06/16/2026 | Press release | Distributed by Public on 06/16/2026 06:43
|
001-34819
|
95-4766827
|
|
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
1675 N. Freedom Blvd (200 West) Building 1
|
|||||||||
|
Provo,
|
Utah
|
84604
|
(626)
|
765-2000
|
|||||
|
(Address of Principal Executive Offices)
|
(Registrant's Telephone Number, Including Area Code)
|
||||||||
|
☒
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
|
Title of each class:
|
Trading Symbol(s):
|
Name of each exchange on which registered:
|
|
Class A Common Stock, $0.001 par value
|
GDOT
|
New York Stock Exchange
|
| 1. |
The disclosure under the section entitled "The Mergers-Background of the Mergers and the Payments Sale" in the proxy statement/prospectus is hereby amended by adding the following underlined language in the fifth full paragraph on page 134 of the proxy statement/prospectus:
|
| 2. |
The disclosure under the section entitled "The Mergers-Opinion of Green Dot's Financial Advisor-Summary of Financial Analyses of Citi-The Green Dot Merger Consideration-Selected Public Companies Analysis-Combined Company" in the proxy statement/prospectus is hereby amended by adding (i) the following underlined language in the fourth paragraph and (ii) the "Price / Tangible Book Value Per Diluted Share" for each of the selected companies to the table, in each case, on page 148 of the proxy statement/prospectus:
|
|
Selected Companies
|
Price / Tangible Book
Value Per Diluted Share
|
|
Axos Financial, Inc.
|
1.81x
|
|
The Bancorp, Inc.
|
3.58x
|
|
Pathward Financial, Inc.
|
2.94x
|
|
Coastal Financial Corporation
|
3.40x
|
|
MVB Financial Corp.
|
1.05x
|
|
FinWise Bancorp
|
1.41x
|
|
Medallion Financial Corp.
|
0.73x
|
| 3. |
The disclosure under the section entitled "The Mergers-Opinion of Green Dot's Financial Advisor-Summary of Financial Analyses of Citi-The Green Dot Merger Consideration-Dividend Discount Analysis-Combined Company" in the proxy statement/prospectus is hereby amended by adding the following underlined language in the last paragraph beginning on page 148 of the proxy statement/prospectus:
|
| 4. |
The disclosure under the section entitled "The Mergers-Opinion of Green Dot's Financial Advisor-Summary of Financial Analyses of Citi-Green Dot-Selected Public Companies Analysis" in the proxy statement/prospectus is hereby amended by adding (i) the following underlined language in the second full paragraph, (ii) the "Price / 2026E Adjusted EPS" for each of the selected companies to the table and (iii) the "Price / Tangible Book Value Per Diluted Share" for each of the selected companies to the table, in each case, on page 149 of the proxy statement/prospectus:
|
|
Selected Companies
|
Price / 2026E
Adjusted EPS
|
Price / Tangible Book
Value Per Diluted Share
|
|
|
Axos Financial, Inc.
|
8.5x
|
1.81x
|
|
|
The Bancorp, Inc.
|
9.1x
|
3.58x
|
|
|
Pathward Financial, Inc.
|
7.7x
|
2.94x
|
|
|
Coastal Financial Corporation
|
16.1x
|
3.40x
|
|
|
MVB Financial Corp.
|
11.8x
|
1.05x
|
|
|
FinWise Bancorp
|
9.2x
|
1.41x
|
|
|
Medallion Financial Corp.
