less goodwill and other intangible assets, by common shares outstanding. 28 Note: Totals may not add due to rounding $ in Thousands, unless otherwise indicated 4Q25 3Q25 2Q25 1Q25 4Q24 3Q24 2Q24 1Q24 Tangible Common Equity: Shareholders' Equity (GAAP) $ 552,492 $ 538,482 $ 519,127 $ 505,941 $ 491,461 $ 489,023 $ 472,465 $ 466,796 Less Goodwill And Other Intangible Assets 95,328 95,807 103,588 104,154 104,723 105,324 105,929 106,537 Tangible Common Equity (Non-GAAP) $ 457,164 $ 442,675 $ 415,539 $ 401,787 $ 386,738 $ 383,699 $ 366,536 $ 360,259 Average Tangible Common Equity: Average Shareholders' Equity (GAAP) $ 546,489 $ 525,829 $ 511,067 $ 497,980 $ 489,172 $ 478,642 $ 466,371 $ 461,148 Less Goodwill And Other Intangible Assets 95,619 101,326 103,936 104,504 105,093 105,701 106,301 106,920 Average Tangible Common Equity (Non-GAAP) $ 450,870 $ 424,503 $ 407,131 $ 393,476 $ 384,079 $ 372,941 $ 360,070 $ 354,228 Tangible Book Value Per Common Share: Book Value Per Common Share (GAAP) $ 32.44 $ 31.62 $ 30.51 $ 29.73 $ 29.04 $ 28.89 $ 27.91 $ 27.37 Adjustment Due To Goodwill And Other Intangible Assets (5.59) (5.63) (6.09) (6.12) (6.19) (6.22) (6.25) (6.25) Tangible Book Value Per Common Share (Non-GAAP)(1) $ 26.85 $ 26.00 $ 24.42 $ 23.61 $ 22.85 $ 22.67 $ 21.66 $ 21.12 Tangible Common Equity To Tangible Assets: Total Assets (GAAP) $ 5,860,810 $ 5,784,983 $ 5,490,863 $ 5,411,217 $ 5,275,904 $ 4,908,934 $ 4,891,009 $ 4,954,690 Less Goodwill And Other Intangibles 95,328 95,807 103,588 104,154 104,723 105,324 105,929 106,537 Tangible Assets (Non-GAAP) $ 5,765,482 $ 5,689,176 $ 5,387,275 $ 5,307,063 $ 5,171,181 $ 4,803,610 $ 4,785,080 $ 4,848,153 Tangible Common Equity To Tangible Assets (Non-GAAP): 7.93% 7.78% 7.71% 7.57% 7.48% 7.99% 7.66% 7.43%

GRAPHIC

4Q23 3Q23 2Q23 1Q23 4Q22 3Q22 2Q22 1Q22 Tangible Common Equity: Shareholders' Equity (GAAP) $ 459,886 $ 446,652 $ 444,847 $ 443,399 $ 432,452 $ 414,711 $ 420,427 $ 420,042 Less Goodwill And Other Intangible Assets 107,148 107,792 108,439 109,114 109,772 110,460 104,582 105,215 Tangible Common Equity (Non-GAAP) $ 352,738 $ 338,860 $ 336,408 $ 334,285 $ 322,680 $ 304,251 $ 315,845 $ 314,827 Average Tangible Common Equity: Average Shareholders' Equity (GAAP) $ 449,526 $ 445,432 $ 444,283 $ 432,382 $ 420,037 $ 425,365 $ 419,726 $ 427,945 Less Goodwill And Other Intangible Assets 107,551 108,194 108,851 109,537 110,206 106,483 104,986 105,617 Average Tangible Common Equity (Non-GAAP) $ 341,975 $ 337,238 $ 335,432 $ 322,845 $ 309,831 $ 318,882 $ 314,740 $ 322,328 Tangible Book Value Per Common Share: Book Value Per Common Share (GAAP) $ 27.07 $ 26.28 $ 26.16 $ 26.08 $ 25.59 $ 24.56 $ 24.88 $ 24.86 Adjustment Due To Goodwill And Other Intangible Assets (6.31) (6.34) (6.38) (6.42) (6.50) (6.54) (6.19) (6.23) Tangible Book Value Per Common Share (Non-GAAP)(1) $ 20.76 $ 19.94 $ 19.78 $ 19.66 $ 19.09 $ 18.02 $ 18.69 $ 18.64 Tangible Common Equity To Tangible Assets: Total Assets (GAAP) $ 4,829,387 $ 4,797,171 $ 4,745,800 $ 4,769,805 $ 4,637,498 $ 4,796,911 $ 4,788,113 $ 4,718,579 Less Goodwill And Other Intangibles 107,148 107,792 108,439 109,114 109,772 110,460 104,582 105,215 Tangible Assets (Non-GAAP) $ 4,722,239 $ 4,689,379 $ 4,637,361 $ 4,660,691 $ 4,527,726 $ 4,686,451 $ 4,683,531 $ 4,613,364 Tangible Common Equity To Tangible Assets (Non-GAAP): 7.47% 7.23% 7.25% 7.17% 7.13% 6.49% 6.74% 6.82% NON-GAAP RECONCILIATION 1. Tangible book value per share (Non-GAAP) is computed by dividing total stockholder’s equity, less goodwill and other intangible assets, by common shares outstanding. 29 Note: Totals may not add due to rounding $ in Thousands, unless otherwise indicated

