Biggest changeFor the Years Ended December 31, 2024 2023 2022 (Dollars in thousands) Average Balance Interest Average Yield/ Cost Average Balance Interest Average Yield/ Cost Average Balance Interest Average Yield/ Cost Assets Interest-earning assets: Interest-earning deposits $ 101,873 $ 5,423 5.32 % $ 14,013 $ 573 4.09 % $ 147,482 $ 1,677 1.14 % Securities 263,227 7,034 2.67 % 322,764 8,697 2.69 % 252,285 5,596 2.22 % Loans receivable, net (1) 947,603 48,807 5.15 % 808,850 37,143 4.59 % 674,837 28,732 (2) 4.26 % FRB and FHLB stock 13,363 945 7.07 % 11,859 815 6.87 % 3,732 264 7.07 % Total interest-earning assets 1,326,066 $ 62,209 4.69 % 1,157,486 $ 47,228 4.08 % 1,078,336 $ 36,269 3.36 % Non-interest-earning assets 51,119 74,138 65,213 Total assets $ 1,377,185 $ 1,231,624 $ 1,143,549 Liabilities and Stockholders’ Equity Interest-bearing liabilities: Money market deposits $ 284,263 $ 6,929 2.44 % $ 262,827 $ 4,269 1.62 % $ 192,835 $ 1,288 0.67 % Savings deposits 55,715 374 0.67 % 59,928 147 0.25 % 66,033 58 0.09 % Interest checking and other demand deposits 74,302 549 0.74 % 100,248 360 0.36 % 240,380 220 0.08 % Certificate accounts 175,275 5,331 3.04 % 154,275 2,736 1.77 % 182,050 538 0.30 % Total deposits 589,555 13,183 2.24 % 577,278 7,512 1.30 % 681,298 2,104 0.31 % FHLB advances 199,893 9,567 4.79 % 177,261 8,331 4.70 % 61,593 1,071 1.74 % BTFP borrowing 92,308 4,787 5.19 % 822 40 4.87 % – – – % Other borrowings 80,181 2,903 3.62 % 72,465 1,883 2.60 % 61,106 234 0.38 % Total borrowings 372,382 17,257 4.63 % 250,548 10,254 4.09 % 122,699 1,305 1.06 % Total interest-bearing liabilities 961,937 $ 30,440 3.16 % 827,826 $ 17,766 2.15 % 803,997 $ 3,409 0.42 % Non-interest-bearing liabilities 131,841 125,401 115,665 Stockholders’ equity 283,407 278,397 223,887 Total liabilities and stockholders’ equity $ 1,377,185 $ 1,231,624 $ 1,143,549 Net interest rate spread (3) $ 31,769 1.53 % $ 29,462 1.93 % $ 32,860 2.94 % Net interest rate margin (4) 2.40 % 2.55 % 3.05 % Ratio of interest-earning assets to interest-bearing liabilities 137.85 % 139.82 % 134.12 % (1) Amount is net of deferred loan fees, loan discounts and loans in process, and includes deferred origination costs, loan premiums and loans receivable held for sale.
Biggest changeWe do not accrue interest on loans that are on non-accrual status; however, the balance of these loans is included in the total average balance, which has the effect of reducing average loan yields. 29 Table of Contents For the Years Ended December 31, 2025 2024 2023 (Dollars in thousands) Average Balance Interest Average Yield/ Cost Average Balance Interest Average Yield/ Cost Average Balance Interest Average Yield/ Cost Assets Interest-earning assets: Interest-earning deposits $ 29,057 $ 1,267 4.36 % $ 101,873 $ 5,423 5.32 % $ 14,013 $ 573 4.09 % Securities 208,058 6,412 3.08 % 263,227 7,034 2.67 % 322,764 8,697 2.69 % Loans receivable, net (1) 1,009,444 53,049 5.26 % 980,745 50,544 5.15 % 839,624 38,773 4.62 % FRB and FHLB stock 8,820 554 6.28 % 13,363 945 7.07 % 11,859 815 6.87 % Total interest-earning assets 1,255,379 $ 61,282 4.88 % 1,359,208 $ 63,946 4.70 % 1,188,260 $ 48,858 4.11 % Non-interest-earning assets 47,500 51,119 74,138 Total assets $ 1,302,879 $ 1,410,327 $ 1,262,398 Liabilities and Equity Interest-bearing liabilities: Money market deposits $ 146,793 $ 1,468 1.00 % $ 284,263 $ 6,929 2.44 % $ 262,827 $ 4,269 1.62 % Savings deposits 45,235 217 0.48 % 55,715 374 0.67 % 59,928 147 0.25 % Interest checking and other demand deposits 258,159 7,841 3.04 % 74,302 549 0.74 % 100,248 360 0.36 % Certificate accounts 268,265 10,404 3.88 % 175,275 5,331 3.04 % 154,275 2736 1.77 % Total deposits 718,452 19,930 2.77 % 589,555 13,183 2.24 % 577,278 7,512 1.30 % Borrowings 124,098 5,547 4.47 % 233,035 11,304 4.85 % 208,035 9,961 4.79 % BTFP borrowing - - - % 92,308 4,787 5.19 % 822.00 40.00 4.87 % Securities sold under agreements to repurchase 72,712 2,658 3.66 % 80,181 2,903 3.62 % 72,465 1,883 2.60 % Total borrowings 196,810 8,205 4.17 % 405,524 18,994 4.68 % 281,322 11,884 4.22 % Total interest-bearing liabilities 915,262 $ 28,135 3.07 % 995,079 $ 32,177 3.23 % 858,600 $ 19,396 2.26 % Non-interest-bearing liabilities 107,588 131,841 125,401 Equity 280,029 283,407 278,397 Total liabilities and equity $ 1,302,879 $ 1,410,327 $ 1,262,398 Net interest rate spread (2) $ 33,147 1.81 % $ 31,769 1.47 % $ 29,462 1.85 % Net interest rate margin (3) 2.64 % 2.34 % 2.48 % Ratio of interest-earning assets to interest-bearing liabilities 137.16 % 136.59 % 138.40 % (1) Amount is net of deferred loan fees, loan discounts and loans in process, and includes deferred origination costs, loan premiums and loans receivable held for sale.
