---

U. S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C. 20549



---

FORM 10-QSB



---



|x | QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------

FOR THE QUARTERLY PERIOD ENDED: June 30, 2006

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | -----------------------------------------------------------------------------------------

COMMISSION FILE NUMBER: 33-94288



---

THE FIRST BANCSHARES, INC.

(EXACT
NAME OF SMALL BUSINESS ISSUER AS SPECIFIED IN ITS CHARTER)



---



|                                                   |  |                                     
|-------------------------------------------------- |  | ------------------------------------
|MISSISSIPPI                                        |  | 64-0862173                          
|(STATE OF INCORPORATION)                           |  | (I.R.S. EMPLOYER IDENTIFICATION NO.)
|                                                   | 
|6480 U.S. HIGHWAY 98 WEST HATTIESBURG, MISSISSIPPI |  | 39404-5549                          
|(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)           |  | (ZIP CODE)                          

(601) 268-8998

(ISSUERS TELEPHONE NUMBER, INCLUDING AREA CODE)

NONE

(FORMER NAME, ADDRESS AND FISCAL YEAR, IF CHANGED SINCE LAST REPORT)



---

INDICATE BY CHECK MARK WHETHER THE ISSUER:
(1) HAS FILED ALL REPORTS REQUIRED TO BE FILED BY SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND
(2) HAS BEEN SUBJECT TO SUCH FILING REQUIREMENTS FOR THE PAST 90 DAYS.    YES  x    NO ̈

ON JUNE 30, 2006, 2,379,630 SHARES OF THE ISSUERS COMMON STOCK, PAR VALUE $1.00
PER SHARE, WERE OUTSTANDING.

TRANSITIONAL SMALL BUSINESS DISCLOSURE FORMAT (CHECK ONE):    YES ̈NO  x

INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS A SHELL COMPANY (AS DEFINED IN RULE 12B-2 OF THE EXCHANGE ACT):    YES ̈NO  x



---



---

PART I - FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

THE FIRST BANCSHARES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS



|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ------- | - | ----------------- | - | ------- | -
|($ amounts in thousands)                                                                                                               |  | (Unaudited)June 30,2006 |         |   | December 31, 2005 |  
|ASSETS                                                                                                                                 |  |                         |         |   |                   |   |         |  
|                                                                                                                                       |  |                        
|Cash and due from banks                                                                                                                |  | $                       | 13,510  |   |                   | $ | 12,144  |  
|Interest-bearing deposits with banks                                                                                                   |  |                         | 240     |   |                   |   | 959     |  
|Federal funds sold                                                                                                                     |  |                         | 365     |   |                   |   | 15,785  |  
|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|Total cash and cash equivalents                                                                                                        |  |                         | 14,115  |   |                   |   | 28,888  |  
|                                                                                                                                       |  |                        
|Securities held-to-maturity, at amortized cost                                                                                         |  |                         | 14      |   |                   |   | 14      |  
|Securities available-for-sale, at fair value                                                                                           |  |                         | 56,392  |   |                   |   | 48,543  |  
|Other securities                                                                                                                       |  |                         | 2,348   |   |                   |   | 2,103   |  
|Loans held for sale                                                                                                                    |  |                         | 5,587   |   |                   |   | 3,319   |  
|Loans                                                                                                                                  |  |                         | 235,065 |   |                   |   | 196,991 |  
|Allowance for loan losses                                                                                                              |  |                         | (2,623  | ) |                   |   | (2,367  | )
|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|LOANS, NET                                                                                                                             |  |                         | 232,442 |   |                   |   | 194,624 |  
|                                                                                                                                       |  |                        
|Premises and equipment                                                                                                                 |  |                         | 8,538   |   |                   |   | 8,331   |  
|Interest receivable                                                                                                                    |  |                         | 2,026   |   |                   |   | 1,715   |  
|Cash surrender value                                                                                                                   |  |                         | 5,150   |   |                   |   | 5,054   |  
|Other assets                                                                                                                           |  |                         | 2,617   |   |                   |   | 1,799   |  
|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|                                                                                                                                       |  | $                       | 329,229 |   |                   | $ | 294,390 |  
|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                   |  |                         |         |   |                   |   |         |  
|                                                                                                                                       |  |                        
|Liabilities:                                                                                                                           |  |                         |         |   |                   |   |         |  
|Deposits:                                                                                                                              |  |                         |         |   |                   |   |         |  
|Noninterest-bearing                                                                                                                    |  | $                       | 55,142  |   |                   | $ | 49,585  |  
|Time, $100,000 or more                                                                                                                 |  |                         | 58,880  |   |                   |   | 49,876  |  
|Interest-bearing                                                                                                                       |  |                         | 154,615 |   |                   |   | 142,488 |  
|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|TOTAL DEPOSITS                                                                                                                         |  |                         | 268,637 |   |                   |   | 241,949 |  
|                                                                                                                                       |  |                        
|Interest payable                                                                                                                       |  |                         | 665     |   |                   |   | 452     |  
|Borrowed funds                                                                                                                         |  |                         | 28,831  |   |                   |   | 25,465  |  
|Subordinated debentures                                                                                                                |  |                         | 11,217  |   |                   |   | 7,217   |  
|Other liabilities                                                                                                                      |  |                         | 420     |   |                   |   | 829     |  
|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|TOTAL LIABILITIES                                                                                                                      |  |                         | 309,770 |   |                   |   | 275,912 |  
|                                                                                                                                       |  |                        
|SHAREHOLDERS EQUITY:                                                                                                                  |  |                         |         |   |                   |   |         |  
|Common stock, $1 par value. Authorized 10,000,000 shares; 2,406,124 issued at June 30, 2006 and 1,213,844 issued at December 31,
2005. |  |                         | 2,406   |   |                   |   | 1,214   |  
|Preferred stock, par value $1 per share, 10,000,000 shares authorized; no shares issued or outstanding                                 |  |                         |        |   |                   |   |        |  
|Treasury stock, at cost, 26,494 shares at June 30, 2006 and December 31, 2005                                                          |  |                         | (464    | ) |                   |   | (464    | )
|Additional paid-in capital                                                                                                             |  |                         | 12,067  |   |                   |   | 13,221  |  
|Retained earnings                                                                                                                      |  |                         | 6,063   |   |                   |   | 4,695   |  
|Accumulated other comprehensive income (loss)                                                                                          |  |                         | (613    | ) |                   |   | (188    | )
|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|TOTAL SHAREHOLDERS EQUITY                                                                                                             |  |                         | 19,459  |   |                   |   | 18,478  |  
|                                                                                                                                       |  |                         |         |   |                   |   |         |  
|                                                                                                                                       |  | $                       | 329,229 |   |                   | $ | 294,390 |  
|                                                                                                                                       |  |                         |         |   |                   |   |         |  



