# EDGAR Filing Document

**Accession Number:** 0001791145
**File Stem:** 0000950170-25-099188
**Filing Date:** 2025-7
**Character Count:** 63789
**Document Hash:** 36d2b490ac818d983da2049c71d77324
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000950170-25-099188.hdr.sgml**: 20250728

**ACCESSION NUMBER**: 0000950170-25-099188

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 11

**CONFORMED PERIOD OF REPORT**: 20250728

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250728

**DATE AS OF CHANGE**: 20250728

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** GBank Financial Holdings Inc.
- **CENTRAL INDEX KEY:** 0001791145
- **STANDARD INDUSTRIAL CLASSIFICATION:** STATE COMMERCIAL BANKS [6022]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 823869786
- **STATE OF INCORPORATION:** NV
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42621
- **FILM NUMBER:** 251155835

**BUSINESS ADDRESS:**
- **STREET 1:** 9115 W. RUSSELL RD., SUITE 110
- **CITY:** LAS VEGAS
- **STATE:** NV
- **ZIP:** 89148
- **BUSINESS PHONE:** 702-851-4201

**MAIL ADDRESS:**
- **STREET 1:** 9115 W. RUSSELL RD., SUITE 110
- **CITY:** LAS VEGAS
- **STATE:** NV
- **ZIP:** 89148

?xml version='1.0' encoding='ASCII'? 8-K

**UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549**

------

## **FORM** 8-K

------

**CURRENT REPORT**

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

**Date of Report (Date of earliest event reported):** July 28, 2025<br>

------

GBank Financial Holdings Inc.

**(Exact name of Registrant as Specified in Its Charter)**

------

---

| | | |
|:---|:---|:---|
| Nevada | 001-42621 | 82-3869786 |
| **(State or Other Jurisdiction<br>of Incorporation)** | **(Commission File Number)** | **(IRS Employer<br>Identification No.)** |
| 9115 West Russell Road<br>Suite 110 |  |  |
| Las Vegas**,** Nevada |  | 89148 |
| **(Address of Principal Executive Offices)** |  | **(Zip Code)** |

---

**Registrant's Telephone Number, Including Area Code:** (702) 851-4200<br>

**(Former Name or Former Address, if Changed Since Last Report)**

------

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

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

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

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

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

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

---

| | |
|:---|:---|
| **<br>Title of each class** | **<br>Name of each exchange on which registered** |
| Common Stock, $0.0001 par value<br> GBFH | The Nasdaq Stock Market LLC |

---

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

Emerging growth company ☒

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

------

## **Item 2.02 Results of Operations and Financial Condition.** 
On July 28, 2025, GBank Financial Holdings Inc. (the "Company") issued a press release announcing its financial results for the three and six months ended June 30, 2025. A copy of the Company's press release covering such announcement and certain other matters is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

In accordance with General Instruction B.2 of Form 8-K, the information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 furnished herewith, shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section. The information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 furnished herewith, shall not be incorporated by reference into any filing or other document pursuant to the Exchange Act or the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing or document.

## **Item 9.01 Financial Statements and Exhibits.** 
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Exhibits.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>99.1 Press Release dated July 28, 2025 of GBank Financial Holdings Inc.</u>](gbfh-ex99_1.htm)

104 Cover Page Interactive Data File (formatted as Inline XBRL).

------

**SIGNATURES**

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

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | **GBANK FINANCIAL HOLDINGS INC.** |
| Date: | July 28, 2025 | By:  | /s/ Jeffery E. Whicker |
|  |  |  | Jeffery E. Whicker<br>Executive Vice President and Chief Financial Officer |

---

------

## Exhibit 99.1

Company Release – 7/28/2025

**GBank Financial Holdings Inc. Announces Second Quarter 2025 Financial Results**

LAS VEGAS, NV, July 28, 2025 -- GBank Financial Holdings Inc. (the "Company") (NASDAQ: GBFH), the parent company of GBank (the "Bank"), today reported net income for the quarter ended June 30, 2025 of $4.8 million, or $0.33 per diluted share, compared to $4.5 million, or $0.31 per diluted share during the first quarter of 2025, and $4.7 million, or $0.36 per diluted share, for the second quarter of 2024. For the six months ended June 30, 2025, net income was $9.2 million, or $0.63 per diluted share, compared to $8.4 million, or $0.65 per diluted share, for the comparable six-month period of 2024.

**Second Quarter 2025 Financial Highlights (Unaudited)**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**Net revenue**<sup>(1)</sup> **of $17.8 million, a 2.4% increase compared to the first quarter of 2025** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**Gain on loan sales of $2.6 million on loans sold of $82.1 million, compared to gain on loan sales of $2.5 million on loans sold of $68.7 million for the first quarter of 2025**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**Gain on loan sales margin**<sup>(1)</sup>**of 3.16% compared to 3.63% for the first quarter of 2025**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**Credit card transaction volume of $82.2 million and net interchange fees of $1.5 million, compared to $105.6 million and $2.0 million, respectively, for the first quarter of 2025**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**U.S. Small Business Administration ("SBA") lending and commercial banking loan originations of $160.5 million, an all-time record for the Company, compared to $133.0 million for the first quarter of 2025**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**Non-performing assets, excluding guaranteed portions**<sup>(1)</sup>**, of $4.6 million as of June 30, 2025, representing 0.37% of total assets**

Edward M. Nigro, the Executive Chairman of the Company, stated, "Our second quarter non-interest income declined by 1.5% compared to the first quarter of 2025 as a result of our pause in credit card issuance and further by the lower-than-expected gain on loan sale margin for SBA loan sales of 3.16%. Mitigating each occurrence are two key factors: (i) we have restarted credit card applications and third quarter 2025 transaction volume is already trending 35% above second quarter 2025; and, (ii) our SBA loan originations remain strong at $132 million for second quarter and the pipeline remains robust. We fully expect our credit card transaction growth to continue, and we are optimistic that gain on loan sale margins will return to more normal levels."

**Financial Results**

*Income Statement*

Net interest income totaled $12.4 million for the second quarter of 2025, reflecting an increase of $494 thousand, or 4.2%, compared to $11.9 million for the first quarter of 2025, and an increase of $1.0 million, or 9.2%, compared to the second quarter of 2024.

The increase in net interest income when compared to the first quarter of 2025 was primarily driven by higher average balances of interest earning assets partially offset by higher deposit interest expense, as the growth in earning assets was primarily funded by money market, savings, and certificates of deposit growth. The cost of interest-bearing liabilities continued to favorably trend downward, from 4.48% during the second quarter of 2024 to 4.07% for the quarter ended June 30, 2025. Interest income for the second quarter of 2025 also reflected the net effect of the reversal of $92 thousand of interest accruals and discounts attributable to $2.0 million of commercial loans placed on nonaccrual status during the quarter. Comparatively, the first quarter of 2025 reflected the net effect of the reversal of $100 thousand of interest accruals, deferred fees, and deferred costs attributable to $2.8 million of commercial loans placed on nonaccrual status.