Net cash inflows from operating activities during 2024 were primarily attributable to net income of $2.0 million, a $1.4 million increase in other assets and a $641 thousand net change in deferred loan origination costs, partially offset by a $3.1 million net decrease in accrued expenses and other liabilities .
Net cash inflows from operating activities during 2024 were primarily attributable to net income of $2.0 million, a $1.4 million decrease in other assets and a $641 thousand net change in deferred loan origination costs, partially offset by a $3.1 million net decrease in accrued expenses and other liabilities.
We believe the ACL is adequate to cover expected losses in the loan portfolio as of December 31, 2024, but because of uncertainty regarding the future value of the loan portfolio, there can be no assurance that actual losses will not exceed the estimated amounts.
We believe the ACL is adequate to cover expected losses in the loan portfolio as of December 31, 2025, but because of uncertainty regarding the future value of the loan portfolio, there can be no assurance that actual losses will not exceed the estimated amounts.
See Note 1 “Summary of Significant Accounting Policies” and Note 14 “Income Taxes” of the Notes to Consolidated Financial Statements for a further discussion of income taxes and a reconciliation of income tax at the federal statutory tax rate to the actual income tax benefit.
See Note 1 “Summary of Significant Accounting Policies” and Note 14 “Income Taxes” of the Notes to Consolidated Financial Statements for a further discussion of income taxes and a reconciliation of income tax at the federal statutory tax rate to the actual income tax expense.
The Company then estimates a loss rate for each pool using both its own historical loss experience and the historical losses of a group of peer institutions during the period from 2004 through the most recent quarter. The Company’s ACL model also includes adjustments for qualitative factors, where appropriate.
The Company then estimates a loss rate for each pool using both its own historical loss experience and the historical losses of a group of peer institutions during the period from 2004 through the most recent quarter. 36 Table of Contents The Company’s ACL model also includes adjustments for qualitative factors, where appropriate.
Interest rates do not necessarily move in the same direction or to the same extent as the price of goods and services. 41 Table of Contents As a result, the Bank’s performance is influenced by general macroeconomic conditions, both domestic and foreign, the monetary and fiscal policies of the federal government, and the policies of the regulatory agencies.
Interest rates do not necessarily move in the same direction or to the same extent as the price of goods and services. As a result, the Bank’s performance is influenced by general macroeconomic conditions, both domestic and foreign, the monetary and fiscal policies of the federal government, and the policies of the regulatory agencies.
In addition, the Bank has a significant concentration of short-term borrowings from one customer that accounted for 88% of out the outstanding balance of securities sold under agreements to repurchase as of December 31, 2024. The Bank expects to maintain these relationships with the customers for the foreseeable future.
In addition, the Bank has a significant concentration of short-term borrowings from one customer that accounted for 91% of out the outstanding balance of securities sold under agreements to repurchase as of December 31, 2025. The Bank expects to maintain these relationships with the customers for the foreseeable future.
Effective January 1, 2023, the Company accounts for the ACL on loans in accordance with ASC 326, which requires the Company to recognize estimates for lifetime losses on loans and off-balance sheet loan commitments at the time of origination or acquisition.
The Company accounts for the ACL on loans in accordance with ASC 326, which requires the Company to recognize estimates for lifetime losses on loans and off-balance sheet loan commitments at the time of origination or acquisition.
Net cash inflows from investing activities during 2024 were primarily attributable to $117.1 of principal payments and maturities on available-for-sale securities, partially offset by $89.3 million of net loan originations. Net cash outflows from investing activities during 2023 were primarily attributable to $115.3 million of net loan originations .
Net cash inflows from investing activities during 2024 were primarily attributable to $117.1 of principal payments and maturities on available-for-sale securities, partially offset by $89.2 million of net loan originations.
See Note 1 “Summary of Significant Accounting Policies” to the Company’s Consolidated Financial Statements for further discussion. Office Properties and Equipment, Net Net office properties and equipment decreased by $286 thousand to $8.9 million at December 31, 2024 from $9.2 million as of December 31, 2023.
See Note 1 “Summary of Significant Accounting Policies” to the Company’s Consolidated Financial Statements for further discussion. Office Properties and Equipment, Net Net office properties and equipment decreased by $167 thousand to $8.7 million at December 31, 2025 from $8.9 million as of December 31, 2024.
The effective tax rate for each year differs from the 21% federal statutory rate due to the impact of state taxes as well as various permanent tax differences, vesting of stock-based compensation and other discrete items. Our deferred tax asset totaled $8.8 million at December 31, 2024 and $9.5 million at December 31, 2023.
The effective tax rate for each year differs from the 21% federal statutory rate due to the impact of state and local taxes as well as various permanent tax differences, vesting of stock-based compensation and other discrete items. Our deferred tax assets totaled $6.7 million at December 31, 2025 and $8.9 million at December 31, 2024.