---

THE FIRST BANCSHARES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME





|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|--------------------------------------------------- |  | --------------------------------------- | ----- | ------------------------------------ | - | ----- |  | ---- | ------ |  | - | -----
|                                                    |  | (Unaudited) Three Months Ended June
30, |       | (Unaudited) Six Months EndedJune 30,
|($ amounts in thousands except earnings per share)  |  | 2006                                    |       | 2005                                 |   | 2006  |  | 2005
|INTEREST INCOME:                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|Loans, including fees                               |  | $                                       | 4,720 |                                      | $ | 3,429 |  | $    | 8,761  |  | $ | 6,449
|Securities:                                         |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|Taxable                                             |  |                                         | 674   |                                      |   | 217   |  |      | 1,278  |  |   | 421  
|Tax exempt                                          |  |                                         | 48    |                                      |   | 46    |  |      | 98     |  |   | 88   
|Federal funds sold                                  |  |                                         | 106   |                                      |   | 26    |  |      | 255    |  |   | 62   
|Other                                               |  |                                         |      |                                      |   |      |  |      |       |  |   |     
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|TOTAL INTEREST INCOME                               |  |                                         | 5,548 |                                      |   | 3,718 |  |      | 10,392 |  |   | 7,020
|                                                    |  |                                         |       |                                     
|INTEREST EXPENSE:                                   |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|Deposits                                            |  |                                         | 1,399 |                                      |   | 914   |  |      | 2,811  |  |   | 1,628
|Other borrowings                                    |  |                                         | 615   |                                      |   | 360   |  |      | 1,005  |  |   | 719  
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|TOTAL INTEREST EXPENSE                              |  |                                         | 2,014 |                                      |   | 1,274 |  |      | 3,816  |  |   | 2,347
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|NET INTEREST INCOME                                 |  |                                         | 3,534 |                                      |   | 2,444 |  |      | 6,576  |  |   | 4,673
|PROVISION FOR LOAN LOSSES                           |  |                                         | 209   |                                      |   | 233   |  |      | 294    |  |   | 437  
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |  |                                         | 3,325 |                                      |   | 2,211 |  |      | 6,282  |  |   | 4,236
|                                                    |  |                                         |       |                                     
|NONINTEREST INCOME:                                 |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|Service charges on deposit accounts                 |  |                                         | 320   |                                      |   | 351   |  |      | 592    |  |   | 669  
|                                                    |  |                                         |       |                                     
|Other service charges, commissions and fees         |  |                                         | 132   |                                      |   | 82    |  |      | 307    |  |   | 223  
|Gain on sale of properties                          |  |                                         | 224   |                                      |   |      |  |      | 224    |  |   |     
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|TOTAL NONINTEREST INCOME                            |  |                                         | 676   |                                      |   | 433   |  |      | 1,123  |  |   | 892  
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|NONINTEREST EXPENSES:                               |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|Salaries and employee benefits                      |  |                                         | 1,553 |                                      |   | 1,144 |  |      | 2,938  |  |   | 2,298
|Occupancy and equipment expense                     |  |                                         | 308   |                                      |   | 232   |  |      | 622    |  |   | 508  
|Other operating expenses                            |  |                                         | 801   |                                      |   | 524   |  |      | 1,409  |  |   | 1,031
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|TOTAL NONINTEREST EXPENSES                          |  |                                         | 2,662 |                                      |   | 1,900 |  |      | 4,969  |  |   | 3,837
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|INCOME BEFORE INCOME TAXES                          |  |                                         | 1,339 |                                      |   | 744   |  |      | 2,436  |  |   | 1,291
|                                                    |  |                                         |       |                                     
|INCOME TAXES                                        |  |                                         | 351   |                                      |   | 250   |  |      | 688    |  |   | 432  
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|NET INCOME                                          |  | $                                       | 988   |                                      | $ | 494   |  | $    | 1,748  |  | $ | 859  
|                                                    |  |                                         |       |                                      |   |       |  |      |        |  |   |      
|EARNINGS PER SHARE - BASIC                          |  | $                                       | .42   |                                      | $ | .21   |  | $    | .74    |  | $ | .37  
|EARNINGS PER SHARE - ASSUMING DILUTION              |  | $                                       | .39   |                                      | $ | .20   |  | $    | .69    |  | $ | .35  
|DIVIDENDS PER SHARE                                 |  | $                                       |      |                                      | $ |      |  | $    | .16    |  | $ | .10  