The increase in net interest income during the second quarter of 2025 when compared to the second quarter of 2024 was primarily volume driven, as higher interest income from growth in average loan and interest-bearing cash balances more than offset increases in interest expense resulting from higher average balances of interest-bearing deposits.

<sup>(1)</sup> See Reconciliation of Non-GAAP Financial Measures

------

The yield on investment securities was 4.73% for the second quarter of 2025, compared to 4.94% for the first quarter of 2025 and 4.74% for the second quarter of 2024. The decrease in the yield when compared to the previous quarter was the result of a changing investment mix during the second quarter of 2025 designed to address asset-liability management objectives.

The Company's net interest margin for the second quarter of 2025 decreased to 4.31%, compared to 4.47% for the first quarter of 2025 and 4.82% for the second quarter of 2024. The decrease in net interest margin during the second quarter of 2025 when compared to the previous quarter was attributable to both (i) a slight decrease in loan yield quarter-over-quarter, and (ii) a decrease in yield on investment securities as discussed above. The decrease in net interest margin when compared to the second quarter of 2024 is reflective of the 100 basis point decrease in the target federal funds rate during the second half of 2024 by the Federal Reserve.

The Company recorded a provision for credit losses on loans of $1.1 million for the second quarter of 2025, an increase of $369 thousand compared to $710 thousand during the first quarter of 2025, and an increase of $796 thousand when compared to the second quarter of 2024. No provision for credit losses on loans was recorded during the first quarter of 2024. The provision for credit losses on loans recorded in the second quarter of 2025 reflects quarterly organic growth in non-guaranteed loans of $36.3 million and the replenishment of reserves to offset charge-offs taken during the period.

Non-interest income was $5.4 million for the second quarter of 2025, compared to $5.5 million for the first quarter of 2025, and $4.2 million for the second quarter of 2024. The $79 thousand decrease in non-interest income during the second quarter of 2025 when compared to the first quarter of 2025 was primarily due to a decrease in net interchange fees of $468 thousand resulting from the planned operational improvements undertaken by the Bank during the quarter, which contributed to a temporary lag in credit card activity. The $1.2 million increase in non-interest income during the second quarter of 2025 when compared to the second quarter of 2024 was driven by (i) an increase in credit card net interchange fees of $1.4 million, and (ii) a $216 thousand increase in loan servicing income. These increases were partially offset by a $570 thousand decrease in gain on sale of loans due to less favorable secondary market pricing during the second quarter of 2025.

Net revenue totaled $17.8 million for the second quarter of 2025, representing an increase of $415 thousand, or 2.4%, compared to $17.4 million for the first quarter of 2025. Net revenue for the second quarter of 2025 increased $2.3 million, or 14.6%, when compared to $15.5 million for the second quarter of 2024.

Non-interest expense was $10.4 million during the second quarter of 2025, compared to $10.9 million for the first quarter of 2025 and $9.1 million for the second quarter of 2024. The Company's efficiency ratio was 58.5% for the second quarter of 2025, compared to 62.8% for the first quarter of 2024 and 58.9% for the second quarter of 2024. The quarter-over-quarter decrease in non-interest expense is primarily due to the non-recurring legal, professional, and audit fees associated with the preparation of filings made with the U.S. Securities and Exchange Commission for the registration of its shares of common stock and listing on the Nasdaq Capital Market, which totaled $759 thousand during the first quarter of 2025, compared to $290 thousand during the second quarter of 2025. The increase in non-interest expense from the second quarter of 2024 was driven by a $483 thousand increase in employee compensation costs due to increased stock-based compensation expense and staffing levels, as well as a $798 thousand increase in other expenses due to the previously mentioned legal, professional, and audit fees associated with the registration and listing of our shares of common stock, as well as increases in data processing, supplies, and other non-interest expenses to support the growth of the organization.

Income tax expense was $1.5 million for the quarter ended June 30, 2025, compared to $1.2 million for the first quarter of 2025, and $1.4 million for the second quarter of 2024. The Company's effective tax rate was 23.6% for the quarter ended June 30, 2025, compared to 19.1% for the quarter ended March 31, 2025, and 23.1% for the quarter ended June 30, 2024. The fluctuations in the effective tax rate are largely driven by the timing and volume of certain stock-based compensation transactions resulting in tax benefits to the Company, as well as the timing and volume of state tax adjustments.

Net income was $4.8 million for the second quarter of 2025, an increase of $285 thousand from $4.5 million for the first quarter of 2025, and an increase of $79 thousand from $4.7 million for the second quarter of 2024. Diluted earnings per share totaled $0.33 for the second quarter of 2025, compared to $0.31 for the first quarter of 2025 and $0.36 for the second quarter of 2024. Earnings per share and other share-based metrics have been impacted by the shares issued in the previously disclosed private placement of shares of common stock completed in October 2024.

The Company had 188 full-time equivalent employees as of June 30, 2025, compared to 175 full-time equivalent employees as of March 31, 2025, and 155 full-time equivalent employees as of June 30, 2024.

------

*Balance Sheet*

Total loans, net of deferred fees and costs, were $871.6 million as of June 30, 2025, compared to $843.4 million as of March 31, 2025, and $772.9 million as of June 30, 2024. Loans, net of deferred fees and costs increased $28.3 million during the second quarter of 2025 primarily due to increases in commercial real estate, commercial and industrial, construction, and consumer loans, and partially offset by decreases in multifamily and residential loans. The increase in loans, net of deferred fees and costs, of $98.8 million from June 30, 2024, was primarily driven by increases of $88.5 million in commercial real estate loans. Total guaranteed loans as a percentage of loans<sup>(1)</sup> were 22.1% as of June 30, 2025, compared to 24.2% as of March 31, 2025, and 27.9% as of June 30, 2024.

The Company's allowance for credit losses totaled $9.2 million as of June 30, 2025, compared to $9.0 million as of March 31, 2025, and $7.3 million as of June 30, 2024. The allowance for credit losses as a percentage of total loans was 1.06% as of June 30, 2025, compared to 1.07% as of March 31, 2025, and 0.95% as of June 30, 2024. The allowance for credit losses as a percentage of total loans, excluding guaranteed portions<sup>(1)</sup>, was 1.36% as of June 30, 2025, compared to 1.41% as of March 31, 2025, and 1.32% as of June 30, 2024.

Deposits totaled $1.032 billion as of June 30, 2025, an increase of $36.5 million from $995.9 million as of March 31, 2025, and an increase of $192.1 million from $840.4 million as of June 30, 2024. By deposit type, the increase from the prior quarter was driven by an increase of $25.5 million in certificates of deposit and a $29.5 million increase in savings and money market accounts. Noninterest-bearing deposits totaled $228.9 million as of June 30, 2025, a decrease of $13.7 million from $242.7 million as of March 31, 2025, and an increase of $8.5 million from $220.4 million as of June 30, 2024.

The Company's ratio of loans to deposits was 84.4% as of June 30, 2025, compared to 84.7% as of March 31, 2025, and 92.0% as of June 30, 2024.