|
5.3x
|
0.73x
|
| 5. |
The disclosure under the section entitled "The Mergers-Opinion of Green Dot's Financial Advisor-Summary of Financial Analyses of Citi-Green Dot-Dividend Discount Analysis" in the proxy statement/prospectus is hereby amended by adding the following underlined language in the last paragraph beginning on page 149 of the proxy statement/prospectus:
|
| 6. |
The disclosure under the section entitled "The Mergers-Opinion of Green Dot's Financial Advisor-Summary of Financial Analyses of Citi-Green Dot-Present Value of Future Share Price Analysis" in the proxy statement/prospectus is hereby amended by adding the following underlined language to the fourth sentence of the first full paragraph on page 150 of the proxy statement/prospectus:
|
| 7. |
The disclosure under the section entitled "The Mergers-Opinion of Green Dot's Financial Advisor-Summary of Financial Analyses of Citi-Certain Additional Information-Equity Research Analyst Price Targets" in the proxy statement/prospectus is hereby amended by adding the following underlined language to and deleting the stricken-through language from the third and fourth sentences to the fourth full paragraph on page 150 of the proxy statement/prospectus:
|
| 8. |
The disclosure under the section entitled "The Mergers-Opinion of Green Dot's Financial Advisor-Summary of Financial Analyses of Citi-Certain Additional Information-Premiums Paid Analysis" in the proxy statement/prospectus is hereby amended by adding the following underlined language to the first sentence of the last paragraph beginning on page 150 of the proxy statement/prospectus:
|
| 9. |
The disclosure under the section entitled "The Mergers-Opinion of Green Dot's Financial Advisor-Miscellaneous" in the proxy statement/prospectus is hereby amended by adding the following underlined language to and deleting the stricken-through language from the first sentence of the first full paragraph on page 151 of the proxy statement/prospectus:
|
| 10. |
The disclosure under the section entitled "The Mergers-Opinion of CommerceOne's Financial Advisor-Green Dot Selected Public Companies Analysis-BaaS Group" in the proxy statement/prospectus is hereby amended by replacing the previously included list of BaaS Group companies on page 154 of the proxy statement/prospectus with the following table and underlined language:
|
| Institution | Key Financial Metrics | Market Data | |||||||||||||||||||||||
| 90-Day | Price / | ||||||||||||||||||||||||
|
Total
|
TCE /
|
LTM
|
LTM
|
LTM
|
Effcy.
|
NPAs /
|
Market
|
Daily
|
LTM
|
2026E
|
|||||||||||||||
|
Assets
|
TA
|
ROAA
|
ROAE
|
NIM
|
Ratio
|
Assets
|
Cap.
|
Avg. Vol.
|
TBV
|
EPS(1)
|
EPS(1)
|
||||||||||||||
|
Company Name
|
($MMs)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
($MMs)
|
(Shares)
|
(%)
|
(x)
|
(x)
|
|||||||||||||
|
The Bancorp, Inc.
|
8,599
|
9.04
|
2.55
|
27.81
|
4.37
|
31.4
|
1.53
|
2,724.2
|
629,958
|
355.4
|
12.9
|
9.6
|
|||||||||||||
|
Metropolitan Bank Holding Corp.
|
8,234
|
8.78
|
0.83
|
8.74
|
3.76
|
57.2
|
1.33
|
751.2
|
104,526
|
104.9
|
12.7
|
7.6
|
|||||||||||||
|
Central Pacific Financial Corp.
|
7,421
|
7.92
|
0.90
|
11.86
|
3.35
|
61.1
|
0.19
|
797.0
|
146,515
|
135.9
|
12.2
|
9.4
|
|||||||||||||
|
Pathward Financial, Inc.
|
7,172
|
7.98
|
2.47
|
23.56
|
7.34
|
67.5
|
1.15
|
1,598.6
|
185,085
|
291.9
|
8.9
|
8.3
|
|||||||||||||
|
Republic Bancorp, Inc.
|
7,015
|
14.95
|
1.80
|
12.27
|
5.03
|
51.9
|
0.33
|
1,325.2
|
22,767
|
127.1
|
10.4
|
11.1
|
|||||||||||||
|
Midland States Bancorp, Inc.
|
6,912
|
6.61
|
(2.09)
|
(23.36)
|
3.53
|
58.8
|
0.95
|
341.2
|
146,268
|
74.8
|
NM
|
6.0
|
|||||||||||||
|
Triumph Financial, Inc.
|
6,357
|
7.87
|
0.16
|
1.10
|
6.46
|
90.5
|
1.09
|
1,272.5
|
239,149
|
271.8
|
NM
|
NM
|
|||||||||||||
|
First Internet Bancorp
|
5,639
|
5.93
|
(0.56)
|
(8.47)
|
1.96
|
62.4
|
0.72
|
168.0
|
55,905
|
50.5
|
NM
|
4.8
|
|||||||||||||
|
Third Coast Bancshares, Inc.
|
5,062
|
8.51
|
1.28
|
12.87
|
3.96
|
56.3
|
0.38
|
515.6
|
70,141
|
120.1
|
10.4
|
9.6
|
|||||||||||||
|
Coastal Financial Corporation
|
4,553
|
10.44
|
1.10
|
11.08
|
7.18
|
51.3
|
0.59
|
1,554.0
|
117,646
|
326.8
|
NM
|
15.7
|
|||||||||||||
|
MVB Financial Corp.
|
3,233
|
10.06
|
1.00
|
10.65
|
3.58
|
96.2
|
0.83
|
327.9
|
35,009
|
100.6
|
10.6
|
13.1
|
|||||||||||||
|
Cass Information Systems, Inc.
|
2,454
|
9.17
|
1.34
|
13.35
|
3.71
|
78.4
|
1.14
|
544.3
|
78,337
|
244.5
|
17.9
|
14.3
|
|||||||||||||
|
Esquire Financial Holdings, Inc.