GRAPHIC

NON-GAAP RECONCILIATION 1. Tangible book value per share (Non-GAAP) is computed by dividing total stockholder’s equity, less goodwill and other intangible assets, by common shares outstanding. 30 Note: Totals may not add due to rounding $ in Thousands, unless otherwise indicated 2025Y 2024Y 2023Y Tangible Common Equity: Shareholders' Equity (GAAP) $ 552,492 $ 491,461 $ 459,886 Less Goodwill And Other Intangible Assets 95,328 104,723 107,148 Tangible Common Equity (Non-GAAP) $ 457,164 $ 386,738 $ 352,738 Average Tangible Common Equity: Average Shareholders' Equity (GAAP) $ 520,489 $ 473,888 $ 442,960 Less Goodwill And Other Intangible Assets 101,322 106,000 108,527 Average Tangible Common Equity (Non-GAAP) $ 419,167 $ 367,888 $ 334,433 Tangible Book Value Per Common Share: Book Value Per Common Share (GAAP) $ 32.44 $ 29.04 $ 27.07 Adjustment Due To Goodwill And Other Intangible Assets (5.59) (6.19) (6.31) Tangible Book Value Per Common Share (Non-GAAP)(1) $ 26.85 $ 22.85 $ 20.76 Tangible Common Equity To Tangible Assets: Total Assets (GAAP) $ 5,860,810 $ 5,275,904 $ 4,829,387 Less Goodwill And Other Intangibles 95,328 104,723 107,148 Tangible Assets (Non-GAAP) $ 5,765,482 $ 5,171,181 $ 4,722,239 Tangible Common Equity To Tangible Assets (Non-GAAP): 7.93% 7.48% 7.47%

