GlobeNewswire Inc | Oct 27, 2021 08:30AM EDT

October 27, 2021

PHILADELPHIA, Oct. 27, 2021 (GLOBE NEWSWIRE) -- Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the period ended September 30, 2021.

Q3-2021 Financial Highlights

-- Net income for the nine-month period ended September 30, 2021 increased to $19.1 million, or $0.25 per diluted share, compared to net income of $1.0 million, or $0.02 per diluted share, for the nine month period ended September 30, 2020. -- Net income for the quarter ended September 30, 2021 increased to $6.1 million, or $0.08 per diluted share, compared to a net loss of $1.0 million, or $(0.02) per diluted share, for the quarter ended September 30, 2020. -- The improvement in earnings was driven by the strong growth in revenue while our focus on cost control initiatives continues to limit expense growth. In addition, earnings during 2020 were impacted by a one-time goodwill impairment charge that did not recur in 2021. During the first nine months of 2021 total revenue increased 30% and non-interest expense, excluding the goodwill impairment charge, increased by 9% compared to the first nine months of 2020. -- Total deposits increased by $1.1 billion, or 27%, to $5.0 billion as of September 30, 2021 compared to $3.9 billion as of September 30, 2020. New stores opened since the beginning of the Power of Red is Back expansion campaign are currently growing deposits at an average rate of $42 million per year, while the average deposit growth for all stores over the last twelve months was approximately $33 million per store. -- We have achieved this significant growth in deposits while driving down the overall cost of funds for the Bank. The cost of funds decreased to 0.36% during the third quarter of 2021 compared to 0.59% in the third quarter of 2020. -- Excluding the impact of PPP loans, total loans grew $296 million, or 15%, to $2.3 billion as of September 30, 2021 compared to $2.0 billion at September 30, 2020. -- Asset quality remains strong as the ratio of non-performing assets to total assets declined to 0.25% as of September 30, 2021. No loan customers were deferring loan payments at the end of the third quarter. All customers that were granted deferrals to assist during the height of the COVID pandemic have resumed contractual payments.

Vernon W. Hill, II, Chairman of Republic First Bancorp said:

The Power of Red is Back expansion strategy continues to build momentum and deliver strong results across all fronts at Republic. Earnings have improved significantly over the last twelve months. Deposits continue to grow at rates far above industry standards and loan growth remains robust despite the challenges experienced by most financial institutions across the country as we move forward from the economic impact of the COVID-19 pandemic.

As we grow, we remain laser focused on our commitment to deliver the best experience across every channel that our customers have access to.in-store, online, mobile, or by phone. This approach creates FANS throughout our footprint who join our brand, remain loyal and refer their friends which is driving tremendous organic growth quarter after quarter.

Financial Summary for the Period Ended September 30, 2021

The changes in the balance sheet as of September 30, 2021 were impacted by the effect of the PPP loan program. A portion of the increase in cash balances, outstanding loans, and outside borrowings will be short-term in nature and will change as the borrowers that received PPP loans submit applications for forgiveness to the SBA. A summary of the balance sheet presented with and without the impact of the PPP loan program for the period ended September 30, 2021 can be found in the following table:

($ in millions) Actual Actual Actual YOY Growth 09/30/21 06/30/21 09/30/20 ($) (%)Assets $ 5,406 $ 5,377 $ 4,959 $ 447 9 %Assets (excluding 5,157 4,997 4,275 882 21 %PPP)*Loans 2,497 2,521 2,629 (132 ) (5 %)Loans (excluding PPP) 2,258 2,141 1,962 296 15 %*Deposits 4,972 4,560 3,906 1,066 27 %PPPLF Borrowings - 388 646 (646 ) (100 %)

*Note: See disclosure related to non-GAAP financial measures at the end of this release.