|
2,184
|
12.78
|
2.46
|
19.68
|
5.97
|
48.5
|
0.40
|
813.4
|
65,634
|
307.3
|
17.6
|
16.0
|
|||||||||||||
| (1) |
Financial data as of or for the LTM period ended September 30, 2025 and recent market data as of November 21, 2025
|
|
|
o |
The 25th percentile, median (50th percentile), and 75th percentile metrics reflected in Performance Trust's analysis were calculated directly from the financial and market data for the selected companies set forth in the table above. For each metric, the values for all companies in the group were ranked in ascending order, and the 25th percentile, median (50th percentile), and 75th percentile were determined using standard statistical interpolation across the ranked dataset. For any metric where a selected company's value was not meaningful ("NM"), that company was excluded from the percentile calculation for that metric only; all other metrics for that company were included in their respective calculations.
|
|
|
o |
Performance Trust's analysis was based on the market-based metrics set forth in the table above, which were selected using Performance Trust's professional judgment as the most relevant indicators of relative valuation for the selected companies.
|
| 11. |
The disclosure under the section entitled "The Mergers-Opinion of CommerceOne's Financial Advisor-Green Dot Selected Public Companies Analysis-Traditional Group" in the proxy statement/prospectus is hereby amended by replacing the previously included list of Traditional Group companies on page 155 of the proxy statement/prospectus with the following table and underlined language:
|
| Institution | Key Financial Metrics | Market Data | |||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
90-Day | Price / |
|
|||||||||||||||
| Total | TCE / | LTM | LTM | LTM | Effcy. | NPAs / | Market | Daily | LTM | 2026E | |||||||||||||||
|
Assets
|
TA
|
ROAA
|
ROAE
|
NIM
|
Ratio
|
Assets
|
Cap.
|
Avg. Vol.
|
TBV
|
EPS(1)
|
EPS(1)
|
||||||||||||||
|
Company Name
|
($MMs)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
($MMs)
|
(Shares)
|
(%)
|
(x)
|
(x)
|
|||||||||||||
|
Camden National Corporation
|
6,982
|
7.09
|
0.86
|
9.31
|
3.00
|
56.0
|
0.12
|
675.4
|
68,780
|
140.4
|
11.4
|
7.5
|
|||||||||||||
|
Northpointe Bancshares, Inc.
|
6,840
|
7.65
|
1.21
|
12.78
|
2.39
|
57.0
|
0.76
|
562.9
|
148,881
|
107.6
|
8.6
|
6.1
|
|||||||||||||
|
Shore Bancshares, Inc.
|
6,278
|
7.80
|
0.94
|
10.27
|
3.26
|
58.4
|
0.44
|
554.2
|
146,328
|
114.9
|
9.8
|
8.6
|
|||||||||||||
|
SmartFinancial, Inc.
|
5,785
|
7.78
|
0.87
|
9.15
|
3.25
|
65.3
|
0.21
|
607.4
|
58,250
|
137.2
|
13.0
|
10.6
|
|||||||||||||
|
Bridgewater Bancshares, Inc.
|
5,360
|
7.71
|
0.80
|
8.72
|
2.52
|
52.8
|
0.19
|
468.7
|
108,040
|
113.8
|
12.8
|
9.3
|
|||||||||||||
|
Alerus Financial Corporation
|
5,331
|
8.24
|
0.95
|
10.01
|
3.40
|
66.5
|
1.13
|
551.9
|
75,482
|
128.6
|
11.1
|
8.9
|
|||||||||||||
|
Peoples Financial Services Corp.
|
5,160
|
7.99
|
1.05
|
10.93
|
3.49
|
56.6
|
0.34
|
483.9
|
29,965
|
119.8
|
9.2
|
7.7
|
|||||||||||||
|
Bar Harbor Bankshares
|
4,717
|
7.94
|
0.87
|
7.62
|
3.29
|
60.8
|
0.25
|
494.8
|
53,737
|
136.6
|
12.8
|
8.5
|
|||||||||||||
|
Arrow Financial Corporation
|
4,587
|
8.60
|
0.79
|
8.51
|
3.08
|
62.6
|
0.13
|
498.5
|
43,138
|
127.0
|
14.6
|
8.9
|
|||||||||||||
|
West Bancorporation, Inc.
