Biggest changeReturn on Average Assets, as Adjusted Year Ended (in thousands) December 31, 2023 December 31, 2022 Net Income $ 35,871 $ 41,804 Less: SBA-PPP Loan Income 30 3,477 Net Income, as Adjusted $ 35,841 $ 38,327 Average Total Assets 2,188,299 2,077,801 Less: Average SBA-PPP Loans 1,373 29,831 Average Total Assets, as Adjusted $ 2,186,926 $ 2,047,970 Return on Average Assets, as Adjusted 1.64% 1.87% Net Interest Margin, as Adjusted Year Ended (in thousands) December 31, 2023 December 31, 2022 Net Interest Income $ 141,526 $ 140,607 Less: Credit Card Loan Income 61,096 63,348 Less: SBA-PPP Loan Income 30 3,477 Net Interest Income, as Adjusted $ 80,400 $ 73,782 Average Interest Earning Assets 2,145,209 2,033,242 Less: Average Credit Card Loans 114,450 126,473 Less: Average SBA-PPP Loans 1,373 29,831 Total Average Interest Earning Assets, as Adjusted $ 2,029,386 $ 1,876,938 Net Interest Margin, as Adjusted 3.96% 3.93% Portfolio Loans Receivable Yield, as Adjusted Year Ended (in thousands) December 31, 2023 December 31, 2022 Portfolio Loans Receivable Interest Income $ 174,348 $ 140,496 Less: Credit Card Loan Income 61,096 63,348 Portfolio Loans Receivable Interest Income, as Adjusted $ 113,252 $ 77,148 Average Portfolio Loans Receivable 1,815,595 1,579,661 Less: Average Credit Card Loans 114,450 126,473 Total Average Portfolio Loans Receivable, as Adjusted $ 1,701,145 $ 1,453,188 Portfolio Loans Receivable Yield, as Adjusted 6.66% 5.31% 62 Pre-tax, Pre-Provision Net Revenue ("PPNR") Year Ended (in thousands) December 31, 2023 December 31, 2022 Net Income $ 35,871 $ 41,804 Add: Income Tax Expense 10,354 12,430 Add: Provision for Credit Losses 9,610 6,631 Add: Release of Credit Losses on Unfunded Commitments (101) — Pre-tax, Pre-Provision Net Revenue ("PPNR") $ 55,734 $ 60,865 Allowance for Credit Losses to Total Portfolio Loans Year Ended (in thousands) December 31, 2023 December 31, 2022 Allowance for Credit Losses $ 28,610 $ 26,385 Total Loans 1,903,288 1,730,755 Less: SBA-PPP Loans, net of fees and costs 645 2,163 Total Portfolio Loans $ 1,902,643 $ 1,728,592 Allowance for Credit Losses to Total Portfolio Loans 1.50% 1.53% Nonperforming Assets to Total Assets, net SBA-PPP Loans Year Ended (in thousands) December 31, 2023 December 31, 2022 Total Nonperforming Assets $ 16,042 $ 9,756 Total Assets 2,226,176 2,123,655 Less: SBA-PPP Loans, net of fees and costs 645 2,163 Total Assets, net SBA-PPP Loans $ 2,225,531 $ 2,121,492 Nonperforming Assets to Total Assets, net SBA-PPP Loans 0.72% 0.46% Nonperforming Loans to Total Portfolio Loans Year Ended (in thousands) December 31, 2023 December 31, 2022 Total Nonperforming Loans $ 16,042 $ 9,756 Total Loans 1,903,288 1,730,755 Less: SBA-PPP Loans, net of fees and costs 645 2,163 Total Portfolio Loans $ 1,902,643 $ 1,728,592 Nonperforming Loans to Total Portfolio Loans 0.84% 0.56% Net Charge-offs to Average Portfolio Loans Year Ended (in thousands) December 31, 2023 December 31, 2022 Total Net Charge-offs $ 8,473 $ 5,427 Total Average Loans 1,816,968 1,609,492 Less: Average SBA-PPP Loans, net of fees and costs 1,373 29,831 Total Average Portfolio Loans $ 1,815,595 $ 1,579,661 Net Charge-offs to Average Portfolio Loans 0.47% 0.34% 63 Tangible Book Value per Share Year Ended (in thousands, except per share amounts) December 31, 2023 December 31, 2022 Total Stockholders' Equity $ 254,860 $ 224,015 Less: Preferred Equity — — Less: Intangible Assets — — Tangible Common Equity $ 254,860 $ 224,015 Period End Shares Outstanding 13,922,532 14,138,829 Tangible Book Value per Share $ 18.31 $ 15.84 64
