Biggest changeThe following table presents the risk categories for total loans by class of loans as of December 31, 2024 and December 31, 2023: (dollars in thousands) Pass Special Mention Substandard Total December 31, 2024 Construction and land development $ 203,484 $ 12,431 $ 11,410 $ 227,325 Real estate - other: 1-4 family residential 157,037 — 7,364 164,401 Multifamily residential 240,207 3,786 — 243,993 Commercial real estate and other 1,710,050 36,026 21,651 1,767,727 Commercial and industrial 617,106 17,096 76,768 710,970 Consumer 24,344 — 405 24,749 $ 2,952,228 $ 69,339 $ 117,598 $ 3,139,165 (dollars in thousands) Pass Special Mention Substandard Total December 31, 2023 Construction and land development $ 243,429 $ — $ 92 $ 243,521 Real estate - other: 1-4 family residential 143,903 — — 143,903 Multifamily residential 208,243 — 13,004 221,247 Commercial real estate and other 1,020,076 2,996 1,171 1,024,243 Commercial and industrial 314,907 — 5,235 320,142 Consumer 4,386 — — 4,386 $ 1,934,944 $ 2,996 $ 19,502 $ 1,957,442 Special mention loans increased by $66.3 million during the year ended December 31, 2024 to $69.3 million, which included $25.5 million of non-PCD loans and $10.1 million of PCD loans acquired in the Merger.
Biggest changeA summary of past due loans, loans still accruing and nonaccrual loans as of December 31, 2025 and 2024 follows: (dollars in thousands) 30-59 Days Past Due 60-89 Days Past Due Over 90 Days Past Due Total Past Due Nonaccrual December 31, 2025 Construction and land development $ — $ — $ — $ — $ 13,808 Real estate - other: 1-4 family residential — — — — — Multifamily residential 7,970 — — 7,970 — Commercial real estate and other 5,838 — — 5,838 83 Commercial and industrial 845 53 — 898 2,195 Consumer — 29 — 29 — $ 14,653 $ 82 $ — $ 14,735 $ 16,086 72 Table of Contents Still Accruing (dollars in thousands) 30-59 Days Past Due 60-89 Days Past Due Over 90 Days Past Due Total Past Due Nonaccrual December 31, 2024 Construction and land development $ 4,104 $ — $ — $ 4,104 $ 9,659 Real estate - other: 1-4 family residential 40 4,469 — 4,509 2,895 Multifamily residential — — — — — Commercial real estate and other 195 — — 195 8,915 Commercial and industrial 1,866 1,113 — 2,979 4,917 Consumer 69 226 150 445 — $ 6,274 $ 5,808 $ 150 $ 12,232 $ 26,386 The following tables present the risk categories for total loans by class of loans as of December 31, 2025 and December 31, 2024: (dollars in thousands) Pass Special Mention Substandard Total December 31, 2025 Construction and land development $ 125,014 $ — $ 13,880 $ 138,894 Real estate - other: 1-4 family residential 139,732 — 2,667 142,399 Multifamily residential 316,105 7,970 — 324,075 Commercial real estate and other 1,760,143 45,160 15,142 1,820,445 Commercial and industrial 557,590 19,277 28,992 605,859 Consumer 2,215 — — 2,215 $ 2,900,799 $ 72,407 $ 60,681 $ 3,033,887 (dollars in thousands) Pass Special Mention Substandard Total December 31, 2024 Construction and land development $ 203,484 $ 12,431 $ 11,410 $ 227,325 Real estate - other: 1-4 family residential 157,037 — 7,364 164,401 Multifamily residential 240,207 3,786 — 243,993 Commercial real estate and other 1,710,050 36,026 21,651 1,767,727 Commercial and industrial 617,106 17,096 76,768 710,970 Consumer 24,344 — 405 24,749 $ 2,952,228 $ 69,339 $ 117,598 $ 3,139,165 Special mention loans increased by $3.1 million during the year ended December 31, 2025 to $72.4 million at December 31, 2025.
The Company’s loan portfolio consists of the following segments, based on regulatory call codes and related risk ratings: • Construction and land development • Real estate ◦ 1-4 family residential ◦ Multifamily residential ◦ Commercial real estate and other • Commercial and industrial • Consumer Construction and land development loans are typically adjustable rate residential and commercial construction loans to builders, developers and consumers, with terms generally limited to 12 to 36 months.
The Company’s loan portfolio consists of the following loan segments, based on regulatory call codes and related risk ratings: • Construction and land development • Real estate: ◦ 1-4 family residential ◦ Multifamily residential ◦ Commercial real estate and other • Commercial and industrial • Consumer Construction and land development loans are typically adjustable rate residential and commercial construction loans to builders, developers and consumers, with terms generally limited to 12 to 36 months.
The combined company retained all banking offices of both banks, adding CALB’s one full-service bank branch and its four loan production offices in Northern California to the Bank’s 13 full-service bank branches located throughout the Southern California region for a total of 14 Bank branches. 48 Table of Contents Under the terms of the Agreement and Plan of Merger and Reorganization, each outstanding share of CALB common stock was exchanged for the right to receive 1.590 shares of the Company’s common stock, resulting in the net issuance of approximately 13,579,454 shares, with cash (without interest) paid in lieu of fractional shares and repurchase of shares for settlement of accelerated restricted stock units.
The combined company retained all banking offices of both banks, adding CALB’s one full-service bank branch and its four loan production offices in Northern California to the Bank’s 13 full-service bank branches located throughout the Southern California region for a total of 14 bank branches. 45 Table of Contents Under the terms of the Agreement and Plan of Merger and Reorganization, each outstanding share of CALB common stock was exchanged for the right to receive 1.590 shares of the Company’s common stock, resulting in the net issuance of approximately 13,579,454 shares, with cash (without interest) paid in lieu of fractional shares and repurchase of shares for settlement of accelerated restricted stock units.
Provision for credit losses for loans held for investment is included in provision for credit losses in the consolidated statements of income. Loan charge-offs are recognized when management believes the collectability of the principal balance outstanding is unlikely. Subsequent recoveries, if any, are credited to the ACL.
(Reversal of) provision for credit losses for loans held for investment is included in the (reversal of) provision for credit losses in the consolidated statements of income. Loan charge-offs are recognized when management believes the collectability of the principal balance outstanding is unlikely. Subsequent recoveries, if any, are credited to the ACL.
Our ACL is an estimate of expected lifetime credit losses for loans held for investment at the time of origination or acquisition and is maintained at a level deemed appropriate by management to provide for expected lifetime credit losses in the portfolio.
Allowance for Credit Losses Our ACL is an estimate of expected lifetime credit losses for loans held for investment at the time of origination or acquisition and is maintained at a level deemed appropriate by management to provide for expected lifetime credit losses in the portfolio.