|
3,985
|
6.40
|
0.80
|
13.76
|
2.22
|
56.8
|
0.00
|
371.5
|
36,783
|
145.6
|
11.5
|
9.1
|
|||||||||||||
|
Community West Bancshares
|
3,612
|
8.33
|
0.95
|
9.04
|
4.07
|
62.1
|
0.20
|
425.5
|
61,073
|
145.5
|
12.5
|
9.5
|
|||||||||||||
|
Farmers & Merchants Bancorp, Inc.
|
3,391
|
8.21
|
0.95
|
9.24
|
3.12
|
62.2
|
0.15
|
339.5
|
19,776
|
126.7
|
10.8
|
9.6
|
|||||||||||||
|
Bankwell Financial Group, Inc.
|
3,244
|
8.93
|
0.90
|
10.40
|
2.96
|
55.3
|
0.56
|
345.0
|
32,414
|
122.1
|
12.3
|
8.7
|
|||||||||||||
|
FS Bancorp, Inc.
|
3,209
|
8.94
|
1.05
|
10.89
|
4.32
|
65.4
|
0.63
|
298.8
|
15,748
|
106.3
|
9.8
|
8.9
|
|||||||||||||
|
The First Bancorp, Inc.
|
3,198
|
7.70
|
0.99
|
12.03
|
2.53
|
53.3
|
0.59
|
287.2
|
20,159
|
117.7
|
9.1
|
NA
|
|||||||||||||
|
Colony Bankcorp, Inc.
|
3,153
|
8.00
|
0.89
|
9.79
|
3.01
|
66.3
|
0.32
|
293.3
|
55,093
|
118.5
|
10.6
|
8.0
|
|||||||||||||
|
Citizens Financial Services, Inc.
|
3,056
|
8.09
|
1.12
|
10.30
|
3.40
|
58.9
|
0.75
|
274.9
|
8,854
|
114.5
|
8.1
|
7.8
|
|||||||||||||
| (1) |
Financial data as of or for the LTM period ended September 30, 2025 and recent market data as of November 21, 2025
|
|
|
o |
The 25th percentile, median (50th percentile), and 75th percentile metrics reflected in Performance Trust's analysis were calculated directly from the financial and market data for the selected companies set forth in the table above. For each metric, the values for all companies in the group were ranked in ascending order, and the 25th percentile, median (50th percentile), and 75th percentile were determined using standard statistical interpolation across the ranked dataset. For any metric where a selected company's value was not meaningful ("NM"), that company was excluded from the percentile calculation for that metric only; all other metrics for that company were included in their respective calculations.
|
|
|
o |
Performance Trust's analysis was based on the market-based metrics set forth in the table above, which were selected using Performance Trust's professional judgment as the most relevant indicators of relative valuation for the selected companies.
|
| 12. |
The disclosure under the section entitled "The Mergers-Opinion of CommerceOne's Financial Advisor-Green Dot Comparable Selected Precedent Transactions" in the proxy statement/prospectus is hereby amended by replacing the previously included list of Green Dot Selected Transactions group transactions on page 156 of the proxy statement/prospectus with the following table and underlined language:
|
| Acquiror | Target |
Transaction Details |
|||||||||||||||||||||
| Total |
|
Total | TCE / | LTM | LTM | NPAs / | Transaction | Price / | |||||||||||||||
|
Close
|
Assets
|
Assets
|
TA
|
ROAA
|
ROAE
|
Assets
|
Value
|
TBV
|
LTM
EPS
|
||||||||||||||
|
Date
|
Name
|
($MMs)
|
Name
|
($MMs)
|
(%)
|
(%)
|
(%)
|
(%)
|
($MMs)
|
(%)
|
(x)
|
||||||||||||
|
02/13/26
|
Nicolet Bankshares, Inc.
|
9,029
|
MidWestOne Financial Group, Inc.
|
6,250
|
8.36
|
0.94
|
10.09
|
0.52
|
866.3
|
165.7
|
14.7
|
||||||||||||
|
07/01/25
|
Independent Bank Corp.
|
19,408
|
Enterprise Bancorp, Inc.
|
4,743
|
7.65
|
0.77
|
10.88
|
0.55
|
564.2
|
154.5
|
15.5
|
||||||||||||
|
06/01/25
|
ConnectOne Bancorp, Inc.
|
9,724
|
The First of Long Island Corporation
|
4,209
|
8.93
|
0.52
|
5.97
|
0.06
|
280.8
|
74.3
|
12.7
|
||||||||||||
|
04/01/25
|
Renasant Corporation
|
17,510
|
The First Bancshares, Inc.
|
7,966
|
8.33
|
0.95
|
8.14
|
0.25
|
1,176.9
|
184.0
|
15.5
|
||||||||||||
|
02/28/25
|
WesBanco, Inc.
|
18,128
|
Premier Financial Corp.