---

THE FIRST BANCSHARES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY



|                                                                                  |  |              |  |                 |        |   |                   |   |       |                                      |  |   |                |   |  |       |      |   |  |   |        |  
|--------------------------------------------------------------------------------- |  | ------------ |  | --------------- | ------ | - | ----------------- | - | ----- | ------------------------------------ |  | - | -------------- | - |  | ----- | ---- | - |  | - | ------ | -
|                                                                                  |  | Common Stock |  | Paid-in Capital |        |   | Retained Earnings |   |       | AccumulatedOtherComprehensive Income |  |   | Treasury Stock |   |  | Total |     
|Balance, January 1, 2005                                                          |  | 1,195        |  | $               | 12,986 |   |                   | $ | 3,019 |                                      |  | $ | 4              |   |  | $     | (464 | ) |  | $ | 16,740 |  
|Net earnings                                                                      |  |             |  |                 |       |   |                   |   | 859   |                                      |  |   |               |   |  |       |     |   |  |   | 859    |  
|Net change in unrealized gain (loss) on available-for-sale securities, net of tax |  |             |  |                 |       |   |                   |   |      |                                      |  |   | (46            | ) |  |       |     |   |  |   | (46    | )
|Exercise of stock options                                                         |  | 17           |  |                 | 211    |   |                   |   |      |                                      |  |   |               |   |  |       |     |   |  |   | 228    |  
|Cash dividend declared, $.20 per share                                            |  |             |  |                 |       |   |                   |   | (234  | )                                    |  |   |               |   |  |       |     |   |  |   | (234   | )
|                                                                                  |  |              |  |                 |        |   |                   |   |       |                                      |  |   |                |   |  |       |      |   |  |   |        |  
|Balance, June 30, 2005                                                            |  | 1,212        |  | $               | 13,197 |   |                   | $ | 3,644 |                                      |  | $ | (42            | ) |  | $     | (464 | ) |  | $ | 17,547 |  
|                                                                                  |  |              |  |                 |        |   |                   |   |       |                                      |  |   |                |   |  |       |      |   |  |   |        |  
|Balance, January 1, 2006                                                          |  | 1,214        |  | $               | 13,221 |   |                   | $ | 4,695 |                                      |  | $ | (188           | ) |  | $     | (464 | ) |  | $ | 18,478 |  
|Net earnings                                                                      |  |             |  |                 |       |   |                   |   | 1,748 |                                      |  |   |               |   |  |       |     |   |  |   | 1,748  |  
|2 for 1 stock split                                                               |  | 1,188        |  |                 | (1,188 | ) |                   |   |      |                                      |  |   |               |   |  |       |     |   |  |   |       |  
|Net change in unrealized gain (loss) on available-for-sale securities, net of tax |  |             |  |                 |       |   |                   |   |      |                                      |  |   | (425           | ) |  |       |     |   |  |   | (425   | )
|2005 options granted                                                              |  |             |  |                 | 4      |   |                   |   |      |                                      |  |   |               |   |  |       |     |   |  |   | 4      |  
|Exercise of stock Options                                                         |  | 4            |  |                 | 30     |   |                   |   |      |                                      |  |   |               |   |  |       |     |   |  |   | 34     |  
|Cash dividend declared, $.32 per share                                            |  |             |  |                 |       |   |                   |   | (380  | )                                    |  |   |               |   |  |       |     |   |  |   | (380   | )
|                                                                                  |  |              |  |                 |        |   |                   |   |       |                                      |  |   |                |   |  |       |      |   |  |   |        |  
|Balance, June 30, 2006                                                            |  | 2,406        |  | $               | 12,067 |   |                   | $ | 6,063 |                                      |  | $ | (613           | ) |  | $     | (464 | ) |  | $ | 19,459 |  
|                                                                                  |  |              |  |                 |        |   |                   |   |       |                                      |  |   |                |   |  |       |      |   |  |   |        |  

The accompanying notes are an integral part of these statements.