For prepayment and curtailment rate, the Company utilized Abrigo’s benchmark since the adoption on January 1, 2023 through the second quarter of 2023 and switched to the Company’s own historical prepayment and curtailment experience beginning in the third quarter of 2023. Quarterly PD is forecasted using a regression model that incorporates certain economic variables as inputs.
For prepayment and curtailment rates, the Company utilized Abrigo’s benchmark since the adoption on January 1, 2023 through the second quarter of 2023 and switched to the Company’s own historical prepayment and curtailment experience beginning in the third quarter of 2023. Quarterly PD is forecasted using a regression model that incorporates certain economic variables as inputs.
(3) Adjusted net income is computed by adjusting net income for the tax-effected one-time initial provision for credit losses related to non-PCD loans and unfunded loan commitments and tax-effected merger related expense adjustments for the periods indicated. (4) Average tangible common equity is computed by subtracting average goodwill and net average intangible assets from average shareholders’ equity.
(3) Adjusted net income is computed by adjusting net income for the tax-effected one-time initial provision for credit losses related to non-PCD loans and unfunded loan commitments and tax-effected merger related expense adjustments for the periods indicated. (4) Average tangible common equity is computed by subtracting average goodwill and average intangible assets (“net average intangible assets”) from average shareholders’ equity.
Accordingly, we applied a zero credit loss assumption for these securities and no ACL was recorded as of December 31, 2024 and 2023. The amortized cost, estimated fair value and weighted average yield of held-to-maturity and available-for-sale debt securities as of December 31, 2024 are presented below by contractual maturities.
Accordingly, we applied a zero credit loss assumption for these securities and no ACL was recorded as of December 31, 2025 and December 31, 2024. The amortized cost, estimated fair value and weighted average yield of held-to-maturity and available-for-sale debt securities as of December 31, 2025 are presented below by contractual maturities.
These critical estimates are difficult to predict and may result in impairment charges in future periods if actual results materially differ from those initially estimated. 56 Table of Contents Non-GAAP Financial Measures This filing contains certain non-GAAP financial measures in addition to results presented in accordance with GAAP.
These critical estimates are difficult to predict and may result in impairment charges in future periods if actual results materially differ from those initially estimated. 52 Table of Contents Non-GAAP Financial Measures This filing contains certain non-GAAP financial measures in addition to results presented in accordance with GAAP.
Effective January 1, 2019, the capital conservation buffer increased by 0.625% to its fully phased-in 2.5%, such that the common equity Tier 1, Tier 1 and total capital ratio minimums inclusive of the capital conservation buffers were 7.0%, 8.5%, and 10.5% at December 31, 2024.
Effective January 1, 2019, the capital conservation buffer increased by 0.625% to its fully phased-in 2.5%, such that the common equity Tier 1, Tier 1 and total capital ratio minimums inclusive of the capital conservation buffers were 7.0%, 8.5%, and 10.5% at December 31, 2025.
The cost of total funding is calculated as total interest expense divided by average total funding. 63 Table of Contents Rate/Volume Analysis The following table presents the changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities.
The cost of total funding is calculated as total interest expense divided by average total funding. 58 Table of Contents Rate/Volume Analysis The following table presents the changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities.
We receive an equal dollar amount of reciprocal deposits from other participating banks in exchange for the deposits we place into the networks to fully qualify large customer deposits for FDIC insurance. These reciprocal deposits are not required to be treated as brokered deposits up to the lesser of 20% of the Bank’s total liabilities or $5 billion.
We receive an equal dollar amount of deposits (“reciprocal deposits”) from other participating banks in exchange for the deposits we place into the networks to fully qualify large customer deposits for FDIC insurance. These reciprocal deposits are not required to be treated as brokered deposits up to the lesser of 20% of the Bank’s total liabilities or $5.00 billion.
The issuers of these securities have not, to our knowledge, 71 Table of Contents established any cause for default on these securities. As a result, we expect to recover the entire amortized cost basis of these securities. When market interest rates increase, bond prices tend to fall and, consequently, the fair value of our securities may also decrease.
The issuers of these securities have not, to our knowledge, 66 Table of Contents established any cause for default on these securities. As a result, we expect to recover the entire amortized cost basis of these securities. When market interest rates decrease, bond prices tend to increase and, consequently, the fair value of our securities may also increase.
The use of two weighted scenarios is consistent with the methodology used in our ACL model at December 31, 2023. Refer to Note 4 - Loans and Allowances for Credit Losses - Allowance for Credit Losses - Loans included in Item 8. Financial Statements of this annual report for more information.
The use of two weighted scenarios is consistent with the methodology used in our ACL model at December 31, 2025 and December 31, 2024. Refer to Note 4 - Loans and Allowances for Credit Losses - Allowance for Credit Losses - Loans included in Item 8. Financial Statements of this annual report for more information.
This secured borrowing arrangement is collateralized under a blanket lien on qualifying real estate loans and is subject to us providing adequate collateral and continued compliance with the Advances and Security Agreement and other eligibility requirements established by the FHLB. At December 31, 2024, we had pledged qualifying loans with an unpaid principal balance of $1.41 billion for this line.
This secured borrowing arrangement is collateralized under a blanket lien on qualifying real estate loans and is subject to us providing adequate collateral and continued compliance with the Advances and Security Agreement and other eligibility requirements established by the FHLB. At December 31, 2025, we had pledged qualifying loans with an unpaid principal balance of $1.44 billion for this line.
Economic scenarios as well as assumptions within those scenarios can vary based on changes in current and expected economic conditions. The ACL process involves subjective and complex judgments and is reflective of significant uncertainties that could potentially result in materially different results under different assumptions and 54 Table of Contents conditions.
Economic scenarios as well as assumptions within those scenarios can vary based on changes in current and expected economic conditions. The ACL process involves subjective and complex judgments and is reflective of significant uncertainties that could potentially result in materially different results under different assumptions and conditions.
Our ACL model incorporates assumptions for our own historical quarterly prepayment and curtailment experience covering the period starting from February 2021 to estimate the ACL, probability of default (“PD”), and LGD to project each loan’s cash flow throughout its entire life cycle.
Our ACL model incorporates assumptions for our own historical quarterly prepayment and curtailment experience 75 Table of Contents covering the period starting from February 2021 to estimate the ACL, probability of default (“PD”), and LGD to project each loan’s cash flow throughout its entire life cycle.
The risks inherent in the SBA servicing asset relates primarily to changes in prepayments that result from shifts in interest rates and a reduction in the estimated future cash flows.
The risks inherent in the SBA servicing asset relate primarily to changes in prepayments that result from shifts in interest rates and a reduction in the estimated future cash flows.
Credit losses are not estimated for accrued interest receivable, as interest that is deemed uncollectible is written off through interest income. Estimating expected credit losses requires management to use relevant forward-looking information, including the use of reasonable and supportable forecasts.