A summary of the income statement for the period ended September 30, 2021 can be found in the following table:

($ inmillions, Three Months Ended Nine Months Endedexceptper share 09/30/ 09/30/20 Change 09/30/21 09/30/ Changedata) 21 20Total $ 38.8 $ 33.0 18 % $ 118.8 $ 91.1 30 %RevenueNon-InterestExpense(excl 29.8 28.6 4 % 89.6 82.5 9 %GoodwillImp)Goodwill - 5.0 (100 %) - 5.0 (100 %)ImpairmentIncome (Loss) 8.1 (1.5 ) 640 % 25.2 0.8 3,050 %Before TaxNet Income 6.1 ) 710 % 19.1 1.0 1,810 %(Loss) (1.0Earnings(Loss) per $ 0.08 $ (0.02 ) 500 % $ 0.25 $ 0.02 1,150 %share(diluted)

Additional Financial Highlights

-- Total assets increased by $447 million, or 9%, to $5.4 billion as of September 30, 2021 compared to $5.0 billion as of September 30, 2020. Excluding the short-term impact of the PPP loan program total assets increased by $882 million, or 21%, year over year. -- The net interest margin increased by 18 basis points to 2.71% for the nine months ended September 30, 2021 compared to 2.53% for the nine months ended September 30, 2020. This increase was primarily driven by a decline in the cost of funds during the first nine months of 2021. -- The cost of funds declined to 0.36% for the three-month period ended September 30, 2021 compared to 0.59% for the three month period ended September 30, 2020. This decrease was driven by the lower cost of deposits which has occurred while deposit balances have grown by more than $1.0 billion year over year. -- We have thirty-two convenient store locations open today. We are currently building a new store location in Ocean City, NJ which we expect to open during the fourth quarter of 2021. -- Our residential mortgage division, Oak Mortgage, is serving the home financing needs of customers throughout its footprint. The Oak Mortgage team originated more than $713 million in mortgage loans over the last twelve months which continues to be near record highs for the Oak Mortgage Team. -- Total Risk-Based Capital ratio was 12.53% and Tier I Leverage Ratio was 6.50% at September 30, 2021. -- Book value per common share increased to $4.67 as of September 30, 2021 compared to $4.33 as of September 30, 2020.

Income Statement

The major components of the income statement are as follows (dollars in thousands, except per share data):

Three Months Ended 09/30/21 06/30/21 % 09/30/20 % Change ChangeNet Interest $ 31,442 $ 30,639 3 % $ 22,930 37 %IncomeNon-interest 7,317 7,680 (5 %) 10,031 (27 %)IncomeTotalRevenue 38,759 38,319 1 % 32,961 18 %Provisionfor Loan 900 - 100 % 850 6 %LossesNon-interest 29,775 30,518 (2 %) 28,569 4 %ExpenseIncome(Loss)Before 8,084 7,801 4 % 3,542 128 %GoodwillImpairmentGoodwill - - - % 5,011 (100 %)ImpairmentIncome(Loss) 8,084 7,801 4 % (1,469 ) 650 %Before TaxesProvision(Benefit) 1,988 1,867 6 % (503 ) 495 %for TaxesNet Income 6,096 5,934 3 % (966 ) 731 %(Loss)Preferred Stock 875 875 0 % - 100 %DividendNet Income(Loss)Attributable 5,221 5,059 3 % (966 ) 640 %to CommonShareholdersEarnings(Loss) per $ 0.08 $ 0.08 0 % $ (0.02 ) 500 %share

Net income increased to $6.1 million, or $0.08 per share, for the three-month period ended September 30, 2021, compared to a net loss of $1.0 million, or $(0.02) per share, for the three-month period ended September 30, 2020.

We continue to demonstrate progress with operating leverage which drives improved earnings. Total revenue increased by 18% while non-interest expense excluding goodwill impairment increased by 4% during the third quarter of 2021 compared to the third quarter of 2020. Earnings during the prior year were impacted by a goodwill impairment charge in the amount of $5.0 million which did not recur in 2021.

Net interest income increased to $31.4 million during the third quarter of 2021 compared to $22.9 million during the third quarter of 2020. The increase in interest income is attributable to the growth in interest-earning assets over the last twelve months driven by the Power of Red is Back expansion strategy. We also continue to amortize the fees associated with the origination of PPP loans which is reported as interest income and is recognized over the life of the loans. Approximately $9 million in origination fees related to the PPP loan program have been deferred as of September 30, 2021 and will be recognized over the remaining life of the loans in future periods.