---

THE FIRST BANCSHARES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                  |  |                                      |         |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------------------ | ------- | - | ---- | - | ------- | -
|                                                                                  |  | (Unaudited) Six Months EndedJune 30, |        
|($ Amounts in Thousands)                                                          |  | 2006                                 |         |   | 2005 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |                                      |         |   |      |   |         |  
|NET INCOME                                                                        |  | $                                    | 1,748   |   |      | $ | 859     |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                      |         |   |      |   |         |  
|Depreciation and amortization                                                     |  |                                      | 280     |   |      |   | 285     |  
|Provision for loan losses                                                         |  |                                      | 294     |   |      |   | 437     |  
|Changes in:                                                                       |  |                                      |         |   |      |   |         |  
|Interest receivable                                                               |  |                                      | (311    | ) |      |   | (290    | )
|Loans held-for-sale                                                               |  |                                      | (2,268  | ) |      |   | (1,600  | )
|Cash surrender value                                                              |  |                                      | (96     | ) |      |   | (38     | )
|Interest payable                                                                  |  |                                      | 213     |   |      |   | 129     |  
|Other, net                                                                        |  |                                      | (1,227  | ) |      |   | (74     | )
|                                                                                  |  |                                      |         |   |      |   |         |  
|NET CASH USED BY OPERATING ACTIVITIES                                             |  |                                      | (1,367  | ) |      |   | (292    | )
|                                                                                  |  |                                      |         |   |      |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |                                      |         |   |      |   |         |  
|Maturities and calls of securities available for sale                             |  |                                      | 15,741  |   |      |   | 3,716   |  
|Maturities and calls of securities held-to-maturity                               |  |                                      |        |   |      |   |        |  
|Purchases of securities available-for-sale                                        |  |                                      | (24,260 | ) |      |   | (3,732  | )
|Net increase in loans                                                             |  |                                      | (38,112 | ) |      |   | (32,591 | )
|Purchases of premises and equipment                                               |  |                                      | (487    | ) |      |   | (75     | )
|                                                                                  |  |                                      |         |   |      |   |         |  
|NET CASH USED BY INVESTING ACTIVITIES                                             |  |                                      | (47,118 | ) |      |   | (32,682 | )
|                                                                                  |  |                                      |         |   |      |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |                                      |         |   |      |   |         |  
|Increase in deposits                                                              |  |                                      | 26,688  |   |      |   | 39,715  |  
|Net increase (decrease) in borrowed funds                                         |  |                                      | 3,366   |   |      |   | (5,343  | )
|Issuance of common stock                                                          |  |                                      | 38      |   |      |   | 228     |  
|Dividends paid on common stock                                                    |  |                                      | (380    | ) |      |   | (234    | )
|Issuance of Trust Preferred Securities                                            |  |                                      | 4,000   |   |      |   |        |  
|                                                                                  |  |                                      |         |   |      |   |         |  
|NET CASH PROVIDED BY FINANCING ACTIVITIES                                         |  |                                      | 33,712  |   |      |   | 34,366  |  
|                                                                                  |  |                                      |         |   |      |   |         |  
|NET INCREASE (DECREASE) IN CASH                                                   |  |                                      | (14,773 | ) |      |   | 1,392   |  
|                                                                                  |  |                                     
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                  |  |                                      | 28,888  |   |      |   | 7,146   |  
|                                                                                  |  |                                      |         |   |      |   |         |  
|CASH AND CASH EQUIVALENTS AT END OF PERIOD                                        |  | $                                    | 14,115  |   |      | $ | 8,538   |  
|                                                                                  |  |                                      |         |   |      |   |         |  
|CASH PAYMENTS FOR INTEREST                                                        |  | $                                    | 3,603   |   |      | $ | 2,057   |  
|CASH PAYMENTS FOR INCOME TAXES                                                    |  |                                      | 1,558   |   |      |   | 727     |  



---

THE FIRST BANCSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE A  BASIS OF
PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles
for interim financial statements and with the instructions to Form 10-QSB and Item 310(b) of Regulation S-B of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results
for the six months ended June 30, 2006, are not necessarily indicative of the results that may be expected for the year ended December 31, 2006. For further information, please refer to the consolidated financial statements and footnotes
thereto included in the Companys Form 10-KSB for the year ended December 31, 2005.

NOTE B  SUMMARY OF
ORGANIZATION

The First Bancshares, Inc., Hattiesburg, Mississippi (the Company), was incorporated June 23, 1995, under the laws of the
State of Mississippi for the purpose of operating as a bank holding company with respect to a then proposed de novo bank, The First National Bank of South Mississippi, Hattiesburg, Mississippi (the Hattiesburg Bank). The Hattiesburg Bank
opened for business on August 5, 1996, with a total capitalization of $5.2 million.

On August 10, 1998, the Company filed a registration
statement on Form SB-2 relating to the issuance of up to 533,333 shares of Common Stock in connection with the formation of the First National Bank of the Pine Belt (Laurel Bank). The offering was closed on December 31, 1998, with 428,843
shares subscribed with an aggregate purchase price of $6.4 million. On January 19, 1999, the Laurel Bank received approval from its banking regulator to begin banking operations, and the Company used $5 million of the net proceeds to purchase
100% of the capital stock of the Laurel Bank. Simultaneously, the 428,843 shares subscribed to in the offering were issued.

In January, 2004, the two
banks merged to become The First, a National Banking Association (The First). The banks were merged to take advantage of operating efficiencies and marketing opportunities. The First engages in general commercial banking business,
emphasizing in its marketing the Banks local management and ownership. The First offers a full range of banking services designed to meet the basic financial needs of its customers. These services include checking accounts, NOW accounts, money
market deposit accounts, savings accounts, certificates of deposit, and individual retirement accounts. The First also offers short- to medium-term commercial, mortgage, and personal loans.

At June 30, 2006, the Company had approximately $329.2 million in consolidated assets, $240.7 million in consolidated loans, $268.6 million in consolidated
deposits, and $19.5 million in consolidated shareholders equity. For the six months ended June 30, 2006, the Company reported a consolidated net income of $1.75 million.

In the first quarter of 2005 and 2006, the Company declared and paid dividends of $.10 and $.16 per common share, respectively.