Credit losses are not estimated for accrued interest receivable, as interest that is deemed uncollectible is written off through interest income. 48 Table of Contents Estimating expected credit losses requires management to use relevant forward-looking information, including the use of reasonable and supportable forecasts.
The Bank’s primary sources of liquidity are derived from deposits from customers, principal and interest payments on loans and debt securities, FHLB advances and other borrowings. The Bank’s primary uses of liquidity include customer withdrawals of deposits, extensions of credit to borrowers, operating expenses, and repayment of FHLB advances and other borrowings.
The Bank’s primary sources of liquidity are derived from deposits from customers, principal and interest payments on loans and debt securities, FHLB advances and other borrowings. The Bank’s primary uses of liquidity include customer withdrawals of deposits, extensions of credit to borrowers, operating expenses, repayment of FHLB advances and other borrowings and dividends to the holding company.
Management periodically evaluates economic scenarios, determines whether to utilize multiple probability-weighted scenarios in our ACL model, and, if multiple scenarios are utilized, evaluates and determines the weighting for each scenario used in our ACL model, and thus the scenarios and weightings of each scenario may change in future periods.
Management periodically evaluates economic scenarios, determines whether to utilize multiple probability-weighted scenarios in our ACL model, and, if multiple scenarios are utilized, evaluates and determines the weighting for each scenario used in our ACL model, and thus the 50 Table of Contents scenarios and weightings of each scenario may change in future periods.
Because our loan portfolio, including loans held for sale, contains a number of CRE loans with relatively large balances, the deterioration of one or a few of these loans could cause a significant increase in our levels of nonperforming assets.
Because our loan portfolio, including loans held for sale, contains a number of CRE loans with relatively large balances, the deterioration of one or a few of these loans could cause a significant increase in our levels of non-performing assets.
Effective with these mergers, the corporate names of Southern California Bancorp and Bank of Southern California, N.A. were changed to California BanCorp and California Bank of Commerce, N.A., respectively. The merger expands the Company’s footprint into Northern California and provides an opportunity for building scale and increasing market share through complementary business models with a strong deposit base.
Effective with these mergers, the corporate names of Southern California Bancorp and Bank of Southern California, N.A. were changed to California BanCorp and California Bank of Commerce, N.A., respectively. The merger expanded the Company’s footprint into Northern California and provided an opportunity for building scale and increasing market share through complementary business models with a strong deposit base.
At December 31, 2024, the net unamortized fair value discount was $2.7 million. The net unamortized fair value discount is netted against the balance and recorded in borrowings in the consolidated balance sheets. The amortization of the fair value discount is recorded in interest expense in the consolidated statements of income.
At December 31, 2025 and 2024, the net unamortized fair value discount was $1.2 million and $2.7 million, respectively. The net unamortized fair value discount is netted against the balance and recorded in borrowings in the consolidated balance sheets. The amortization of the fair value discount is recorded in interest expense in the consolidated statements of income.
There was no similar activity in the comparable 2023 period. (3) Includes an initial provision for credit losses for unfunded commitments acquired in the Merger of $2.7 million for the year ended December 31, 2024. There was no similar activity in the comparable 2023 period.
There was no similar activity in the comparable 2025 period. (2) Includes an initial provision for credit losses for unfunded commitments acquired in the Merger of $2.7 million for the year ended December 31, 2024. There was no similar activity in the comparable 2025 period.
Our financing cash flows are primarily comprised of inflows and outflows of deposits, borrowing activity, proceeds from the issuance of common shares, and to a lesser extent, repurchases of common shares and cash flows from share-based compensation arrangements.
Our financing cash flows are primarily comprised of inflows and outflows of deposits, borrowing activity, proceeds from the issuance of common shares, and to a lesser extent, repurchases of common shares, dividends on common stock and cash flows from share-based compensation arrangements.
We measure the ACL on loans using a discounted cash flow 52 Table of Contents methodology, which utilizes pool-level assumptions and cash flow projections on an individual loan basis, which is then aggregated at the portfolio segment level and supplemented by a qualitative reserve that is applied to each portfolio segment level.
We measure the ACL on loans using a discounted cash flow methodology, which utilizes pool-level assumptions and cash flow projections on an individual loan basis, which is then aggregated at the portfolio segment level and supplemented by a qualitative reserve that is applied to each portfolio segment level.
Applying a 100% probability weighting to the downside scenario rather than using the probability-weighted two scenario approach would result in an increase in ACL by approximately $7.2 million, or an additional 23 basis points to the ALL to total loans held for investment ratio.
Applying a 100% probability weighting to the downside scenario rather than using the probability-weighted two scenario approach would result in an increase in ACL by approximately $6.9 million, or an additional 23 basis points to the ALL to total loans held for investment ratio.
The net of tax unrealized loss on available-for-sale debt securities is reflected in accumulated other comprehensive loss. The effective duration of this portfolio was 4.60 years and 5.13 years at December 31, 2024 and 2023, respectively.
The net of tax unrealized loss on available-for-sale debt securities is reflected in accumulated other comprehensive loss. The effective duration of this portfolio was 5.21 years and 4.60 years at December 31, 2025 and 2024, respectively.
Recent Developments Merger with the former California BanCorp (“CALB”) On July 31, 2024, we completed its all-stock merger with CALB on the terms set forth in the Agreement and Plan of Merger and Reorganization, dated January 30, 2024, by and between us and CALB.
Recent Developments Merger with California BanCorp (“CALB”) On July 31, 2024, the Company completed its all-stock merger with CALB on the terms set forth in the Agreement and Plan of Merger and Reorganization, dated January 30, 2024, by and between the Company and CALB.
Interest income includes accretion of net deferred loan fees and net discounts on acquired loans of $12.3 million and $2.0 million for the years ended December 31, 2024 and 2023, respectively. (2) Tax-exempt debt securities yields are presented on a tax equivalent basis using a 21% tax rate.
Interest income included accretion of net deferred loan fees and net discounts on acquired loans of $21.3 million, $12.3 million for the years ended December 31, 2025 and 2024, respectively. (2) Tax-exempt debt securities yields are presented on a tax equivalent basis using a 21% tax rate.
In addition, at December 31, 2024, we used $27.0 million of our secured FHLB borrowing capacity to have the FHLB issue letters of credit to meet collateral requirements for deposits from the State of California and other public agencies. There were no overnight borrowings at December 31, 2024.
In addition, at December 31, 2025, we used $65.0 million of our secured FHLB borrowing capacity to have the FHLB issue letters of credit to meet collateral requirements for deposits from the State of California and other public agencies. There were no borrowings at December 31, 2025.
The increase in interest income was primarily driven by the higher average total interest-earning assets and the mix of interest-earning assets added by the Merger and the impact of the accretion and amortization of fair value marks.
The increase in interest income was primarily driven by the mix of interest-earning assets added by the Merger and the impact of the accretion and amortization of fair value marks.