As of December 31, 2024, approximately $268.8 million of our total deposits (including deposits from affiliates) were not insured by FDIC insurance, which represented 32% of total deposits. The Bank’s primary uses of funds include withdrawals of and interest payments on deposits, originations of loans, purchases of investment securities, and the payment of operating expenses.
As of December 31, 2025, approximately $413.5 million of our total deposits (including deposits from affiliates) were not insured by FDIC insurance, which represented 41% of total deposits. The Bank’s primary uses of funds include withdrawals of and interest payments on deposits, originations of loans, purchases of investment securities, and the payment of operating expenses.
In addition, the Bank had additional lines of credit of $10.0 million with other financial institutions as of that date. The Bank has a significant concentration of deposits with five long‑time customers that accounted for approximately 18% of its deposits as of December 31, 2024.
In addition, the Bank had additional lines of credit of $10.0 million with other financial institutions as of that date. 34 Table of Contents The Bank has a significant concentration of deposits with five long‑time customers that accounted for approximately 28% of its deposits as of December 31, 2025.
The Company recorded consolidated net cash outflows from financing activities of $73.4 million and inflows from financing activities of $181.5 million during the years ended December 31, 2024 and 2023, respectively.
The Company recorded consolidated net cash inflows from financing activities of $28.3 million and outflows from financing activities of $73.5 million during the years ended December 31, 2025 and 2024, respectively.
Treasury in 2022 and the private placements completed in December 2016 and April 2021, and dividends received from the Bank in 2023 and 2024. 40 Table of Contents The Company recorded consolidated net cash inflows from operating activities of $1.4 million and $7.6 million during the years ended December 31, 2024 and 2023, respectively.
Treasury in 2022 and the private placements completed in December 2016 and April 2021, and dividends received from the Bank in 2024 and 2025. The Company recorded consolidated net cash inflows from operating activities of $230 thousand and $1.4 million during the years ended December 31, 2025 and 2024, respectively.
The following table outlines the estimated amortization expense related to the core deposit intangible asset during the next five fiscal years and thereafter: (In thousands) 2025 $ 315 2026 304 2027 291 2028 279 2029 267 Thereafter 319 $ 1,775 38 Table of Contents Deposits Deposits at December 31, 2024 were $745.4 million compared to $682.6 million at December 31, 2023.
The following table outlines the estimated amortization expense related to the core deposit intangible asset during the next five fiscal years and thereafter: 32 Table of Contents (In thousands) 2026 $ 304 2027 291 2028 279 2029 267 2030 256 Thereafter 63 $ 1,460 Deposits Deposits at December 31, 2025 were $917.6 million compared to $745.4 million at December 31, 2024.
Depreciation expense was $424 thousand and $385 thousand for the years 2024 and 2023, respectively. Goodwill and Core Deposit Intangible As a result of the Merger, the Company recorded $25.9 million of goodwill.
Depreciation expense was $410 thousand and $424 thousand for the years ended December 31, 2025 and 2024, respectively. Goodwill and Core Deposit Intangible As a result of the Merger, the Company recorded $25.9 million of goodwill.
As of December 31, 2024 and 2023, approximately $268.8 million and $286.4 million of our total deposits were not insured by FDIC insurance.
As of December 31, 2025 and 2024, approximately $413.5 million and $268.8 million of our total deposits were not insured by FDIC insurance.
Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate creditworthiness on a case‑by‑case basis. Our maximum exposure to credit risk is represented by the contractual amount of the instruments.
Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate creditworthiness on a case‑by‑case basis.
Balances of outstanding FHLB advances decreased to $195.5 million at December 31, 2024, from $209.3 million at December 31, 2023, primarily due to repayments of FHLB advances of $352.8 million, partially offset by $339.0 million in advances from the FHLB. The weighted average rate on FHLB advances was 4.03% at December 31, 2024, compared to 4.91% at December 31, 2023.
Balances of outstanding FHLB advances decreased to $72.0 million at December 31, 2025, from $195.5 million at December 31, 2024, primarily due to repayments of FHLB advances of $1.1 billion, partially offset by $955.8 million in advances from the FHLB. The weighted average rate on FHLB advances was 3.79% at December 31, 2025, compared to 4.03% at December 31, 2024.
No loan charge-offs were recorded during the year ended December 31, 2024 or 2023. The Bank recorded a recovery of $216 thousand during the fourth quarter of 2023. We also recorded a recovery of provision for off-balance sheet loan commitments of $91 thousand and $2 thousand for the years ended December 31, 2024 and 2023, respectively.
During the year ended December 31, 2025, we recorded loan charge-offs of $1.2 million. No loan charge-offs were recorded during the year ended December 31, 2024. We also recorded a recovery of provision for off-balance sheet loan commitments of $53 thousand and $91 thousand for the years ended December 31, 2025 and 2024, respectively.
The Bank’s liquid assets at December 31, 2024 consisted of $61.4 million in cash and cash equivalents and $17.6 million in securities available‑for‑sale that were not pledged, compared to $105.2 million in cash and cash equivalents and $186.0 million in securities available‑for‑sale that were not pledged at December 31, 2023.
The Bank’s liquid assets at December 31, 2025 consisted of $10.5 million in cash and cash equivalents and $161.1 million in securities available‑for‑sale that were not pledged, compared to $61.4 million in cash and cash equivalents and $17.6 million in securities available‑for‑sale that were not pledged at December 31, 2024.