The Company held no short-term borrowings as of June 30, 2025 or March 31, 2025, compared to short term borrowings of $12.0 million as of June 30, 2024. As of June 30, 2025, the Company had approximately $520.2 million in available borrowing capacity from the Federal Reserve Bank of San Francisco, the Federal Home Loan Bank of San Francisco, and through its various fed funds lines of credit with its correspondent banks.

Subordinated notes outstanding totaled $26.1 million as of June 30, 2025, March 31, 2025 and June 30, 2024.

Stockholders' equity was $151.7 million as of June 30, 2025, compared to $146.6 million as of March 31, 2025, and $110.9 million as of June 30, 2024. The increase in stockholders' equity from March 31, 2025 is attributable to increases in retained earnings resulting from net income earned during the quarter. The increase in stockholders' equity since June 30, 2024 was the result of the previously disclosed private placement of shares of common stock completed in October 2024 and net income earned over the previous twelve months.

The Company's ratio of common equity to total assets was 12.3% as of June 30, 2025 and March 31, 2025, compared to 11.0% as of June 30, 2024. The Bank's Tier 1 leverage ratio was 13.8% as of June 30, 2025, compared to 14.2% as of March 31, 2025, and 12.9% as of June 30, 2024. The increase in the Bank's Tier 1 leverage ratio was the result of the downstream of $15.0 million in additional capital from the Company to the Bank during the first quarter of 2025. The Company's book value per share was $10.63 as of June 30, 2025, an increase of 3.5% from $10.27 as of March 31, 2025, and an increase of 25.2% from $8.49 as of June 30, 2024. The increase in book value per share from March 31, 2025 is attributable to net income earned during the second quarter of 2025.

Total assets increased 3.6% to $1.23 billion as of June 30, 2025, from $1.19 billion as of March 31, 2025, and increased 22.1% from $1.01 billion as of June 30, 2024. The increase in total assets from March 31, 2025 was primarily driven by increases in loans and investment securities. The increase in total assets from June 30, 2024 was primarily driven by increases in loans, interest bearing deposits with banks, and investment securities.

*Asset Quality*

The provision for credit losses on loans totaled $1.1 million for the second quarter of 2025, compared to $710 thousand for the first quarter of 2025 and $283 thousand for the second quarter of 2024. Net loan charge-offs in the second quarter of 2025 totaled $870 thousand, or 0.38% of average net loans (annualized), compared to net loan charge-offs of $828 thousand, or 0.39% of average net loans (annualized) in the first quarter of 2025 and $29 thousand of net loan charge-offs, or 0.01% of average net loans (annualized) during the second quarter of 2024.

<sup>(1)</sup> See Reconciliation of Non-GAAP Financial Measures

------

Nonaccrual loans decreased $993 thousand during the quarter to $18.2 million as of June 30, 2025, and increased $11.8 million from $6.5 million as of June 30, 2024. The guaranteed portion of nonaccrual loans totaled $13.8 million as of June 30, 2025. Loans past due 90 days and accruing interest totaled $146 thousand as of June 30, 2025, compared to $1.2 million as of March 31, 2025, and $1.1 million as of June 30, 2024. The balance of loans past due 90 days and accruing of $146 thousand at June 30, 2025 was comprised entirely of credit card balances which are non-guaranteed.

The Company held no other real estate owned as of June 30, 2025, March 31, 2025, or June 30, 2024.

Total non-performing assets totaled $18.4 million as of June 30, 2025, a decrease of $2.0 million from $20.4 million as of March 31, 2025, and an increase of $10.8 million from $7.6 million as of June 30, 2024. Non-performing assets, excluding guaranteed portions, totaled $4.6 million as of June 30, 2025, a decrease of $1.1 million from $5.7 million as of March 31, 2025 and an increase of $2.4 million from $2.2 million as of June 30, 2024.

Loans past due between 30 and 89 days and accruing interest totaled $8.2 million as of June 30, 2025, a decrease of $6.7 million from $14.9 million as of March 31, 2025, and an increase of $7.1 million from $1.1 million as of June 30, 2024. The guaranteed portion of loans past due between 30 and 89 days and accruing interest totaled $5.7 million as of June 30, 2025.

The ratio of total non-performing assets to total assets was 1.49% as of June 30, 2025, compared to 1.71% as of March 31, 2025, and 0.75% as of June 30, 2024. The ratio of non-performing assets, excluding guaranteed portions, to total assets<sup>(1)</sup> was 0.37% as of June 30, 2025, compared to 0.48% as of March 31, 2025, and 0.22% as of June 30, 2024.

The Company continues to closely monitor credit quality in light of the ongoing economic uncertainty caused by, among other factors, the prolonged elevated interest rate environment, stronger than expected employment data in recent periods, continued uncertainty regarding U.S. trade and tariff policy and the lingering inflationary pressures, and the risk of the resurgence of elevated levels of inflation, in the United States and our market areas. Accordingly, additional provisions for credit losses may be necessary in future periods.

**Other Financial Highlights**

*SBA Lending and Commercial Banking*

SBA lending and commercial banking loan originations totaled $160.5 million for the second quarter of 2025, compared to $133.0 million for the first quarter of 2025 and $126.9 million for the second quarter of 2024. Loan sale volume increased to $82.1 million during the second quarter of 2025, compared to $68.7 million for the first quarter of 2025, and $77.9 million for the second quarter of 2024. Gain on sale of loans increased 2.2% to $2.6 million, compared to $2.5 million for the first quarter of 2025, and decreased 18.0% from $3.2 million for the second quarter of 2024. The average pretax gain on sale of loans margin was 3.16% for the second quarter of 2025, compared to 3.69% for the first quarter of 2025 and 4.36% for the second quarter of 2024.

*Gaming FinTech*

During the second quarter of 2025, the Company completed its efforts to enhance critical systems to internally control all aspects of our credit card operations including applications processing, Know Your Customer, credit processing, customer service and compliance/risk management. Due to the growth in credit card transaction volumes the Bank has also begun developing entirely new platforms for the program targeted for completion in the fourth quarter of 2025.

As expected, the above enhancements disrupted our credit card marketing/growth in the second quarter of 2025 and this, combined with the anticipated seasonal decline in gaming volume in the second quarter, resulted in a 22% decline in transaction volume from $105 million during the first quarter of 2025 to $82 million during the second quarter of 2025. However, we began processing new card applications mid-June and, as of the date of this press release, the Company is seeing significantly higher transaction volume over the second quarter.

Credit card balances were $3.7 million as of June 30, 2025, compared to $2.3 million as of March 31, 2025, and $891 thousand as of June 30, 2024. Through June 30, 2025, and since the launch of credit card operations, the Bank has processed over $246 million in gaming transactions.

The Prepaid Access/Slot program involving BoltBetz is continuing to make significant progress. The technology development process is complete and functional, and the program remains subject to the receipt of final regulatory approvals.

The PPA pipeline continues to develop new payments agreements with both the Prepaid Access accounts and virtual ATM providers which are expected to launch in the coming quarters following the receipt of final regulatory approvals.

