Biggest changeThe amortized cost and market values of our investment securities by asset categories as of the dates indicated below were as follows: Available-for-sale securities Amortized Cost Fair Value December 31, 2024 U.S. government agency obligations $ 13,853 $ 13,753 Mortgage-backed securities 87,762 68,386 Corporate debt securities 44,931 41,716 Asset-backed securities 19,058 18,996 Total available-for-sale securities $ 165,604 $ 142,851 December 31, 2023 U.S. government agency obligations $ 16,655 $ 16,576 Mortgage-backed securities 91,091 73,480 Corporate debt securities 47,158 41,174 Asset-backed securities 24,840 24,513 Total available-for-sale securities $ 179,744 $ 155,743 Held to maturity securities Amortized Cost Fair Value December 31, 2024 Obligations of states and political subdivisions $ 500 $ 478 Mortgage-backed securities 85,004 65,144 Total held-to-maturity securities $ 85,504 $ 65,622 December 31, 2023 Obligations of states and political subdivisions $ 600 $ 565 Mortgage-backed securities 90,629 72,697 Total held to maturity securities $ 91,229 $ 73,262 31 The amortized cost and fair values of our investment securities by maturity, as of December 31, 2024 were as follows: Available-for-sale securities Amortized Cost Estimated Fair Value Due in one year or less $ 4,526 $ 4,487 Due after one year through five years 8,652 8,715 Due after five years through ten years 41,380 38,033 Due after ten years 23,284 23,230 Total securities with contractual maturities 77,842 74,465 Mortgage-backed securities 87,762 68,386 Total available-for-sale securities $ 165,604 $ 142,851 Held to maturity securities Amortized Cost Estimated Fair Value Due in one year or less $ 100 $ 100 Due after one year through five years 400 378 Due after five years through ten years — — Total securities with contractual maturities 500 478 Mortgage-backed securities 85,004 65,144 Total held-to-maturity securities $ 85,504 $ 65,622 The amortized cost and fair values of our investment securities by maturity, as of December 31, 2023 were as follows: Available-for-sale securities Amortized Cost Estimated Fair Value Due in one year or less $ — $ — Due after one year through five years 13,986 13,703 Due after five years through ten years 45,549 39,701 Due after ten years 29,118 28,859 Total securities with contractual maturities 88,653 82,263 Mortgage-backed securities 91,091 73,480 Total available-for-sale securities $ 179,744 $ 155,743 Held to maturity securities Amortized Cost Estimated Fair Value Due in one year or less $ 100 $ 100 Due after one year through five years 500 465 Due after five years through ten years — — Total securities with contractual maturities 600 565 Mortgage-backed securities 90,629 72,697 Total held-to-maturity securities $ 91,229 $ 73,262 32 The following tables show the fair value and gross unrealized losses of securities with unrealized losses, as of the dates indicated below, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position: Less than 12 Months 12 Months or More Total Available-for-sale securities Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses December 31, 2024 U.S. government agency obligations $ 5,472 $ 25 $ 3,334 $ 103 $ 8,806 $ 128 Mortgage-backed securities 2,732 112 65,654 19,264 68,386 19,376 Corporate debt securities — — 36,806 3,326 36,806 3,326 Asset-backed securities 939 1 12,210 104 13,149 105 Total available-for-sale securities $ 9,143 $ 138 $ 118,004 $ 22,797 $ 127,147 $ 22,935 December 31, 2023 U.S. government agency obligations $ 3,776 $ 5 $ 3,627 $ 151 $ 7,403 $ 156 Mortgage-backed securities — — 73,476 17,611 73,476 17,611 Corporate debt securities 3,350 76 35,916 5,914 39,266 5,990 Asset-backed securities 3,348 22 20,008 317 23,356 339 Total available-for-sale securities $ 10,474 $ 103 $ 133,027 $ 23,993 $ 143,501 $ 24,096 Unrealized losses reflected in the preceding tables have not been included in results of operations because the unrealized loss was not due to credit impairment.