The net interest margin for the three-month period ended September 30, 2021 increased by 19 basis points to 2.54% compared to 2.35% for the three month period ended September 30, 2020. The net interest margin declined by 10 basis points on a linked quarter basis primarily as a result of higher cash balances held during the third quarter of 2021.

Non-interest income declined to $7.3 million during the quarter ended September 30, 2021, compared to $10.0 million during the quarter ended September 30, 2020. The decrease is primarily attributable to the decrease in mortgage banking income year over year as a result of a decline in residential mortgage loan originations driven by lower refinancing activity in the current year.

Excluding the goodwill impairment charge in 2020, non-interest expense increased by 4%, to $29.8 million during the quarter ended September 30, 2021, compared to $28.6 million during the quarter ended September 30, 2020. The year over year growth was spread across all expense categories driven by the overall growth of the Bank.

A dividend on the outstanding shares of preferred stock in the amount of $0.9 million was declared and paid during the third quarter of 2021. The preferred stock was initially issued in August 2020 and pays a dividend at an annual rate of 7.00%.

Nine Months Ended 09/30/21 09/30/20 % ChangeNet Interest Income $ 93,513 $ 66,111 41 %Non-interest Income 25,272 25,000 1 %Total Revenue 118,785 91,111 30 %Provision for Loan Losses 3,900 2,800 39 %Non-interest Expense 89,640 82,505 9 %Income (Loss) Before 25,245 5,806 335 %Goodwill ImpairmentGoodwill Impairment - 5,011 (100 %)Income Before Taxes 25,245 795 3,075 %Provision (Benefit) for 6,147 (158 ) 3,991 %TaxesNet Income 19,098 953 1,904 %Preferred Stock Dividend 2,625 100 % -Net Income Attributable to 16,473 953 1,629 %Common ShareholdersEarnings per share $ 0.25 $ 0.02 1,150 %

Net income increased to $19.1 million, or $0.25 per share, for the nine-month period ended September 30, 2021, compared to net income of $1.0 million, or $0.02 per share, for the nine-month period ended September 30, 2020. Similar to the results for the three-month period ended September 30, 2021, improved operating leverage also drove better earnings during the nine-month period ended September 30, 2021. Total revenue increased by 30% while non-interest expense excluding the goodwill impairment charge increased by 9%, during the first nine months of 2021 compared to the first nine months of 2020.

Net interest income increased to $93.5 million during the nine-month period ended September 30, 2021 compared to $66.1 million during the nine month period ended September 30, 2020. The increase in interest income is attributable to the growth in interest-earning assets over the last twelve months driven by the Power of Red is Back expansion strategy. We also continue to amortize the fees associated with the origination of PPP loans which is reported as interest income and is recognized over the life of the loans. The net interest margin for the nine-month period ended September 30, 2021 increased by 18 basis points to 2.71% compared to 2.53% for the nine month period ended September 30, 2020. The improvement in the margin was primarily a result of a decline in the cost of funds to 0.42% during 2021 compared to 0.69% during 2020.

Non-interest income increased by $0.3 million, or 1%, to $25.3 million for the nine-month period ended September 30, 2021, compared to $25.0 million for the nine-month period ended September 30, 2020. Growth in service fees and gains on the sale of SBA loans were offset by decreases in mortgage banking income, gains on the sale of investment securities and other non-interest income.

Excluding goodwill impairment, non-interest expense increased by 9%, to $89.6 million during the nine months ended September 30, 2021, compared to $82.5 million during the nine months ended September 30, 2020. The year over year growth was spread across all expense categories driven by the overall growth of the Bank.

