Elite members get real-time data, technical charting, alerts, and no ads - starting at $24.96/mo.
Try Elite for Free

Shore Bancshares, Inc. Reports 2026 Third Quarter Results

By PR Newswire | October 22, 2026, 4:00 PM

EASTON, Md., Oct. 22, 2026 /PRNewswire/ -- Shore Bancshares, Inc. (NASDAQ: SHBI) (the "Company" or "Shore Bancshares"), the holding company for Shore United Bank, N.A. (the "Bank"), reported net income for the third quarter of 2026 of $16.8 million, or $0.50 per diluted common share, compared to net income of $18.9 million, or $0.56 per diluted common share, for the second quarter of 2026, and net income of $14.3 million, or $0.43 per diluted common share, for the third quarter of 2025.

Shore Bancshares Logo

Third Quarter 2026 Highlights

  • Pre-tax Pre-provision Income ("PTPP"), a non-U.S. generally accepted accounting principles ("GAAP")(1) financial measure – PTPP for the third quarter of 2026 increased $1.5 million to $27.5 million, from $26.1 million in the second quarter of 2026. PTPP increased primarily due to an increase in interest income of $2.6 million and a decrease in noninterest expense of $405 thousand. The increase in net interest income was partially offset by a decrease in noninterest income of $1.2 million and an increase in interest expense of $390 thousand. PTPP for the nine months ended September 30, 2026 was $76.4 million compared to $63.4 million for the nine months ended September 30, 2025.
  • Return on Average Assets ("ROAA") – The Company reported ROAA of 1.08% for the third quarter of 2026, compared to 1.24% for the second quarter of 2026 and 0.95% for the third quarter of 2025. Adjusted ROAA – non-GAAP(1) was 1.16% for the third quarter of 2026, compared to 1.34% for the second quarter of 2026 and 1.05% for the third quarter of 2025.
  • Net Interest Margin ("NIM") – Net interest income for the third quarter of 2026 increased $2.2 million to $55.1 million compared to the second quarter of 2026. NIM increased 8 basis points ("bps") to 3.78% for the third quarter of 2026 compared to the second quarter of 2026. NIM excluding accretion(1) increased for the comparable periods from 3.45% to 3.50%. Excluding accretion interest, loan yields increased 4 bp and funding costs decreased 2 bps for the comparable periods. Net interest income increased due to elevated accretion income from loan payoffs, partially offset by a slightly higher interest expense driven by municipal deposits.
  • Capital Management – Book value per share increased to $18.59 at September 30, 2026 from $18.44 at June 30, 2026 and $17.27 at September 30, 2025. During the quarter ended September 30, 2026, the Company declared a dividend of $0.14 per share and repurchased 148,006 shares of its outstanding common stock for approximately $3.4 million.
  • Asset Quality – Nonperforming assets were 1.27% of total assets at September 30, 2026, an increase from 1.09% at June 30, 2026 and an increase from 0.45% at September 30, 2025. Classified assets were 1.61% of total assets at September 30, 2026, an increase when compared to 1.41% at June 30, 2026 and 0.83% at September 30, 2025. The allowance for credit losses ("ACL") was $59.6 million at both September 30, 2026 and September 30, 2025, and $58.7 million at June 30, 2026. The ACL as a percentage of loans increased to 1.21% at September 30, 2026 compared to 1.20% at June 30, 2026 and decreased compared to 1.22% at September 30, 2025.
  • Operating Leverage – The efficiency ratio for the third quarter of 2026 was 56.15%, compared to 57.76% in the second quarter of 2026 and 61.00% for the third quarter of 2025. The adjusted efficiency ratio – non-GAAP(1), which excludes amortization of intangibles, was 53.30% for the third quarter of 2026, compared to 54.49% for the second quarter of 2026 and 57.30% for the third quarter of 2025. Management anticipates ongoing expense management of professional services and technology investments will result in continued improvements in operating leverage over time.

"Our third quarter reflected very strong core earnings, driven by continued expansion in net interest margin, growth in net interest income and lower noninterest expense, which further improved operating leverage," stated James ("Jimmy") M. Burke, President and Chief Executive Officer of Shore Bancshares, Inc. "Pre-tax, pre-provision income increased 5.6% from the prior quarter, reflecting our disciplined approach to balance sheet management, the strength of our deposit franchise and our focus on operational execution.

Net income for the quarter was impacted by a higher provision for credit losses, primarily related to a partial charge-off on a multifamily relationship that we downgraded last year. As we pursued an exit from these credits, updated valuations reflected property-specific issues that reduced collateral values. Our approach is to address potential credit problems as early as possible, and our core performance gives us the flexibility to do so. Capital levels remained strong, book value per share increased and we continued to return capital to shareholders through our quarterly dividend and share repurchases. Going forward, we remain focused on prudent growth, continually managing expenses and creating long-term value for our shareholders."

Balance Sheet Review

Total assets were $6.45 billion at September 30, 2026, an increase of $302.9 million from June 30, 2026. The increase was primarily due to an increase in cash and cash equivalents of $197.4 million, an increase in available for sale securities of $93.5 million and an increase in loans of $24.9 million. Total assets increased $195.5 million, or 3.1%, when compared to $6.26 billion at December 31, 2025. The increase was primarily due to an increase in cash and cash equivalents of $99.5 million and an increase in our investment securities portfolio of $101.7 million. The increases in cash and cash equivalents during the quarter and year were primarily driven by the seasonality of municipal deposits.

CRE loans (excluding land and construction) were $2.58 billion at September 30, 2026 compared to $2.64 billion at December 31, 2025. The office CRE loan portfolio, which includes owner occupied and non-owner occupied CRE loans, was $447.0 million, or 9.1% of total loans at September 30, 2026. The following table provides the stratification of the classes of CRE loans (excluding land and construction) at September 30, 2026.





September 30, 2026





Owner Occupied



Non-Owner Occupied

 ($ in thousands)



Average LTV(1)



Average

Loan Size



Loan

Balance(2)



Average LTV(1)



Average

Loan Size



Loan

Balance(2)

Office, medical



49.69 %



$               628



$          27,643



47.34 %



$            1,458



$          68,535

Office, govt. or govt. contractor



52.28



948



9,477



53.94



3,189



57,402

Office, other



48.94



485



85,395



49.06



1,289



198,524

Office, total



49.23



533



122,515



49.07



1,482



324,461

Retail



51.79



668



72,151



47.57



2,453



458,804

Multifamily (5+ units)



—



—



—



54.32



2,452



274,637

Hotel/motel



—



—



—



44.05



4,134



210,818

Industrial/warehouse



45.16



690



95,282



46.59



1,636



204,460

Commercial-improved



41.78



1,170



221,044



49.15



1,328



168,696

Marine/boat slips



28.26



747



16,430



35.66



1,446



7,232

Restaurant



48.10



992



53,584



48.99



1,004



41,164

Church



31.46



801



51,288



13.03



2,326



2,326

Land/lot loans



11.31



192



192



50.16



465



1,861

Other



38.60



1,337



105,626



32.19



541



148,902

Total CRE loans, gross



43.32



834



$        738,112



44.17



1,607



$     1,843,361

(1)

Loan-to-value ("LTV") is determined based on latest available appraisal against current bank-owned principal. Loans without an updated appraisal utilized the original transaction value.

(2)

Loan balance includes deferred fees and costs.

The office CRE loan portfolio included loans to medical tenants of $96.2 million, or 21.5% of the total office CRE loan portfolio, at September 30, 2026. The office CRE loan portfolio also included loans secured by buildings with government or government contractor tenants of $66.9 million, or 15.0% of the total office CRE loan portfolio at the same date. At September 30, 2026, the average loan debt service coverage ratio on the office CRE loan portfolio was 1.7x and the average LTV was 49.15%.

The 449 loans in the office CRE portfolio at September 30, 2026 had an average loan size of $1.0 million and a median loan size of $399 thousand. LTV estimates for the office CRE portfolio at September 30, 2026 are summarized below and LTV collateral values are based on the most recent appraisal, which may vary from the appraised value at loan origination.