Biggest changeThe amortized cost and market values of our investment securities by asset categories as of the dates indicated below were as follows: Available-for-sale securities Amortized Cost Estimated Fair Value December 31, 2025 U.S. government agency obligations $ 10,811 $ 10,773 Mortgage-backed securities 82,264 66,684 Corporate debt securities 42,394 40,682 Student loan asset-backed securities 16,149 15,964 Total available-for-sale securities $ 151,618 $ 134,103 December 31, 2024 U.S. government agency obligations $ 13,853 $ 13,753 Mortgage-backed securities 87,762 68,386 Corporate debt securities 44,931 41,716 Student loan asset-backed securities 19,058 18,996 Total available-for-sale securities $ 165,604 $ 142,851 Held-to-maturity securities Amortized Cost Estimated Fair Value December 31, 2025 Obligations of states and political subdivisions $ 400 $ 388 Mortgage-backed securities 79,810 63,729 Total held-to-maturity securities $ 80,210 $ 64,117 December 31, 2024 Obligations of states and political subdivisions $ 500 $ 478 Mortgage-backed securities 85,004 65,144 Total held-to-maturity securities $ 85,504 $ 65,622 31 The amortized cost and fair values of our investment securities by maturity, as of December 31, 2025 were as follows: Available-for-sale securities Amortized Cost Estimated Fair Value Due in one year or less $ 2,013 $ 2,006 Due after one year through five years 8,533 8,574 Due after five years through ten years 38,403 36,617 Due after ten years 20,405 20,222 Total securities with contractual maturities 69,354 67,419 Mortgage-backed securities 82,264 66,684 Total available-for-sale securities $ 151,618 $ 134,103 Held-to-maturity securities Amortized Cost Estimated Fair Value Due in one year or less $ 100 $ 100 Due after one year through five years 300 288 Due after five years through ten years — — Total securities with contractual maturities 400 388 Mortgage-backed securities 79,810 63,729 Total held-to-maturity securities $ 80,210 $ 64,117 The amortized cost and fair values of our investment securities by maturity, as of December 31, 2024 were as follows: Available-for-sale securities Amortized Cost Estimated Fair Value Due in one year or less $ 4,526 $ 4,487 Due after one year through five years 8,652 8,715 Due after five years through ten years 41,380 38,033 Due after ten years 23,284 23,230 Total securities with contractual maturities 77,842 74,465 Mortgage-backed securities 87,762 68,386 Total available-for-sale securities $ 165,604 $ 142,851 Held-to-maturity securities Amortized Cost Estimated Fair Value Due in one year or less $ 100 $ 100 Due after one year through five years 400 378 Due after five years through ten years — — Total securities with contractual maturities 500 478 Mortgage-backed securities 85,004 65,144 Total held-to-maturity securities $ 85,504 $ 65,622 32 The following tables show the fair value and gross unrealized losses of securities with unrealized losses, as of the dates indicated below, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position: Less than 12 Months 12 Months or More Total Available-for-sale securities Estimated Fair Value Unrealized Losses Estimated Fair Value Unrealized Losses Estimated Fair Value Unrealized Losses December 31, 2025 U.S. government agency obligations $ 1,275 $ 4 $ 5,997 $ 49 $ 7,272 $ 53 Mortgage-backed securities — — 66,684 15,580 66,684 15,580 Corporate debt securities 2,075 48 25,134 1,816 27,209 1,864 Student loan asset-backed securities 4,308 13 10,783 182 15,091 195 Total available-for-sale securities $ 7,658 $ 65 $ 108,598 $ 17,627 $ 116,256 $ 17,692 December 31, 2024 U.S. government agency obligations $ 5,472 $ 25 $ 3,334 $ 103 $ 8,806 $ 128 Mortgage-backed securities 2,732 112 65,654 19,264 68,386 19,376 Corporate debt securities — — 36,806 3,326 36,806 3,326 Student loan asset-backed securities 939 1 12,210 104 13,149 105 Total available-for-sale securities $ 9,143 $ 138 $ 118,004 $ 22,797 $ 127,147 $ 22,935 Unrealized losses reflected in the preceding tables have not been included in results of operations because the unrealized loss was not due to credit impairment.