Deposits

Deposits by type of account are as follows (dollars in thousands):



% % Change ChangeDescription 09/30/21 09/30/20 06/30/21 Demand $ 1,346,353 $ 1,049,169 28 % $ 1,258,162 %noninterest-bearing 7Demand 2,162,324 1,618,342 % 1,945,833 %interest-bearing 34 11Money market and 1,265,926 1,034,799 % 1,168,516 8 %savings 22Certificates of 197,478 203,296 %) 187,357 %deposit (3 5Total deposits $ 4,972,081 $ 3,905,606 % $ 4,559,868 % 27 9

Deposits increased by $1.1 billion, or 27%, to $5.0 billion at September 30, 2021 compared to $3.9 billion at September 30, 2020. This increase can be attributed to our strategy to expand the reach of our banking model which focuses on enhancing the total customer experience including in-store, on-line and mobile banking options. High levels of customer service and convenience across all delivery channels drives the gathering of low-cost, core deposits. We recognized strong growth in demand deposit balances, including an increase in non-interest bearing demand deposits of 28%, year over year as a result of the successful execution of our strategy. The increase in demand deposits over the last twelve months is also a result of our participation in the PPP loan program. Many of the PPP loans originated were for small businesses that were previously not customers of Republic Bank. Many of these small businesses have chosen to move their primary banking relationship to Republic as a result of the outstanding level of service and cooperation they experienced during the PPP loan process. Commercial deposits were 45% of total deposits as of September 30, 2021.

Lending

Loans by type are as follows (dollars in thousands):

Description 09/30/21 09/30/20 % 06/30/21 % Growth Growth Commercial and $ 250,650 $ 228,145 10 % $ 212,003 18 %industrialOwner occupied real 496,301 427,026 16 % 478,547 4 %estateCommercial real 775,168 676,460 15 % 736,293 5 %estateConstruction and 153,132 164,671 (7 %) 160,945 (5 %)land developmentResidential mortgage 496,963 365,279 36 % 459,712 8 %Consumer and other 85,680 99,975 (13 %) 93,125 (7 %)Sub-total (excl PPP 2,257,894 1,961,556 15 % 2,140,625 5 %Loans)Paycheck protection 239,120 667,842 (64 %) 380,798 (37 %)programTotalLoans $ 2,497,014 $ 2,629,398 (5 %) $ 2,521,423 (1 %)

Gross loans decreased by $132 million, or 5%, at September 30, 2021 compared to September 30, 2020. Loans originated through the PPP loan program continue to be repaid or forgiven by the SBA which offsets the growth experienced in other categories in the portfolio. Excluding the impact of the PPP loans, gross loans increased by $296 million, or 15%, to $2.3 billion at September 30, 2021 compared to $2.0 billion at September 30, 2020. We continue to see results from the continued success with our relationship banking model which has driven a steady flow in quality loan demand. We experienced strongest growth in the owner-occupied real estate, commercial real estate and residential mortgage categories over the last twelve months.

Asset Quality

The Companys asset quality ratios are highlighted below:

Three Months Ended 09/30/21 06/30/21 09/30/20 Non-performing assets / capital and reserves 4 % 4 % 4 %Non-performing assets / total assets 0.25 % 0.26 % 0.27 %Quarterly net loan charge-offs / average loans* 0.00 % 0.00 % 0.01 %Allowance for loan losses / gross loans* 0.77 % 0.75 % 0.45 %Allowance for loan losses / non-performing loans 133 % 123 % 95 %

*Note: PPP loans excluded when calculating % of total loan balances. See disclosure related to non-GAAP financial measures at the end of this release.

The percentage of non-performing assets to total assets decreased to 0.25% at September 30, 2021, compared to 0.27% at September 30, 2020. The allowance for loan losses as a percentage of total loans excluding PPP loans increased to 0.77% as of September 30, 2021 compared to 0.45% as of September 30, 2020. The allowance for loan losses as a percentage of non-performing loans increased to 133% at September 30, 2021 compared to 95% at September 30, 2020 as a result of the increase the allowance for loan losses over the last 12 months.

Capital

The Companys capital ratios at September 30, 2021 were as follows:

Actual Actual Regulatory Guidelines 09/30/21 09/30/21 ?Well Capitalized? Bancorp Bank Leverage Ratio 6.50% 6.24% 5.00%Common Equity Ratio 9.81% 11.45% 6.50%Tier 1 Risk Based Capital 11.92% 11.45% 8.00%Total Risk Based Capital 12.53% 12.07% 10.00%Tangible Common Equity 5.09% 5.94% n/a

Total shareholders equity increased to $324 million at September 30, 2021 compared to $303 million at September 30, 2020. The increase was primarily due to growth in retained earnings driven by net income over the last twelve months. Book value per common share increased to $4.67 at September 30, 2021 compared to $4.33 per share at September 30, 2020.