|
8,779
|
7.95
|
0.92
|
8.26
|
0.74
|
994.8
|
146.0
|
12.5
|
||||||||||||
|
07/12/24
|
Eastern Bankshares, Inc.
|
21,583
|
Cambridge Bancorp
|
5,490
|
8.41
|
0.84
|
9.08
|
0.13
|
527.1
|
114.5
|
11.1
|
||||||||||||
|
04/01/24
|
Atlantic Union Bankshares Corp.
|
20,602
|
American National Bankshares Inc.
|
3,113
|
7.94
|
1.09
|
10.32
|
0.04
|
444.0
|
184.7
|
13.2
|
||||||||||||
|
02/29/24
|
Washington Federal, Inc.
|
20,772
|
Luther Burbank Corporation
|
7,922
|
8.50
|
1.22
|
13.35
|
0.06
|
653.7
|
97.0
|
7.3
|
||||||||||||
|
03/01/22
|
SouthState Corporation
|
40,376
|
Atlantic Capital Bancshares, Inc.
|
3,780
|
8.80
|
1.28
|
12.80
|
0.45
|
545.3
|
162.4
|
12.5
|
||||||||||||
|
01/01/22
|
WSFS Financial Corporation
|
14,334
|
Bryn Mawr Bank Corporation
|
5,432
|
8.08
|
0.64
|
5.32
|
0.23
|
989.9
|
228.8
|
29.8
|
||||||||||||
|
|
o |
The 25th percentile, median (50th percentile), and 75th percentile transaction metrics reflected in Performance Trust's analysis were calculated directly from the transaction data set forth in the table above. For each metric (including Price/TBV and LTM EPS multiples), the values for all transactions in the group were ranked in ascending order, and the 25th percentile, median (50th percentile), and 75th percentile were determined using standard statistical interpolation across the ranked dataset. No transactions were excluded from the percentile calculations after the initial transaction group was established.
|
|
|
o |
Performance Trust's analysis was based on the transaction metrics set forth in the table above, which were selected using Performance Trust's professional judgment as the most relevant indicators of relative valuation for the selected transactions.
|
| 13. |
The disclosure under the section entitled "The Mergers-Opinion of CommerceOne's Financial Advisor-Green Dot Dividend Discount Analysis" in the proxy statement/prospectus is hereby amended by (i) deleting the stricken-through last sentence of the first full paragraph and (ii) adding the following underlined language as a new paragraph following the first full paragraph, in each case, on page 157 of the proxy statement/prospectus:
|
| 14. |
The disclosure under the section entitled "The Mergers-Opinion of CommerceOne's Financial Advisor-CommerceOne Selected Companies Analysis" in the proxy statement/prospectus is hereby amended by replacing the previously included list of selected companies on page 157 of the proxy statement/prospectus with the following table and underlined language:
|
| Institution | Key Financial Metrics | Market Data | |||||||||||||||||||||||
|
|
|
90-Day | Price / | ||||||||||||||||||||||
|
Total
|
TCE /
|
LTM
|
LTM
|
LTM
|
Effcy.
|
NPAs /
|
Market
|
Daily
|
LTM
|
2026E
|
|||||||||||||||
|
Assets
|
TA
|
ROAA
|
ROAE
|
NIM
|
Ratio
|
Assets
|
Cap.
|
Avg. Vol.
|
TBV
|
EPS(2)
|
EPS(2)
|
||||||||||||||
|
Company Name
|
($MMs)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
(%)
|
($MMs)
|
(Shares)
|
(%)
|
(x)
|
(x)
|
|||||||||||||
|
Bank7 Corp.
|
1,891
|
12.22
|
2.44
|
19.45
|
5.03
|
39.7
|
0.71
|
396.4
|
16,366
|
172.5
|
9.3
|
9.9
|
|||||||||||||
|
National Bankshares, Inc.
|
1,802
|
9.32
|
0.72
|
7.90
|
2.51
|
63.3
|
0.11
|
193.1
|
8,908
|
115.7
|
14.9
|
10.8
|
|||||||||||||
|
Citizens Community Bancorp, Inc.
|
1,727
|
9.13
|
0.73
|
7.10
|
3.02
|
70.1
|
0.96
|
161.5
|
27,031
|
106.5
|
13.0
|
9.4
|
|||||||||||||
|
CB Financial Services, Inc.
|
1,546
|
9.29
|
0.18
|
1.82
|
3.38
|
56.1
|
0.15
|
170.4
|
10,071
|
119.1
|
NM
|
10.4
|
|||||||||||||
|
Chain Bridge Bancorp, Inc.