---

NOTE C  EARNINGS PER COMMON SHARE

Basic per share data is calculated based on the weighted-average number of common shares outstanding during the reporting period. Diluted per share data includes any
dilution from potential common stock outstanding, such as exercise of stock options.



|                           |  |                                          |           |                     |           |               |   |    
|-------------------------- |  | ---------------------------------------- | --------- | ------------------- | --------- | ------------- | - | ---
|                           |  | For the Three Months Ended June 30, 2006
|                           |  | Net Income(Numerator)                    |           | Shares(Denominator) |           | Per ShareData
|Basic per share            |  | $                                        | 988,000   |                     | 2,376,915 |               |   | .42
|                           |  |                                          |           |                     |           |               |   |    
|                           |  |                                          |          
|Effect of dilutive shares: |  |                                          |           |                     |           |               |   |    
|Stock options              |  |                                          |          |                     | 158,579   |               |   |    
|                           |  |                                          |           |                     |           |               |   |    
|Diluted per share          |  | $                                        | 988,000   |                     | 2,535,494 |               | $ | .39
|                           |  |                                          |           |                     |           |               |   |    
|                           | 
|                           |  | For the Six Months Ended June 30, 2006  
|                           |  | Net Income(Numerator)                    |           | Shares(Denominator) |           | Per ShareData
|Basic per share            |  | $                                        | 1,748,000 |                     | 2,377,802 |               | $ | .74
|                           |  |                                          |           |                     |           |               |   |    
|                           |  |                                          |          
|Effect of dilutive shares: |  |                                          |           |                     |           |               |   |    
|Stock options              |  |                                          |          |                     | 158,579   |               |   |    
|                           |  |                                          |           |                     |           |               |   |    
|Diluted per share          |  | $                                        | 1,748,000 |                     | 2,536,381 |               | $ | .69
|                           |  |                                          |           |                     |           |               |   |    
|                           | 
|                           |  | For the Three Months Ended June 30, 2005
|                           |  | Net Income(Numerator)                    |           | Shares(Denominator) |           | Per ShareData
|Basic per share            |  | $                                        | 494,000   |                     | 1,174,533 |               | $ | .42
|                           |  |                                          |           |                     |           |               |   |    
|                           |  |                                          |          
|Effect of dilutive shares: |  |                                          |           |                     |           |               |   |    
|Stock options              |  |                                          |          |                     | 58,367    |               |   |    
|                           |  |                                          |           |                     |           |               |   |    
|Diluted per share          |  | $                                        | 494,000   |                     | 1,232,900 |               | $ | .39
|                           |  |                                          |           |                     |           |               |   |    
|                           | 
|                           |  | For the Six Months Ended June 30, 2005  
|                           |  | Net Income(Numerator)                    |           | Shares(Denominator) |           | Per ShareData
|Basic per share            |  | $                                        | 859,000   |                     | 1,178,373 |               | $ | .73
|                           |  |                                          |           |                     |           |               |   |    
|                           |  |                                          |          
|Effect of dilutive shares: |  |                                          |           |                     |           |               |   |    
|Stock options              |  |                                          |          |                     | 58,367    |               |   |    
|                           |  |                                          |           |                     |           |               |   |    
|Diluted per share          |  | $                                        | 859,000   |                     | 1,236,740 |               | $ | .69
|                           |  |                                          |           |                     |           |               |   |    



---

NOTE D - STOCK-BASED COMPENSATION

Prior to January 1, 2006, the Companys stock option plans were accounted for under the recognition and measurement provisions of APB Opinion No. 25
(Opinion 25), Accounting for Stock Issued to Employees, and related Interpretations, as permitted by FASB Statement No. 123, Accounting for Stock-Based Compensation (as amended by SFAS No. 148, Accounting for Stock-Based Compensation
Transition and Disclosure) (collectively SFAS 123). No stock-based employee compensation cost was recognized in the Companys consolidated statements of earnings through December 31, 2005, as all options granted under the plans had an
exercise price equal to the market value of the underlying common stock on the date of grant. Effective January 1, 2006, the Company adopted the fair value recognition provisions of FASB Statement No. 123(R), Share-Based Payment (SFAS
123R), using the modified-prospective-transition method. Under that transition method, compensation cost recognized in 2006 includes: (a) compensation cost for all share-based payments granted prior to, but not yet vested as of January 1,
2006, based on the grant fair value calculated in accordance with the original provisions of SFAS 123, and (b) compensation cost for all share-based payments granted subsequent to December 31, 2005, based on the grant-date fair value
estimated in accordance with the provisions of SFAS 123(R). As of December 31, 2005, only 7,930 stock options were not fully vested and no stock options were granted during the three months ended June 30, 2006 or the six months ended
June 30, 2006.

As a result of adopting SFAS 123(R) on January 1, 2006, the Companys earnings before income taxes for the three-months
ended June 30, 2006 and the six months ended June 30, 2006, are not materially different than if it had continued to be accounted for as share-based compensation under Opinion 25. As of June 30, 2006, the Company had 7,930 stock
options not fully vested and there was $9,216 of total unrecognized compensation cost related to these non-vested options.

The following table illustrates
the effect on net earnings and earnings per share if the Company had applied the fair value recognition provisions of SFAS 123 to options granted under the Companys stock option plan for the three months ended June 30, 2005 and the six
months ended June 30, 2005. For purposes of this pro forma disclosure, the value of the options is estimated using the Black-Scholes option-pricing model and is being amortized to expense over the options vesting periods (in thousands,
except per share data).