<sup>(1)</sup> See Reconciliation of Non-GAAP Financial Measures

------

BankCard Services LLC ("BCS") and GBank now have sixteen active payment and Pooled Player (PPA™) and Pooled Consumer (PCA™) Program clients. Currently, BCS and GBank are conducting due diligence for five new clients, with anticipated onboarding in future quarters. Gaming FinTech deposits averaged $39.5 million for the second quarter of 2025, compared to $37.1 million for the first quarter of 2025.

**Earnings Call**

The Company will host its second quarter 2025 earnings call on Tuesday July 29, 2025, at 10:00 a.m., PST. Interested parties can participate remotely via Internet connectivity. There will be no physical location for attendance.

Interested parties may join online, via the ZOOM app on their smartphones, or by telephone:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**ZOOM Conference ID 826 3030 7240**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**Passcode: 549549**

<u>Joining by ZOOM Conference (audio only):</u>

<br> Log in on your computer at

https://us02web.zoom.us/j/82630307240?pwd=TU4yZXJqMEc2VGZoUm5rRTl0OVFxdz09

or use the ZOOM app on your smartphone.

<u>Joining by Telephone</u>

<br>Dial (408) 638-0968. The conference ID is 826 3030 7240. Passcode: 549549.

**About GBank Financial Holdings Inc.**

GBank Financial Holdings Inc. is a bank holding company headquartered in Las Vegas, Nevada and is listed on the Nasdaq Capital Market under the symbol "GBFH." Through our wholly owned bank subsidiary, GBank, we operate two full-service commercial branches in Las Vegas, Nevada to provide a broad range of business, commercial and retail banking products and services to small businesses, middle-market enterprises, public entities and affluent individuals in Nevada, California, Utah, and Arizona. Please visit www.gbankfinancialholdings.com for more information.

**Non-GAAP Financial Measures**

Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with generally accepted accounting principles in the United States ("GAAP"). The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company's financial position and performance. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures.

We classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies.

A reconciliation of non-GAAP financial measures to GAAP financial measures is provided at the end of this press release.

**Available Information**

The Company routinely posts important information for investors on its web site (under www.gbankfinancialholdings.com and, more specifically, under the News & Media tab at www.gbankfinancialholdings.com/press-releases). The Company intends to use its web site as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD (Fair Disclosure) promulgated by the U.S. Securities and Exchange Commission (the "SEC"). Accordingly, investors should monitor the Company's web site, in addition to following the Company's press releases, SEC filings, public conference calls, presentations and webcasts.

The information contained on, or that may be accessed through, the Company's web site is not incorporated by reference into, and is not a part of, this document.

------

**Notice Regarding Disclosures and Forward-Looking Statements**

This press release does not constitute an offer to sell or the solicitation of an offer to buy any securities. Any offers, solicitations or offers to buy, or any sales of securities will be made in accordance with the registration requirements of the Securities Act of 1933, as amended ("Securities Act"). This announcement is being issued in accordance with Rule 135 under the Securities Act.

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect the Company's current views with respect to future events and the Company's financial performance. Any statements about the Company's expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as "anticipate," "believes," "can," "could," "may," "predicts," "potential," "should," "will," "estimate," "plans," "projects," "continuing," "ongoing," "expects," "intends" and similar words or phrases. The Company cautions that the forward-looking statements in this press release are based largely on the Company's expectations and are subject to a number of known and unknown risks and uncertainties that are subject to change based on factors which are, in many instances, beyond the Company's control. Factors that could cause such changes include, but are not limited to, (i) the impact on us and our customers of a decline in general economic conditions and any regulatory responses thereto; (ii) potential recession in the United States and our market areas; (iii) the impacts related to or resulting from uncertainty in the banking industry as a whole; (iv) increased competition for deposits in our market areas and related changes in deposit customer behavior; (v) the impact of changes in market interest rates, whether due to a continuation of the elevated interest rate environment or further reductions in interest rates and a resulting decline in net interest income; (vi) the lingering inflationary pressures, and the risk of the resurgence of elevated levels of inflation, in the United States and our market areas; (vii) the uncertain impacts of ongoing quantitative tightening and current and future monetary policies of the Board of Governors of the Federal Reserve System; (viii) changes in unemployment rates in the United States and our market areas; (ix) adverse changes in customer spending and savings habits; (x) declines in commercial real estate values and prices; (xi) a deterioration of the credit rating for U.S. long-term sovereign debt or uncertainty regarding United States fiscal debt, deficit and budget matters; (xii) cyber incidents or other failures, disruptions or breaches of our operational or security systems or infrastructure, or those of our third-party vendors or other service providers, including as a result of cyber-attacks; (xiii) severe weather, natural disasters, acts of war or terrorism, geopolitical instability or other external events, including as a result of the policies of the current U.S. presidential administration or Congress; (xiv) the impacts of tariffs, sanctions and other trade policies of the United States and its global trading counterparts and the resulting impact on the Company and its customers; (xv) competition and market expansion opportunities; (xvi) changes in non-interest expenditures or in the anticipated benefits of such expenditures; (xvii) the risks related to the development, implementation, use and management of emerging technologies, including artificial intelligence and machine learnings; (xviii) potential costs related to the impacts of climate change; (xix) current or future litigation, regulatory examinations or other legal and/or regulatory actions; and (xx) changes in applicable laws and regulations. Additional information regarding these risks and uncertainties to which the Company's business and future financial performance are subject is contained in the Company's most recent filings with SEC, including the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" of such documents, and other documents the Company files or furnishes with the SEC from time to time, which are available on the SEC's website, www.sec.gov. Actual results, performance or achievements could differ materially from those contemplated, expressed, or implied by the forward-looking statements due to additional risks and uncertainties of which the Company is not currently aware or which it does not currently view as, but in the future may become, material to its business or operating results. Due to these and other possible uncertainties and risks, the Company can give no assurance that the results contemplated in the forward-looking statements will be realized and readers are cautioned not to place undue reliance on the forward-looking statements contained in this press release. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, new information, the occurrence of unanticipated events, or otherwise, except as required by applicable law. All forward-looking statements, express or implied, included in the press release are qualified in their entirety by this cautionary statement.

**For Further Information, Contact:**

**GBank Financial Holdings Inc.**

T. Ryan Sullivan

President and CEO

702-851-4200

rsullivan@g.bank

------

**GBank Financial Holdings Inc.**

Condensed Consolidated Balance Sheets

(Unaudited)