|
1,534
|
10.63
|
1.29
|
12.35
|
3.44
|
56.2
|
0.00
|
202.6
|
9,868
|
124.2
|
10.8
|
7.6
|
|||||||||||||
|
Riverview Bancorp, Inc.
|
1,510
|
9.20
|
0.31
|
2.92
|
2.70
|
88.7
|
0.58
|
109.8
|
56,841
|
81.2
|
24.0
|
26.5
|
|||||||||||||
|
SB Financial Group, Inc.
|
1,496
|
7.35
|
0.94
|
10.38
|
3.43
|
70.8
|
0.32
|
133.1
|
17,355
|
123.5
|
10.0
|
8.6
|
|||||||||||||
|
GBank Financial Holdings Inc.
|
1,301
|
12.16
|
1.61
|
12.73
|
4.41
|
56.8
|
0.78
|
474.3
|
44,516
|
298.0
|
25.2
|
12.2
|
|||||||||||||
|
Provident Financial Holdings, Inc.
|
1,231
|
10.43
|
0.49
|
4.63
|
2.95
|
78.4
|
0.15
|
98.1
|
7,438
|
76.9
|
16.8
|
14.2
|
|||||||||||||
|
FinWise Bancorp
|
900
|
20.59
|
1.91
|
8.46
|
8.73
|
56.4
|
4.94
|
242.1
|
14,748
|
131.0
|
16.8
|
10.7
|
|||||||||||||
|
United Bancorp, Inc.
|
868
|
7.48
|
1.36
|
17.61
|
3.59
|
57.6
|
0.66
|
74.8
|
3,862
|
117.3
|
10.0
|
8.4
|
|||||||||||||
|
|
(1) |
Financial data as of or for the LTM period ended September 30, 2025 and recent market data as of November 21, 2025
|
|
|
(2) |
P/E multiples greater than 30.0x deemed not meaningful ("NM")
|
|
|
o |
The 25th percentile, median (50th percentile), and 75th percentile metrics reflected in Performance Trust's analysis were calculated directly from the financial and market data for the selected companies set forth in the table above. For each metric, the values for all companies in the group were ranked in ascending order, and the 25th percentile, median (50th percentile), and 75th percentile were determined using standard statistical interpolation across the ranked dataset. For any metric where a selected company's value was not meaningful ("NM"), that company was excluded from the percentile calculation for that metric only; all other metrics for that company were included in their respective calculations.
|
|
|
o |
Performance Trust's analysis was based on the market-based metrics set forth in the table above, which were selected using Performance Trust's professional judgment as the most relevant indicators of relative valuation for the selected companies.
|
| 15. |
The disclosure under the section entitled "The Mergers-Opinion of CommerceOne's Financial Advisor-CommerceOne Comparable Selected Precedent Transactions" in the proxy statement/prospectus is hereby amended by replacing the previously included list of CommerceOne Selected Transactions group transactions on page 159 of the proxy statement/prospectus with the following table and underlined language:
|
| Buyer | Target | Transaction Details | |||||||||||||||||||||||
| Total | Total | TCE / | LTM | LTM | NPAs / | Transaction | Price / | Core Dep. | |||||||||||||||||
|
Close
|
Assets
|
Assets
|
TA
|
ROAA
|
ROAE
|
Assets
|
Value
|
TBV
|
LTM EPS
|
Prem. (1)
|
|||||||||||||||
|
Date
|
Name
|
($MMs)
|
Name
|
($MMs)
|
(%)
|
(%)
|
(%)
|
(%)
|
($MMs)
|
(%)
|
(x)
|
(%)
|
|||||||||||||
|
02/27/26
|
Mid Penn Bancorp, Inc.
|
6,355
|
1st Colonial Bancorp, Inc.
|
877
|
9.42
|
1.02
|
10.90
|
0.82
|
99.1
|
116.4
|
11.7
|
2.4
|
|||||||||||||
|
12/31/25
|
Mercantile Bank Corporation
|
6,181
|
Eastern Michigan Financial Corporation
|
505
|
10.43
|
1.38
|
15.13
|
0.24
|
96.1
|
165.4
|
11.6
|
9.7
|
|||||||||||||
|
05/01/25
|
Cadence Bank
|
47,019
|
FCB Financial Corp.
|
589
|
12.78
|
1.97
|
16.49
|
1.20
|
105.8
|
174.3
|
9.8
|
10.4
|
|||||||||||||
|
04/30/25
|
Glacier Bancorp, Inc.