Loan repayments during 2023 totaled $47.2 million. 37 Table of Contents Allowance for Credit Losses Effective January 1, 2023, the Company accounts for credit losses on loans in accordance with ASC 326, which requires the Company to record an estimate of expected lifetime credit losses for loans at the time of origination or acquisition.
Loan repayments during 2024 totaled $72.4 million. Allowance for Credit Losses The Company accounts for credit losses on loans in accordance with ASC 326, which requires the Company to record an estimate of expected lifetime credit losses for loans at the time of origination or acquisition.
The Company recorded consolidated net cash inflows from investing activities of $28.2 million and outflows from investing activities of $100.0 million during the years ended December 31, 2024 and 2023, respectively.
The Company recorded consolidated net cash outflows from investing activities of $79.4 million and inflows from investing activities of $28.3 million during the years ended December 31, 2025 and 2024, respectively.
Interest income on securities decreased by $1.7 million to $7.0 million for the year ended December 31, 2024, compared to $8.7 million for the year ended December 31, 2023. The decrease in interest income on securities primarily resulted from a decrease of $59.5 million in the average balance of securities, which decreased interest income by $1.6 million.
Interest income on securities decreased by $622 thousand to $6.4 million for the year ended December 31, 2025, compared to $7.0 million for the year ended December 31, 2024. The decrease in interest income on securities primarily resulted from a decrease of $55.2 million in the average balance of securities, which decreased interest income by $2.4 million.
Comparison of Financial Condition at December 31, 2024 and 2023 Securities Available-For-Sale As of December 31, 2024, we had $203.9 million of investment securities classified as available-for-sale, compared to $317.0 million at December 31, 2023. The decrease during 2024 was primarily due to principal payments and maturities.
Comparison of Financial Condition at December 31, 2025 and 2024 Securities Available-For-Sale As of December 31, 2025, we had $256.8 million of investment securities classified as available-for-sale, compared to $203.9 million at December 31, 2024. The increase during 2025 was primarily due to purchases of investment securities.
The Company recorded an income tax expense of $814 thousand for the year ended December 31, 2024, representing an effective tax rate of 29.4%, compared to an income tax expense of $2.0 million for the year ended December 31, 2023, representing an effective tax rate of 30.4%.
The Company recorded an income tax expense of $338 thousand for the year ended December 31, 2025, representing an effective tax rate of (1.4)%, compared to an income tax expense of $815 thousand for the year ended December 31, 2024, representing an effective tax rate of 29.4%.
The following table summarizes the return on average assets, the return on average equity and the average equity to average assets ratios for the periods indicated: For the Years Ended December 31, 2024 2023 2022 Return on average assets 0.14 % 0.37 % 0.52 % Return on average equity 0.69 % 1.62 % 2.19 % Average equity to average assets 20.58 % 22.60 % 23.60 % Comparison of Operating Results for the Years Ended December 31, 2024 and 2023 General Our most significant source of income is net interest income, which is the difference between our interest income and our interest expense.
The following table summarizes the return on average assets, the return on average equity and the average equity to average assets ratios for the periods indicated: For the Years Ended December 31, 2025 2024 2023 Return on average assets (1.90 )% 0.14 % 0.34 % Return on average equity (8.85 )% 0.69 % 1.56 % Average equity to average assets 21.49 % 20.10 % 22.05 % 28 Table of Contents Comparison of Operating Results for the Years Ended December 31, 2025 and 2024 General Our most significant source of income is net interest income, which is the difference between our interest income and our interest expense.
Income Taxes Income tax expense or benefit is computed by applying the statutory federal income tax rate of 21%. State taxes are recorded at the State of California tax rate and Washington, D.C. tax rate, according to the state apportionment calculation as the Bank’s operations are conducted in both California and the Washington, D.C. area.
State and local taxes are recorded at the State of California tax rate and Washington, D.C. tax rate, according to the state apportionment calculation as the Bank’s operations are conducted in both California and the Washington, D.C. area.
Tangible book value per common share is a non-GAAP measurement that excludes goodwill and the net unamortized core deposit intangible asset, which were both originally recorded in connection with the Merger.
Tangible book value per common share is a non-GAAP measurement that excludes goodwill and the net unamortized core deposit intangible asset, which were both originally recorded in connection with the CFBanc merger. The Company uses this non-GAAP financial measure to provide supplemental information regarding the Company’s financial condition and operational performance.
See “Allowance for Credit Losses” for additional information. Non‑Interest Income For the year ended December 31, 2024, non-interest income totaled $1.6 million, compared to $5.4 million for the year-ended December 31, 2023.
See “Allowance for Credit Losses” for additional information. Non‑Interest Income For the year ended December 31, 2025, non-interest income totaled $1.8 million, compared to $1.6 million for the year-ended December 31, 2024. Non‑Interest Expense Non-interest expenses totaled $57.2 million for the year ended December 31, 2025, compared to $29.9 million for the year ended December 31, 2024.
The average cost of deposits increased to 2.24% for 2024, compared to 1.30% for 2023, which increased interest expense by $5.0 million. 34 Table of Contents Interest expense on borrowings increased by $7.0 million to $17.3 million during the year ended December 31, 2024, compared to $10.3 million during the year ended December 31, 2023.
The average cost of deposits increased to 2.77% for 2025, compared to 2.24% for 2024, which increased interest expense by $2.7 million. Interest expense on borrowings decreased by $10.8 million to $8.2 million during the year ended December 31, 2025, compared to $19.0 million during the year ended December 31, 2024.
The following table sets forth information regarding changes in our interest income and expense for the years indicated. Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume), and (iii) the total change.
Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume), and (iii) the total change.
Diluted earnings per common share was $0.04 for the year ended December 31, 2024 compared to $0.51 of earnings per diluted common share for the year ended December 31, 2023. Diluted earnings per share for the year ended December 31, 2024 reflects preferred dividends of $0.18 per diluted common share.
Loss per diluted common share was ($3.23) for the year ended December 31, 2025, compared to $0.04 of earnings per diluted common share for the year ended December 31, 2024.
Interest expense on deposits increased by $5.7 million during the year ended December 31, 2024, compared to the year ended December 31, 2023, primarily due to an increase of 94 basis points in the average cost of deposits.
Interest expense on deposits increased by $6.7 million during the year ended December 31, 2025, compared to the year ended December 31, 2024, primarily due to a $128.9 million increase in the average balance of deposits, which increased interest expense by $4.1 million, as well as an increase of 53 basis points in the average cost of deposits.
The estimated life of the core deposit intangible is approximately 10 years. During the year ended December 31, 2024, the Company recorded $336 thousand of amortization expense related to the core deposit intangible asset.
During the year ended December 31, 2025, the Company recorded $315 thousand of amortization expense related to the core deposit intangible asset.
The increase in deposits of $62.8 million was primarily caused by an increase in Insured Cash Sweep (“ICS”) deposits. Five customer relationships accounted for approximately 18% of our deposit balances at December 31, 2024. We expect to maintain these relationships with these customers for the foreseeable future.
The increase in deposits of $172.2 million was primarily caused by increases in money market deposits and certificates of deposit. Five customer relationships accounted for approximately 28% of our deposit balances at December 31, 2025. We expect to maintain these relationships with these customers for the foreseeable future.
In addition to our lending commitments, we have contractual obligations related to operating lease commitments. Operating lease commitments are obligations under various non‑cancellable operating leases on buildings and land used for office space and banking purposes. The following table details our contractual obligations at December 31, 2024.
Our maximum exposure to credit risk is represented by the contractual amount of the instruments. 35 Table of Contents In addition to our lending commitments, we have contractual obligations related to operating lease commitments. Operating lease commitments are obligations under various non‑cancellable operating leases on buildings and land used for office space and banking purposes.
Borrowings Total borrowings at December 31, 2024 consisted of advances to the Bank from the FHLB of $195.5 million and repurchase agreements of $66.6 million, compared to advances from the FHLB of $209.3 million, repurchase agreements of $73.5 million and borrowings associated with the BTFP of $100.0 million at December 31, 2023.
Borrowings Total borrowings at December 31, 2025 consisted of advances to the Bank from the FHLB of $72.0 million and repurchase agreements of $80.8 million, compared to advances from the FHLB of $195.5 million, repurchase agreements of $66.6, and secured borrowings of $31.4 million at December 31, 2024.
The Bank is currently approved by the FHLB of Atlanta to borrow up to 25% of total assets to the extent the Bank provides qualifying collateral and holds sufficient FHLB stock. This approved limit and collateral requirement would have permitted the Bank to borrow an additional $174.3 million at December 31, 2024 based on pledged collateral.
The Bank is currently approved by the FHLB of Atlanta to borrow up to 25% of total assets to the extent the Bank provides qualifying collateral and holds sufficient FHLB stock. At December 31, 2025, the Bank had $243.3 million of credit available.
Our ACL was $8.1 million or 0.83% of our gross loans receivable held for investment at December 31, 2024 compared to $7.3 million, or 0.83% of our gross loans receivable held for investment at December 31, 2023. The increase was primarily due to growth in the loan portfolio.
Our ACL was $9.4 million or 0.92% of our gross loans receivable held for investment at December 31, 2025 compared to $8.4 million, or 0.83% of our gross loans receivable held for investment at December 31, 2024. The increase was primarily due to an increase in specific reserves on collateral dependent loans.
Less Than One Year More Than One Year to Three Years More Than Three Years to Five Years More Than Five Years Total (Dollars in thousands) Certificates of deposit $ 201,342 $ 10,186 $ 1,275 $ 36 $ 212,839 FHLB advances 195,532 – – – 195,532 Commitments to originate loans 6,255 – – – 6,255 Commitments to fund construction loans 40,724 – – – 40,724 Commitments to fund unused lines of credit 3,659 – – – 3,659 Operating lease obligations 242 182 – – 424 Total contractual obligations $ 447,754 $ 10,368 $ 1,275 $ 36 $ 459,433 Impact of Inflation and Changing Prices Our consolidated financial statements, including accompanying notes, have been prepared in accordance with GAAP which require the measurement of financial position and operating results primarily in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation.
Less Than One Year More Than One Year to Three Years More Than Three Years to Five Years More Than Five Years Total (Dollars in thousands) Certificates of deposit $ 294,642 $ 4,994 $ 98 $ – $ 299,734 FHLB advances 72,000 – – – 72,000 Commitments to originate loans 2,095 – – – 2,095 Commitments to fund construction loans 19,253 – – – 19,253 Commitments to fund unused lines of credit 3,050 – – – 3,050 Operating lease obligations 249 542 542 293 1,626 Total contractual obligations $ 391,289 $ 5,536 $ 640 $ 293 $ 397,758 Impact of Inflation and Changing Prices Our consolidated financial statements, including accompanying notes, have been prepared in accordance with GAAP which require the measurement of financial position and operating results primarily in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation.
The increase was primarily due to an increase in the average balance of outstanding Bank Fund Term Program borrowings of $91.5 million, which increased interest expense by $4.7 million, and a $22.6 million increase in the average balance of FHLB advances, which increased interest expense by $1.1 million.