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | **Linked Quarter** | **Linked Quarter** | **Quarter Year-Over-Year** | **Quarter Year-Over-Year** |
|  |  |  |  |  |  | **6/30/25 vs. 3/31/25** | **6/30/25 vs. 3/31/25** | **6/30/25 vs. 6/30/24** | **6/30/25 vs. 6/30/24** |
| *($'s in 000, except per share data)* | **Jun 30, 2025** | **Mar 31, 2025** | **Dec 31, 2024** | **Sep 30, 2024** | **Jun 30, 2024** | **$ Var** | **% Var** | **$ Var** | **% Var** |
| **Assets** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and Due From Banks | $11877 | $6701 | $9262 | $5798 | $5409 | $5176 | 77.2% | $6468 | 119.6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest-Bearing Deposits With Other Financial Institutions | 131352 | 140270 | 114860 | 65160 | 82749 | (8918) | -6.4% | 48603 | 58.7% |
| Total Cash and Cash Equivalents | 143229 | 146971 | 124122 | 70958 | 88158 | (3742) | -2.5% | 55071 | 62.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment Securities: |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Available For Sale, at Fair Value | 82886 | 71468 | 65609 | 39381 | 2330 | 11418 | 16.0% | 80556 | 3457.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Held to Maturity, at Amortized Cost | 39515 | 39903 | 40569 | 46043 | 56520 | (388) | -1.0% | (17005) | -30.1% |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans Held For Sale | 45242 | 41313 | 32649 | 68317 | 40489 | 3929 | 9.5% | 4753 | 11.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans, Net of Deferred Fees and Costs: |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial and Industrial | 59021 | 56885 | 64000 | 53490 | 50498 | 2136 | 3.8% | 8523 | 16.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial Real Estate - Non-owner Occupied | 682021 | 672379 | 630551 | 607864 | 583463 | 9642 | 1.4% | 98558 | 16.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial Real Estate - Owner Occupied | 96526 | 81768 | 88802 | 86785 | 106595 | 14758 | 18.0% | (10069) | -9.4% |
| &nbsp;&nbsp;&nbsp;&nbsp;Construction and Land Development | 4371 | 3201 | 2934 | 2161 | 529 | 1170 | 36.6% | 3842 | 726.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Multifamily | 18987 | 19011 | 17374 | 17398 | 17420 | (24) | -0.1% | 1567 | 9.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Residential | 6810 | 7619 | 10584 | 12025 | 13443 | (809) | -10.6% | (6633) | -49.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Consumer | 3894 | 2502 | 1713 | 1276 | 909 | 1392 | 55.6% | 2985 | 328.4% |
| Total Loans, Net of Deferred Fees and Costs | 871630 | 843365 | 815958 | 780999 | 772857 | 28265 | 3.4% | 98773 | 12.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: Allowance for Credit Losses | (9205) | (8997) | (9114) | (7934) | (7342) | (208) | 2.3% | (1863) | 25.4% |
| Total Net Loans | 862425 | 834368 | 806844 | 773065 | 765515 | 28057 | 3.4% | 96910 | 12.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Loan Servicing Asset | 9736 | 9231 | 8976 | 8046 | 7698 | 505 | 5.5% | 2038 | 26.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Restricted Investment in Bank Stock | 5513 | 4652 | 4652 | 4652 | 4652 | 861 | 18.5% | 861 | 18.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;All Other Assets | 43878 | 42106 | 38943 | 37540 | 43992 | 1772 | 4.2% | (114) | -0.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Assets** | $1232424 | $1190012 | $1122364 | $1048002 | $1009354 | $42412 | 3.6% | $223070 | 22.1% |
| **Liabilities** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-Interest Bearing Demand | $228913 | $242650 | $239672 | $229875 | $220438 | $(13737) | -5.7% | $8475 | 3.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest Bearing Demand | 57254 | 62035 | 68132 | 65623 | 65120 | (4781) | -7.7% | (7866) | -12.1% |
| &nbsp;&nbsp;&nbsp;&nbsp;Savings and Money Market | 309559 | 280056 | 256724 | 244091 | 222115 | 29503 | 10.5% | 87444 | 39.4% |
| &nbsp;&nbsp;&nbsp;&nbsp;Certificates of Deposit | 436738 | 411201 | 370552 | 343931 | 332695 | 25537 | 6.2% | 104043 | 31.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Deposits** | 1032464 | 995942 | 935080 | 883520 | 840368 | 36522 | 3.7% | 192096 | 22.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Short-Term Borrowings | - | - | - | - | 12000 | - | 0.0% | (12000) | -100.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Subordinated Debt | 26126 | 26107 | 26088 | 26070 | 26051 | 19 | 0.1% | 75 | 0.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating Lease Liability | 6121 | 6299 | 4839 | 5032 | 5221 | (178) | -2.8% | 900 | 17.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Liabilities | 15964 | 15048 | 15657 | 16997 | 14769 | 916 | 6.1% | 1195 | 8.1% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Liabilities** | 1080675 | 1043396 | 981664 | 931619 | 898409 | 37279 | 3.6% | 182266 | 20.3% |
| **Equity** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common Stock | 1 | 1 | 1 | 1 | 1 | - | 0.0% | - | 0.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional Paid-in Capital | 79291 | 78718 | 77571 | 57287 | 56966 | 573 | 0.7% | 22325 | 39.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;Retained Earnings | 73662 | 68906 | 64437 | 59192 | 54177 | 4756 | 6.9% | 19485 | 36.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated Other Comprehensive Loss | (1205) | (1009) | (1309) | (97) | (199) | (196) | 19.4% | (1006) | 505.5% |
| **Total Stockholders' Equity** | 151749 | 146616 | 140700 | 116383 | 110945 | 5133 | 3.5% | 40804 | 36.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Liabilities & Stockholders' Equity** | $1232424 | $1190012 | $1122364 | $1048002 | $1009354 | $42412 | 3.6% | $223070 | 22.1% |
| **Book Value Per Common Share** | $10.63 | $10.27 | $9.87 | $8.91 | $8.49 | $0.36 | 3.5% | $2.14 | 25.2% |

---

------

**GBank Financial Holdings Inc.**

Condensed Consolidated Income Statements

(Unaudited)