|                                                                                                                                            |  |                               |     |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- | --- | -
|($ amounts in thousands except for per share data)                                                                                          |  | Quarter EndedJune 30, 2005    |    
|Net income, as reported                                                                                                                     |  | $                             | 494 |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                               |    |  
|                                                                                                                                            |  |                               |     |  
|Pro forma net income                                                                                                                        |  | $                             | 494 |  
|                                                                                                                                            |  |                               |     |  
|Earnings per share:                                                                                                                         |  |                               |     |  
|Basic - as reported                                                                                                                         |  | $                             | .21 |  
|Basic - pro forma                                                                                                                           |  |                               | .21 |  
|                                                                                                                                            | 
|Diluted - as reported                                                                                                                       |  |                               | .20 |  
|Diluted - pro forma                                                                                                                         |  |                               | .20 |  
|                                                                                                                                            | 
|                                                                                                                                            |  | Six Months EndedJune 30, 2005 |    
|Net income, as reported                                                                                                                     |  | $                             | 859 |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                               | (1  | )
|                                                                                                                                            |  |                               |     |  
|Pro forma net income                                                                                                                        |  | $                             | 858 |  
|                                                                                                                                            |  |                               |     |  
|Earnings per share:                                                                                                                         |  |                               |     |  
|Basic - as reported                                                                                                                         |  | $                             | .37 |  
|Basic - pro forma                                                                                                                           |  |                               | .37 |  
|                                                                                                                                            | 
|Diluted - as reported                                                                                                                       |  |                               | .35 |  
|Diluted - pro forma                                                                                                                         |  |                               | .35 |  



---

NOTE E - COMPREHENSIVE INCOME

The following table discloses Comprehensive Income for the periods reported in the Consolidated Statements of Income:



|                                                                                |  |                           |       |   |      |   |     |  
|------------------------------------------------------------------------------- |  | ------------------------- | ----- | - | ---- | - | --- | -
|                                                                                |  | Quarter EndedJune 30,     |      
|(In thousands)                                                                  |  | 2006                      |       |   | 2005 |  
|Net Income                                                                      |  | $                         | 988   |   |      | $ | 494 |  
|                                                                                |  |                          
|Other Comprehensive Income (loss) net of tax:                                   |  |                           |       |   |      |   |     |  
|Unrealized holding gains (losses) on securities during the period, net of taxes |  |                           | (317  | ) |      |   | 71  |  
|                                                                                |  |                           |       |   |      |   |     |  
|Comprehensive Income                                                            |  | $                         | 671   |   |      | $ | 565 |  
|                                                                                |  |                           |       |   |      |   |     |  
|Accumulated Comprehensive Loss                                                  |  | $                         | (613  | ) |      | $ | (42 | )
|                                                                                |  |                           |       |   |      |   |     |  
|                                                                                | 
|                                                                                |  | Six Months Ended June 30, |      
|                                                                                |  | 2006                      |       |   | 2005 |  
|Net Income                                                                      |  | $                         | 1,748 |   |      | $ | 859 |  
|                                                                                |  |                          
|Other Comprehensive Loss net of tax:                                            |  |                           |       |   |      |   |     |  
|Unrealized holding losses on securities during the period, net of taxes         |  |                           | (425  | ) |      |   | (46 | )
|                                                                                |  |                           |       |   |      |   |     |  
|Comprehensive Income                                                            |  | $                         | 1,323 |   |      | $ | 813 |  
|                                                                                |  |                           |       |   |      |   |     |  
|Accumulated Comprehensive Loss                                                  |  | $                         | (613  | ) |      | $ | (42 | )
|                                                                                |  |                           |       |   |      |   |     |  



---

ITEM NO. 2 MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FINANCIAL CONDITION

The following
discussion contains forward-looking statements relating to, without limitation, future economic performance, plans and objectives of management for future operations, and projections of revenues and other financial items that are based
on the beliefs of the Companys management, as well as assumptions made by and information currently available to the Companys management. The words expect, estimate, anticipate, and
believe, as well as similar expressions, are intended to identify forward-looking statements. The Companys actual results may differ materially from the results discussed in the forward-looking statements, and the Companys
operating performance each quarter is subject to various risks and uncertainties that are discussed in detail in the Companys filings with the Securities and Exchange Commission, including the Risk Factors section in the
Companys Registration Statement on Form SB-2 (Registration Number 333-61081) as filed with and declared effective by the Securities and Exchange Commission.

The First represents the primary asset of the Company. The First reported total assets of $327.8 million at June 30, 2006, compared to $292.8 million at December 31, 2005. Loans increased $40.3 million, or 20.1%, during the first
six months of 2006. Deposits at June 30, 2006, totaled $269.6 million compared to $243.8 million at December 31, 2005. For the six month period ended June 30, 2006, The First reported net income of $1.77 million compared to $998
thousand for the six months ended June 30, 2005.

NONPERFORMING ASSETS AND RISK ELEMENTS. Diversification within the loan portfolio is an important
means of reducing inherent lending risks. At June 30, 2006, The First had no concentrations of ten percent or more of total loans in any single industry nor any geographical area outside their immediate market areas.

At June 30, 2006, The First had loans past due as follows:



|                                            |  |                  |      
|------------------------------------------- |  | ---------------- | -----
|                                            |  | ($ In Thousands)
|Past due 30 through 89 days                 |  | $                | 2,270
|Past due 90 days or more and still accruing |  |                  | 296  

The accrual of interest is discontinued on loans which become ninety days past due (principal and/or interest),
unless the loans are adequately secured and in the process of collection. Nonaccrual loans totaled $54,000 at June 30, 2006. Any other real estate owned is carried at fair value, determined by an appraisal. Other real estate owned totaled
$269,000 at June 30, 2006. A loan is classified as a restructured loan when the interest rate is materially reduced or the term is extended beyond the original maturity date because of the inability of the borrower to service the debt under the
original terms. The First had no restructured loans at June 30, 2006.