To ensure that the ACL is maintained at an adequate level, a detailed analysis is performed on a quarterly basis and an appropriate provision is made to adjust the allowance. The entire ACL balance is available for any loan that, in management’s judgment, should be charged off. The determination of the ACL requires significant judgement to estimate credit losses.
To ensure that the ACL is maintained at an adequate level, a detailed analysis is performed on a quarterly basis and an appropriate provision is made to adjust the allowance. The entire ACL balance is available for any loan that, in management’s judgment, should be charged off. The determination of the ACL requires significant judgment to estimate credit losses.
The Company’s $3.175 million negative provision for credit losses in 2024 was largely due to the impact of improving forecasted future economic conditions by Moody’s, who the Company utilizes for economic forecasts and the impact of balance sheet optimization, which resulted in loan portfolio shrinkage.
The $3.175 million negative provision for credit losses in 2024 was largely due to the impact of improving forecasted future economic conditions by Moody’s, who the Company utilizes for economic forecasts and the impact of balance sheet optimization, which resulted in loan portfolio shrinkage.
The valuation of MSRs and related amortization thereon are based on numerous factors, assumptions, and judgments, such as those for: changes in the mix of loans, interest rates, prepayment speeds, and default rates. Changes in these factors, assumptions and judgments may have a material effect on the valuation and amortization of MSRs.
The valuation of MSRs and related amortization thereon are based on numerous factors, assumptions, and judgments, such as those for: changes in the mix of 43 loans, interest rates, prepayment speeds, and default rates. Changes in these factors, assumptions and judgments may have a material effect on the valuation and amortization of MSRs.
The MD&A should be read in conjunction with our consolidated financial statements, related notes, the selected financial data and the statistical information presented elsewhere in this Annual Report on Form 10-K for a more complete understanding of the following discussion and analysis. Unless otherwise noted, years refer to the Company’s fiscal years ended December 31, 2024 and December 31, 2023.
The MD&A should be read in conjunction with our consolidated financial statements, related notes, the selected financial data and the statistical information presented elsewhere in this Annual Report on Form 10-K for a more complete understanding of the following discussion and analysis. Unless otherwise noted, years refer to the Company’s fiscal years ended December 31, 2025 and December 31, 2024.
As the Company’s commercial lending function started after the Great Recession, the Company’s historical credit experience is insufficient to estimate expected credit loss. The Company utilized peer information to supplement expected loss experience. Peer selection was a review of institutions with comparable asset size, geography, and portfolio concentrations. Management judgement is required at each point in the measurement process.
As the Company’s commercial lending function started after the Great Recession, the Company’s historical credit experience is insufficient to estimate expected credit loss. The Company utilized peer information to supplement expected loss experience. Peer selection was a review of institutions with comparable asset size, geography, and portfolio concentrations. Management judgment is required at each point in the measurement process.
See Note 11, “Commitments and Contingencies”; “Financial Instruments with Off-Balance Sheet Risk” of “Notes to Consolidated Financial Statements” which are included in Part II, Item 8, “Financial Statements and Supplementary Data” of this Form 10-K, for further detail. 49 Capital Resources.
See Note 11, “Commitments and Contingencies”; “Financial Instruments with Off-Balance Sheet Risk” of “Notes to Consolidated Financial Statements” which are included in Part II, Item 8, “Financial Statements and Supplementary Data” of this Form 10-K, for further detail. 48 Capital Resources.
If there are significant charge-offs against the ACL, or we otherwise determine that the ACL is inadequate, we will need to record an additional provision in the future. Non-Interest Income . The following table reflects the various components of non-interest income for 2024 and 2023, respectively.
If there are significant charge-offs against the ACL, or we otherwise determine that the ACL is inadequate, we will need to record an additional provision in the future. Non-Interest Income . The following table reflects the various components of non-interest income for 2025 and 2024, respectively.
While the Bank does not have approved brokered certificate lines of credit with counter parties at December 31, 2024, we believe that the Bank could access this market, which provides an additional potential source of liquidity.