Our deposit products consist primarily of demand deposit, money market, and certificates of deposit. In addition, we are a participant in the Certificate of Deposit Account Registry Service (“CDARS”), IntraFi Network Insured Cash Sweep (“ICS”), and Reich & Tang Deposit Solutions (“R&T”) networks.
Our deposit products consist primarily of demand deposit, money market, and certificates of deposit. In addition, we are a participant in the Certificate of Deposit Account Registry Service (“CDARS”) and IntraFi Network Insured Cash Sweep (“ICS”) networks.
We also pledged available-for-sale debt securities with an amortized cost of $3.0 million as collateral for secured public deposits and for other purposes as required by law or contract provisions. We had no discount window borrowings at December 31, 2024. We have four overnight unsecured credit lines from correspondent banks totaling $90.5 million at December 31, 2024.
The Company also pledged available-for-sale debt securities with an amortized cost of $27.6 million as collateral for secured public deposits and for other purposes as required by law or contract provisions. We had no discount window borrowings at December 31, 2025. We have four overnight unsecured credit lines from correspondent banks totaling $90.5 million at December 31, 2025.
Capital Resources Maintaining adequate capital is always an important objective of the Company. Abundant and high quality capital helps weather economic downturns and market volatility, protect depositors’ funds, and support growth, such as expanding operations or making acquisitions. Capital is also a source of funds for loan demand and enables the Company to effectively manage its assets and liabilities.
Abundant and high quality capital helps weather economic downturns and market volatility, protect depositors’ funds, and support growth, such as expanding operations or making acquisitions. Capital is also a source of funds for loan demand and enables the Company to effectively manage its assets and liabilities.
Accretion income from the net purchase accounting discounts on acquired loans increased the yield on average total loans by 43 basis points for the year ended December 31, 2024. Total cost of funds for the year ended December 31, 2024 was 2.12%, an increase of 66 basis points from 1.46% for the year ended December 31, 2023.
Accretion income from the net purchase accounting discounts on acquired loans increased the yield on average total loans by 43 basis points for the year ended December 31, 2024. Total cost of funds for the year ended December 31, 2025 was 1.66%, a decrease of 46 basis points from 2.12% for the year ended December 31, 2024.
The servicing asset activity includes additions from loan sales with servicing retained and acquired servicing rights and reductions from amortization as the serviced loans are repaid and servicing fees are earned. Loans serviced for others totaled $138.0 million and $58.8 million at December 31, 2024 and 2023, respectively.
The servicing asset activity includes additions from loan sales with servicing retained and acquired servicing rights and reductions from amortization as the serviced loans are repaid and servicing fees are earned. Loans serviced for others totaled $113.5 million and $138.0 million at December 31, 2025 and 2024, respectively.
Prior to the Merger with CALB during the third quarter of 2024, the holding company qualified for treatment under the Small Bank Holding Company Policy Statement (Regulation Y, Appendix C) and, therefore, was not subject to consolidated capital rules at the bank holding company level.
Prior to the Merger, the holding company qualified for treatment under the Small Bank Holding Company Policy Statement (Regulation Y, Appendix C) and, therefore, was not subject to consolidated capital rules at the bank holding company level. Beginning in the third quarter of 2024, the holding company became subject to the consolidated capital rules at the bank holding company level.
The effective duration of the held-to-maturity debt securities was 6.52 years and 5.58 years at December 31, 2024 and 2023, respectively. We have the 69 Table of Contents intent and ability to hold the securities classified as held to maturity until they mature, at which time we will receive full value for the securities.
The effective duration of the held-to-maturity debt securities was 5.94 years and 6.52 years at December 31, 2025 and 2024, respectively. We have the intent and ability to hold the securities classified as held to maturity until they mature, at which time we will receive full value for the securities.
The decrease was primarily related to a 66 basis point increase in the cost of funds, partially offset by a 57 basis point increase in the total interest-earning assets yield resulting from higher market interest rates and a change in our interest-earning asset mix.
The increase was primarily related to a 46 basis point decrease in the cost of funds, partially offset by a 17 basis point decrease in the total interest-earning assets yield resulting from lower market interest rates and a change in our interest-earning asset mix.
At December 31, 2024, the total fair value of taxable municipal and tax exempt bank-qualified municipal securities was $909 thousand and $826 thousand, respectively. All of these available-for-sale municipal debt securities rated AA and above totaled $1.7 million.
All of these available-for-sale municipal debt securities were rated AA and above at December 31, 2025. At December 31, 2024, the total fair value of taxable municipal and tax exempt bank-qualified municipal securities was $909 thousand and $826 thousand, respectively. All of these available-for-sale municipal debt securities were rated AA and above at December 31, 2024.
(3) Average noninterest-bearing deposits represent 34.10%, and 40.83% of average total deposits for the years ended December 31, 2024 and 2023, respectively . (4) Net interest income divided by average interest-earning assets. (5) Total deposits is the sum of interest-bearing deposits and noninterest-bearing deposits.
(3) Average noninterest-bearing deposits represent 35.95%, and 34.10% of average total deposits for the years ended December 31, 2025 and 2024, respectively . (4) Net interest income divided by average interest-earning assets. (5) Total deposits is the sum of interest-bearing deposits and noninterest-bearing deposits.
Accretion income from the net purchase accounting discounts on acquired loans was $10.4 million and the amortization expense impact on interest expense was $750 thousand, which increased the net interest margin by 34 basis points for the year ended December 31, 2024.
Accretion income from the net purchase accounting discounts on acquired loans was $10.4 million and the net amortization expense from the purchase accounting discounts on acquired subordinated debt and time deposit premium impact on interest expense was $750 thousand, the combination of which increased the net interest margin by 34 basis points for the year ended December 31, 2024.
Refer to Note 2 - Business Combinations of the Notes to Consolidated Financial Statements included in Item 8. Financial Statements and Supplemental Data of this filing for more information regarding business combinations and related activity.
Refer to Note 2 - Business Combinations of the Notes to Consolidated Financial Statements included in Item 8 of this annual report for more information regarding business combinations and related activity.
They may also impact financial institutions. 49 Table of Contents We have a strong consolidated balance sheet with diversified deposit and loan portfolios, with very little sector or individual customer concentration, other than our CRE concentration. Our relationship-based business banking model is founded on strong, ongoing relationships with our commercial clients, which represent a broad variety of industries.
We have a strong consolidated balance sheet with diversified deposit and loan portfolios, with very little sector or individual customer concentration, other than our CRE concentration. Our relationship-based business banking model is founded on strong, ongoing relationships with our commercial clients, which represent a broad variety of industries.
At December 31, 2024 and 2023, the total held-to-maturity debt securities rated AA and above was $44.7 million and $47.0 million, respectively, and rated AA- was $3.2 million and $3.4 million, respectively.