LTV Range ($ in thousands)



Loan Count



 Loan Balance



% of Office CRE

Less than or equal to 50%



216



$                   148,601



33.3 %

Greater than 50% and less than or equal to 60%



77



130,024



29.1

Greater than 60% and less than or equal to 70%



80



113,224



25.3

Greater than 70% and less than or equal to 80%



60



40,307



9.0

Greater than 80%



16



14,820



3.3

Total



449



$                   446,976



100.0 %

There were 14 office CRE loans with balances greater than $5.0 million, totaling $136.1 million at September 30, 2026 and $166.1 million at December 31, 2025. The decrease in this portfolio segment was the result of normal amortization and payoff of one loan. At September 30, 2026, 80.3% of the office CRE loan balance was secured by properties in rural or suburban areas with limited exposure to metropolitan cities and 97.1% was secured by properties with five stories or less. Office CRE loan balances that were classified as special mention or substandard were $8.2 million at September 30, 2026. There were no charge-offs within the office CRE portfolio during the three and nine months ended September 30, 2026 and 2025. During the third quarter of 2026, the Company foreclosed on an office commercial real estate property located in Virginia with a carrying value of $10.8 million. The property had previously been reported as a nonperforming asset in prior periods and was transferred to other real estate owned ("OREO") during the quarter.

Nonperforming assets were $81.8 million and $67.2 million, or 1.27% and 1.09% of total assets, as of September 30, 2026 and June 30, 2026, respectively. Nonperforming assets included three large loans with an aggregate loan balance of $48.2 million. These nonaccrual loans primarily consist of multifamily real estate loans with collateral in Virginia and North Carolina. As of September 30, 2026, these loans had been partially charged-off by $3.9 million, reflecting updated, lower appraisals and carried specific reserves of $3.1 million. The decline in appraised values was driven by property-specific factors, including unanticipated capital investment requirements and financial stress among a tenant base disproportionately affected by inflation. Management believes these conditions are unique to the underlying properties and are not indicative of broader portfolio trends. When comparing September 30, 2026 to September 30, 2025, nonperforming assets increased $53.7 million, primarily due to an increase in nonaccrual loans of $43.8 million, and an increase in other real estate and repossessed marine and auto assets of $9.9 million. Substandard loans, which include nonaccrual loans and accruing loans 90 days or more past due, were $90.3 million at September 30, 2026 compared to $84.3 million at June 30, 2026 and $48.5 million at September 30, 2025.

Special mention loans decreased to $54.6 million at September 30, 2026 compared to $73.0 million at June 30, 2026 and compared to $71.0 million at September 30, 2025. As of September 30, 2026, there were three special mention loans with individual balances greater than $5.0 million, totaling $33.3 million. During the third quarter of 2026, the Company transferred a loan to nonperforming assets that was previously considered a special mention loan of $19.2 million. The remaining loans consist primarily of multifamily commercial real estate and other commercial real estate exposures.

The Bank's loan portfolio remains well positioned to benefit from higher interest rates through ongoing loan repricing. However, while interest rates remain elevated and the potential for additional rate increases persists, such conditions may place pressure on debt service capacity and liquidity for certain borrowers. Management continues to proactively engage with borrowers and, when appropriate may utilize prudent loan modifications to support repayment performance. In addition, the Bank routinely performs portfolio stress testing to evaluate the potential impact of varying interest rate and economic scenarios on borrower performance and overall credit quality. The Bank closely monitors portfolio performance and believes its disciplined underwriting standards, relationship-based lending approach, active credit oversight, and ongoing stress-testing practices provide a strong foundation for managing credit risk throughout changing interest rate environments.

Total deposits increased $296.6 million from June 30, 2026 to $5.70 billion at September 30, 2026 and increased $162.5 million when compared to December 31, 2025. The year-to-date increase in total deposits was primarily due to an increase in interest-bearing checking of $216.9 million and an increase in noninterest-bearing deposits of $29.3 million. These increases were partially offset by a decrease in money market and savings accounts of $56.9 million and a decrease in time deposits of $16.8 million. Core deposits, which exclude municipal and cannabis deposits, increased by $81.9 million, or 1.9%, during the same period.

Total funding, which includes customer deposits, Federal Home Loan Bank ("FHLB") advances and brokered deposits, was $5.70 billion at September 30, 2026, compared to $5.40 billion at June 30, 2026. The Company had no FHLB advances at September 30, 2026 and June 30, 2026. Brokered deposits were $803 thousand and $796 thousand at September 30, 2026 and June 30, 2026, respectively. Total reciprocal deposits were $1.59 billion and $1.33 billion at September 30, 2026 and June 30, 2026, respectively.

Uninsured deposits were $1.04 billion, or 18.3% of total deposits, at September 30, 2026. Uninsured deposits, excluding deposits secured with pledged collateral, were $877.1 million, or 15.4% of total deposits, at September 30, 2026. At September 30, 2026, available liquidity was $2.23 billion, including $912.7 million in secured borrowing capacity at the FHLB, $38.0 million in secured borrowing capacity through the FRB Discount Window, $444.7 million in unsecured lines of credit with other correspondent banks, $379.9 million in unpledged securities and $455.1 million in cash and cash equivalents.

Total stockholders' equity at September 30, 2026 increased $29.4 million, or 5.0%, when compared to December 31, 2025, primarily due to current year earnings, partially offset by cash dividends paid, share repurchase activity and an increase in accumulated other comprehensive losses. As of September 30, 2026 and 2025, the ratio of total equity to total assets was 9.60% and 9.19%, respectively. As of September 30, 2026, the ratio of total tangible equity to total tangible assets([2]) was 8.36%, compared to 8.06% and 7.80% as of December 31, 2025 and September 30, 2025, respectively. The Company's Tier 1 and Total Risk-Based Capital Ratios at September 30, 2026 were 12.06% and 14.53%, respectively.

Review of Quarterly Financial Results

Net interest income was $55.1 million for the third quarter of 2026, compared to $52.9 million for the second quarter of 2026 and $48.4 million for the third quarter of 2025. The increase in net interest income when compared to the second quarter of 2026 was primarily due to an increase in interest on loans of $2.2 million, an increase in interest on deposits with other banks of $251 thousand, partially offset by an increase in interest expense on deposits of $393 thousand. The increase in net interest income was $6.7 million when compared to the third quarter of 2025, and was primarily due to a decrease in interest expense on deposits of $3.1 million, an increase in interest on loans of $2.0 million and a decrease in interest expense on short-term borrowings of $640 thousand. These favorable changes were partially offset by an increase in interest expense on long-term borrowings of $166 thousand.

The Company's NIM increased to 3.78% for the third quarter of 2026 from 3.70% for the second quarter of 2026, primarily due to higher interest income on loans and investment securities coupled with higher accelerated accretion related to loan payoffs. NIM excluding accretion increased for the comparable periods from 3.45% to 3.50%. Excluding accretion interest income, loan yields increased 4 bp and funding costs decreased 2 bps for the comparable periods. The Company's NIM increased to 3.78% for the third quarter of 2026 from 3.41% for the third quarter of 2025. The Company's average interest-earning asset yield increased to 5.47% for the third quarter of 2026 compared to 5.41% for the third quarter of 2025, while the average cost of funds decreased 29 bps to 1.80% from 2.09% for the same periods.

The provision for credit losses was $5.3 million for the three months ended September 30, 2026. The comparable amounts were $896 thousand for the three months ended June 30, 2026 and $3.0 million for the three months ended September 30, 2025. The increase in the provision for credit losses for the third quarter of 2026 compared to the second quarter of 2026 was due to higher multifamily loan-related charge-offs and specific reserves partially offset by favorable credit outlook. The allowance for credit losses increased to 1.21% of total loans at September 30, 2026 from 1.20% at June 30, 2026, and decreased compared to September 30, 2025. Net charge-offs increased to $4.8 million for the third quarter of 2026 compared to $123 thousand for the second quarter of 2026 and $1.8 million for the third quarter of 2025. The increase was driven by a partial multifamily loan write-off in the third quarter 2026.

Total noninterest income for the third quarter of 2026 was $7.7 million, a decrease of $1.2 million from the second quarter of 2026. The decrease in noninterest income was primarily related to lower banking revenue and fees for other bank services. Total noninterest income decreased $263 thousand during the third quarter of 2026 when compared to the third quarter of 2025 due to lower mortgage-related activity.

Total noninterest expense of $35.3 million for the third quarter of 2026 decreased $405 thousand compared to $35.7 million for the second quarter of 2026, and increased $884 thousand compared to $34.4 million for the third quarter of 2025. The decrease from the second quarter of 2026 was primarily due to a decrease in legal and professional fees of $474 thousand and a decrease in amortization of intangible assets of $234 thousand, partially offset by an increase in software and processing costs of $466 thousand. The increase from the third quarter of 2025 was primarily due to an increase in software and data processing costs of $646 thousand and an increase in other noninterest expense of $500 thousand. These were partially offset by a decrease in amortization of other intangible assets of $298 thousand. 