The decrease was primarily due to a $108.9 million decrease in the average outstanding balance of borrowings, which decreased interest expense by $4.9 million, and a decrease in the average balance of outstanding Bank Fund Term Program borrowings of $92.3 million.
Net Interest Income For the year ended December 31, 2024, net interest income before provision for credit losses increased by $2.3 million, or 7.8%, to $31.8 million, compared to $29.5 million for the year ended December 31, 2023.
Net Interest Income For the year ended December 31, 2025, net interest income before provision for credit losses increased by $1.4 million, or 4.3%, to $33.1 million, compared to $31.8 million for the year ended December 31, 2024. The increase resulted from lower interest expense of $4.0 million, partially offset by a decrease in interest income of $2.7 million.
This increase was primarily due to a $138.8 million increase in the average balance of loans receivable which increased interest income by $6.9 million. In addition, the average loan yield increased from 4.59% for the year ended December 31, 2023, to 5.15% for the year ended December 31, 2024, which increased interest income by $4.8 million.
Interest income and fees on loans receivable increased by $2.5 million during the year ended December 31, 2025, compared to the year ended December 31, 2024. This increase was primarily due to a $28.7 million increase in the average balance of loans receivable which increased interest income by $1.5 million.
Management will continue to monitor events that could influence this conclusion in the future. See Note 7 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information. The Company’s accounting policies and discussion of recent accounting pronouncements is included in Note 1 to the Consolidated Financial Statements in “Item 8.
The Company’s accounting policies and discussion of recent accounting pronouncements is included in Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
The Company performed its qualitative and quantitative assessment as of September 30, 2024. The Company recorded $3.3 million of core deposit intangible asset as a result of the Merger. The core deposit intangible asset is amortized on an accelerated basis reflecting the pattern in which the economic benefits of the intangible asset are consumed or otherwise used up.
The core deposit intangible asset is amortized on an accelerated basis reflecting the pattern in which the economic benefits of the intangible asset are consumed or otherwise used up. The estimated life of the core deposit intangible is approximately 10 years.
Other interest income increased by $5.0 million in 2024, compared to the same period in 2023, primarily due to an increase of $87.9 million in the average balance of interest-earnings deposits, which increased interest income by $4.6 million during the year ended December 31, 2024, compared to the year ended December 31, 2023.
Other interest income decreased by $4.5 million in 2025, compared to the same period in 2024, primarily due to a decrease of $72.8 million in the average balance of interest-earnings deposits, which decreased interest income by $3.3 million during the year ended December 31, 2025, compared to the year ended December 31, 2024, as well as a 96 basis points decrease in the average interest yield earned on interest-earnings deposits, which decreased other income by $837 thousand.
As of December 31, 2024, securities sold under agreements to repurchase totaled $66.6 million at an average rate of 3.62%. These agreements mature on a daily basis. The fair value of securities pledged totaled $83.3 million as of December 31, 2024 and included $46.5 million of U.S.
In other words, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities. As of December 31, 2025, securities sold under agreements to repurchase totaled $80.8 million at an average rate of 3.66%. These agreements mature on a daily basis. The fair value of securities pledged totaled $83.7 million as of December 31, 2025.
Goodwill acquired in a purchase business combination that is determined to have an indefinite useful life is not amortized, but is tested for impairment at least annually or more frequently if events and circumstances exist that indicate the necessity for such impairment tests to be performed. No impairment charges were recorded during 2024 for goodwill impairment.
Goodwill acquired in a business combination is considered to have an indefinite useful life and is not amortized, but is tested for impairment at least annually or more frequently if events or changes in circumstances indicate that impairment may exist. The Company engaged a third-party valuation specialist to perform its annual goodwill impairment test as of September 30, 2025.
Net income attributable to common stockholders was $359 thousand for the year ended December 31, 2024 after deducting preferred dividends of $1.6 million, compared to net income attributable to common stockholders of $4.5 million for the year ended December 31, 2023.
For the year ended December 31, 2025, the Company reported consolidated net loss attributable to common stockholders of $27.8 million after preferred dividends of $3.0 million and goodwill impairment of $25.9 million, compared to net income attributable to common stockholders of $362 thousand for the year ended December 31, 2024 after preferred dividends of $1.6 million.
Net cash inflows from financing activities during 2023 were primarily attributable to $456.1 million of proceeds from FHLB advances and $100.0 million of proceeds from the BTFP, partially offset by $375.1 million of FHLB repayments.
Net cash inflows from financing activities during 2025 were primarily attributable to $955.8 million of proceeds from FHLB advances and a $172.2 million increase in deposits, partially offset by $1.1 billion of FHLB repayments and $31.4 million of repayments of other borrowings.
The increase of $88.4 million in loans receivable held for investment during 2024 was primarily due to originations of $157.7 million in new loans, $80.9 million of which were multi-family loans, $50.8 million in commercial real estate loans, $17.6 million in other commercial loans, $7.6 million in construction loans, and $800 thousand in SBA loans.
Loan repayments during 2025 totaled $36.6 million. 31 Table of Contents During 2024, the Bank originated $160.9 million in new loans, $80.9 million of which were multi-family loans, $50.8 million of which were commercial real estate loans, $19.4 million of which were other commercial loans, $8.9 million of which were construction loans, and $800 thousand of which were SBA loans.
Under these arrangements, the Bank may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Bank to repurchase the assets. As a result, these repurchase agreements are accounted for as collateralized financing agreements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities.