---

LIQUIDITY AND CAPITAL RESOURCES

Liquidity is considered adequate with cash and cash equivalents of $14.1 million as of June 30, 2006. In addition, loans and investment securities repricing or
maturing within one year or less exceeded $143.6 million at June 30, 2006. Approximately $46.0 million in loan commitments are expected to be funded within the next six months and other commitments, primarily standby letters of credit, totaled
$1.4 million at June 30, 2006.

There are no known trends or any known commitments of uncertainties that will result in The Firsts liquidity
increasing or decreasing in a material way. In addition, The First is not aware of any recommendations by any regulatory authorities which would have a material effect on its liquidity, capital resources or results of operations.

Total consolidated equity capital at June 30, 2006, is $19.5 million, or approximately 5.9% of total assets. The First currently has adequate capital positions to
meet the minimum capital requirements for all regulatory agencies. The capital ratios as of June 30, 2006, are as follows:



|                  |  |       |  
|----------------- |  | ----- | -
|Tier 1 leverage   |  | 8.45  | %
|Tier 1 risk-based |  | 10.87 | %
|Total risk-based  |  | 13.69 | %

On March 26, 2002, The First Bancshares Statutory Trust 1 (the Trust), a wholly-owned subsidiary trust of the
Company, issued $7,000,000 of redeemable cumulative trust preferred securities. The Trust used the funds to acquire floating rate subordinated debentures from the Company. The debentures bear an interest rate of the 3-month LIBOR plus 3.60%. The
debentures have a maturity of 30 years but are callable 5 years after issuance. On June 30, 2006, The First Bancshares Statutory Trust 2 (the Trust 2), a wholly-owned subsidiary trust of the Company, issued $4,000,000 of redeemable cumulative
trust preferred securities. The Trust 2 used the funds to acquire floating rate subordinated debentures from the Company. The debentures bear an interest rate of the 3-month LIBOR plus 1.65%. The debentures have a maturity of 30 years but are
callable 5 years after issuance. Presently, the trust preferred securities qualify as Tier 1 capital up to 25% of other components of Tier 1 capital. The Federal Reserve Board has issued a proposed rule that would retain trust preferred securities
in Tier 1 capital but with stricter quantitative limits and clearer qualitative standards. In accordance with FIN 46, Consolidation of Variable Interest Entities the statutory trust is not included in the consolidated financial
statements. Instead the subordinated debentures due to the statutory trust are included in the consolidated liabilities of the Company.

RESULTS OF OPERATIONS  QUARTERLY

The Company had a consolidated net income of $988,000 for the three months ending
June 30, 2006, compared with consolidated net income of $494,000 for the same period last year.

Net interest income increased to $3,534,000 from
$2,444,000 for the three months ending June 30, 2006, or an increase of 44.6% as compared to the same period in 2005. Earning assets through June 30, 2006, increased $15.8 million and interest-bearing liabilities also increased $19.1
million when compared to March 31, 2006, reflecting increases of 5.5% and 8.1%, respectively.

Noninterest income for the three months ending
June 30, 2006, was $676,000 compared to $433,000 for the same period in 2005, reflecting an increase of $243 or 56.1%. For the three months ending June 30, 2006, the Company reported a gain of $224,000 related to the sale of property.
Included in noninterest income is service charges on deposit accounts, which for the three months ended June 30, 2006, totaled $320,000, compared to $351,000 for the same period in 2005.

The provision for loan losses was $209,000 for the three months in 2006 compared with $233,000 for the same period in 2005.

Non interest expense increased by $762,000 or 40.1% for the three months ended June 30, 2006, when compared with the same period in 2005. The increase is primarily
due to the continued growth and the related services being offered.



---

RESULTS OF OPERATIONS  YEAR TO DATE

The Company had a consolidated net income of $1,748,000 for the six months ending June 30, 2006, compared with consolidated net income of $859,000 for the same
period last year.

Net interest income increased to $6,576,000 from $4,673,000 for the first six months ending June 30, 2006, or an increase of 40.7%
as compared to the same period in 2005. Earning assets through June 30, 2006, increased $72.9 million and interest-bearing liabilities also increased $57.5 million when compared to June 30, 2005, reflecting increases of 31.4% and 29.4%,
respectively.

Noninterest income for the six months ending June 30, 2006, was $1,123,000 compared to $892,000 for the same period in 2005, reflecting
an increase of $231,000 or 25.9%. For the six months ending June 30, 2006, the company reported a gain of $224,000 related to the sale of property. Included in noninterest income is service charges on deposit accounts, which for the six months
ended June 30, 2006, totaled $592,000, compared to $669,000 for the same period in 2005.

The provision for loan losses was $294,000 in the first six
months of 2006 compared with $437,000 for the same period in 2005. The allowance for loan losses of $2.6 million at June 30, 2006 (approximately 1.09% of loans) is considered by management to be adequate to cover losses inherent in the loan
portfolio. The level of this allowance is dependent upon a number of factors, including the total amount of past due loans, general economic conditions, and managements assessment of potential losses. This evaluation is inherently subjective
as it requires estimates that are susceptible to significant change. Ultimately, losses may vary from current estimates and future additions to the allowance may be necessary. Thus, there can be no assurance that charge-offs in future periods will
not exceed the allowance for loan losses or that additional increases in the loan loss allowance will not be required. Management evaluates the adequacy of the allowance for loan losses quarterly and makes provisions for loan losses based on this
evaluation.