Biggest changeEarnings Metrics, as Adjusted Year Ended (in thousands, except per share data) December 31, 2024 December 31, 2023 Net Income $ 30,972 $ 35,871 Add: Merger-Related Expenses, net of tax 3,308 — Add: Non-Recurring Equity and Debt Investment Write-Down 2,620 — Add: IFH Non-PCD ACL Provision, Net of Tax 3,169 — Net Income, as Adjusted $ 40,069 $ 35,871 Weighted Average Common Shares - Diluted 14,640 14,081 Earnings per Share - Diluted $ 2.12 $ 2.55 Earnings per share - Diluted, as Adjusted $ 2.74 $ 2.55 Average Assets $ 2,554,049 $ 2,188,299 Return on Average Assets 1.21 % 1.64 % Return on Average Assets, as Adjusted 1.57 % 1.64 % Average Equity $ 287,420 $ 240,519 Return on Average Equity 10.78 % 14.91 % Return on Average Equity, as Adjusted 13.94 % 14.91 % Net Interest Income (a) $ 154,746 $ 141,526 Noninterest Income 31,410 24,975 Total Revenue $ 186,156 $ 166,501 Noninterest Expense $ 126,219 $ 110,767 Efficiency Ratio (1) 67.80 % 66.53 % Noninterest Income $ 31,410 $ 24,975 Add: Non-Recurring Equity and Debt Investment Write-Down 2,620 — Noninterest Income, as Adjusted (b) $ 34,030 $ 24,975 Total Revenue, as Adjusted (a) + (b) $ 188,776 $ 166,501 Noninterest Expense $ 126,219 $ 110,767 Less: Merger-Related Expenses 3,930 — Noninterest Expense, as Adjusted $ 122,289 $ 110,767 Efficiency Ratio, as Adjusted (1) 64.78 % 66.53 % _______________ (1) The efficiency ratio is calculated by dividing noninterest expense by total revenue (net interest income plus noninterest income). 63 Net Interest Margin, as Adjusted Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Interest Income $ 154,746 $ 141,526 Less: Credit Card Loan Income 59,821 61,096 Net Interest Income, as Adjusted $ 94,925 $ 80,430 Average Interest Earning Assets 2,487,607 2,145,209 Less: Average Credit Card Loans 115,581 114,450 Total Average Interest Earning Assets, as Adjusted $ 2,372,026 $ 2,030,759 Net Interest Margin, as Adjusted 4.00% 3.96% Portfolio Loans Receivable Yield, as Adjusted Year Ended (in thousands) December 31, 2024 December 31, 2023 Portfolio Loans Receivable Interest Income $ 202,346 $ 174,378 Less: Credit Card Loan Income 59,821 61,096 Portfolio Loans Receivable Interest Income, as Adjusted $ 142,525 $ 113,282 Average Portfolio Loans Receivable 2,142,638 1,816,968 Less: Average Credit Card Loans 115,581 114,450 Total Average Portfolio Loans Receivable, as Adjusted $ 2,027,057 $ 1,702,518 Portfolio Loans Receivable Yield, as Adjusted 7.03% 6.65% Pre-tax, Pre-Provision Net Revenue ("PPNR") Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Income $ 30,972 $ 35,871 Add: Income Tax Expense 10,860 10,354 Add: Provision for Credit Losses 17,720 9,610 Add: Provision for (Release of) Credit Losses on Unfunded Commitments 385 (101) PPNR $ 59,937 $ 55,734 PPNR, as Adjusted Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Income $ 30,972 $ 35,871 Add: Income Tax Expense 10,860 10,354 Add: Provision for Credit Losses 17,720 9,610 Add: Provision for (Release of) Credit Losses on Unfunded Commitments 385 (101) Add: Merger-Related Expenses 3,930 — Add: Non-Recurring Equity and Debt Investment Write-Down 2,620 — PPNR, as Adjusted $ 66,487 $ 55,734 Allowance for Credit Losses to Total Portfolio Loans Year Ended (in thousands) December 31, 2024 December 31, 2023 Allowance for Credit Losses $ 48,652 $ 28,610 Total Portfolio Loans $ 2,630,163 $ 1,903,288 Allowance for Credit Losses to Total Portfolio Loans 1.85% 1.50% 64 Nonperforming Assets to Total Assets Year Ended (in thousands) December 31, 2024 December 31, 2023 Total Nonperforming Assets $ 30,241 $ 16,042 Total Assets $ 3,206,911 $ 2,226,176 Nonperforming Assets to Total Assets 0.94% 0.72% Nonperforming Loans to Total Portfolio Loans Year Ended (in thousands) December 31, 2024 December 31, 2023 Total Nonperforming Loans $ 30,241 $ 16,042 Total Portfolio Loans $ 2,630,163 $ 1,903,288 Nonperforming Loans to Total Portfolio Loans 1.15% 0.84% Net Charge-Offs to Average Portfolio Loans Year Ended (in thousands) December 31, 2024 December 31, 2023 Total Net Charge-Offs $ 9,003 $ 8,473 Total Average Portfolio Loans $ 2,142,638 $ 1,816,968 Net Charge-Offs to Average Portfolio Loans 0.42% 0.47% Tangible Book Value per Share Year Ended (in thousands, except share and per share data) December 31, 2024 December 31, 2023 Total Stockholders' Equity $ 355,139 $ 254,860 Less: Preferred Equity — — Less: Intangible Assets 42,454 — Tangible Common Equity $ 312,685 $ 254,860 Period End Shares Outstanding 16,662,626 13,922,532 Tangible Book Value per Share $ 18.77 $ 18.31 Return on Average Tangible Common Equity Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Income $ 30,972 $ 35,871 Add: Intangible Amortization, Net of Tax 198 — Net Tangible Income $ 31,170 $ 35,871 Average Equity 287,420 240,519 Less: Average Intangible Assets 6,951 — Net Average Tangible Common Equity $ 280,469 $ 240,519 Return on Average Equity 10.78 % 14.91 % Return on Average Tangible Common Equity 11.11 % 14.91 % Core Return on Average Tangible Common Equity Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Income, as Adjusted $ 40,069 $ 35,871 Add: Intangible Amortization, Net of Tax 198 — Net Tangible Income, as Adjusted $ 40,267 $ 35,871 Core Return on Average Equity, as Adjusted 14.01 % 14.91 % Core Return on Average Tangible Common Equity, as Adjusted 14.36 % 14.91 % 65
Our lending activities, outside of credit cards, are principally directed to our market area consisting of the Washington, D.C. and Baltimore, Maryland metropolitan areas. Residential Real Estate Loans . One-to-four family mortgage loans are primarily secured by owner-occupied primary and secondary residences and, to a lesser extent, investor-owned residences.
Our lending activities, outside of credit cards, are principally directed to our market area consisting of the Washington, D.C. and Baltimore, Maryland metropolitan areas. 50 Residential Real Estate Loans . One-to-four family mortgage loans are primarily secured by owner-occupied primary and secondary residences and, to a lesser extent, investor-owned residences.
Commercial and Industrial . In addition to other loan products, general commercial loans, including commercial lines of credit, working capital loans, term loans, equipment financing, letters of credit and other loan products, are offered, primarily in target markets, and underwritten based on each borrower’s ability to service debt from income.