The Bank enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities. Under these arrangements, the Bank may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Bank to repurchase the assets.
(4) Net interest rate margin represents net interest income as a percentage of average interest‑earning assets. 35 Table of Contents Changes in our net interest income are a function of changes in both rates and volumes of interest earning assets and interest-bearing liabilities.
Changes in our net interest income are a function of changes in both rates and volumes of interest earning assets and interest-bearing liabilities. The following table sets forth information regarding changes in our interest income and expense for the years indicated.
Our non-performing loans consist of delinquent loans that are 90 days or more past due and other loans, including loans modified in response to a borrower’s financial difficulty, that do not qualify for accrual status. At December 31, 2024, NPLs totaled $264 thousand compared to $0 at December 31, 2023.
Our non-performing loans (“NPLs”) consist of delinquent loans that are 90 days or more past due and non-accrual loans. At December 31, 2025, non-performing loans totaled $11.2 million compared to $264 thousand at December 31, 2024. The Bank did not have any REO at December 31, 2025 or 2024.
The obligation to repurchase the securities is reflected as a liability in the Bank’s consolidated statements of financial condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts. In other words, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities.
As a result, these repurchase agreements are accounted for as collateralized financing agreements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities. The obligation to repurchase the securities is reflected as a liability in the Bank’s consolidated statements of financial condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts.
Loans Receivable Held for Investment Loans receivable held for investment, net of the allowance for credit losses, totaled $968.9 million at December 31, 2024, compared to $880.5 million at December 31, 2023.
Loans Receivable Held for Investment Loans receivable held for investment, net of the allowance for credit losses, totaled $1.0 billion at December 31, 2025, compared to $1.0 billion at December 31, 2024. The increase of $16.6 million in loans receivable held for investment during 2025 was primarily due to originations of $45.6 million in new loans.
The decrease in total liabilities during 2024 resulted primarily from decreases in borrowings of $100.0 million from the Bank Fund Term Program, as well as decreases of $14.0 million in notes payable, $13.8 million in FHLB advances and $6.9 million in securities sold under agreements to repurchase, offset by a net $62.8 million increase in total deposits.
Total liabilities increased by $32.9 million to $1.1 billion at December 31, 2025 from $1.0 billion at December 31, 2024. The increase in total liabilities during 2025 resulted primarily from an increase in deposits of $172.2 million and a $14.2 million increase in securities sold under agreements to repurchase, partially offset by a $154.9 million decrease in borrowings.
The sensitivity of a range of reasonable discount rates based on the current economic environment is considered. Our quantitative annual impairment tests as of September 30, 2024 and 2023 did not result in impairment.
The sensitivity of a range of reasonable discount rates based on the current economic environment is considered. The Company engaged a third-party valuation specialist to perform its annual goodwill impairment test as of September 30, 2025.
We recorded net income attributable to Broadway of $1.9 million for the year ended December 31, 2024 or $0.04 per share compared to net income of $4.5 million or $0.52 per share for the year ended December 31, 2023.
Consolidated net income before preferred dividends and goodwill impairment was $1.1 million, or $0.12 per diluted share, for the year ended December 31, 2025, compared to consolidated net income of $1.9 million, or $0.22 per diluted share, for the year ended December 31, 2024.
(2) Includes non‑accrual interest of $102 thousand, reflecting interest recoveries on non‑accrual loans that were paid off for the year ended December 31, 2022. (3) Net interest rate spread represents the difference between the yield on average interest‑earning assets and the cost of average interest‑bearing liabilities.
(2) Net interest rate spread represents the difference between the yield on average interest‑earning assets and the cost of average interest‑bearing liabilities. (3) Net interest rate margin represents net interest income as a percentage of average interest‑earning assets.
A reconciliation between common book value (calculated in accordance with GAAP) and tangible book value per common share December 31, 2024 is shown as follows: Common Equity Capital Shares Outstanding Per Share Amount (Dollars in thousands) Common book value $ 135,157 9,120,363 $ 14.82 Less: Goodwill 25,858 Net unamortized core deposit intangible 1,775 Tangible book value $ 107,524 9,120,363 $ 11.79 Capital Resources Our principal subsidiary, City First, must comply with capital standards established by the OCC in the conduct of its business.
A reconciliation between common book value and tangible book value per common share is shown as follows: 33 Table of Contents Common Equity Capital Shares Outstanding Per Share Amount December 31, 2025 (Dollars in thousands) Common book value $ 112,751 9,180,498 $ 12.28 Less: Goodwill - Net unamortized core deposit intangible 1,460 Tangible book value $ 111,291 9,180,498 $ 12.12 Common Equity Capital Shares Outstanding Per Share Amount December 31, 2024 (Dollars in thousands) Common book value $ 134,973 9,120,363 $ 14.80 Less: Goodwill 25,858 Net unamortized core deposit intangible 1,775 Tangible book value $ 107,340 9,120,363 $ 11.77 The Company calculates net income before preferred dividends and goodwill impairment by adding preferred stock dividends and goodwill impairment to net (loss) income available to common shareholders.
In addition, we had a decrease of 2 basis points in the average interest yield earned on investment securities during 2024, which decreased interest income by $71 thousand.
This decrease was partially offset by an increase of 41 basis points in the average interest yield earned on investment securities during 2025, which increased interest income by $1.7 million.