At December 31, 2025 and 2024, the total held-to-maturity debt securities rated AA and above was $46.0 million and $44.7 million, respectively, and rated AA- was $3.3 million and $3.2 million, respectively.
All held-to-maturity debt securities were municipal securities, and historically have had limited credit loss experience with them. At December 31, 2024 and 2023, the total fair value of taxable municipal and tax exempt bank-qualified municipal securities was $463 thousand and $478 thousand, respectively, and $47.4 million and $50.0 million, respectively.
All held-to-maturity debt securities were municipal securities, and historically we have had limited credit loss experience with them. At December 31, 2025 and 2024, the total fair value of taxable municipal and tax exempt bank-qualified municipal securities was $492 thousand and $463 thousand, respectively, and $48.8 million and $47.4 million, respectively.
On June 14, 2023, we announced an authorized share repurchase plan, providing for the repurchase of up to 550,000 shares of our outstanding common stock, or approximately 3% of our then outstanding shares.
On June 14, 2023, we announced an authorized share repurchase plan, providing for the repurchase of up to 550,000 shares of our outstanding common stock, or approximately 3% of our then outstanding shares. On May 1, 2025, we announced an increase in the number of shares authorized for repurchase to 1,600,000 shares.
Net cash flows from operating cash flows were $50.3 million for the year ended December 31, 2024, compared to $33.1 million for the same 2023 period.
Net cash flows from operating cash flows were $57.3 million for the year ended December 31, 2025, compared to $50.3 million for the same 2024 period.
During the year ended December 31, 2024, total loan interest income increased $46.0 million, of which $10.4 million was related to accretion income from the net purchase accounting discounts on acquired loans, total debt securities income increased $1.9 million, and interest and dividend income from other financial institutions and other interest-earning assets increased $8.4 million.
During the year ended December 31, 2025, total loan interest income increased $36.0 million, of which $19.1 million was related to accretion income from the net purchase accounting discounts on acquired loans, total debt securities income increased $2.0 million, and interest and dividend income from other financial institutions and other interest-earning assets increased $8.3 million.
For additional information, see Note 11 — Income Taxes of the Notes to Consolidated Financial Statements included in Item 8 of this annual report. Financial Condition Summary Total assets at December 31, 2024 were $4.03 billion, an increase of $1.67 billion from $2.36 billion at December 31, 2023.
For additional information, see Note 11 — Income Taxes of the Notes to Consolidated Financial Statements included in Item 8 of this annual report. Financial Condition Summary Total assets at December 31, 2025 were $4.03 billion, an increase of $1.7 million or 0.04% from December 31, 2024.
Net interest margin for the year ended December 31, 2024 was 4.28%, compared with 4.33% for the year ended December 31, 2023.
Net interest margin for the year ended December 31, 2025 was 4.55%, compared with 4.28% for the year ended December 31, 2024.
The Bank paid dividends to the Company of $2.0 million during the year ended December 31, 2023. The Federal Reserve limits the amount of dividends that bank holding companies may pay on common stock to income available over the past year, and only if prospective earnings retention is consistent with the organization’s expected future needs and financial condition.
The Federal Reserve limits the amount of dividends that bank holding companies may pay on common stock to income available over the past year, and only if prospective earnings retention is consistent with the organization’s expected future needs and financial condition.
This includes SBA loans serviced for others of $33.2 million and $35.4 million at December 31, 2024 and 2023, respectively, for which there was a related servicing 83 Table of Contents asset of $344 thousand and $546 thousand, respectively. The fair value of the servicing asset approximated its carrying value at December 31, 2024 and 2023.
This includes SBA loans serviced for others of $35.6 million and $33.2 million at December 31, 2025 and 2024, respectively, for which there was a related servicing asset of $346 thousand and $344 thousand, respectively. The fair value of the servicing asset approximated its carrying value at December 31, 2025 and 2024.
Balance includes loans held for sale and loans held for investment. (2) Weighted average loan-to-value (“LTV”) is based on the current loan balance as of December 31, 2024, and collateral value at origination or renewal.
Balance includes loans held for sale and loans held for investment. (2) Weighted average loan-to-value (“LTV”) is based on the current loan balance as of December 31, 2025, and collateral value at origination or renewal. (3) Other includes gas station and retirement properties.
At December 31, 2024, the Company was in compliance with all covenants and terms of these notes. At December 31, 2024, consolidated cash and cash equivalents totaled $388.2 million, an increase of $301.4 million from $86.8 million at December 31, 2023.
At December 31, 2025, the Company was in compliance with all covenants and terms of these notes. At December 31, 2025, consolidated cash and cash equivalents totaled $399.9 million, an increase of $11.8 million from $388.2 million at December 31, 2024.
We attempt to maintain a total liquidity ratio (liquid assets, including cash and due from banks, federal funds sold, fully disbursed loans held for sale, investments maturing one year or less, and available-for-sale debt securities not pledged as collateral expressed as a percentage of total deposits and short term debt) above approximately 10.0%.
We attempt to maintain a total liquidity ratio (liquid 82 Table of Contents assets, including federal funds sold, short term interest-bearing due from banks, fully disbursed loans held for sale, and available-for-sale debt securities not pledged as collateral expressed as a percentage of total deposits and short term debt) above approximately 10.0%.
The allowance for off-balance sheet commitments totaled $3.1 million and $933 thousand at December 31, 2024 and 2023, respectively.
The allowance for off-balance sheet commitments totaled $2.1 million and $3.1 million at December 31, 2025 and 2024, respectively.
Consideration for each SBA loan sale includes the cash received and the fair value of the related servicing asset. The significant assumptions used in the valuation of the SBA servicing asset at December 31, 2024 included a weighted average discount rate of 14.3% and a weighted average prepayment speed assumption of 20.5%.
Consideration for each SBA loan sale includes the cash received and the fair value of the related servicing asset. The significant assumptions used in the valuation of the SBA servicing asset at December 31, 2025 included a weighted average discount rate of 12.0% and a weighted average prepayment speed assumption of 19.9%.
(2) Average balance outstanding includes average net unamortized issuance costs and average fair value adjustments for the periods presented. (3) Weighted average interest rate includes issuance costs and fair value adjustments for the periods presented. Shareholders’ Equity Total shareholders’ equity was $511.8 million at December 31, 2024, compared to $288.2 million at December 31, 2023.
(2) Average balance outstanding includes average net unamortized issuance costs and average fair value adjustments for the periods presented. (3) Weighted average interest rate includes issuance costs and fair value adjustments during the periods presented. 81 Table of Contents Shareholders’ Equity Total shareholders’ equity was $576.6 million at December 31, 2025, compared to $511.8 million at December 31, 2024.
These loans are made to finance operations, to provide working capital, or for specific purposes such as to finance the purchase of assets or equipment or to finance accounts receivable and inventory. The Company’s C&I loans may be secured (other than by real estate) or unsecured. They may take the form of single payment, installment, or lines of credit.