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
| *($'s in 000, except per share data)* | **Jun 30, 2025** | **Mar 31, 2025** | **Dec 31, 2024** | **Sep 30, 2024** | **Jun 30, 2024** | **Jun 30, 2025** | **Jun 30, 2024** |
| Interest Income |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loans | $17659 | $16836 | $17231 | $17347 | $16360 | $34495 | $31690 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deposits With Other Financial Institutions | 1365 | 1192 | 1099 | 1367 | 1165 | 2557 | 2137 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Investment Securities | 1414 | 1281 | 1177 | 924 | 868 | 2695 | 1882 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Interest Bearing Balances | 117 | 100 | 103 | 102 | 96 | 217 | 170 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Interest Income | 20555 | 19409 | 19610 | 19740 | 18489 | 39964 | 35879 |
| Interest Expense |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deposits | 7905 | 7230 | 7535 | 7194 | 6848 | 15135 | 13046 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Short-term Borrowings and Subordinated Debt | 262 | 285 | 286 | 287 | 293 | 547 | 682 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Interest Expense | 8167 | 7515 | 7821 | 7481 | 7141 | 15682 | 13728 |
| Net Interest Income | 12388 | 11894 | 11789 | 12259 | 11348 | 24282 | 22151 |
| &nbsp;&nbsp;&nbsp;&nbsp;Provision for Credit Losses - Loans | (1079) | (710) | (1337) | (570) | (283) | (1789) | (283) |
| &nbsp;&nbsp;&nbsp;&nbsp;Provision for Credit Losses - Unfunded Commitments | (13) | (11) | (13) | (8) | (12) | (24) | (32) |
| Net Interest Income after Provision for Credit Losses | 11296 | 11173 | 10439 | 11681 | 11053 | 22469 | 21836 |
| Non-Interest Income |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on Sales of Loans | 2593 | 2537 | 3998 | 2838 | 3163 | 5130 | 5246 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loan Servicing Income | 750 | 703 | 597 | 566 | 534 | 1453 | 594 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Service Charges and Fees | 54 | 56 | 54 | 48 | 41 | 110 | 82 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Interchange Fees | 1535 | 2003 | 947 | 284 | 146 | 3538 | 166 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Income | 452 | 164 | 168 | 166 | 282 | 616 | 483 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Non-Interest Income | 5384 | 5463 | 5764 | 3902 | 4166 | 10847 | 6571 |
| Non-Interest Expenses |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Salaries and Employee Benefits | 6235 | 6400 | 5813 | 5495 | 5752 | 12635 | 11042 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Occupancy Expenses | 400 | 392 | 398 | 404 | 417 | 792 | 865 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Expenses | 3761 | 4115 | 3509 | 3156 | 2963 | 7876 | 5601 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Non-Interest Expenses | 10396 | 10907 | 9720 | 9055 | 9132 | 21303 | 17508 |
| Income Before Provision For Income Taxes | 6284 | 5729 | 6483 | 6528 | 6087 | 12013 | 10899 |
| &nbsp;&nbsp;&nbsp;&nbsp;Provision For Income Taxes | (1486) | (1224) | (1239) | (1513) | (1411) | (2710) | (2523) |
| Net Income Before Equity Investment Loss | 4798 | 4505 | 5244 | 5015 | 4676 | 9303 | 8376 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Loss Attributable to Equity Investment | (43) | (35) | - | - | - | (78) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net Income** | $4755 | $4470 | $5244 | $5015 | $4676 | $9225 | $8376 |
| Earnings Per Share | $0.33 | $0.31 | $0.37 | $0.38 | $0.36 | $0.65 | $0.65 |
| Earnings Per Share (Diluted) | $0.33 | $0.31 | $0.37 | $0.38 | $0.36 | $0.63 | $0.65 |
| Average Common Shares Outstanding | 14274 | 14256 | 14095 | 13067 | 12845 | 14265 | 12812 |
| Diluted Average Common Shares Outstanding | 14551 | 14549 | 14327 | 13236 | 12964 | 14536 | 12964 |

---

------

**GBank Financial Holdings Inc.**

Quarter-to-Date Average Balances, Rates, and Interest Income and Expense

(Unaudited)

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** |
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** | **March 31, 2025** | **March 31, 2025** | **March 31, 2025** | **June 30, 2024** | **June 30, 2024** | **June 30, 2024** |
| *(Dollars in thousands)* | **Average** |  | **Yield/** | **Average** |  | **Yield/** | **Average** |  | **Yield/** |
|  | **Balance** | **Interest** | **Rate**<sup>(1)</sup> | **Balance** | **Interest** | **Rate**<sup>(1)</sup> | **Balance** | **Interest** | **Rate**<sup>(1)</sup> |
| ASSETS: |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest Bearing Deposits | $115974 | $1365 | 4.72% | $102628 | $1192 | 4.71% | $80062 | $1165 | 5.85% |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment Securities: |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Taxable | 119880 | 1414 | 4.73% | 105222 | 1281 | 4.94% | 73696 | 868 | 4.74% |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans and Loans Held For Sale | 911028 | 17659 | 7.77% | 866690 | 16836 | 7.88% | 789516 | 16360 | 8.33% |
| &nbsp;&nbsp;&nbsp;&nbsp;Restricted Investment in Bank Stock | 5362 | 117 | 8.75% | 4652 | 100 | 8.72% | 4400 | 96 | 8.78% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Earning Assets | 1152244 | 20555 | 7.16% | 1079192 | 19409 | 7.29% | 947674 | 18489 | 7.85% |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and Due From Banks | 6782 |  |  | 6216 |  |  | 6302 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Assets | 41894 |  |  | 39177 |  |  | 33607 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Assets | $1200920 |  |  | $1124585 |  |  | $987583 |  |  |
| LIABILITIES & STOCKHOLDERS' EQUITY |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Deposits: |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest-bearing Demand | $60320 | 316 | 2.10% | $65693 | 355 | 2.19% | $67038 | 395 | 2.37% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Money Market and Savings | 303814 | 2929 | 3.87% | 264085 | 2411 | 3.70% | 217081 | 2137 | 3.96% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Certificates of Deposit | 413940 | 4660 | 4.52% | 385704 | 4464 | 4.69% | 330271 | 4316 | 5.26% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Interest-Bearing Deposits | 778074 | 7905 | 4.08% | 715482 | 7230 | 4.10% | 614390 | 6848 | 4.48% |
| &nbsp;&nbsp;&nbsp;&nbsp;Short-Term Borrowings | - | - | 0.00% | - | - | 0.00% | 517 | 7 | 5.45% |
| &nbsp;&nbsp;&nbsp;&nbsp;Subordinated Debt | 26113 | 262 | 4.02% | 26095 | 285 | 4.43% | 26040 | 286 | 4.42% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Interest-Bearing Liabilities | 804187 | 8167 | 4.07% | 741577 | 7515 | 4.11% | 640947 | 7141 | 4.48% |
| &nbsp;&nbsp;&nbsp;&nbsp;Noninterest-bearing Deposits | 223201 |  |  | 218874 |  |  | 220842 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Liabilities | 22404 |  |  | 20139 |  |  | 18849 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Stockholders' Equity | 151128 |  |  | 143995 |  |  | 106945 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Liabilities & Stockholders' Equity | $1200920 |  |  | $1124585 |  |  | $987583 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Interest Income |  | $12388 |  |  | $11894 |  |  | $11348 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Yield on Earning Assets |  |  | 7.16% |  |  | 7.29% |  |  | 7.85% |
| &nbsp;&nbsp;&nbsp;&nbsp;Cost on Interest-Bearing Liabilities |  |  | 4.07% |  |  | 4.11% |  |  | 4.48% |
| &nbsp;&nbsp;&nbsp;&nbsp;Average Interest Spread |  |  | 3.08% |  |  | 3.18% |  |  | 3.37% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Interest Margin |  |  | 4.31% |  |  | 4.47% |  |  | 4.82% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Interest Margin (Bank Only) |  |  | 4.40% |  |  | 4.58% |  |  | 4.94% |
| (1) Ratios are annualized on an actual/actual basis |  |  |  |  |  |  |  |  |  |