GRAPHIC

4Q23 3Q23 2Q23 1Q23 4Q22 3Q22 2Q22 1Q22 Tangible Common Equity (Excluding AOCI): Shareholders' Equity (GAAP) $ 459,886 $ 446,652 $ 444,847 $ 443,399 $ 432,452 $ 414,711 $ 420,427 $ 420,042 Less Goodwill And Other Intangible Assets 107,148 107,792 108,439 109,114 109,772 110,460 104,582 105,215 Tangible Common Equity (Non-GAAP) $ 352,738 $ 338,860 $ 336,408 $ 334,285 $ 322,680 $ 304,251 $ 315,845 $ 314,827 Less Adjustment Due to AOCI (Loss) (25,907) (34,156) (35,017) (28,620) (35,324) (40,807) (24,648) (15,556) Tangible Common Equity (Excl. AOCI) (Non-GAAP) $ 378,645 $ 373,016 $ 371,425 $ 362,905 $ 358,004 $ 345,058 $ 340,493 $ 330,383 Tangible Book Value Per Common Share (Excluding AOCI): Book Value Per Common Share (GAAP) $ 27.07 $ 26.28 $ 26.16 $ 26.08 $ 25.59 $ 24.56 $ 24.88 $ 24.86 Adjustment Due To Goodwill And Other Intangible Assets (6.31) (6.34) (6.38) (6.42) (6.50) (6.54) (6.19) (6.23) Tangible Book Value Per Common Share (Non-GAAP)(1) $ 20.76 $ 19.94 $ 19.78 $ 19.66 $ 19.09 $ 18.02 $ 18.69 $ 18.64 Less Adjustment Due to AOCI (Loss) (1.52) (2.01) (2.06) (1.68) (2.09) (2.42) (1.46) (0.92) Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP) $ 22.29 $ 21.95 $ 21.84 $ 21.34 $ 21.18 $ 20.43 $ 20.15 $ 19.56 NON-GAAP RECONCILIATION 1. Tangible book value per share (Non-GAAP) is computed by dividing total stockholder’s equity, less goodwill and other intangible assets, by common shares outstanding. 31 Note: Totals may not add due to rounding $ in Thousands, unless otherwise indicated 4Q25 3Q25 2Q25 1Q25 4Q24 3Q24 2Q24 1Q24 Tangible Common Equity (Excluding AOCI): Shareholders' Equity (GAAP) $ 552,492 $ 538,482 $ 519,127 $ 505,941 $ 491,461 $ 489,023 $ 472,465 $ 466,796 Less Goodwill And Other Intangible Assets 95,328 95,807 103,588 104,154 104,723 105,324 105,929 106,537 Tangible Common Equity (Non-GAAP) $ 457,164 $ 442,675 $ 415,539 $ 401,787 $ 386,738 $ 383,699 $ 366,536 $ 360,259 Less Adjustment Due to AOCI (Loss) (9,319) (10,781) (17,274) (19,647) (23,671) (17,349) (25,798) (27,425) Tangible Common Equity (Excl. AOCI) (Non-GAAP) $ 466,483 $ 453,456 $ 432,813 $ 421,434 $ 410,409 $ 401,048 $ 392,334 $ 387,684 Tangible Book Value Per Common Share (Excluding AOCI): Book Value Per Common Share (GAAP) $ 32.44 $ 31.62 $ 30.51 $ 29.73 $ 29.04 $ 28.89 $ 27.91 $ 27.37 Adjustment Due To Goodwill And Other Intangible Assets (5.59) (5.63) (6.09) (6.12) (6.19) (6.22) (6.25) (6.25) Tangible Book Value Per Common Share (Non-GAAP)(1) $ 26.85 $ 26.00 $ 24.42 $ 23.61 $ 22.85 $ 22.67 $ 21.66 $ 21.12 Less Adjustment Due to AOCI (Loss) (0.55) (0.63) (1.02) (1.15) (1.40) (1.02) (1.52) (1.61) Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP) $ 27.39 $ 26.63 $ 25.43 $ 24.76 $ 24.25 $ 23.69 $ 23.18 $ 22.73

GRAPHIC

NON-GAAP RECONCILIATION 1. Tangible book value per share (Non-GAAP) is computed by dividing total stockholder’s equity, less goodwill and other intangible assets, by common shares outstanding. 32 Note: Totals may not add due to rounding $ in Thousands, unless otherwise indicated 2025Y 2024Y 2023Y 2022Y 2021Y 2020Y Tangible Common Equity (Excluding AOCI): Shareholders' Equity (GAAP) $ 552,492 $ 491,461 $ 459,886 $ 432,452 $ 429,430 $ 357,168 Less Goodwill And Other Intangible Assets 95,328 104,723 107,148 109,772 105,852 86,471 Tangible Common Equity (Non-GAAP) $ 457,164 $ 386,738 $ 352,738 $ 322,680 $ 323,578 $ 270,697 Less Adjustment Due to AOCI (Loss) (9,319) (23,671) (25,907) (35,324) 1,443 2,183 Tangible Common Equity (Excl. AOCI) (Non-GAAP) $ 466,483 $ 410,409 $ 378,645 $ 358,004 $ 322,135 $ 268,514 Tangible Book Value Per Common Share (Excluding AOCI): Book Value Per Common Share (GAAP) $ 32.44 $ 29.04 $ 27.07 $ 25.59 $ 25.56 $ 23.64 Adjustment Due To Goodwill And Other Intangible Assets (5.59) (6.19) (6.31) (6.50) (6.30) (5.72) Tangible Book Value Per Common Share (Non-GAAP)(1) $ 26.85 $ 22.85 $ 20.76 $ 19.09 $ 19.26 $ 17.92 Less Adjustment Due to AOCI (Loss) (0.55) (1.40) (1.52) (2.09) 0.09 0.14 Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP) $ 27.39 $ 24.25 $ 22.29 $ 21.18 $ 19.17 $ 17.77

GRAPHIC

CONTACT 33 Billy Carroll President & CEO 865.868.0613 [email protected] Miller Welborn Chairman 423.385.3067 [email protected] 5401 Kingston Pike, Suite 600 Knoxville, TN 37919 Ron Gorczynski Chief Financial Officer 865.437.5724 [email protected]