These loans are made to finance operations, to provide working capital, or for specific purposes such as to finance the purchase of assets or equipment or 49 Table of Contents to finance accounts receivable and inventory. The Company’s C&I loans may be secured (other than by real estate) or unsecured.
We have no meaningful exposure to cryptocurrency or venture capital business models, our accumulated other comprehensive loss on our available-for-sale debt securities is manageable, and our capital position is strong. We have a highly skilled and experienced lending production team and credit administration team.
We have no meaningful exposure to cryptocurrency or venture capital business models, our accumulated other comprehensive loss on our available-for-sale debt securities is manageable, and our capital position is strong.
Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements.
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements.
At December 31, 2024, we had credit availability of $318.5 million at the Federal Reserve discount window to the extent of collateral pledged. At December 31, 2024, we had pledged held-to-maturity debt securities with an amortized cost of $53.3 million and qualifying loans with an unpaid principal balance of $379.8 million as collateral through the Borrower-in-Custody (“BIC”) program.
At December 31, 2025, we had credit availability of $327.8 million at the Federal Reserve discount window to the extent of collateral pledged. At December 31, 2025, we had pledged our held-to-maturity debt securities with an amortized cost of $52.9 million and qualifying loans with an unpaid principal balance of $351.7 million as collateral through the Borrower-in-Custody (“BIC”) program.
We determined that the increase in unrealized losses related to each available-for-sale debt security at December 31, 2024 was primarily attributable to factors other than credit related, including general volatility in market conditions. Our available-for-sale debt securities consisted of U.S.
The changes in the net unrealized losses on our available-for-sale debt securities affects our total and tangible shareholders’ equity. We determined that the unrealized losses related to each available-for-sale debt security at December 31, 2025 was primarily attributable to factors other than credit related, including general volatility in market conditions. Our available-for-sale debt securities consisted of U.S.
Accrued interest receivable on loans receivable, net, totaled $11.7 million and $6.4 million at December 31, 2024 and 2023, respectively, and is included within accrued interest receivable and other assets in the accompanying consolidated balance sheets.
Accrued interest receivable on loans receivable, net, totaled $9.8 million and $11.7 million at December 31, 2025 and 2024, respectively, and is included within accrued interest receivable and other assets in the accompanying consolidated balance sheets. Accrued interest receivable is excluded from the ACL.
At December 31, 2024 and 2023, debt securities with an amortized cost of $56.2 million and $53.6 million, respectively, were pledged to the Federal Reserve as collateral for secured public deposits and for other purposes as required by law or contract provisions, in addition to collateral securing a line of credit with the Federal Reserve.
At December 31, 2025 and 2024, available-for-sale debt securities with an amortized cost of $27.6 million and $3.0 million, respectively, were pledged to the Federal Reserve as collateral for secured public deposits and for other purposes as required by law or contract provisions, in addition to held-to-maturity debt securities with an amortized cost of $52.9 million and $53.3 million, respectively, pledged as collateral for a secured a line of credit with the Federal Reserve.
Federal bank regulatory agencies have authority to prohibit banking institutions from paying dividends if those agencies determine that, based on the financial condition of the bank, such payment will constitute an unsafe or unsound practice. 92 Table of Contents During the year ended December 31, 2024, there were no dividends paid by the Bank to the Company.
Federal bank regulatory agencies have authority to prohibit banking institutions from paying dividends if those agencies determine that, based on the financial condition of the bank, such payment will constitute an unsafe or unsound practice. During the years ended December 31, 2025, and 2024, dividends paid by the Bank to the Company were $60.0 million and zero, respectively.
The increase in loans secured by real estate was primarily driven by a $743.5 million increase in commercial real estate and other loans, a $22.7 million increase in multifamily residential loans, a $20.5 million increase in 1-4 family residential loans, partially offset by a $16.2 million decrease in construction and land development loans.
The increase in loans secured by real estate was primarily driven by a $52.7 million increase in commercial real estate and other loans and a $80.1 million increase in multifamily residential loans, partially offset by an $88.4 million decrease in construction and land development loans and a $22.0 million decrease in 1-4 family residential loans.
These are generally based on the financial strength and integrity of the borrower and guarantor(s) and generally (with some exceptions) are collateralized by short-term assets such as accounts receivable, inventory, 53 Table of Contents equipment, or a borrower’s other business assets.
They may take the form of single payment, installment, or lines of credit. These are generally based on the financial strength and integrity of the borrower and guarantor(s) and generally (with some exceptions) are collateralized by short-term assets such as accounts receivable, inventory, equipment, or a borrower’s other business assets.
Treasury, U.S. government and agency and government sponsored enterprise securities, and municipals which are issued, guaranteed, or supported by the U.S. government, and historically have had limited credit loss experience. In addition, we reviewed the credit rating of the municipal securities.
Treasury, U.S. government and agency and government sponsored enterprise securities, and municipals which are issued, guaranteed, or supported by the U.S. government, and historically have had limited credit loss experience. In addition, we reviewed the credit rating of the municipal securities. At December 31, 2025, the total fair value of taxable municipal debt securities was $938 thousand.
The yield on total interest-earning assets during the year ended December 31, 2024 was 6.26%, compared with 5.69% for the year ended December 31, 2023. The yield on average total loans during the year ended December 31, 2024 was 6.55%, a 61 basis point increase from 5.94% for the year ended December 31, 2023.
The yield on total earning assets during the year ended December 31, 2025 was 6.09%, compared with 6.26% for the year ended December 31, 2024. The yield on average total loans during the year ended December 31, 2025 was 6.50%, a 5 basis point decrease from 6.55% for the year ended December 31, 2024.
Beginning September 30, 2025, the interest rate changes to a quarterly variable rate equal to the then current 90-day SOFR plus 4.88%, until maturity, unless redeemed early, at the Company’s option, after the end of the fixed-rate period. The subordinated debt was initially recognized with a fair value discount of $794 thousand.
Beginning August 17, 2026, the interest rate changes to a quarterly variable rate equal to the then current 90-day SOFR plus 2.86%, until maturity, unless redeemed early, at our option, after the end of the fixed-rate period. The subordinated debt was initially recognized with a fair value discount of $3.4 million.