The efficiency ratio for the third quarter of 2026 when compared to the second quarter of 2026 and the third quarter of 2025 was 56.15%, 57.76% and 61.00%, respectively. Adjusted efficiency ratios – non-GAAP([3]) for the same periods were 53.30%, 54.49% and 57.30%, respectively.

Review of Nine Month Financial Results

Net interest income for the nine months ended September 30, 2026 was $160.6 million, an increase of $19.1 million, or 13.5%, when compared to the nine months ended September 30, 2025. The increase in net interest income was primarily due to an increase in total interest income of $6.5 million, or 2.8%, which included an increase in interest on loans of $6.1 million, or 2.9%, and an increase in interest income on taxable investments of $668 thousand. These were partially offset by a decrease in interest on deposits with other banks of $303 thousand, or 4.9%. The increase in interest on loans was primarily due to the increase in yields of 9 bps. The decrease in total interest expense was primarily due to a decrease in interest on deposits of $11.4 million and lower interest on short-term borrowings of $1.8 million. These were partially offset by the increase in interest expense on long-term borrowings of $550 thousand. The decrease in short-term borrowings is due to lower FHLB borrowings and subordinated debt-related expenses that were classified as short-term borrowings in 2025.

The Company's NIM increased from 3.32% for the nine months ended September 30, 2025 to 3.71% for the nine months ended September 30, 2026. Margins were higher due to a $99.1 million increase in interest-earning asset balances and a 6 bp increase in interest-earning asset yields. These positive movements were coupled with a lower cost of interest-bearing deposits. The increase in the average balances of interest-bearing deposits of $31.7 million was offset by a 43 basis point decrease in the associated rates paid, as well as a $50.3 million decrease in the average balance of FHLB advances and a 103 basis point decrease in the associated rates paid. Net accretion income impacted net interest margin by 28 basis points and 22 basis points for the nine months ended September 30, 2026 and 2025, respectively, which resulted in NIM excluding accretion of 3.43% and 3.10% for the same periods.

The provision for credit losses for the nine months ended September 30, 2026 and 2025 was $6.2 million and $5.5 million, respectively. The increase in the provision for credit losses during 2026 was due to higher net charge-offs. Net charge-offs for the nine months ended September 30, 2026 were $5.8 million, compared to $3.0 million for the nine months ended September 30, 2025. The increase was driven by a partial multifamily loan write-off in the third quarter 2026.

Total noninterest income for the nine months ended September 30, 2026 decreased $729 thousand, or 3.0%, when compared to the same period in 2025. The decrease was primarily due to a $1.4 million decrease in other noninterest income and a $737 thousand decrease in mortgage banking revenue, partially offset by a $692 thousand increase in trust and investment fee income and a $398 thousand increase in interchange credits. The decrease in other noninterest income is primarily due to valuation adjustments on equity securities and supplemental employee retirement plans.

Total noninterest expense for the nine months ended September 30, 2026 increased $5.5 million, or 5.3%, when compared to the same period in 2025. Noninterest expense line items increased primarily due to higher salaries and employee benefit expenses of $3.8 million and a $1.6 million increase in software and data processing expense. These increases were partially offset by lower amortization of intangible assets of $893 thousand during the nine months ended September 30, 2026.

The efficiency ratio for the nine months ended September 30, 2026 was 58.58% compared to 61.78% for the nine months ended September 30, 2025. Adjusted efficiency ratios – non-GAAP([4]) for the same periods were 55.41% and 57.73%, respectively.

Shore Bancshares Information

Shore Bancshares is a financial holding company headquartered in Easton, Maryland and is the parent company of Shore United Bank, N.A. Shore Bancshares engages in trust and wealth management services through Wye Financial Partners, a division of Shore United Bank, N.A. Additional information is available at www.shorebancshares.com.

Forward-Looking Statements

This news release contains statements relating to future events or our future results that are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. We also may make forward-looking statements in other documents filed with or furnished to the Securities and Exchange Commission, and our senior management may make forward-looking statements orally to investors, analysts, representatives of the media, and others. Forward-looking statements may be identified by the use of words such as "believe," "expect," "anticipate," "plan," "estimate," "intend," "potential," "target," "goal," or words of similar meaning, or future or conditional verbs such as "could," "would," or "may." Forward-looking statements include statements of our goals, intentions, or expectations; statements regarding our business plans, prospects, growth, or operating strategies; statements regarding the quality of our loan and investment portfolios; and estimates of our risks and future costs and benefits.

Forward-looking statements are not a guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. We caution that the forward-looking statements are based largely on our expectations and information available at the time the statements are made and are subject to known and unknown risks and uncertainties that are subject to change based on factors, which in many instances are beyond our control. Actual results, performance or achievements could differ materially from those contemplated, expressed or implied by the forward-looking statements. You should bear this in mind when reading this news release and not place undue reliance on these forward-looking statements.

The factors that could cause actual results to differ materially from those expressed in such forward-looking statements include, but are not limited to, the risks identified in our Annual Report on Form 10-K for the year ended December 31, 2025, and in any subsequent filings with the Securities and Exchange Commission and the following: local, regional and global business, economic and political conditions and geopolitical events; changes in laws, rules and regulatory requirements, including capital and liquidity requirements; changes in consumer and business confidence, investor sentiment, and consumer spending and savings behavior; changes in the level of inflation; changes in monetary and fiscal policies; changes in trade policies, including the imposition of tariffs and retaliatory responses; changes in the demand for loans, deposits, and other financial services that we provide; the possibility that future credit losses may be higher than currently expected; changes in FDIC assessments; changes in the interest rate environment; changes in income tax laws and regulations; our ability to manage effectively our capital and liquidity; the ability to realize benefits and cost savings from, and limit any unexpected liabilities associated with, any business combinations; changes in credit ratings assigned to us; competitive pressures among financial services companies; technology changes instituted by us, our counterparties, or competitors; the ability to attract, develop, and retain qualified employees; change in federal government enforcement of federal laws affecting the cannabis industry; our ability to maintain the security of our financial, accounting, technology, data processing and other operational systems and facilities; our ability to effectively defend ourselves against cyber-attacks and other attempts by unauthorized parties to access our information or information of our customers or to disrupt our systems; our ability to withstand disruptions that may be caused by any failure of our operational systems or those of third parties; our ability to control expenses; the impact of changes in accounting policies, including the introduction of new accounting standards; the impact of judicial or regulatory proceedings; and the impact of natural or man-made disasters or calamities, including health emergencies, the spread of infectious diseases, epidemics or pandemics, an outbreak or escalation of hostilities or other geopolitical instabilities, the effects of climate change or extraordinary events beyond our control.

Forward-looking statements speak only as of the date on which they are made, and, except to the extent required by federal securities laws, we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.

























(1) See the Reconciliation of GAAP and Non-GAAP Measures tables.

 

Shore Bancshares, Inc.

Financial Highlights By Quarter and Year (Unaudited)



























Q3 2026 vs.



Q3 2026 vs.



Nine Months Ended September 30,

($ in thousands, except per share data)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025



Q2 2026



Q3 2025



2026



2025



2026 vs. 2025

PROFITABILITY FOR THE PERIOD









































Taxable-equivalent net interest income



$          55,218



$          53,005



$          52,644



$          50,294



$          48,501



4.2 %



13.8 %



$        160,867



$        141,723



13.5 %

Less: Taxable-equivalent adjustment



91



86



89



92



83



5.8



9.6



266



244



9.0

Net interest income



55,127



52,919



52,555



50,202



48,418



4.2



13.9



160,601



141,479



13.5

Provision for credit losses



5,268



896



85



2,827



2,992



487.9



76.1



6,249



5,548



12.6

Noninterest income



7,675



8,830



7,244



8,906



7,938



(13.1)



(3.3)



23,749



24,478



(3.0)

Noninterest expense



35,263



35,668



37,056



35,499



34,379



(1.1)



2.6



107,987



102,536



5.3

Income before income taxes



22,271



25,185



22,658



20,782



18,985



(11.6)



17.3



70,114



57,873



21.2

Income tax expense



5,500



6,320



5,570



4,895



4,637



(13.0)



18.6



17,390



14,254



22.0

NET INCOME



$          16,771



$          18,865



$          17,088



$          15,887



$          14,348



(11.1)



16.9



$          52,724



$          43,619



20.9











































Adjusted net income – non-GAAP(1)