While the Bank does not have approved brokered certificate lines of credit with counter parties at December 31, 2025, we believe that the Bank could access this market, which provides an additional potential source of liquidity.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS GENERAL The following discussion sets forth management’s discussion and analysis of our results of operations for the year ended December 31, 2024 and December 31, 2023, and our financial position as of December 31, 2024 and December 31, 2023, respectively.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS GENERAL The following discussion sets forth management’s discussion and analysis of our results of operations for the year ended December 31, 2025 and December 31, 2024, and our financial position as of December 31, 2025 and December 31, 2024, respectively.
PERFORMANCE SUMMARY The following is a summary of some of the significant factors that affected our operating results for the twelve months ended December 31, 2024, compared to the same 2023 period.
PERFORMANCE SUMMARY The following is a summary of some of the significant factors that affected our operating results for the twelve months ended December 31, 2025, compared to the same 2024 period.
Significant loan concentrations are considered to exist for a financial entity when the amounts of loans to multiple borrowers engaged in similar activities cause them to be similarly impacted by economic or other conditions. As illustrated above, at December 31, 2024, the largest loan concentration we identified was commercial real estate loans which comprised 52% of our total loan portfolio.
Significant loan concentrations are considered to exist for a financial entity when the amounts of loans to multiple borrowers engaged in similar activities cause them to be similarly impacted by economic or other conditions. As illustrated above, at December 31, 2025, the largest loan concentration we identified was commercial real estate loans which comprised 51% of our total loan portfolio.
(5) Senior notes, entered into by the Company in June 2019 consist of the following: (a) A term note, which was subsequently refinanced in March 2022, modified in February of 2023, and refinanced in May 2024, requiring quarterly interest-only payments through January 2029, and quarterly principal and interest payments thereafter.
(4) Senior notes, entered into by the Company consist of the following: (a) A term note, which was originally entered into in June 2019 and subsequently refinanced in March 2022, modified in February of 2023, and refinanced in May 2024, requiring quarterly interest-only payments through January 2029, and quarterly principal and interest payments thereafter.
Our borrowing arrangement with the FHLB calls for pledging certain qualified real estate, commercial and industrial loans, and borrowing up to 75% of the value of those loans, not to exceed 35% of the Bank’s total assets. Currently, we have approximately $424.7 million available to borrow under this arrangement, supported by loan collateral as of December 31, 2024.
Our borrowing arrangement with the FHLB calls for pledging certain qualified real estate, commercial and industrial loans, and borrowing up to 75% of the value of those loans, not to exceed 35% of the Bank’s total assets. Currently, we have approximately $433.7 million available to borrow under this arrangement, supported by loan collateral as of December 31, 2025.
As of December 31, 2024, there were no borrowings outstanding on this Federal Reserve Bank line of credit. As of December 31, 2024, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $0.3 million and mortgage-backed securities with a carrying value of $1.8 million as collateral against specific municipal deposits.
As of December 31, 2025, there were no borrowings outstanding on this Federal Reserve Bank line of credit. As of December 31, 2025, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $0.2 million and mortgage-backed securities with a carrying value of $1.8 million as collateral against specific municipal deposits.
(b) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in March 2022, which bears a fixed interest rate of 4.75% for five years. In April 2027, the fixed interest rate will be reset quarterly to equal the three-month term Secured Overnight Financing Rate plus 329 basis points.
(b) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in March 2022, which bears a fixed interest rate of 4.75% for five years. In April 2027, the fixed interest rate will be reset quarterly to equal the three-month term SOFR plus 329 basis points.
The Company recorded a $3.175 million negative provision for credit losses largely due to the impact of improving forecasted future economic conditions, as forecasted by Moody’s, who the Company utilizes for economic forecasts and the impact of balance sheet optimization, which resulted in loan portfolio shrinkage.
The $3.175 million of negative provision for credit losses in 2024 was largely due to the impact of improving forecasted future economic conditions, as forecasted by Moody’s, who the Company utilizes for economic forecasts and the impact of balance sheet optimization, which resulted in loan portfolio shrinkage.
The note is callable by the Bank when, and anytime after, the floating rate is initially set. Interest-only payments are due semi-annually each year during the fixed interest period and quarterly during the floating interest period.
The note is callable by the Bank when, and any time after, the floating rate is initially set. Interest-only payments are due semi-annually each year during the fixed interest period and quarterly during the floating interest period.