---

------

**GBank Financial Holdings Inc.**

Year-to-Date Average Balances, Rates, and Interest Income and Expense

(Unaudited)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **For the Six Months Ended** | **For the Six Months Ended** | **For the Six Months Ended** | **For the Six Months Ended** | **For the Six Months Ended** | **For the Six Months Ended** |
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** | **June 30, 2024** | **June 30, 2024** | **June 30, 2024** |
| *(Dollars in thousands)* | **Average** |  | **Yield/** | **Average** |  | **Yield/** |
|  | **Balance** | **Interest** | **Rate**<sup>(1)</sup> | **Balance** | **Interest** | **Rate**<sup>(1)</sup> |
| ASSETS: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest Bearing Deposits | $109338 | $2557 | 4.72% | $73081 | $2137 | 5.88% |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment Securities: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Taxable | 112591 | 2695 | 4.83% | 85890 | 1882 | 4.41% |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans and Loans Held For Sale | 888982 | 34495 | 7.82% | 758651 | 31690 | 8.40% |
| &nbsp;&nbsp;&nbsp;&nbsp;Restricted Investment in Bank Stock | 5009 | 217 | 8.74% | 3811 | 170 | 8.97% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Earning Assets | 1115920 | 39964 | 7.22% | 921433 | 35879 | 7.83% |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and Due From Banks | 6501 |  |  | 6119 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Assets | 40543 |  |  | 33604 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Assets | $1162964 |  |  | $961156 |  |  |
| LIABILITIES & STOCKHOLDERS' EQUITY |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Deposits: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest-bearing Demand | $62992 | 672 | 2.15% | $66170 | 788 | 2.39% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Money Market and Savings | 284060 | 5340 | 3.79% | 201727 | 3897 | 3.88% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Certificates of Deposit | 399899 | 9123 | 4.60% | 319746 | 8361 | 5.26% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Interest-Bearing Deposits | 746951 | 15135 | 4.09% | 587643 | 13046 | 4.46% |
| &nbsp;&nbsp;&nbsp;&nbsp;Short-Term Borrowings | - | - | 0.00% | 4049 | 111 | 5.51% |
| &nbsp;&nbsp;&nbsp;&nbsp;Subordinated Debt | 26104 | 547 | 4.23% | 26031 | 571 | 4.41% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Interest-Bearing Liabilities | 773055 | 15682 | 4.09% | 617723 | 13728 | 4.47% |
| &nbsp;&nbsp;&nbsp;&nbsp;Noninterest-bearing Deposits | 221050 |  |  | 220804 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Liabilities | 21278 |  |  | 18427 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Stockholders' Equity | 147581 |  |  | 104202 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Liabilities & Stockholders' Equity | $1162964 |  |  | $961156 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Interest Income |  | $24282 |  |  | $22151 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Yield on Earning Assets |  |  | 7.22% |  |  | 7.83% |
| &nbsp;&nbsp;&nbsp;&nbsp;Cost on Interest-Bearing Liabilities |  |  | 4.09% |  |  | 4.47% |
| &nbsp;&nbsp;&nbsp;&nbsp;Average Interest Spread |  |  | 3.13% |  |  | 3.36% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Interest Margin |  |  | 4.39% |  |  | 4.83% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Interest Margin (Bank Only) |  |  | 4.49% |  |  | 4.96% |
| (1) Ratios are annualized on an actual/actual basis |  |  |  |  |  |  |

---

------

**GBank Financial Holdings Inc.**

Additional Financial Information

(Unaudited)

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
| *($'s in 000, except per share data)* | **Jun 30, 2025** | **Mar 31, 2025** | **Dec 31, 2024** | **Sep 30, 2024** | **Jun 30, 2024** | **Jun 30, 2025** | **Jun 30, 2024** |
| **Key Performance Metrics** |  |  |  |  |  |  |  |
| Return on Average Assets-Net Income <sup>(1)</sup> | 1.59% | 1.61% | 1.93% | 1.96% | 1.90% | 1.60% | 1.75% |
| Return on Average Stockholders' Equity<sup>(1)</sup> | 12.62% | 12.59% | 15.13% | 17.29% | 17.59% | 12.61% | 16.17% |
| Efficiency Ratio | 58.50% | 62.84% | 55.38% | 56.03% | 58.86% | 60.64% | 60.96% |
| Net Interest Margin<sup>(1)</sup> | 4.31% | 4.47% | 4.53% | 5.00% | 4.82% | 4.39% | 4.83% |
| Net Revenue<sup>(2)</sup> | $17772 | $17357 | $17553 | $16161 | $15514 | $35129 | $28722 |
| Common Equity / Assets | 12.3% | 12.3% | 12.5% | 11.1% | 11.0% | 12.3% | 11.0% |
| Tier 1 Leverage Ratio - Bank | 13.82% | 14.23% | 12.90% | 13.08% | 12.88% | 13.82% | 12.88% |
| **Selected Loan Metrics** |  |  |  |  |  |  |  |
| Guaranteed Portion of Loans Held for Sale | $45242 | $41313 | $32649 | $68317 | $40489 | $45242 | $40489 |
| Guaranteed Portion of Loans Held for Investment | 192324 | 204239 | 201267 | 203027 | 215382 | 192324 | 215382 |
| Total Guaranteed Loans | 237566 | 245552 | 233916 | 271344 | 255871 | 237566 | 255871 |
| Guaranteed Loans as a Percent of Total Loans<sup>(2)</sup> | 22.1% | 24.2% | 24.7% | 26.0% | 27.9% | 22.1% | 27.9% |
| SBA Loan Originations | $132256 | $129351 | $103886 | $146918 | $121807 | $261607 | $251074 |
| SBA Loans Sold | $82140 | $68720 | $98545 | $71386 | $77905 | $150860 | $146477 |
| Gain on Loan Sales Margin<sup>(2)</sup> | 3.16% | 3.69% | 4.06% | 3.98% | 4.36% | 3.40% | 3.58% |
| **Asset Quality** |  |  |  |  |  |  |  |
| Total nonaccrual loans | $18227 | $19220 | $14128 | $5381 | $6470 | $18227 | $6470 |
| Loans past due 90 days and still accruing | 146 | 1153 | 40 | 27 | 1142 | 146 | 1142 |
| Other real estate owned | - | - | - | - | - | - | - |
| Total non-performing assets | $18373 | $20373 | $14168 | $5408 | $7612 | $18373 | $7612 |
| Non-performing assets: guaranteed portion | $13792 | $14687 | $9321 | $3838 | $5396 | $13792 | $5396 |
| Non-performing assets: non-guaranteed portion | $4581 | $5686 | $4847 | $1570 | $2216 | $4581 | $2216 |
| Non-performing assets to total assets | 1.49% | 1.71% | 1.26% | 0.52% | 0.75% | 1.49% | 0.75% |
| Non-performing assets, excluding guaranteed, to total assets<sup>(2)</sup> | 0.37% | 0.48% | 0.43% | 0.15% | 0.22% | 0.37% | 0.22% |
| Net charge-offs (recoveries) | $870 | $828 | $157 | $(22) | $29 | $1698 | $29 |
| Loans past due 30-89 days and accruing | $8182 | $14853 | $11822 | $12390 | $1054 | $8182 | $1054 |
| Loans past due 30-89 days and accruing: guaranteed portion | $5650 | $11915 | $8713 | $8535 | $- | $5650 | $- |
| Loans past due 30-89 days and accruing: non-guaranteed portion | $2532 | $2938 | $3109 | $3855 | $1054 | $2532 | $1054 |
| Allowance for Credit Losses (ACL) | $9205 | $8997 | $9114 | $7934 | $7342 | $9205 | $7342 |
| Nonaccrual loans | $18227 | $19220 | $14128 | $5381 | $6470 | $18227 | $6470 |
| ACL to nonaccrual loans | 51% | 47% | 65% | 147% | 113% | 51% | 113% |
| ACL to nonaccrual loans, excluding guaranteed<sup>(2)</sup> | 208% | 168% | 190% | 514% | 130% | 208% | 130% |
| ACL to loans | 1.06% | 1.07% | 1.12% | 1.02% | 0.95% | 1.06% | 0.95% |
| ACL to loans, excluding guaranteed<sup>(2)</sup> | 1.36% | 1.41% | 1.48% | 1.37% | 1.32% | 1.36% | 1.32% |
| **Book Value** |  |  |  |  |  |  |  |
| Stockholders' Equity | $151749 | $146616 | $140700 | $116383 | $110945 | $151749 | $110945 |
| Common shares outstanding | 14274 | 14271 | 14252 | 13067 | 13061 | 14274 | 13061 |
| Book value per common share | $10.63 | $10.27 | $9.87 | $8.91 | $8.49 | $10.63 | $8.49 |
| Full-Time Equivalent Employees | 188 | 175 | 169 | 159 | 155 | 188 | 155 |
| <sup>(1)</sup> Ratios are annualized on an actual/actual basis | <sup>(1)</sup> Ratios are annualized on an actual/actual basis | <sup>(1)</sup> Ratios are annualized on an actual/actual basis | <sup>(1)</sup> Ratios are annualized on an actual/actual basis | <sup>(1)</sup> Ratios are annualized on an actual/actual basis | <sup>(1)</sup> Ratios are annualized on an actual/actual basis | <sup>(1)</sup> Ratios are annualized on an actual/actual basis | <sup>(1)</sup> Ratios are annualized on an actual/actual basis |
| <sup>(2)</sup> See Reconciliation of Non-GAAP Financial Measures | <sup>(2)</sup> See Reconciliation of Non-GAAP Financial Measures | <sup>(2)</sup> See Reconciliation of Non-GAAP Financial Measures | <sup>(2)</sup> See Reconciliation of Non-GAAP Financial Measures | <sup>(2)</sup> See Reconciliation of Non-GAAP Financial Measures | <sup>(2)</sup> See Reconciliation of Non-GAAP Financial Measures | <sup>(2)</sup> See Reconciliation of Non-GAAP Financial Measures | <sup>(2)</sup> See Reconciliation of Non-GAAP Financial Measures |