Non-GAAP Financial Measures

In addition to evaluating the Companys financial results of operations in accordance with accounting principles generally accepted in the U.S. (GAAP), management periodically supplements its evaluation with an analysis of certain non-GAAP financial measures that are intended to provide the reader with additional perspectives on operating results, financial conditions, and performance trends, while facilitating comparisons with the performance of other financial institutions. Non-GAAP financial measures are not a substitute for GAAP measures, rather, they should be read and used in conjunction with the Companys GAAP financial information.

The Company believes that disclosing non-GAAP financial measures is both useful internally and is expected by our investors and analysts in order to better understand the overall performance of the Company. Other companies may calculate and define their non-GAAP financial measures and supplemental data differently.

Analyst and Investor Call

An analyst and investor call will be held on the following date and time:

Date: October 27, 2021Time: 11:00am (EDT)From the U.S. dial: (800) 774-6070 [US Toll Free] or (630) 691-2753 [US Toll]Participant Pin: 9216 154# An operator will assist you in joining the call.

About Republic First Bancorp, Inc.

Republic First Bancorp, Inc. is the holding company for Republic First Bank which does business under the name Republic Bank. Republic Bank is a full-service, state-chartered commercial bank, whose deposits are insured up to the applicable limits by the Federal Deposit Insurance Corporation (FDIC). The Bank provides diversified financial products through its thirty-two stores located in Greater Philadelphia, Southern New Jersey, and New York City. Republic Bank stores are open 7 days a week, 361 days a year, with extended lobby and drive-thru hours providing customers with some of the most convenient hours compared to any bank in its market. The Bank offers free checking, free coin counting, ATM/Debit cards issued on the spot and access to more than 55,000 surcharge free ATMs worldwide via the Allpoint Network. The Bank also offers a wide range of residential mortgage products through its mortgage division which does business under the name of Oak Mortgage Company. For more information about Republic Bank, visit www.myrepublicbank.com.

Forward Looking Statements

The Company may from time to time make written or oral forward-looking statements, including statements contained in this release and in the Company's filings with the Securities and Exchange Commission. The forward-looking statements contained herein, are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements. For example, risks and uncertainties can arise with changes in: general economic conditions, including turmoil in the financial markets and related efforts of government agencies to stabilize the financial system; the adequacy of our allowance for loan losses and our methodology for determining such allowance; adverse changes in our loan portfolio and credit risk-related losses and expenses; concentrations within our loan portfolio, including our exposure to commercial real estate loans, and to our primary service area; changes in interest rates; business conditions in the financial services industry, including competitive pressure among financial services companies, new service and product offerings by competitors, price pressures and similar items; deposit flows; loan demand; the regulatory environment, including evolving banking industry standards, changes in legislation or regulation; impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act; our securities portfolio and the valuation of our securities; accounting principles, policies and guidelines as well as estimates and assumptions used in the preparation of our financial statements; rapidly changing technology; litigation liabilities, including costs, expenses, settlements and judgments; the effects of health emergencies, including the spread of infectious diseases and pandemics; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services. You should carefully review the risk factors described in the Form 10-K for the year ended December 31, 2020 and other documents the Company files from time to time with the Securities and Exchange Commission. The words would be, could be, should be, probability, risk, target, objective, may, will, estimate, project, believe, intend, anticipate, plan, seek, expect and similar expressions or variations on such expressions are intended to identify forward-looking statements. All such statements are made in good faith by the Company pursuant to the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company, except as may be required by applicable law or regulations.

Source:Republic First Bancorp, Inc.