These ratios differ from the regulatory capital ratios principally in that the numerator excludes goodwill and other intangible assets. 57 Table of Contents The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for the periods indicated: For the Year Ended December 31, (dollars in thousands) 2024 2023 Efficiency Ratio Noninterest expense $ 97,791 $ 59,746 Less: Merger and related expenses 16,288 — Adjusted noninterest expense $ 81,503 $ 59,746 Net interest income 122,984 94,138 Noninterest income 4,760 3,379 Total net interest income and noninterest income $ 127,744 $ 97,517 (1) Efficiency ratio (non-GAAP) 76.6 % 61.3 % (1) Adjusted efficiency ratio (non-GAAP) 63.8 % 61.3 % Pre-tax Pre-provision Income Net interest income $ 122,984 $ 94,138 Noninterest income 4,760 3,379 Total net interest income and noninterest income 127,744 97,517 Less: Noninterest expense 97,791 59,746 (2) Pre-tax pre-provision income (non-GAAP) $ 29,953 $ 37,771 Add: Merger and related expenses 16,288 — (2) Adjusted pre-tax pre-provision income (non-GAAP) $ 46,241 $ 37,771 Return on Average Assets, Equity, and Tangible Equity Net income $ 5,433 $ 25,910 Add: After-tax Day1 provision for non PCD loans and unfunded loan commitments (1) 14,978 — Add: After-tax merger and related expenses (1) 11,988 — (3) Adjusted net income (non-GAAP) $ 32,399 $ 25,910 Average assets $ 3,095,916 $ 2,306,233 Average shareholders’ equity 379,816 273,346 Less: Average intangible assets 79,564 39,195 (4) Average tangible common equity (non-GAAP) $ 300,252 $ 234,151 Return on average assets 0.18 % 1.12 % (5) Adjusted return on average assets (non-GAAP) 1.05 % 1.12 % Return on average equity 1.43 % 9.48 % (5) Adjusted return on average equity (non-GAAP) 8.53 % 9.48 % (6) Return on average tangible common equity (non-GAAP) 1.81 % 11.07 % (6) Adjusted return on average tangible common equity (non-GAAP) 10.79 % 11.07 % (1) After-tax Day 1 provision for non-PCD loans and unfunded loan commitments and merger and related expenses are presented using a 29.56% tax rate. 58 Table of Contents December 31, (dollars in thousands, except per share amounts) 2024 2023 Tangible Common Equity Ratio/Tangible Book Value Per Share Shareholders’ equity $ 511,836 $ 288,152 Less: Intangible assets 134,058 38,998 (7) Tangible common equity (non-GAAP) $ 377,778 $ 249,154 Total assets $ 4,031,654 $ 2,360,252 Less: Intangible assets 134,058 38,998 (7) Tangible assets (non-GAAP) $ 3,897,596 $ 2,321,254 Equity to asset ratio 12.70 % 12.21 % (8) Tangible common equity to tangible asset ratio (non-GAAP) 9.69 % 10.73 % Book value per share $ 15.86 $ 15.69 (9) Tangible book value per share (non-GAAP) $ 11.71 $ 13.56 Shares outstanding 32,265,935 18,369,115 59 Table of Contents Financial Highlights The following table sets forth certain of our financial highlights as of and for each of the years presented.
These ratios differ from the regulatory capital ratios principally in that the numerator excludes goodwill and other intangible assets. 53 Table of Contents The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for the periods indicated: For the Year Ended December 31, (dollars in thousands) 2025 2024 Efficiency Ratio Noninterest expense $ 101,043 $ 97,791 Less: Merger and related expenses — 16,288 Adjusted noninterest expense $ 101,043 $ 81,503 Net interest income 169,092 122,984 Noninterest income 11,085 4,760 Total net interest income and noninterest income $ 180,177 $ 127,744 (1) Efficiency ratio (non-GAAP) 56.1 % 76.6 % (1) Adjusted efficiency ratio (non-GAAP) 56.1 % 63.8 % Pre-tax Pre-provision Income Net interest income $ 169,092 $ 122,984 Noninterest income 11,085 4,760 Total net interest income and noninterest income 180,177 127,744 Less: Noninterest expense 101,043 97,791 (2) Pre-tax pre-provision income (non-GAAP) $ 79,134 $ 29,953 Add: Merger and related expenses — 16,288 (2) Adjusted pre-tax pre-provision income (non-GAAP) $ 79,134 $ 46,241 Return on Average Assets, Equity, and Tangible Equity Net income $ 63,058 $ 5,433 Add: After-tax Day1 provision for non PCD loans and unfunded loan commitments (1) — 14,978 Add: After-tax merger and related expenses (1) — 11,988 (3) Adjusted net income (non-GAAP) $ 63,058 $ 32,399 Average assets $ 4,020,949 $ 3,095,916 Average shareholders’ equity 545,315 379,816 Less: Average intangible assets 131,703 79,564 (4) Average tangible common equity (non-GAAP) $ 413,612 $ 300,252 Return on average assets 1.57 % 0.18 % (5) Adjusted return on average assets (non-GAAP) 1.57 % 1.05 % Return on average equity 11.56 % 1.43 % (5) Adjusted return on average equity (non-GAAP) 11.56 % 8.53 % (6) Return on average tangible common equity (non-GAAP) 15.25 % 1.81 % (6) Adjusted return on average tangible common equity (non-GAAP) 15.25 % 10.79 % (1) After-tax Day 1 provision for non-PCD loans and unfunded loan commitments and after-tax merger and related expenses are presented using a 29.56% tax rate. 54 Table of Contents December 31, (dollars in thousands, except per share amounts) 2025 2024 Tangible Common Equity Ratio/Tangible Book Value Per Share Shareholders’ equity $ 576,586 $ 511,836 Less: Intangible assets 129,414 134,058 (7) Tangible common equity (non-GAAP) $ 447,172 $ 377,778 Total assets $ 4,033,386 $ 4,031,654 Less: Intangible assets 129,414 134,058 (7) Tangible assets (non-GAAP) $ 3,903,972 $ 3,897,596 Equity to asset ratio 14.30 % 12.70 % (8) Tangible common equity to tangible asset ratio (non-GAAP) 11.45 % 9.69 % Book value per share $ 17.79 $ 15.86 (9) Tangible book value per share (non-GAAP) $ 13.79 $ 11.71 Shares outstanding 32,418,182 32,265,935 55 Table of Contents Financial Highlights The following table sets forth certain of our financial highlights as of and for each of the years presented.
For additional information regarding our operating, investing, and financing cash flows, see “Consolidated Statements of Cash Flows” in our audited consolidated financial statements contained in Item 8 of this annual report. California Bank of Commerce, N.A.
Our total liquidity ratios were 16.9% at December 31, 2025 and 15.7% at December 31, 2024. For additional information regarding our operating, investing, and financing cash flows, see “Consolidated Statements of Cash Flows” in our audited consolidated financial statements contained in Item 8 of this annual report. California Bank of Commerce, N.A.
The increase in interest income and interest expense primarily relates to increases in total average interest-earning assets and total average interest-bearing liabilities from the Merger during the third quarter of 2024, coupled with an increase in yields on interest-earnings assets and an increase in cost of funds.
The increase in interest income and interest expense primarily relates to increases in total average interest-earning assets and total average interest-bearing liabilities from the Merger during the third quarter of 2024, partially offset by lower yields on interest earning assets and lower interest bearing liabilities costs.