$          18,082



$          20,344



$          18,581



$          17,416



$          15,889



(11.1) %



13.8 %



$          57,007



$          48,585



17.3 %

Pre-tax pre-provision income – non-GAAP(1)



27,539



26,081



22,743



23,609



21,977



5.6



25.3



76,363



63,421



20.4











































Return on average assets – GAAP



1.08 %



1.24 %



1.12 %



1.02 %



0.95 %



              (16) bp



                13 bp



1.15 %



0.96 %



                19 bp

Adjusted return on average assets – non-GAAP



1.16



1.34



1.22



1.11



1.05



(18)



11



1.24



1.07



17

Return on average common equity – GAAP



10.65



12.38



11.55



10.79



9.96



(173)



69



11.52



10.43



109

Return on average tangible common equity – non-GAAP(1)



13.37



15.66



14.83



14.10



13.27



(229)



10



14.60



14.09



51

Net interest spread



2.91



2.85



2.80



2.48



2.45



6



46



2.86



2.37



49

Net interest margin



3.78



3.70



3.64



3.43



3.41



8



37



3.71



3.32



39

Efficiency ratio – GAAP



56.15



57.76



61.97



60.06



61.00



(161)



(485)



58.58



61.78



(320)

Adjusted efficiency ratio – non-GAAP(1)



53.30



54.49



58.57



56.59



57.30



(119)



(400)



55.41



57.73



(232)

Noninterest income to average assets



0.49



0.58



0.48



0.57



0.52



(9)



(3)



0.52



0.54



(2)

Noninterest expense to average assets



2.26



2.35



2.43



2.27



2.27



(9)



(1)



2.35



2.26



9











































PER SHARE DATA









































Basic net income per common share



$              0.50



$              0.56



$              0.51



$              0.48



$              0.43



(10.7) %



16.3 %



$              1.58



$              1.31



20.6 %

Diluted net income per common share



0.50



0.56



0.51



0.48



0.43



(10.7)



16.3



1.58



1.31



20.6

Dividends paid per common share



0.14



0.14



0.12



0.12



0.12



—



16.7



0.40



0.36



11.1

Book value per common share at period end



18.59



18.44



18.02



17.65



17.27



0.8



7.6



18.59



17.27



7.6

Tangible book value per common share at period end

– non-GAAP(1)



15.97



15.77



15.30



14.87



14.43



1.3



10.7



15.97



14.43



10.7

Common share market value at period end



22.39



22.95



18.68



17.68



16.41



(2.4)



36.4



22.39



16.41



36.4

Common share intraday price:









































High



$            24.89



$            23.45



$            20.68



$            19.22



$            17.67



6.1 %



40.9 %



$            24.89



$            17.67



40.9 %

Low



21.91



17.91



17.25



14.93



14.96



22.3



46.5



17.25



11.47



50.4



























(1)

See the Reconciliation of GAAP and Non-GAAP Measures tables.

 

Shore Bancshares, Inc.

Financial Highlights By Quarter And Year (Unaudited) – Continued



























Q3 2026 vs.



Q3 2026 vs.



Nine Months Ended September 30,

($ in thousands, except per share data)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025



Q2 2026



Q3 2025



2026



2025



2026 vs. 2025

AVERAGE BALANCE SHEET DATA









































Loans



$    4,941,924



$    4,872,566



$    4,887,488



$    4,909,619



$    4,884,003



1.4 %



1.2 %



$     4,900,859



$     4,834,547



1.4 %

Investment securities



687,857



684,762



666,376



653,639



664,535



0.5



3.5



679,744



670,956



1.3

Earning assets



5,825,678



5,731,054



5,823,244



5,843,816



5,658,981



1.7



2.9



5,793,334



5,694,210



1.7

Assets



6,177,210



6,080,508



6,174,655



6,206,753



6,020,574



1.6



2.6



6,144,134



6,056,883



1.4

Deposits



5,416,072



5,332,544



5,438,914



5,452,082



5,280,252



1.6



2.6



5,395,759



5,331,498



1.2

FHLB advances



—



1,648



—



20,108



52,391



(100.0)



(100.0)



550



50,806



(98.9)

Subordinated debt & TRUPS



89,219



89,082



89,024



104,752



74,363



0.2



20.0



89,109



74,103



20.3

Stockholders' equity



624,644



611,320



600,212



584,209



571,247



2.2



9.3



612,148



559,301



9.4











































CREDIT QUALITY DATA









































Net charge-offs



$            4,849



$               123



$               847



$            3,619



$            1,825



3842.3 %



165.7 %



$            5,819



$            3,028



92.2 %











































Nonaccrual loans



$          68,214



$          64,818



$          64,958



$          39,960



$          24,378



5.2 %



179.8 %













Loans 90 days past due and still accruing



80



20



—



255



153



300.0



(47.7)













Other real estate owned and repossessed property



13,475



2,362



3,414



2,992



3,552



470.5



279.4













Total nonperforming assets



$          81,769



$          67,200



$          68,372



$          43,207



$          28,083



21.7



191.2













 

Shore Bancshares, Inc.

Financial Highlights By Quarter And Year (Unaudited) – Continued



























Q3 2026 vs.



Q3 2026 vs.



Nine Months Ended September 30,

($ in thousands, except per share data)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025



Q2 2026



Q3 2025



2026



2025



2026 vs 2025

CAPITAL AND CREDIT QUALITY RATIOS









































Period-end equity to assets – GAAP



9.60 %



10.02 %



9.71 %



9.42 %



9.19 %



              (42) bp



                41 bp













Period-end tangible equity to tangible assets – non-

GAAP(1)



8.36



8.69



8.37



8.06



7.80



(33)



56























































Annualized net charge-offs to average loans



0.39 %



0.01 %



0.07 %



0.29 %



0.15 %



                38 bp



                24 bp



0.16 %



0.08 %



                  8 bp











































Allowance for credit losses as a percent of:









































Period-end loans



1.21 %



1.20 %



1.21 %



1.20 %



1.22 %



                  1 bp



                (1) bp













Period-end nonaccrual loans



87.30 %



90.62 %



90.03 %



147.24 %



244.29 %



           (332) bp



      (15,699) bp













Period-end nonperforming assets



72.83 %



87.41 %



85.53 %



136.17 %



212.06 %



        (1,458) bp



      (13,923) bp























































Nonaccrual loans as a percent of total loans



1.39 %



1.33 %



1.34 %



0.82 %



0.50 %



                  6 bp



                89 bp













Nonperforming assets as a percent of total loans, other real

estate owned and repossessed property



1.66 %



1.38 %



1.41 %



0.88 %



0.57 %



                28 bp



              109 bp













Nonaccrual loans as a percent of total assets



1.06 %



1.05 %



1.05 %



0.64 %



0.39 %



                  1 bp



                67 bp













Nonperforming assets as a percent of total assets



1.27 %



1.09 %



1.10 %



0.69 %



0.45 %



                18 bp



                82 bp







































(1)

See the Reconciliation of GAAP and Non-GAAP Measures tables.

 

Shore Bancshares, Inc.

Financial Highlights By Quarter (Unaudited) – Continued



























Q3 2026 vs.



Q3 2026 vs.

($ in thousands)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025



Q2 2026



Q3 2025

Company Amounts





























Common Equity Tier 1 Capital



$  551,179



$   541,577



$   525,849



$   510,729



$     496,709



1.77 %



10.97 %

Tier 1 Capital



581,585



571,904



556,096



540,897



526,794



1.69



10.40

Total Capital



700,776



691,720



674,811



660,451



627,055



1.31



11.76

Risk-Weighted Assets



4,822,726



4,882,618



4,794,374



4,852,573



4,867,237



(1.23)



(0.91)































Company Ratios





























Common Equity Tier 1 Capital to Risk-Weighted Assets ("RWA")



11.43 %



11.09 %



10.97 %



10.52 %



10.21 %



             34 bp



           122 bp

Tier 1 Capital to RWA



12.06



11.71



11.60



11.15



10.82



35



124

Total Capital to RWA



14.53



14.17



14.08



13.61



12.88



36



165

Tier 1 Capital to AA (Leverage)



9.52



9.52



9.12



8.82



8.86



—



66































Bank Amounts





























Common Equity Tier 1 Capital



$  609,420



$   600,541



$   583,733



$   569,183



$   559,212



1.48 %



8.98 %

Tier 1 Capital



609,420



600,541



583,733



569,183



559,212



1.48



8.98

Total Capital



669,663



661,531



643,627



629,746



620,034



1.23



8.00

Risk-Weighted Assets



4,818,352



4,879,247



4,791,223



4,844,639



4,864,871



(1.25)



(0.96)































Bank Ratios





























Common Equity Tier 1 Capital to RWA



12.65 %



12.31 %



12.18 %



11.75 %



11.49 %



             34 bp



           116 bp

Tier 1 Capital to RWA



12.65



12.31



12.18



11.75



11.49



34



116

Total Capital to RWA



13.90



13.56



13.43



13.00



12.75



34



115

Tier 1 Capital to AA (Leverage)



9.99



10.00



9.58



9.30



9.41



(1)



58

 

Shore Bancshares, Inc.