Contact:Frank A. Cavallaro, CFO(215) 735-4422

Republic First Bancorp, Inc.Consolidated Balance Sheets(Unaudited) September 30, June 30, September 30,(dollars in thousands, 2021 2021 2020 except per share amounts) ASSETS Cash and due from $ 15,560 $ 16,371 $ 43,689 banks Interest-bearing deposits and federal 368,408 750,328 874,472 funds sold Total cash and cash 383,968 766,699 918,161 equivalents Securities - 889,725 773,977 440,655 Available for sale Securities - Held 1,377,253 1,057,842 688,939 to maturity Restricted stock 3,510 3,510 3,789 Total investment 2,270,488 1,835,329 1,133,383 securities Loans held for 16,991 14,408 42,549 sale Loans receivable 2,497,014 2,521,423 2,629,398 Allowance for loan (17,218 ) (16,110 ) (11,851 ) losses Net loans 2,479,796 2,505,313 2,617,547 Premises and 125,301 123,675 124,034 equipment Other real estate 532 852 1,113 owned Other assets 128,502 131,162 121,969 Total Assets $ 5,405,578 $ 5,377,438 $ 4,958,756 LIABILITIES Non-interest $ 1,346,353 $ 1,258,162 $ 1,049,169 bearing deposits Interest bearing 3,625,728 3,301,706 2,856,437 deposits Total 4,972,081 4,559,868 3,905,606 deposits Short-term - 387,509 646,267 borrowings Subordinated 11,276 11,274 11,270 debt Other 98,708 98,346 92,675 liabilities Total 5,082,065 5,056,997 4,655,818 Liabilities SHAREHOLDERS' EQUITY Preferred stock 20 20 20 Common stock 594 594 594 Additional paid-in 324,023 323,442 321,915 capital Retained earnings 8,388 3,167 (11,263 ) (accumulated deficit) Treasury stock (3,725 ) (3,725 ) (3,725 ) at cost Stock held by deferred (183 ) (183 ) (183 ) compensation plan Accumulated other (5,604 ) (2,874 ) (4,420 ) comprehensive loss Total Shareholders' 323,513 320,441 302,938 Equity Total Liabilities and $ 5,405,578 $ 5,377,438 $ 4,958,756 Shareholders' Equity

Republic First Bancorp, Inc.Consolidated Statements of Operations(Unaudited) Three Months Ended Nine Months Ended September June 30, September September September 30, 30, 30, 30,(in thousands, except 2021 2021 2020 2021 2020per share amounts) INTEREST INCOME Interest and fees $ 27,380 $ 28,460 $ 24,683 $ 85,743 $ 67,593 on loans Interest and dividends on 8,217 6,830 3,778 21,515 15,671 investment securities Interest on other interest earning 181 64 99 294 438 assets Total interest 35,778 35,354 28,560 107,552 83,702 income INTEREST EXPENSE Interest on 4,283 4,641 5,553 13,839 17,298 deposits Interest on 53 74 77 200 293 borrowed funds Total interest 4,336 4,715 5,630 14,039 17,591 expense Net interest 31,442 30,639 22,930 93,513 66,111 income Provision for 900 - 850 3,900 2,800 loan losses Net interest income after provision for 30,542 30,639 22,080 89,613 63,311 loan losses NON-INTEREST INCOME Service fees on 3,283 3,260 2,134 10,503 6,166 deposit accounts Mortgage banking 2,397 2,908 4,962 9,869 10,809 income Gain on sale of 641 633 649 2,035 1,567 SBA loans Gain on sale of investment - 2 279 2 2,760 securities Other non-interest 996 877 2,007 2,863 3,698 income Total non-interest 7,317 7,680 10,031 25,272 25,000 income NON-INTEREST EXPENSE Salaries and 14,639 14,855 14,596 44,216 41,154 employee benefits Occupancy and 5,689 5,846 5,524 17,606 16,375 equipment Legal and 1,074 1,048 940 3,147 2,879 professional fees Foreclosed 120 492 80 710 437 real estate Regulatory assessments and 904 881 625 2,511 1,930 related fees Goodwill - - 5,011 - 5,011 impairment Other operating 7,349 7,396 6,804 21,450 19,730 expenses Total non-interest 29,775 30,518 33,580 89,640 87,516 expense Income (loss)beforeprovision 8,084 7,801 (1,469 ) 25,245 795 (benefit) forincometaxes Provision (benefit) 1,988 1,867 (503 ) 6,147 (158 )for income taxes Net income (loss) 6,096 5,934 (966 ) 19,098 953 Preferred stock 875 875 - 2,625 - dividends Net income (loss)attributable to common $ 5,221 $ 5,059 $ (966 ) $ 16,473 $ 953 shareholders Net Income (Loss) per Common Share Basic $ 0.09 $ 0.09 $ (0.02 ) $ 0.28 $ 0.02 Diluted $ 0.08 $ 0.08 $ (0.02 ) $ 0.25 $ 0.02 Average Common Shares Outstanding Basic 58,895 58,875 58,853 58,877 58,851 Diluted 75,876 76,164 64,432 75,946 60,751