Total unfunded loan commitments increased $514.5 million to $925.3 million at December 31, 2024, from $410.8 million at December 31, 2023. Servicing Asset and Loan Servicing Portfolio We sell loans in the secondary market and, for certain loans, retain the servicing responsibility.
Total unfunded loan commitments decreased $38.9 million to $886.4 million at December 31, 2025, from $925.3 million at December 31, 2024. Servicing Asset and Loan Servicing Portfolio We sell loans in the secondary market and, for certain loans, retain the servicing responsibility.
Net cash used in financing activities was $273.6 million for the year ended December 31, 2024, compared to net cash provided by financing activities of $45.9 million for the same 2023 period.
Net cash used in financing activities was $75.3 million for the year ended December 31, 2025, compared to $273.6 million for the same 2024 period.
Year Ended December 31, ($ in thousands except share and per share data) 2024 2023 EARNINGS Net interest income $ 122,984 $ 94,138 Provision for credit losses $ 21,690 $ 915 Noninterest income $ 4,760 $ 3,379 Noninterest expense $ 97,791 $ 59,746 Income tax expense $ 2,830 $ 10,946 Net income $ 5,433 $ 25,910 Pre-tax pre-provision income (1) $ 29,953 $ 37,771 Adjusted pre-tax pre-provision income (1) $ 46,241 $ 37,771 Diluted earnings per share $ 0.22 $ 1.39 Ending shares outstanding 32,265,935 18,369,115 PERFORMANCE RATIOS Return on average assets 0.18 % 1.12 % Adjusted return on average assets (1) 1.05 % 1.12 % Return on average common equity 1.43 % 9.48 % Adjusted return on average common equity (1) 8.53 % 9.48 % Yield on loans 6.55 % 5.94 % Yield on earning assets 6.26 % 5.69 % Cost of deposits 2.01 % 1.37 % Cost of funds 2.12 % 1.46 % Net interest margin 4.28 % 4.33 % Efficiency ratio (1) 76.6 % 61.3 % Adjusted efficiency ratio (1) 63.8 % 61.3 % CAPITAL Tangible equity to tangible assets (1) 9.69 % 10.73 % Book value (BV) per common share $ 15.86 $ 15.69 Tangible BV per common share (1) $ 11.71 $ 13.56 ASSET QUALITY Allowance for loan losses (ALL) $ 50,540 $ 22,569 Reserve for unfunded loan commitments 3,103 933 Allowance for credit losses (ACL) $ 53,643 $ 23,502 ALL to nonperforming loans 190.5 % 173.6 % ALL to total loans 1.61 % 1.15 % ACL to total loans 1.71 % 1.20 % Net charge-offs to average loans held-for-investment (0.11) % (0.07) % 60 Table of Contents Year Ended December 31, ($ in thousands except share and per share data) 2024 2023 30-89 days past due, excluding nonaccrual loans $ 12,082 $ 19 Over 90 days past due, excluding nonaccrual loans $ 150 $ — Special mention loans $ 69,339 $ 2,996 Special mention loans to total loans held for investment 2.21 % 0.15 % Substandard loans $ 117,598 $ 19,502 Substandard loans to total loans held for investment 3.75 % 1.00 % Nonperforming loans $ 26,536 $ 13,004 Other real estate owned 4,083 — Nonperforming assets $ 30,619 $ 13,004 Nonperforming assets to total assets 0.76 % 0.55 % END OF PERIOD BALANCES Total loans, including loans held for sale $ 3,156,345 $ 1,964,791 Total assets $ 4,031,654 $ 2,360,252 Deposits $ 3,398,760 $ 1,943,556 Loans to deposits 92.9 % 101.1 % Shareholders' equity $ 511,836 $ 288,152 (1) Refer to Non-GAAP Financial Measures, included in the Management's Discussion and Analysis of Financial Condition and Results of Operations of this annual report.
Year Ended December 31, ($ in thousands except share and per share data) 2025 2024 EARNINGS Net interest income $ 169,092 $ 122,984 (Reversal of) provision for credit losses $ (8,823) $ 21,690 Noninterest income $ 11,085 $ 4,760 Noninterest expense $ 101,043 $ 97,791 Income tax expense $ 24,899 $ 2,830 Net income $ 63,058 $ 5,433 Pre-tax pre-provision income (1) $ 79,134 $ 29,953 Adjusted pre-tax pre-provision income (1) $ 79,134 $ 46,241 Diluted earnings per share $ 1.93 $ 0.22 Ending shares outstanding 32,418,182 32,265,935 PERFORMANCE RATIOS Return on average assets 1.57 % 0.18 % Adjusted return on average assets (1) 1.57 % 1.05 % Return on average common equity 11.56 % 1.43 % Adjusted return on average common equity (1) 11.56 % 8.53 % Yield on loans 6.50 % 6.55 % Yield on earning assets 6.09 % 6.26 % Cost of deposits 1.55 % 2.01 % Cost of funds 1.66 % 2.12 % Net interest margin 4.55 % 4.28 % Efficiency ratio (1) 56.1 % 76.6 % Adjusted efficiency ratio (1) 56.1 % 63.8 % Net charge-offs to average loans held-for-investment (0.28) % (0.11) % December 31, 2025 2024 CAPITAL Tangible equity to tangible assets (1) 11.45 % 9.69 % Book value (BV) per common share $ 17.79 $ 15.86 Tangible BV per common share (1) $ 13.79 $ 11.71 ASSET QUALITY Allowance for loan losses (ALL) $ 34,348 $ 50,540 Reserve for unfunded loan commitments 2,105 3,103 Allowance for credit losses (ACL) $ 36,453 $ 53,643 ALL to non-performing loans 213.5 % 190.5 % ALL to total loans 1.13 % 1.61 % 56 Table of Contents December 31, 2025 2024 ACL to total loans 1.20 % 1.71 % 30-89 days past due, excluding nonaccrual loans $ 14,735 $ 12,082 Over 90 days past due, excluding nonaccrual loans $ — $ 150 Special mention loans $ 72,407 $ 69,339 Special mention loans to total loans held for investment 2.39 % 2.21 % Substandard loans $ 60,681 $ 117,598 Substandard loans to total loans held for investment 2.00 % 3.75 % Non-performing loans $ 16,086 $ 26,536 Other real estate owned — 4,083 Non-performing assets $ 16,086 $ 30,619 Non-performing assets to total assets 0.40 % 0.76 % END OF PERIOD BALANCES Total loans, including loans held for sale $ 3,058,992 $ 3,156,345 Total assets $ 4,033,386 $ 4,031,654 Deposits $ 3,370,581 $ 3,398,760 Loans to deposits 90.8 % 92.9 % Shareholders' equity $ 576,586 $ 511,836 (1) Refer to Non-GAAP Financial Measures, included in the Management's Discussion and Analysis of Financial Condition and Results of Operations of this annual report.