Commercial and Industrial . In addition to other loan products, general commercial loans, including commercial lines of credit, working capital loans, term loans, equipment financing, letters of credit, government guaranteed loans and solar energy related loans and other loan products, are offered, primarily in target markets, and underwritten based on each borrower’s ability to service debt from income.
Uninsured deposits were approximately $789.4 million as of December 31, 2023, representing 41.6% of the Company's deposit portfolio, compared to $784.6 million, or 44.6%, at December 31, 2022. The uninsured amounts are estimates based on the methodologies and assumptions used for the Bank’s regulatory reporting requirements.
Uninsured deposits were approximately $703.2 million as of December 31, 2024, representing 25.5% of the Company's deposit portfolio, compared to $789.4 million, or 41.6%, at December 31, 2023. The uninsured amounts are estimates based on the methodologies and assumptions used for the Bank’s regulatory reporting requirements.
The yield on portfolio loans, as adjusted (non-GAAP, excluding credit card loans) was 6.66% for the year ended December 31, 2023, compared to 5.31% for the prior year. Compared to the same period in the prior year, average interest-bearing liabilities increased $209.1 million, or 19.7%, while the average cost of interest-bearing liabilities increased 234 basis points to 3.29% from 0.95%.
The yield on portfolio loans, as adjusted (non-GAAP, excluding credit card loans) was 7.03% for the year ended December 31, 2024, compared to 6.65% for the prior year. Compared to the same period in the prior year, average interest-bearing liabilities increased $288.5 million, or 22.7%, while the average cost of interest-bearing liabilities increased 47 basis points to 3.76% from 3.29%.
The increase was primarily driven by a $5.9 million, or 13.7%, increase in salaries and employee benefits and a $0.8 million, or 16.6%, increase in occupancy and equipment, partially offset by a $3.7 million, or 12.7%, decrease in data processing expense and a $1.7 million, or 15.8%, decrease in professional fees due to a reduction in third party consulting fees.
The increase was primarily driven by a $7.3 million, or 14.9%, increase in salaries and employee benefits, a $3.9 million increase in merger-related expenses, a $2.6 million, or 45.3%, increase in occupancy and equipment primarily related to increased contract expense from the IFH acquisition, and a $2.0 million, or 7.8%, increase in data processing expense, partially offset by a $1.4 million, or 15.4%, decrease in professional fees due to a reduction in third party consulting fees.
December 31, (in thousands) 2023 2022 Unfunded lines of credit $ 336,472 $ 345,063 Letters of credit 4,641 5,105 Commitment to fund other investments 3,874 4,365 Total credit extension commitments $ 344,987 $ 354,533 Unfunded lines of credit represent unused credit facilities to our current borrowers. Lines of credit generally have variable interest rates.
December 31, (in thousands) 2024 2023 Unfunded lines of credit $ 403,029 $ 336,472 Letters of credit 3,122 4,641 Commitment to fund other investments 2,714 3,874 Total credit extension commitments $ 408,865 $ 344,987 Unfunded lines of credit represent unused credit facilities to our current borrowers. Lines of credit generally have variable interest rates.
Average OpenSky ™ loan balances, net of reserves and deferred fees of $114.5 million for the year ended December 31, 2023 decreased $12.0 million, or 9.5%, as compared to the prior year. OpenSky ™ loan balances, net of reserves, of $123.3 million at December 31, 2023 decreased by $5.1 million, or 4.0%, compared to $128.4 million at December 31, 2022.
Average OpenSky ™ loan balances, net of reserves and deferred fees of $115.6 million for the year ended December 31, 2024 increased $1.1 million, or 1.0%, as compared to the prior year. OpenSky ™ loan balances, net of reserves, of $127.8 million at December 31, 2024 increased by $4.4 million, or 3.6%, compared to $123.3 million at December 31, 2023.