Republic First Bancorp, Inc.Average Balances and Net Interest Income (unaudited) For the three months ended For the three months ended For the three months ended(dollars in September 30, 2021 June 30, 2021 September 30, 2020thousands) Interest Interest Interest Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ Balance Expense Rate Balance Expense Rate Balance Expense RateInterest-earning assets: Federal funds sold and otherinterest-earning $ 480,166 $ 181 0.15 % $ 306,222 $ 64 0.08 % $ 383,632 $ 99 0.10 %assetsInvestment 1,948,532 8,240 1.69 % 1,688,807 6,830 1.62 % 908,166 3,784 1.67 %securitiesLoans receivable 2,495,611 27,493 4.37 % 2,658,540 28,460 4.29 % 2,617,981 24,829 3.77 %Total interest-earning 4,924,309 35,914 2.89 % 4,653,569 35,354 3.05 % 3,909,779 28,712 2.92 %assets Other assets 248,095 262,404 269,071 Total assets $ 5,172,404 $ 4,915,973 $ 4,178,850 Interest-bearing liabilities: Demand non $ 1,301,102 $ 1,230,690 $ 1,043,116 interest-bearingDemand 2,022,477 3,165 0.62 % 1,963,848 3,283 0.67 % 1,541,837 3,056 0.79 %interest-bearingMoney market & 1,219,009 837 0.27 % 1,098,340 932 0.34 % 980,979 1,613 0.65 %savingsTime deposits 193,816 281 0.58 % 187,093 425 0.91 % 217,554 884 1.62 %Total deposits 4,736,404 4,283 0.36 % 4,479,971 4,640 0.42 % 3,783,486 5,553 0.58 % Total interest-bearing 3,435,302 4,283 0.49 % 3,249,281 4,641 0.57 % 2,740,370 5,553 0.81 %deposits Other borrowings 11,276 53 1.86 % 21,104 74 1.41 % 32,343 77 0.95 % . Totalinterest-bearing 3,446,578 4,336 0.50 % 3,270,385 4,715 0.58 % 2,772,713 5,630 0.81 %liabilitiesTotal deposits and other borrowings 4,747,680 4,336 0.36 % 4,501,075 4,715 0.42 % 3,815,829 5,630 0.59 % Non interest-bearing 100,773 100,272 88,773 liabilitiesShareholders' equity 323,951 314,626 274,248 Total liabilities andshareholders' equity $ 5,172,404 $ 4,915,973 $ 4,178,850 Net interest income $ 31,578 $ 30,639 $ 23,082 Net interest spread 2.39 % 2.47 % 2.11 % Net interest margin 2.54 % 2.64 % 2.35 % Note: The above tables are presented on a tax equivalent basis.