Interest is variable, based on US Prime rate minus 75 basis points with a floor rate of 3.00%.
Interest is variable, based on US Prime rate minus 75 basis points with a floor rate of 4.00%.
Loan amounts, their contractual maturities and weighted average interest rates at December 31, 2023 are shown below.
Loan amounts, their contractual maturities and weighted average interest rates at December 31, 2024, are shown below.
In our opinion, the allowance, when taken as a whole, reflects estimated probable loan losses in our loan portfolio. 25 STATEMENT OF OPERATIONS ANALYSIS Twelve months ended December 31, 2024 vs. Twelve months ended December 31, 2023 Net Interest Income.
In our opinion, the allowance, when taken as a whole, reflects estimated probable loan losses in our loan portfolio. 26 STATEMENT OF OPERATIONS ANALYSIS Twelve months ended December 31, 2025 vs. Twelve months ended December 31, 2024 Net Interest Income.
Also presented is the weighted average yield on interest earning assets on a tax-equivalent basis, rates paid on interest bearing liabilities and the resultant spread at December 31, 2024 and December 31, 2023. Non-accruing loans average balances are included in the table with the loans carrying a zero yield.
Also presented is the weighted average yield on interest earning assets, rates paid on interest bearing liabilities and the resultant spread at December 31, 2025 and December 31, 2024. Non-accruing loans average balances are included in the table with the loans carrying a zero yield.
Net interest margin exceeds interest rate spread because non-interest-bearing sources of funds (“net free funds”), principally demand deposits and stockholders’ equity, also support interest earning assets. The narrative below discusses net interest income, interest rate spread, and net interest margin. Net interest income was $46.5 million for 2024 compared to $48.3 million for 2023.
Net interest margin exceeds interest rate spread because non-interest-bearing sources of funds (“net free funds”), principally demand deposits and stockholders’ equity, also support interest earning assets. The narrative below discusses net interest income, interest rate spread, and net interest margin. Net interest income was $51.2 million for 2025 compared to $46.5 million for 2024.
The amortized cost of MSR assets decreased as amortization exceeded additions due to loan sales, resulting in the unpaid balances of one-to-four family residential real estate loans serviced for others to decrease as of December 31, 2024, to $479.6 million from $495.5 million at December 31, 2023.
The amortized cost of MSR assets decreased as amortization exceeded additions due to loan sales, resulting in the unpaid balances of one-to-four family residential real estate loans serviced for others to decrease as of December 31, 2025, to $474.0 million from $479.6 million at December 31, 2024.
As of December 31, 2024, the Bank also has mortgage-backed securities with a carrying value of $0.1 million pledged as collateral to the Federal Home Loan Bank of Des Moines.
As of December 31, 2025, the Bank also has mortgage-backed securities with a carrying value of $0.4 million pledged as collateral to the Federal Home Loan Bank of Des Moines.
At December 31, 2024, our on-balance sheet liquidity ratio increased to 11.75% percent from 11.4% at December 31, 2023, 48 remaining above our internal requirement of 10%. This was largely due to reductions in the AFS and HTM investment portfolios. There are no material customers or industry deposit concentrations.
At December 31, 2025, our on-balance sheet liquidity ratio increased to 14.8% percent from 11.75% at December 31, 2024, 47 remaining above our internal requirement of 10%. This was largely due to reductions in the AFS and HTM investment portfolios. There are no material customers or industry deposit concentrations.
The fair market value of the Company’s MSR asset was $5.2 million at December 31, 2024, and $5.6 million at December 31, 2023. At December 31, 2024, and December 31, 2023, the Company did not have an MSR impairment, or related valuation allowance.
The fair market value of the Company’s MSR asset was $4.7 million at December 31, 2025, and $5.2 million at December 31, 2024. At December 31, 2025, and December 31, 2024, the Company did not have an MSR impairment, or related valuation allowance.
At December 31, 2023, the Bank pledged certain of its mortgage-backed securities with a carrying value of $29.2 million as collateral to secure a line of credit with the Federal Reserve Bank. As of December 31, 2023, there were no borrowings outstanding on this Federal Reserve Bank line of credit.