|
27,903
|
Bank of Idaho Holding Company
|
1,328
|
9.46
|
1.09
|
11.08
|
0.16
|
246.2
|
186.7
|
17.3
|
12.5
|
|||||||||||||
|
04/01/24
|
Central Valley Community Bancorp
|
2,435
|
Community West Bancshares
|
1,131
|
9.96
|
1.05
|
10.22
|
0.09
|
100.1
|
88.0
|
8.7
|
(1.4)
|
|||||||||||||
|
04/01/24
|
Prosperity Bancshares, Inc.
|
37,844
|
Lone Star State Bancshares, Inc.
|
1,305
|
9.35
|
1.42
|
12.73
|
0.02
|
226.4
|
187.0
|
14.4
|
11.4
|
|||||||||||||
|
02/10/23
|
Bank First Corporation
|
2,961
|
Hometown Bancorp, Ltd.
|
645
|
11.11
|
1.39
|
11.59
|
0.22
|
123.9
|
210.9
|
14.3
|
12.1
|
|||||||||||||
|
08/26/22
|
Nicolet Bankshares, Inc.
|
7,695
|
Charter Bankshares, Inc.
|
1,136
|
12.09
|
1.24
|
10.47
|
0.52
|
158.0
|
169.9
|
11.8
|
7.8
|
|||||||||||||
|
10/07/22
|
Hometown Financial Group MHC
|
3,645
|
Randolph Bancorp, Inc.
|
803
|
12.56
|
1.29
|
9.31
|
0.48
|
148.3
|
136.9
|
14.4
|
9.0
|
|||||||||||||
|
01/01/22
|
German American Bancorp, Inc.
|
5,349
|
Citizens Union Bancorp of Shelbyville, Inc.
|
1,074
|
9.31
|
1.06
|
10.81
|
0.67
|
155.0
|
156.0
|
14.1
|
6.3
|
|||||||||||||
|
11/30/21
|
Arbor Bancorp, Inc.
|
2,561
|
FNBH Bancorp, Inc.
|
647
|
10.26
|
1.11
|
10.11
|
0.26
|
116.6
|
175.7
|
17.5
|
9.2
|
|||||||||||||
|
03/07/22
|
Stock Yards Bancorp, Inc.
|
6,088
|
Commonwealth Bancshares, Inc.
|
1,255
|
9.30
|
1.38
|
14.43
|
0.35
|
153.0
|
166.8
|
10.4
|
6.5
|
|||||||||||||
|
01/07/22
|
CVB Financial Corp.
|
15,539
|
Suncrest Bank
|
1,372
|
9.87
|
1.23
|
9.64
|
0.36
|
204.4
|
151.0
|
12.6
|
6.4
|
|||||||||||||
|
12/01/21
|
Valley National Bancorp
|
41,178
|
The Westchester Bank Holding Corp.
|
1,313
|
10.06
|
1.07
|
10.25
|
0.21
|
220.2
|
169.0
|
18.1
|
8.7
|
|||||||||||||
|
11/01/21
|
Farmers National Banc Corp.
|
3,325
|
Cortland Bancorp
|
792
|
10.24
|
1.21
|
12.41
|
0.99
|
124.0
|
151.4
|
12.6
|
6.8
|
|||||||||||||
|
10/08/21
|
Simmons First National Corporation
|
23,348
|
Landmark Community Bank
|
1,007
|
10.14
|
1.08
|
10.90
|
0.66
|
146.4
|
143.4
|
14.0
|
8.0
|
|||||||||||||
|
08/06/21
|
Seacoast Banking Corporation of FL
|
8,342
|
Legacy Bank of Florida
|
533
|
10.70
|
1.15
|
10.92
|
0.32
|
106.6
|
186.7
|
18.1
|
16.2
|
|||||||||||||
|
05/01/21
|
BancorpSouth Bank
|
23,555
|
National United Bancshares, Inc.
|
749
|
9.99
|
1.10
|
10.53
|
1.17
|
114.7
|
156.3
|
15.8
|
6.8
|
|||||||||||||
|
|
(1) |
Core deposits are defined as total deposits excluding certificated deposits greater than $100,000 and brokered deposits
|
|
|
o |
The 25th percentile, median (50th percentile), and 75th percentile transaction metrics reflected in Performance Trust's analysis were calculated directly from the transaction data set forth in the table above. For each metric (including Price/TBV and LTM EPS multiples), the values for all transactions in the group were ranked in ascending order, and the 25th percentile, median (50th percentile), and 75th percentile were determined using standard statistical interpolation across the ranked dataset. No transactions were excluded from the percentile calculations after the initial transaction group was established.
|
|
|
o |
Performance Trust's analysis was based on the metrics set forth in the table above, which were selected using Performance Trust's professional judgment as the most relevant indicators of relative valuation for the selected transactions.