Consolidated Balance Sheets



























September 30,

2026



September 30,

2026

























compared to



compared to

($ in thousands, except per share data)



September 30, 2026



June 30, 2026



March 31, 2026



December 31, 2025



September 30, 2025



June 30,

2026



September 30,

2025

ASSETS



(unaudited)



(unaudited)



(unaudited)







(unaudited)









Cash and due from banks



$                 58,235



$                 53,335



$                 44,054



$                  50,164



$                 62,289



9.2 %



(6.5) %

Interest-bearing deposits with other banks



396,816



204,335



296,768



305,402



354,224



94.2



12.0

Cash and cash equivalents



455,051



257,670



340,822



355,566



416,513



76.6



9.3

Investment securities:





























Available for sale, at fair value



380,838



287,369



264,026



220,358



181,720



32.5



109.6

Held to maturity, net of allowance for credit

losses



356,183



366,213



393,615



414,827



433,440



(2.7)



(17.8)

Equity securities, at fair value



6,031



6,218



6,195



6,186



6,113



(3.0)



(1.3)

Restricted securities, at cost



18,003



18,003



18,003



17,989



20,364



—



(11.6)

Loans held for sale, at fair value



14,865



30,827



24,034



32,540



21,500



(51.8)



(30.9)

Loans held for investment



4,902,662



4,877,749



4,848,030



4,900,302



4,882,969



0.5



0.4

Less: allowance for credit losses



(59,554)



(58,737)



(58,481)



(58,836)



(59,554)



1.4



—

Loans, net



4,843,108



4,819,012



4,789,549



4,841,466



4,823,415



0.5



0.4































Premises and equipment, net



79,048



79,580



80,137



80,168



80,812



(0.7)



(2.2)

Goodwill



63,266



63,266



63,266



63,266



63,266



—



—

Other intangible assets, net



24,026



25,767



27,742



29,722



31,722



(6.8)



(24.3)

Right-of-use assets



9,322



9,691



10,102



10,523



10,896



(3.8)



(14.4)

Cash surrender value on life insurance



107,162



107,724



106,684



105,839



105,055



(0.5)



2.0

Accrued interest receivable



20,891



20,021



20,676



18,551



20,408



4.3



2.4

Deferred income taxes



32,587



30,657



29,752



29,825



30,328



6.3



7.4

Other assets



43,979



29,413



31,460



31,992



32,927



49.5



33.6

TOTAL ASSETS



$             6,454,360



$             6,151,431



$             6,206,063



$             6,258,818



$             6,278,479



4.9



2.8

 

Shore Bancshares, Inc.

Consolidated Balance Sheets – Continued



























September 30,

2026



September 30,

2026

























compared to



compared to

($ in thousands, except per share data)



September 30, 2026



June 30, 2026



March 31, 2026



December 31, 2025



September 30, 2025



June 30,

2026



September 30,

2025

LIABILITIES



(unaudited)



(unaudited)



(unaudited)







(unaudited)









Deposits:





























Noninterest-bearing



$             1,617,258



$             1,606,809



$             1,567,425



$             1,587,953



$             1,594,212



0.7 %



1.4 %

Interest-bearing checking



1,069,480



833,602



812,847



852,585



851,963



28.3



25.5

Money market and savings



1,758,063



1,710,570



1,795,619



1,814,928



1,790,001



2.8



(1.8)

Time deposits



1,250,723



1,247,973



1,274,766



1,267,487



1,281,132



0.2



(2.4)

Brokered deposits



803



796



10,963



10,911



10,857



0.9



(92.6)

Total deposits



5,696,327



5,399,750



5,461,620



5,533,864



5,528,165



5.5



3.0

FHLB advances



—



—



—



—



50,000



—



(100.0)

Guaranteed preferred beneficial interest in

junior subordinated debentures ("TRUPS"), net



30,406



30,327



30,247



30,168



30,085



0.3



1.1

Subordinated debt, net



58,893



58,825



58,782



58,893



44,409



0.1



32.6

Total borrowings



89,299



89,152



89,029



89,061



124,494



0.2



(28.3)

Lease liabilities



9,829



10,199



10,608



11,027



11,395



(3.6)



(13.7)

Other liabilities



39,606



36,255



42,092



34,993



37,218



9.2



6.4

TOTAL LIABILITIES



5,835,061



5,535,356



5,603,349



5,668,945



5,701,272



5.4



2.3

STOCKHOLDERS' EQUITY





























Common stock, $0.01 par value per share



333



334



335



334



334



(0.3)



(0.3)

Additional paid-in capital



357,207



361,048



361,013



360,554



359,939



(1.1)



(0.8)

Retained earnings



272,851



260,782



246,636



233,578



221,693



4.6



23.1

Accumulated other comprehensive loss



(11,092)



(6,089)



(5,270)



(4,593)



(4,759)



82.2



133.1

TOTAL STOCKHOLDERS' EQUITY



619,299



616,075



602,714



589,873



577,207



0.5



7.3

TOTAL LIABILITIES AND STOCKHOLDERS'

EQUITY



$             6,454,360



$             6,151,431



$             6,206,063



$             6,258,818



$             6,278,479



4.9



2.8































Shares of common stock issued and outstanding



33,305,321



33,416,336



33,451,063



33,413,503



33,421,672



(0.3) %



(0.3) %

Book value per common share at period end



$                   18.59



$                   18.44



$                   18.02



$                    17.65



$                   17.27



0.8



7.6

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter and Year (Unaudited)



























Q3 2026 vs.



Q3 2026 vs.



Nine Months Ended September 30,

($ in thousands, except per share data)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025



Q2 2026



Q3 2025



2026



2025



% Change

INTEREST INCOME









































Interest on loans



$      72,655



$      70,456



$      70,814



$      72,092



$      70,693



3.1 %



2.8 %



$    213,925



$    207,816



2.9 %

Interest and dividends on taxable investment

securities



5,535



5,387



5,114



5,010



5,036



2.7



9.9



16,036



15,368



4.3

Interest and dividends on tax-exempt investment

securities



6



6



6



6



6



—



—



18



18



—

Interest on deposits with other banks



1,851



1,600



2,458



2,810



1,215



15.7



52.3



5,909



6,212



(4.9)

Total interest income



80,047



77,449



78,392



79,918



76,950



3.4



4.0



235,888



229,414



2.8











































INTEREST EXPENSE









































Interest on deposits



23,336



22,943



24,264



27,289



26,474



1.7



(11.9)



70,543



81,914



(13.9)

Interest on short-term borrowings



—



16



—



246



640



(100.0)



(100.0)



16



1,843



(99.1)

Interest on long-term borrowings



1,584



1,571



1,573



2,181



1,418



0.8



11.7



4,728



4,178



13.2

Total interest expense



24,920



24,530



25,837



29,716



28,532



1.6



(12.7)



75,287



87,935



(14.4)











































NET INTEREST INCOME



55,127



52,919



52,555



50,202



48,418



4.2



13.9



160,601



141,479



13.5

Provision for credit losses



5,268



896



85



2,827



2,992



487.9



76.1



6,249



5,548



12.6

NET INTEREST INCOME AFTER PROVISION

FOR CREDIT LOSSES



49,859



52,023



52,470



47,375



45,426



(4.2)



9.8



154,352



135,931



13.6











































NONINTEREST INCOME









































Service charges on deposit accounts



1,731



1,651



1,596



1,663



1,599



4.8



8.3



4,978



4,632



7.5

Trust and investment fee income



1,115



1,103



1,137



1,042



898



1.1



24.2



3,355



2,663



26.0

Mortgage banking revenue



1,156



1,554



1,450



1,181



1,278



(25.6)



(9.5)



4,160



4,897



(15.1)

Interchange credits



1,963



1,960



1,698



1,862



1,858



0.2



5.7



5,621



5,223



7.6

Other noninterest income



1,710



2,562



1,363



3,158



2,305



(33.3)



(25.8)



5,635



7,063



(20.2)

Total noninterest income



$        7,675



$        8,830



$        7,244



$        8,906



$        7,938



(13.1)



(3.3)



$      23,749



$      24,478



(3.0)

 

Shore Bancshares, Inc.