---

------

**GBank Financial Holdings Inc.**

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
| *($'s in 000, except per share data)* | **Jun 30, 2025** | **Mar 31, 2025** | **Dec 31, 2024** | **Sep 30, 2024** | **Jun 30, 2024** | **Jun 30, 2025** | **Jun 30, 2024** |
| **Net Revenue**<sup>(1)</sup> |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Interest Income | $12388 | $11894 | $11789 | $12259 | $11348 | $24282 | $22151 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-Interest Income | 5384 | 5463 | 5764 | 3902 | 4166 | 10847 | 6571 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Revenue | $17772 | $17357 | $17553 | $16161 | $15514 | $35129 | $28722 |
| **Gain on Loan Sales Margin**<sup>(1)</sup> |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on Sale of Loans | $2593 | $2537 | $3998 | $2838 | $3163 | $5130 | $5246 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans Sold | 82140 | 68720 | 98545 | 71386 | 77905 | 150860 | 146477 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on Loan Sales Margin | 3.16% | 3.69% | 4.06% | 3.98% | 4.06% | 3.40% | 3.58% |
| **Guaranteed Loans as a Percent of Loans**<sup>(2)</sup> |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;SBA and USDA Guaranteed Loans | $192324 | $204239 | $201267 | $203027 | $215382 | $192324 | $215382 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans, Net of Deferred Fees and Costs | 871630 | 843365 | 815958 | 780999 | 772857 | 871630 | 772857 |
| &nbsp;&nbsp;&nbsp;&nbsp;Guaranteed Loans as a % of Loans | 22.1% | 24.2% | 24.7% | 26.0% | 27.9% | 22.1% | 27.9% |
| **Non-performing assets, excluding guaranteed, to total assets**<sup>(2)</sup> |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-performing assets | $18373 | $20373 | $14168 | $5408 | $7612 | $18373 | $7612 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: SBA and USDA guaranteed portions of non-performing assets | 13792 | 14687 | 9321 | 3838 | 5396 | 13792 | 5396 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-performing assets, excluding guaranteed portions | 4581 | 5686 | 4847 | 1570 | 2216 | 4581 | 2216 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets | 1232424 | 1190012 | 1122364 | 1048002 | 1009354 | 1232424 | 1009354 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-performing assets, excluding guaranteed, to total assets | 0.37% | 0.48% | 0.43% | 0.15% | 0.22% | 0.37% | 0.22% |
| **Allowance for credit losses (ACL) to nonaccrual loans, excluding guaranteed**<sup>(2)</sup> |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Nonaccrual loans | $18227 | $19220 | $14128 | $5381 | $6470 | $18227 | $6470 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: SBA and USDA guaranteed portions of nonaccrual loans | 13792 | 13859 | 9321 | 3838 | 833 | 13792 | 833 |
| &nbsp;&nbsp;&nbsp;&nbsp;Nonaccrual loans, excluding guaranteed portions | 4435 | 5361 | 4807 | 1543 | 5637 | 4435 | 5637 |
| &nbsp;&nbsp;&nbsp;&nbsp;ACL to nonaccrual loans, excluding guaranteed | 208% | 168% | 190% | 514% | 130% | 208% | 130% |
| **ACL to loans, excluding guaranteed**<sup>(2)</sup> |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans, net of deferred fees and costs | $871630 | $843365 | $815958 | $780999 | $772857 | $871630 | $772857 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: SBA and USDA guaranteed portions of loans | 192324 | 204239 | 201267 | 203027 | 215382 | 192324 | 215382 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans, excluding guaranteed | 679306 | 639126 | 614691 | 577972 | 557475 | 679306 | 557475 |
| &nbsp;&nbsp;&nbsp;&nbsp;ACL to loans, excluding guaranteed | 1.36% | 1.41% | 1.48% | 1.37% | 1.32% | 1.36% | 1.32% |
| **Non-GAAP Financial Measures Footnotes** |  |  |  |  |  |  |  |
| (1) We believe this non-GAAP measurement presents trends in income generation of the Company. | (1) We believe this non-GAAP measurement presents trends in income generation of the Company. | (1) We believe this non-GAAP measurement presents trends in income generation of the Company. | (1) We believe this non-GAAP measurement presents trends in income generation of the Company. | (1) We believe this non-GAAP measurement presents trends in income generation of the Company. | (1) We believe this non-GAAP measurement presents trends in income generation of the Company. | (1) We believe this non-GAAP measurement presents trends in income generation of the Company. | (1) We believe this non-GAAP measurement presents trends in income generation of the Company. |
| (2) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company. | (2) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company. | (2) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company. | (2) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company. | (2) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company. | (2) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company. | (2) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company. | (2) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company. |

---

------