December 31, 2023 2022 (in thousands) Amount Percent (1) Amount Percent (1) Real estate: Residential $ 5,518 19 % $ 5,481 21 % Commercial 10,316 36 8,098 31 Construction 2,271 8 3,782 14 Commercial and Industrial 4,406 16 2,935 11 Credit card 6,087 21 6,078 23 Other consumer 12 — 11 — Total allowance for credit losses $ 28,610 100 % $ 26,385 100 % _______________ (1) Loan category as a percentage of total portfolio loans which excludes SBA-PPP loans.
December 31, 2024 2023 (in thousands) Amount Percent (1) Amount Percent (1) Real estate: Residential $ 6,945 14 % $ 5,518 19 % Commercial 16,041 33 10,316 36 Construction 2,973 6 2,271 8 Commercial and Industrial 16,377 33 4,406 16 Credit card 6,301 14 6,087 21 Other consumer 15 — 12 — Total allowance for credit losses $ 48,652 100 % $ 28,610 100 % _______________ (1) Loan category as a percentage of total portfolio loans.
Net portfolio loans, which exclude mortgage loans held for sale and SBA-PPP loans, totaled $1.9 billion at December 31, 2023, an increase of $174.1 million, or 10.1%, compared 36 to $1.7 billion at December 31, 2022. Total liabilities at December 31, 2023 were $2.0 billion, an increase of $71.7 million, or 3.8%, from the balance at December 31, 2022.
Total assets at December 31, 2024 were $3.2 billion, an increase of $980.7 million, or 44.1%, from the balance at December 31, 2023. Net portfolio loans, which exclude mortgage loans held for sale, totaled $2.6 billion at December 31, 2024, an increase of $726.9 million, or 38.2%, compared to $1.9 billion at December 31, 2023.
Noninterest expense also includes operational expenses, such as occupancy and equipment expenses, professional fees, advertising expenses, loan processing expenses and other general and administrative expenses, including FDIC assessments, communications, travel, meals, training, supplies and postage. 43 The following table presents, for the periods indicated, the major categories of noninterest expense: Years Ended December 31, (in thousands) 2023 2022 % Change Noninterest expense: Salaries and employee benefits $ 48,754 $ 42,898 13.7 % Occupancy and equipment 5,673 4,865 16.6 Professional fees 9,270 11,012 (15.8) Data processing 25,686 29,418 (12.7) Advertising 6,161 6,220 (0.9) Loan processing 1,633 1,702 (4.1) Foreclosed real estate expense, net 7 (183) (103.8) Operational losses 4,613 4,469 3.2 Outside service providers 1,932 3,338 (42.1) Other operating 7,038 5,375 30.9 Total noninterest expense $ 110,767 $ 109,114 1.5 % For the year ended December 31, 2023, noninterest expense of $110.8 million increased $1.7 million, or 1.5%, from the same period in 2022.
Noninterest expense also includes operational expenses, such as occupancy and equipment expenses, professional fees, advertising expenses, loan processing expenses and other general and administrative expenses, including FDIC assessments, communications, travel, meals, training, supplies and postage. 47 The following table presents, for the periods indicated, the major categories of noninterest expense: Years Ended December 31, (in thousands) 2024 2023 % Change Noninterest expense: Salaries and employee benefits $ 56,037 $ 48,754 14.9 % Occupancy and equipment 8,244 5,673 45.3 Professional fees 7,846 9,270 (15.4) Data processing 27,689 25,686 7.8 Advertising 6,359 6,161 3.2 Loan processing 2,431 1,633 48.9 Foreclosed real estate expenses, net 2 7 (71.4) Merger-related expenses 3,930 — Operational losses 3,714 4,613 (19.5) Outside service providers 1,878 1,932 (2.8) Regulatory assessment expenses 1,937 1,649 17.5 Other operating 6,152 5,389 14.2 Total noninterest expense $ 126,219 $ 110,767 14.0 % For the year ended December 31, 2024, noninterest expense of $126.2 million increased $15.5 million, or 14.0%, from the same period in 2023, primarily from the IFH acquisition.