Consolidated Statements of Income By Quarter and Year (Unaudited) – Continued

























Q3 2026 vs.



Q3 2026 vs.



Nine Months Ended September 30,

($ in thousands, except per share data)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025



Q2 2026



Q3 2025



2026



2025



% Change

NONINTEREST EXPENSE









































Salaries and employee benefits



$      18,475



$      18,462



$      19,639



$      18,582



$      18,642



0.1 %



(0.9) %



$      56,576



$      52,824



7.1 %

Occupancy expense



2,366



2,495



2,567



2,461



2,406



(5.2)



(1.7)



7,428



7,416



0.2

Furniture and equipment expense



971



966



855



792



892



0.5



8.9



2,792



2,542



9.8

Software and data processing



5,801



5,335



5,140



5,197



5,155



8.7



12.5



16,276



14,665



11.0

Amortization of other intangible assets



1,741



1,975



1,980



2,000



2,039



(11.8)



(14.6)



5,696



6,589



(13.6)

Legal and professional fees



881



1,355



1,605



1,237



989



(35.0)



(10.9)



3,841



3,827



0.4

FDIC insurance premium expense



805



968



995



845



794



(16.8)



1.4



2,768



2,908



(4.8)

Marketing and advertising



376



275



311



367



315



36.7



19.4



962



953



0.9

Fraud losses



245



147



111



227



45



66.7



444.4



503



233



115.9

Other noninterest expense



3,602



3,690



3,853



3,791



3,102



(2.4)



16.1



11,145



10,579



5.4

Total noninterest expense



35,263



35,668



37,056



35,499



34,379



(1.1)



2.6



107,987



102,536



5.3











































Income before income taxes



22,271



25,185



22,658



20,782



18,985



(11.6)



17.3



70,114



57,873



21.2

Income tax expense



5,500



6,320



5,570



4,895



4,637



(13.0)



18.6



17,390



14,254



22.0

NET INCOME



$      16,771



$      18,865



$      17,088



$      15,887



$      14,348



(11.1)



16.9



$      52,724



$      43,619



20.9











































Weighted average shares outstanding – basic



33,382,278



33,451,484



33,428,444



33,426,198



33,419,291



(0.2) %



(0.1) %



33,420,566



33,381,568



0.1 %

Weighted average shares outstanding – diluted



33,417,440



33,478,698



33,447,767



33,446,103



33,435,862



(0.2) %



(0.1) %



33,444,164



33,392,298



0.2 %











































Basic net income per common share



$          0.50



$          0.56



$          0.51



$          0.48



$          0.43



(10.7) %



16.3 %



$          1.58



$          1.31



20.6 %

Diluted net income per common share



$          0.50



$          0.56



$          0.51



$          0.48



$          0.43



(10.7) %



16.3 %



$          1.58



$          1.31



20.6 %

Dividends paid per common share



$          0.14



$          0.14



$          0.12



$          0.12



$          0.12



— %



16.7 %



$          0.40



$          0.36



11.1 %

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited)







Three Months Ended





September 30, 2026



June 30, 2026



September 30, 2025

($ in thousands)



Average

Balance



Interest



Yield/Rate



Average

Balance



Interest



Yield/Rate



Average

Balance



Interest



Yield/Rate

Earning assets





































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





































Commercial real estate



$       2,618,370



$           38,804



5.88 %



$       2,586,937



$           38,169



5.92 %



$       2,615,409



$           37,917



5.75 %

Residential real estate



1,515,040



21,674



5.72



1,484,165



20,276



5.46



1,407,076



19,671



5.59

Construction



341,366



5,548



6.45



338,695



5,454



6.46



347,574



5,848



6.68

Commercial



224,741



3,253



5.74



208,349



3,041



5.85



219,002



3,370



6.10

Consumer



239,114



3,372



5.59



250,295



3,491



5.59



289,729



3,858



5.28

Credit cards



3,293



93



11.17



4,125



110



10.69



5,213



110



8.36

Total loans



4,941,924



72,744



5.85



4,872,566



70,541



5.80



4,884,003



70,774



5.76







































Investment securities





































Taxable



687,213



5,535



3.22



684,116



5,387



3.15



663,884



5,036



3.03

Tax-exempt(1)



644



8



4.97



646



7



4.33



651



8



4.92

Interest-bearing deposits



195,897



1,851



3.75



173,726



1,600



3.69



110,443



1,215



4.36

Total earning assets



5,825,678



80,138



5.47



5,731,054



77,535



5.42



5,658,981



77,033



5.41

Cash and due from banks



48,015











43,885











49,405









Other assets



362,218











364,155











370,952









Allowance for credit losses



(58,701)











(58,586)











(58,764)









Total assets



$       6,177,210











$       6,080,508











$       6,020,574









 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited) – Continued



Three Months Ended





September 30, 2026



June 30, 2026



September 30, 2025

($ in thousands)



Average

Balance



Interest



Yield/Rate



Average

Balance



Interest



Yield/Rate



Average

Balance



Interest



Yield/Rate

Interest-bearing liabilities





































Interest-bearing checking



$          792,764



$             5,056



2.53 %



$          733,877



$             4,560



2.49 %



$          689,906



$             5,157



2.97 %

Money market and savings deposits



1,738,159



8,334



1.90



1,744,356



8,079



1.86



1,714,161



9,277



2.15

Time deposits



1,245,785



9,938



3.16



1,258,086



10,288



3.28



1,277,403



11,935



3.71

Brokered deposits



798



8



4.01



4,033



16



1.59



10,891



105



3.83

Interest-bearing deposits(4)



3,777,506



23,336



2.45



3,740,352



22,943



2.46



3,692,361



26,474



2.84

FHLB advances



—



—



—



1,648



16



3.88



52,391



640



4.85

Subordinated debt and guaranteed

preferred beneficial interest in junior

subordinated debentures ("TRUPS")(4)



89,219



1,584



7.04



89,082



1,571



7.07



74,363



1,418



7.57

Total interest-bearing liabilities



3,866,725



24,920



2.56



3,831,082



24,530



2.57



3,819,115



28,532



2.96

Noninterest-bearing deposits



1,638,566











1,592,192











1,587,891









Accrued expenses and other liabilities



47,275











45,914











42,321









Stockholders' equity



624,644











611,320











571,247









Total liabilities and stockholders'

equity



$       6,177,210











$       6,080,508











$       6,020,574















































Net interest spread











2.91 %











2.85 %











2.45 %

Net interest margin











3.78











3.70











3.41

Net interest margin excluding

accretion(3)











3.50











3.45











3.22

Cost of funds











1.80











1.81











2.09

Cost of deposits











1.71











1.73











1.99

Cost of debt











7.04











7.02











6.44



























(1)

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

(2)

Average loan balances include nonaccrual loans.

(3)

Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations. There were $4.1 million, $3.8 million and $3.3 million of accretion interest on loans for the three months ended September 30, 2026, June 30, 2026 and September 30, 2025, respectively.

(4)

Interest expense on deposits and borrowings includes amortization of deposit discounts and amortization of borrowing fair value adjustments. There were zero, zero and $280 thousand of amortization of deposit discounts and $79 thousand, $79 thousand and $232 thousand of amortization of borrowing fair value adjustments for the three months ended September 30, 2026, June 30, 2026 and September 30, 2025, respectively. All deposit discounts have been fully amortized as of December 31, 2025.

 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited) – Continued







Nine Months Ended September 30,





2026



2025

($ in thousands)



Average Balance



Interest



Yield/Rate



Average Balance



Interest



Yield/Rate

Earning assets

























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

























Commercial real estate



$            2,602,270



$               116,002



5.96 %



$            2,576,893



$               110,983



5.76 %

Residential real estate



1,483,344



61,261



5.51



1,377,904



57,063



5.52

Construction



342,654



16,633



6.49



350,883



17,069



6.50

Commercial



218,223



9,590



5.88



225,322



10,719



6.36

Consumer



250,443



10,397



5.55



297,543



11,917



5.35

Credit cards



3,925



303



10.31



6,002



304



6.76

Total loans



4,900,859



214,186



5.84



4,834,547



208,055



5.75



























Investment securities

























Taxable



679,098



16,036



3.15



670,304



15,368



3.06

Tax-exempt(1)



646



23



4.80



652



23



4.75

Interest-bearing deposits



212,731



5,909



3.71



188,707



6,212



4.40

Total earning assets



5,793,334



236,154



5.45



5,694,210



229,658



5.39

Cash and due from banks



45,375











47,752









Other assets



364,101











373,398









Allowance for credit losses



(58,676)











(58,477)









Total assets



$            6,144,134











$            6,056,883









 

Shore Bancshares, Inc.