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Increase (Decrease) in Net Interest Income Increase (Decrease) in Net Interest Income Due to Volume Due to Rate Total Due to Volume Due to Rate Total (In thousands) Interest‑earning assets: Interest‑earning deposits $ 4,627 $ 223 $ 4,850 $ (2,536 ) $ 1,432 $ (1,104 ) Securities (1,592 ) (71 ) (1,663 ) 1,753 1,348 3,101 Loans receivable, net 6,825 4,839 11,664 6,027 2,384 8,411 FRB and FHLB stock 106 24 130 559 (8 ) 551 Total interest‑earning assets 9,966 5,015 14,981 5,803 5,156 10,959 Interest‑bearing liabilities: Money market deposits 370 2,290 2,660 (580 ) 3,561 2,981 Savings deposits (11 ) 238 227 (6 ) 95 89 Interest checking and other demand deposits (113 ) 302 189 (4 ) 144 140 Certificate accounts 415 2,180 2,595 (94 ) 2,292 2,198 Total deposits 661 5,010 5,671 (684 ) 6,092 5,408 FHLB advances 1,081 155 1,236 3,807 3,453 7,260 BTFP borrowing 4,744 3 4,747 40 – 40 Other borrowings 217 803 1,020 51 1,598 1,649 Total borrowings 6,042 961 7,003 3,898 5,051 8,949 Total interest‑bearing liabilities 6,703 5,971 12,674 3,214 11,143 14,357 Change in net interest income $ 3,263 $ (956 ) $ 2,307 $ 2,589 $ (5,987 ) $ (3,398 ) Provision for Credit Losses During the year ended December 31, 2024, we recorded a provision for credit losses of $664 thousand, compared to a provision for credit losses of $933 thousand during the same period in 2023.
The changes attributable to the combined impact of volume and rate have been allocated proportionately to the changes due to volume and the changes due to rate. 30 Table of Contents Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Increase (Decrease) in Net Interest Income Increase (Decrease) in Net Interest Income Due to Volume Due to Rate Total Due to Volume Due to Rate Total (In thousands) Interest‑earning assets: Interest‑earning deposits $ (3,319 ) $ (837 ) $ (4,156 ) $ 4,627 $ 223 $ 4,850 Securities (2,356 ) 1,734 (622 ) (1,592 ) (71 ) (1,663 ) Loans receivable, net 1,475 1,030 2,505 6,952 4,819 11,771 FRB and FHLB stock (294 ) (97 ) (391 ) 106 24 130 Total interest‑earning assets (4,494 ) 1,830 (2,664 ) 10,093 4,995 15,088 Interest‑bearing liabilities: Money market deposits (2,460 ) (3,001 ) (5,461 ) 370 2,290 2,660 Savings deposits (63 ) (94 ) (157 ) (11 ) 238 227 Interest checking and other demand deposits 3,234 4,058 7,292 (113 ) 302 189 Certificate accounts 3,338 1,735 5,073 415 2,180 2,595 Total deposits 4,049 2,698 6,747 661 5,010 5,671 Borrowings (4,930 ) (827 ) (5,757 ) 1,191 152 1,343 BTFP borrowing (2,394 ) (2,394 ) (4,788 ) 4,744 3 4,747 Securities sold under agreements to repurchase (273 ) 29 (244 ) 217 803 1,020 Total borrowings (7,597 ) (3,192 ) (10,789 ) 6,152 958 7,110 Total interest‑bearing liabilities (3,548 ) (494 ) (4,042 ) 6,813 5,968 12,781 Change in net interest income $ (946 ) $ 2,324 $ 1,378 $ 3,280 $ (973 ) $ 2,307 Provision for Credit Losses During the year ended December 31, 2025, we recorded a provision for credit losses of $2.2 million, compared to a provision for credit losses of $660 thousand during the same period in 2024.
Overview Total assets decreased by $71.7 million to $1.3 billion at December 31, 2024, compared to $1.4 billion at December 31, 2023, reflecting decreases in securities available-for-sale of $113.1 million, primarily due to maturities and paydowns, and cash and cash equivalents of $43.8 million, primarily due to repayments of borrowings.
Overview Total assets increased by $10.7 million to $1.3 billion at December 31, 2025, compared to $1.3 billion at December 31, 2024, reflecting an increase in securities available-for-sale of $53.0 million, primarily due to purchases, an increase in bank owned life insurance of $20.3 million, due to purchases, and an increase in loans held for investment, net of $16.6 million, primarily due to loan purchases.
The Bank did not have any REO at December 31, 2024 or 2023. There were no loans that were modified in response to a borrower’s financial difficulty during 2024 or 2023.
During the years ended December 31, 2025 and 2024, loans of $3.1 million and $5.9 million, respectively, were modified in response to a borrower’s financial difficulty.
This increase was partially offset by an improvement of 61 basis points in the average yield earned on average interest-earning assets. Analysis of Net Interest Income Net interest income is the difference between income on interest earning assets and the expense on interest-bearing liabilities.
In addition, the average cost of funds decreased from 3.23% for the year ended December 31, 2024 to 3.07% for the year ended December 31, 2025. Analysis of Net Interest Income Net interest income is the difference between income on interest earning assets and the expense on interest-bearing liabilities.
The decrease in net income attributable to the Company during the year ended December 31, 2024, compared to the year ended December 31, 2023, primarily resulted from a decrease in non-interest income of $3.8 million, related to grant income received from the Equitable Recovery Program administered by the U.S.
The $28.2 million decrease in consolidated net income attributable to common stockholders during the year ended December 31, 2025, compared to the year ended December 31, 2024, primarily resulted from the goodwill impairment of $25.9 million and an increase in preferred dividends of $1.4 million.