|
| 16. |
The disclosure under the section entitled "The Mergers-Certain Unaudited Prospective Financial Information-Green Dot Prospective Financial Information Used by Citi" in the proxy statement/prospectus is hereby amended by adding "Total Assets" and "Total Deposits" of Green Dot for each of the financial years to the first table on page 164 of the proxy statement/prospectus:
|
|
($ in millions, except per share data)
|
2025E
|
2026E
|
2027E
|
2028E
|
2029E
|
2030E
|
2031E
|
||||||||||||||||||||||
|
Total Assets(1)
|
$ |
5,619
|
$ |
5,619
|
$ |
6,177
|
$ |
6,669
|
$ |
6,818
|
$ |
7,495
|
$ |
8,121
|
|||||||||||||||
|
Total Deposits(1)
|
$ |
4,225
|
$ |
4,158
|
$ |
4,607
|
$ |
4,933
|
$ |
5,031
|
$ |
5,484
|
$ |
5,868
|
|||||||||||||||
|
Gross Revenue
|
$ |
2,038
|
$ |
2,043
|
$ |
2,247
|
$ |
2,352
|
$ |
2,407
|
$ |
2,627
|
$ |
2,810
|
|||||||||||||||
|
Net Income
|
$ |
(68
|
) |
$ |
41
|
$ |
80
|
$ |
116
|
$ |
154
|
$ |
175
|
$ |
192
|
||||||||||||||
|
Tangible Book Value(1)
|
$ |
537
|
$ |
648
|
$ |
793
|
$ |
979
|
$ |
1,206
|
$ |
1,419
|
$ |
1,655
|
|||||||||||||||
|
Adjusted Earnings per Share(2)
|
$ |
1.44
|
$ |
1.72
|
$ |
2.33
|
$ |
2.89
|
$ |
3.43
|
$ |
3.71
|
$ |
3.92
|
|||||||||||||||
|
Hypothetical Dividends(3)
|
$ |
(30
|
)(4) | $ |
26
|
$ |
53
|
$ |
55
|
$ |
120
|
$ |
135
|
$ |
115
|
|
(1)
|
As of the year-end of applicable calendar year.
|
|
(2)
|
Adjusted for one-time non-recurring items, acquired intangibles amortization expense and equity losses from unconsolidated affiliates.
|
|
(3)
|
Amounts represent the hypothetical dividends assuming all excess tier 1 capital would be distributed to Green Dot stockholders, with excess tier 1 capital calculated based on target tier 1 leverage ratio of 14.3% for the fourth quarter of 2025 and 15.0% for 2026 to 2031.
|
|
(4)
|
Represents figure for fourth quarter of 2025.
|
| 17. |
The disclosure under the section entitled "The Mergers-Certain Unaudited Prospective Financial Information-Adjusted Combined Company Projections" in the proxy statement/prospectus is hereby amended by adding "Total Assets" and "Total Deposits" of the Combined Company for each of the financial years to the second table on page 165 of the proxy statement/prospectus:
|
|
($ in millions, except per share data)
|
2026E
|
2027E
|
2028E
|
2029E
|
2030E
|
2031E
|
||||||||||||||||||
|
Total Assets(1)
|
$ |
6,243
|
$ |
6,581
|
$ |
7,871
|
$ |
9,094
|
$ |
9,776
|
$ |
10,265
|
||||||||||||
|
Total Deposits(1)
|
$ |
5,491
|
$ |
5,765
|
$ |
6,967
|
$ |
8,069
|
$ |
8,674
|
$ |
9,108
|
||||||||||||
|
Consolidated Net Income
|
$ |
(147
|
)
|
$ |
58
|
$
|
82
|
$
|
114
|
$
|
123
|
$
|
129
|
|||||||||||
|
Tangible Book Value(1)
|
$ |
522
|
$ |
586
|
$
|
671
|
$
|
788
|
$
|
911
|
$
|
1,039
|
||||||||||||
|
Hypothetical Dividends(2)
|
-
|
$ |
12
|
$
|
(28
|
)
|
$
|
6
|
$
|
65
|
$
|
87
|
|
(1)
|
As of the year-end of applicable calendar year.
|
|
(2)
|
Amounts represent the hypothetical dividends assuming all excess tangible common equity would be distributed to Green Dot stockholders, with excess tangible common equity calculated based on a target common equity to tangible assets ratio of 8.75% from 2027 to 2031.
|
|
GREEN DOT CORPORATION
|
||
|
Date: June 16, 2026
|
By:
|
/s/ Amy Pugh
|
|
Amy Pugh
|
||
|
General Counsel
|
||