Consolidated Average Balance Sheets (Unaudited) – Continued







Nine Months Ended September 30,





2026



2025

($ in thousands)



Average Balance



Interest



Yield/Rate



Average Balance



Interest



Yield/Rate

Interest-bearing liabilities

























Interest-bearing checking



$               769,162



$                14,456



2.51 %



$               756,235



$                17,879



3.16 %

Money market and savings deposits



1,764,592



25,109



1.90



1,753,594



28,872



2.20

Time deposits



1,257,918



30,850



3.28



1,248,405



34,966



3.74

Brokered deposits



5,215



128



3.28



6,911



197



3.81

Interest-bearing deposits(4)



3,796,887



70,543



2.48



3,765,145



81,914



2.91

FHLB advances



550



16



3.82



50,806



1,843



4.85

Subordinated debt and TRUPS(4)



89,109



4,728



7.09



74,103



4,178



7.54

Total interest-bearing liabilities



3,886,546



75,287



2.59



3,890,054



87,935



3.02

Noninterest-bearing deposits



1,598,872











1,566,353









Accrued expenses and other liabilities



46,568











41,175









Stockholders' equity



612,148











559,301









Total liabilities and stockholders' equity



$            6,144,134











$            6,056,883



































Net interest spread











2.86 %











2.37 %

Net interest margin











3.71











3.32

Net interest margin excluding accretion(3)











3.43











3.10

Cost of funds











1.84











2.15

Cost of deposits











1.75











2.05

Cost of debt











7.07











6.44



























(1)

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

(2)

Average loan balances include nonaccrual loans.

(3)

Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations. There were $12.2 million and $11.3 million of accretion interest on loans for the nine months ended September 30, 2026 and 2025, respectively.

(4)

Interest expense on deposits and borrowings includes amortization of deposit discounts and amortization of borrowing fair value adjustments. There were zero and $1.0 million of amortization of deposit discounts and $238 thousand and $695 thousand of amortization of borrowing fair value adjustments for the nine months ended September 30, 2026 and 2025, respectively. All deposit discounts have been fully amortized as of December 31, 2025.

 

Shore Bancshares, Inc.

Reconciliation of GAAP and Non-GAAP Measures (Unaudited)











Nine Months Ended September 30,

($ in thousands, except per share data)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025



2026



2025

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

Net income



$       16,771



$        18,865



$        17,088



$        15,887



$        14,348



$       52,724



$        43,619

Annualized net income (A)



$       66,537



$        75,667



$        69,301



$        63,030



$        56,924



$       70,492



$        58,318































Net income



$       16,771



$        18,865



$        17,088



$        15,887



$        14,348



$       52,724



$        43,619

Add: amortization of other intangible assets, net of tax



1,311



1,479



1,493



1,529



1,541



4,283



4,966

Net income excluding amortization of other intangible assets

– non-GAAP



18,082



20,344



18,581



17,416



15,889



57,007



48,585

Annualized net income excluding amortization of other

intangible assets – non-GAAP (B)



$       71,738



$        81,600



$        75,356



$        69,096



$        63,038



$       76,218



$        64,958































Net income



$       16,771



$        18,865



$        17,088



$        15,887



$        14,348



$       52,724



$        43,619

Add: amortization of other intangible assets, net of tax



1,311



1,479



1,493



1,529



1,541



4,283



4,966

Adjusted net income – non-GAAP



18,082



20,344



18,581



17,416



15,889



57,007



48,585

Annualized adjusted net income – non-GAAP (C)



$       71,738



$        81,600



$        75,356



$        69,096



$        63,038



$       76,218



$        64,958































Net income



$       16,771



$        18,865



$        17,088



$        15,887



$        14,348



$       52,724



$        43,619

Less: income tax expense



5,500



6,320



5,570



4,895



4,637



17,390



14,254

Less: provision for credit losses



5,268



896



85



2,827



2,992



6,249



5,548

Pre-tax pre-provision income – non-GAAP



$       27,539



$        26,081



$        22,743



$        23,609



$        21,977



$       76,363



$        63,421































Return on average assets – GAAP



1.08 %



1.24 %



1.12 %



1.02 %



0.95 %



1.15 %



0.96 %

Adjusted return on average assets – non-GAAP



1.16 %



1.34 %



1.22 %



1.11 %



1.05 %



1.24 %



1.07 %































Average assets



$  6,177,210



$  6,080,508



$  6,174,655



$  6,206,753



$  6,020,574



$  6,144,134



$  6,056,883































Average stockholders' equity (D)



$     624,644



$      611,320



$      600,212



$      584,209



$      571,247



$     612,148



$      559,301

Less: average goodwill and core deposit intangible



(88,226)



(90,088)



(92,086)



(94,059)



(96,074)



(90,119)



(98,260)

Average tangible common equity (E)



$     536,418



$      521,232



$      508,126



$      490,150



$      475,173



$     522,029



$      461,041































Return on average common equity – GAAP (A)/(D)



10.65 %



12.38 %



11.55 %



10.79 %



9.96 %



11.52 %



10.43 %

Return on average tangible common equity – non-GAAP

(B)/(E)



13.37 %



15.66 %



14.83 %



14.10 %



13.27 %



14.60 %



14.09 %

 

Shore Bancshares, Inc.

Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued









Nine Months Ended September 30,

($ in thousands, except per share data)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025



2026



2025

The following reconciles efficiency ratio – GAAP and adjusted efficiency ratio – non-GAAP(2), and reconciles net interest margin – GAAP and net interest margin – non-GAAP(3):

Noninterest expense (F)



$       35,263



$        35,668



$        37,056



$        35,499



$        34,379



$       107,987



$        102,536

Less: amortization of other intangible assets



(1,741)



(1,975)



(1,980)



(2,000)



(2,039)



(5,696)



(6,589)

Adjusted noninterest expense (G)



$       33,522



$        33,693



$        35,076



$        33,499



$        32,340



$       102,291



$          95,947































Net interest income (H)



$       55,127



$        52,919



$        52,555



$        50,202



$        48,418



$       160,601



$        141,479

Add: taxable-equivalent adjustment



91



86



89



92



83



266



244

Taxable-equivalent net interest income (I)



55,218



53,005



52,644



50,294



48,501



160,867



141,723

Less: accretion interest income



(4,008)



(3,688)



(4,263)



(2,752)



(2,811)



(11,958)



(9,542)

Adjusted net interest income (J)



$       51,210



$        49,317



$        48,381



$        47,542



$        45,690



$       148,909



$        132,181































Noninterest income (K)



$         7,675



$          8,830



$          7,244



$          8,906



$          7,938



$         23,749



$          24,478

Adjusted noninterest income (L)



$         7,675



$          8,830



$          7,244



$          8,906



$          7,938



$         23,749



$          24,478































Total earning assets (M)



$  5,825,678



$  5,731,054



$  5,823,244



$  5,843,816



$  5,658,981



$    5,793,334



$     5,694,210































Efficiency ratio – GAAP (F)/(H)+(K)



56.15 %



57.76 %



61.97 %



60.06 %



61.00 %



58.58 %



61.78 %

Adjusted efficiency ratio – non-GAAP (G)/(I)+(L)



53.30 %



54.49 %



58.57 %



56.59 %



57.30 %



55.41 %



57.73 %































Net interest margin – GAAP (I)/(M)



3.78 %



3.70 %



3.64 %



3.43 %



3.41 %



3.71 %



3.32 %

Net interest margin excluding accretion – non-GAAP

(J)/(M)(3)



3.50 %



3.45 %



3.35 %



3.24 %



3.22 %



3.43 %



3.10 %

 

Shore Bancshares, Inc.

Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued

 



($ in thousands, except per share data)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025

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

Stockholders' equity (N)



$             619,299



$             616,075



$             602,714



$             589,873



$             577,207

Less: goodwill and core deposit intangible



(87,292)



(89,033)



(91,008)



(92,988)



(94,988)

Tangible common equity (O)



$             532,007



$             527,042



$             511,706



$             496,885



$             482,219























Shares of common stock outstanding (P)



33,305,321



33,416,336



33,451,063



33,413,503



33,421,672























Book value per common share – GAAP (N)/(P)



$                 18.59



$                 18.44



$                 18.02



$                 17.65



$                 17.27

Tangible book value per common share – non-GAAP (O)/(P)



$                 15.97



$                 15.77



$                 15.30



$                 14.87



$                 14.43























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

Stockholders' equity (Q)



$             619,299



$             616,075



$             602,714



$             589,873



$             577,207

Less: goodwill and core deposit intangible



(87,292)



(89,033)



(91,008)



(92,988)



(94,988)

Tangible common equity (R)



$             532,007



$             527,042



$             511,706



$             496,885



$             482,219























Assets (S)



$          6,454,360



$          6,151,431



$          6,206,063



$          6,258,818



$          6,278,479

Less: goodwill and core deposit intangible



(87,292)



(89,033)



(91,008)



(92,988)



(94,988)

Tangible assets (T)



$          6,367,068



$          6,062,398



$          6,115,055



$          6,165,830



$          6,183,491























Period-end equity to assets – GAAP (Q)/(S)



9.60 %



10.02 %



9.71 %



9.42 %



9.19 %

Period-end tangible common equity to tangible assets – non-GAAP (R)/(T)



8.36 %



8.69 %



8.37 %



8.06 %



7.80 %



























(1)

Management believes that reporting the non-GAAP measures of tangible common equity and tangible assets more closely approximates the adequacy of capital for regulatory purposes.

(2)

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

(3)

Management believes that reporting net interest margin excluding accretion more closely represents the ongoing earning power of the Company's core loan portfolio.

 

Shore Bancshares, Inc.

Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued

 



Regulatory Capital and Ratios for the Company





















($ in thousands)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025

Common equity



$         619,299



$         616,075



$         602,714



$         589,873



$         577,207

Goodwill(1)



(60,938)



(61,000)



(61,061)



(61,123)



(61,176)

Core deposit intangible(2)



(18,274)



(19,587)



(21,074)



(22,566)



(24,041)

DTAs that arise from net operating loss and tax credit carryforwards



—



—



—



(48)



(40)

Accumulated other comprehensive loss



11,092



6,089



5,270



4,593



4,759

Common Equity Tier 1 Capital



551,179



541,577



525,849



510,729



496,709

TRUPS



30,406



30,327



30,247



30,168



30,085

Tier 1 Capital



581,585



571,904



556,096



540,897



526,794

Allowable reserve for credit losses and other Tier 2 adjustments



60,298



60,991



59,933



60,661



60,852

Subordinated debt



58,893



58,825



58,782



58,893



39,409

Total Capital



$         700,776



$         691,720



$         674,811



$         660,451



$         627,055























Risk-Weighted Assets ("RWA")



$      4,822,726



$      4,882,618



$      4,794,374



$      4,852,573



$      4,867,237

Average Assets ("AA")



6,107,556



6,007,717



6,098,196



6,129,306



5,942,911























Common Equity Tier 1 Capital to RWA



11.43 %



11.09 %



10.97 %



10.52 %



10.21 %

Tier 1 Capital to RWA



12.06



11.71



11.60



11.15



10.82

Total Capital to RWA



14.53



14.17



14.08



13.61



12.88

Tier 1 Capital to AA (Leverage)



9.52



9.52



9.12



8.82



8.86

 

Shore Bancshares, Inc.

Reconciliation of GAAP and Non-GAAP Measures (Unaudited) – Continued

 



Regulatory Capital and Ratios for the Bank





















($ in thousands)



Q3 2026



Q2 2026



Q1 2026



Q4 2025



Q3 2025

Common equity



$         677,540



$         675,039



$         660,598



$         648,279



$         639,670

Goodwill(1)



(60,938)



(61,000)



(61,061)



(61,123)



(61,176)

Core deposit intangible(2)



(18,274)



(19,587)



(21,074)



(22,566)



(24,041)

Accumulated other comprehensive loss



11,092



6,089



5,270



4,593



4,759

Common Equity Tier 1 Capital



609,420



600,541



583,733



569,183



559,212

Tier 1 Capital



609,420



600,541



583,733



569,183



559,212

Allowable reserve for credit losses and other Tier 2 adjustments



60,243



60,990



59,894



60,563



60,822

Total Capital



$         669,663



$         661,531



$         643,627



$         629,746



$         620,034























Risk-Weighted Assets ("RWA")



$      4,818,352



$      4,879,247



$      4,791,223



$      4,844,639



$      4,864,871

Average Assets ("AA")



6,102,777



6,002,596



6,093,905



6,122,775



5,939,890



























(1)

Goodwill is net of deferred tax liability.

(2)

Core deposit intangible is net of deferred tax liability.

 

Shore Bancshares, Inc.

Summary of Loan Portfolio (Unaudited)

 

Portfolio loans are summarized by loan type as follows:



($ in thousands)



September 30,

2026



% of Total

Loans



June 30,

2026



% of Total

Loans



March 31,

2026



% of Total

Loans



December 31,

2025



% of Total

Loans



September 30,

2025



% of Total

Loans

Commercial real estate



$   2,581,473



52.66 %



$   2,603,014



53.37 %



$   2,599,815



53.62 %



$   2,643,996



53.95 %



$   2,642,601



54.12 %

Residential real estate



1,498,469



30.56



1,470,401



30.15



1,425,733



29.41



1,414,964



28.88



1,383,348



28.33

Construction



352,073



7.18



337,779



6.92



342,835



7.07



344,903



7.04



352,116



7.21

Commercial



236,276



4.82



220,712



4.52



220,833



4.56



226,006



4.61



221,598



4.54

Consumer



231,703



4.73



241,751



4.96



254,478



5.25



265,912



5.43



278,242



5.70

Credit cards



2,668



0.05



4,092



0.08



4,336



0.09



4,521



0.09



5,064



0.10

Total loans



4,902,662



100.00 %



4,877,749



100.00 %



4,848,030



100.00 %



4,900,302



100.00 %



4,882,969



100.00 %

Less: allowance for

credit losses



(59,554)







(58,737)







(58,481)







(58,836)







(59,554)





Total loans, net



$   4,843,108







$   4,819,012







$   4,789,549







$   4,841,466







$   4,823,415





 

Shore Bancshares, Inc.

Classified Assets and Nonperforming Assets (Unaudited)

 

Classified assets and nonperforming assets are summarized as follows:





($ in thousands)



September 30, 2026



June 30, 2026



March 31, 2026



December 31, 2025



September 30, 2025























Substandard



$                 90,301



$                  84,285



$                  82,337



$                  57,366



$                  48,470

Total classified loans



90,301



84,285



82,337



57,366



48,470

Special mention loans



54,648



72,957



97,771



73,401



70,997

Total classified and special mention loans



$               144,949



$                157,242



$                180,108



$                130,767



$                119,467























Classified loans



$                 90,301



$                  84,285



$                  82,337



$                  57,366



$                  48,470

Other real estate owned



10,781



—



69



113



120

Repossessed assets



2,694



2,362



3,345



2,879



3,432

Total classified assets



$               103,776



$                  86,647



$                  85,751



$                  60,358



$                  52,022























Nonaccrual loans



$                 68,214



$                  64,818



$                  64,958



$                  39,960



$                  24,378

Loans 90 days or more past due and still accruing



80



20



—



255



153

Other real estate owned



10,781



—



69



113



120

Repossessed assets



2,694



2,362



3,345



2,879



3,432

Total nonperforming assets



$                 81,769



$                  67,200



$                  68,372



$                  43,207



$                  28,083

Accruing borrowers experiencing financial difficulty loans

("BEFD")



107



140



5,263



5,311



6,704

Total nonperforming assets and BEFD modifications



$                 81,876



$                  67,340



$                  73,635



$                  48,518



$                  34,787























Total assets



$            6,454,360



$            6,151,431



$            6,206,063



$            6,258,818



$            6,278,479























Classified assets to total assets



1.61 %



1.41 %



1.38 %



0.96 %



0.83 %

Nonperforming assets to total assets



1.27 %



1.09 %



1.10 %



0.69 %



0.45 %

 

Cision
View original content to download multimedia:https://www.prnewswire.com/news-releases/shore-bancshares-inc-reports-2026-third-quarter-results-302917345.html

SOURCE Shore Bancshares, Inc.

Mentioned In This Article

Latest News