Noninterest expenses increased by $1,132,000 or 29.5% for the six months ended June 30, 2006, when compared with the same period in 2005.
The increase is primarily due to the continued growth and the related services being offered.

ITEM NO. 3. CONTROLS AND
PROCEDURES

As of June 30, 2006, (the Evaluation Date), we carried out an evaluation, under the supervision and with the participation of
our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of
1934, as amended, as of the end of the period covered by this report. Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that
information we are required to disclose in reports that we file or submit under periods specified in SEC rules and forms.

There have been
no changes, significant or otherwise, in our internal controls over financial reporting that occurred during the quarter ended June 30, 2006, that has materially affected, or is reasonably likely to affect, our internal control over financial
reporting.



---

PART II  OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None

ITEM 2. CHANGES IN SECURITIES

None

ITEM 3. DEFAULT
UPON SENIOR SECURITIES

None

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

At the Companys annual meeting of
stockholders held May 18, 2006, the following proposals were approved:

The following individuals were elected to serve as Class II
directors of the Company for terms that expire at the annual meeting of stockholders to be held in 2009:



|                    |  |                      
|------------------- |  | ---------------------
|David E. Johnson    |  | Ralph T. Simmons     
|Charles R. Lightsey |  | Michael W. Chancellor
|Andrew D. Stetelman |  |                      

Set forth below is the number of votes cast for, against, or withheld, with respect to each
nominee for office:



|                      |  |           |  |         |  |         
|--------------------- |  | --------- |  | ------- |  | --------
|                      |  | For       |  | Against |  | Withheld
|David E. Johnson      |  | 1,576,356 |  |         |  | 1,400   
|Charles R. Lightsey   |  | 1,576,356 |  |         |  | 1,400   
|Andrew D. Stetelman   |  | 1,576,356 |  |         |  | 1,400   
|Ralph T. Simmons      |  | 1,561,356 |  |         |  | 16,400  
|Michael W. Chancellor |  | 1,576,356 |  |         |  | 1,400   

The terms of the Class I directors expire at the 2008 Annual Shareholders Meeting, the terms of
the Class II directors will expire at the 2009 Annual Shareholders Meeting, and the terms of the Class III directors will expire at the 2007 Annual Shareholders Meeting. The directors and their classes are:



|                      |  |                       |  |                      
|--------------------- |  | --------------------- |  | ---------------------
|Class I               |  | Class II              |  | Class III            
|Perry E. Parker       |  | Michael W. Chancellor |  | David W. Bomboy, M.D.
|Ted E. Parker         |  | David E. Johnson      |  | E. Ricky Gibson      
|Dennis L. Pierce      |  | Andrew D. Stetelman   |  | Fred A. McMurry      
|J. Douglas Seidenburg |  | Ralph T. Simmons      |  | M. Ray (Hoppy) Cole  
|A. L. Smith           |  | Charles R. Lightsey   |  | Gerald C. Patch      
|Gregory H. Mitchell   |  |                       |  | Peeler G. Lacey,M.D. 



---

ITEM 5. OTHER INFORMATION

None

ITEM 6. EXHIBITS
AND REPORTS ON FORM 8-K



| | (a) | Exhibits
| | --- | --------



|            |  |                                                                                                                                                       
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  |                                                                                                                                                       
|31.1        |  | Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                               
|            | 
|31.2        |  | Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                               
|            | 
|32.1        |  | Certification of principal executive officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|            | 
|32.2        |  | Certification of principal financial officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



| | (b) | Reports on Form 8-K.
| | --- | --------------------

During the quarter ended
June 30, 2006, The First Bancshares, Inc. filed the following Current Reports on Form 8-K with the Commission:

Current Report on Form
8-K dated April 28, 2006, reporting Item 2.02, which Item 2.02 contained financial statements filed as Exhibit (99.1), relating to the announcement of The First Bancshares, Inc.s first quarter 2006 earnings results.

Current Report on Form 8-K dated May 22, 2006, reporting Item 8.01, relating to the announcement of the signing of a definitive agreement in
which First National Bank of Wiggins will merge into The First, A National Banking Association.

Current Report on Form 8-K dated
May 25, 2006, reporting Item 8.01, regarding the announcement that its common stock has been approved for listing on the NASDAQ Capital Market.

Current Report on Form 8-K dated May 31, 2006, reporting Item 2.02, regarding an announcement for earnings guidance for the quarter ending June 30, 2006.

In addition, The First Bancshares, Inc. filed the following Current Reports on Form 8-K with the Commission:

Current Report on Form 8-K dated July 11, 2006, reporting Item 7.01, regarding The First Bancshares, Inc.s CEOs participation in a phone
interview with Wallst.net.

Current Report on Form 8-K dated August 2, 2006, reporting Item 2.02, which Item 2.02 contained
financial statements filed as Exhibit (99.1), relating to the announcement of The First Bancshares, Inc.s second quarter 2006 earnings results.



---

SIGNATURES

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



|                |  |  |  |                             
|--------------- |  |  |  | ----------------------------
|                |  |  |  | THE FIRST BANCSHARES, INC.  
|                |  |  |  | (Registrant)                
|                |  | 
|August 11, 2006 |  |  |  | /s/ David E. Johnson        
|(Date)          |  |  |  | David E. Johnson,           
|                |  |  |  | Chief Executive Officer     
|                |  | 
|August 11, 2006 |  |  |  | /s/ Dee Dee Lowery          
|(Date)          |  |  |  | Dee Dee Lowery              
|                |  |  |  | Executive Vice President and
|                |  |  |  | Chief Financial Officer