Republic First Bancorp, Inc.Average Balances and Net Interest Income(unaudited) For the nine months ended For the nine months ended(dollars in September 30, 2021 September 30, 2020thousands) Interest Interest Average Income/ Yield/ Average Income/ Yield/ Balance Expense Rate Balance Expense RateInterest-earning assets: Federal funds sold and otherinterest-earning $ 332,590 $ 294 0.12 % $ 221,698 $ 438 0.26 %assetsSecurities 1,691,294 21,579 1.70 % 1,032,289 15,687 2.03 %Loans receivable 2,609,622 86,086 4.41 % 2,255,283 68,032 4.03 %Total interest-earning 4,633,506 107,959 3.12 % 3,509,270 84,157 3.20 %assets Other assets 262,383 265,484 Total assets $ 4,895,889 $ 3,774,754 Interest-bearing liabilities: Demand non $ 1,207,065 $ 891,385 interest-bearingDemand 1,945,074 9,706 0.67 % 1,426,181 9,333 0.87 %interest-bearingMoney market & 1,110,962 2,888 0.35 % 864,517 4,827 0.75 %savingsTime deposits 188,613 1,245 0.88 % 217,526 3,138 1.93 %Total deposits 4,451,714 13,839 0.42 % 3,399,609 17,298 0.68 % Total interest-bearing 3,244,649 13,839 0.57 % 2,508,224 17,298 0.92 %deposits Other borrowings 26,019 200 1.03 % 29,932 293 1.31 % Total interest-bearing 3,270,668 14,039 0.57 % 2,538,156 17,591 0.93 %liabilitiesTotal deposits and other borrowings 4,477,733 14,039 0.42 % 3,429,541 17,591 0.69 % Non interest-bearing 101,678 85,841 liabilitiesShareholders' equity 316,478 259,372 Total liabilities andshareholders' equity $ 4,895,889 $ 3,774,754 Net interest income $ 93,920 $ 66,566 Net interest spread 2.55 % 2.27 % Net interest margin 2.71 % 2.53 % Note: The above tables are presented on a tax equivalent basis.

Republic First Bancorp, Inc.Summary of Allowance for Loan Losses and Other Related Data(unaudited) Year Three months ended ended Nine months ended September 30, June 30, September 30, Dec 31 September 30, September 30,(dollars in 2021 2021 2020 2020 2021 2020 thousands) Balance atbeginning of $ 16,110 $ 16,091 $ 11,040 $ 9,266 $ 12,975 $ 9,266 period Provisioncharged to 900 - 850 4,200 3,900 2,800 operatingexpense 17,010 16,091 11,890 13,466 16,875 12,066 Recoveries onloans charged-off:Commercial 60 43 10 51 250 41 Consumer 149 49 3 13 201 10 Total 209 92 13 64 451 51 recoveries Loans charged-off:Commercial 1 (61 ) (50 ) (448 ) (60 ) (199 )Consumer (2 ) (12 ) (2 ) (107 ) (48 ) (67 ) Total (1 ) (73 ) (52 ) (555 ) (108 ) (266 )charged-off Net(charge-offs) 208 19 (39 ) (491 ) 343 (215 )recoveries Balance at end $ 17,218 $ 16,110 $ 11,851 $ 12,975 $ 17,218 $ 11,851 of period Net (charge-offs)recoveries as a percentage ofaverageloans (0.03 %) (0.00 %) 0.01 % 0.02 % (0.02 %) 0.01 %outstanding Allowance forloan losses as a percentageofperiod-end 0.69 % 0.64 % 0.45 % 0.49 % 0.69 % 0.45 %loans

Republic First Bancorp, Inc.Summary of Non-Performing Loans and Assets(unaudited) September 30, June 30, March 31, December 31, September 30,(dollars in 2021 2021 2021 2020 2020 thousands) Non-accrual loans:Commercial $ 10,040 $ 10,069 $ 10,628 $ 10,232 $ 10,641 real estateConsumer 2,892 1,982 2,562 2,014 1,808 and otherTotalnon-accrual 12,932 12,051 13,190 12,246 12,449 loans Loans past due 90 days or moreand still 13 996 - 612 - accruing Totalnon-performing 12,945 13,047 13,190 12,858 12,449 loans Other real 532 852 1,188 1,188 1,113 estate owned Totalnon-performing $ 13,477 $ 13,899 $ 14,378 $ 14,046 $ 13,562 assets Non-performingloans to total 0.52 % 0.52 % 0.49 % 0.49 % 0.47 %loans Non-performingassets to total 0.25 % 0.26 % 0.27 % 0.28 % 0.27 %assets Non-performing 133.01 % 123.48 % 121.99 % 100.91 % 95.20 %loan coverage Allowance for loan losses as a percentageof totalperiod-end 0.69 % 0.64 % 0.59 % 0.49 % 0.45 %loans Non-performingassets / capital plusallowance 3.96 % 4.13 % 4.44 % 4.37 % 4.31 %for loan losses