At December 31, 2024, the Bank pledged certain of its mortgage-backed securities with a carrying value of $34.0 million as collateral to secure a line of credit with the Federal Reserve Bank. As of December 31, 2024, there were no borrowings outstanding on this Federal Reserve Bank line of credit.
The increase in Bank Owned Life Insurance death benefit or the twelve months ended December 31, 2024, compared to the same period in 2023 BOLI is due to the passing of an employee in 2024. 29 Non-Interest Expense. The following table reflects the various components of non-interest expense for 2024 and 2023.
The decrease in Bank Owned Life Insurance death benefit for the twelve months ended December 31, 2025, compared to the same period in 2024 BOLI, was due to the passing of an employee in 2024. 29 Non-Interest Expense. The following table reflects the various components of non-interest expense for 2025 and 2024.
These increases were partially offset by: 1) the repurchase of approximately 476 thousand shares of its common stock, which reduced equity by $6.1 million and 2) the payment of the annual cash dividend, paid in February to common stockholders of $0.32 per share which was a 10% increase from the prior year dividend amount of $0.29 per share, or $3.3 million.
These increases were partially offset by: (1) the repurchase of approximately 385 thousand shares of the Company’s common stock, which reduced equity by $6.1 million and (2) the payment of the annual cash dividend, paid in February to common stockholders of $0.36 per share which was a 12.5% increase from the prior year dividend amount of $0.32 per share, or $3.3 million.
In addition, there are $2.9 million of commitments for contributions of capital to an SBIC and an investment company at December 31, 2024. These commitments totaled $3.4 million of commitments at December 31, 2023.
In addition, there were $3.2 million of commitments for contributions of capital to an SBIC and an investment company at December 31, 2025. These commitments totaled $2.9 million of commitments at December 31, 2024.
Return on average assets for the twelve months ended December 31, 2024, was 0.76%, compared to 0.71% for the twelve months ended December 31, 2023. The return on average equity was 7.84% for the twelve months ended December 31, 2024, and 7.87% for the comparable period in 2023.
Return on average assets for the twelve months ended December 31, 2025, was 0.82%, compared to 0.76% for the twelve months ended December 31, 2024. The return on average equity was 7.89% for the twelve months ended December 31, 2025, and 7.84% for the comparable period in 2024.
As of December 31, 2023, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $0.5 million and mortgage-backed securities with a carrying value of $1.9 million as collateral against specific municipal deposits. As of December 31, 2023, the Bank also has mortgage-backed securities with a carrying value of $0.2 million and U.S.
As of December 31, 2024, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $0.3 million and mortgage-backed securities with a carrying value of $1.8 million as collateral against specific municipal deposits.
These instruments include unused commitments for lines of credit, overdraft protection lines of credit and home equity lines of credit, as well as commitments to extend credit. As of December 31, 2024, the Company has approximately $137.0 in unused loan commitments, compared to approximately $210.4 million in unused loan commitments as of December 31, 2023.
These instruments include unused commitments for lines of credit, overdraft protection lines of credit and home equity lines of credit, as well as commitments to extend credit. As of December 31, 2025, the Company had approximately $198.8 in unused loan commitments, compared to approximately $137.0 million in unused loan commitments as of December 31, 2024.
Uninsured deposits at December 31, 2024, were $428.0 million, or 29% of total deposits, and $427.5 million, or 28% of total deposits at December 31, 2023, with the difference being an increase in fully secured government deposits. 46 Federal Home Loan Bank (FHLB) advances and other borrowings.
Uninsured deposits at December 31, 2025, were $478.4 million, or 31% of total deposits, and $428.0 million, or 29% of total deposits at December 31, 2024, with the difference being an increase in fully secured government deposits. 45 Federal Home Loan Bank (FHLB) advances and other borrowings.
We reported net income of $13.75 million for the twelve months ended December 31, 2024, compared to net income of $13.06 million for the twelve months ended December 31, 2023. Diluted earnings per share were $1.34 for the twelve months ended December 31, 2024, compared to $1.25 for the twelve months ended December 31, 2023.
We reported net income of $14.42 million for the twelve months ended December 31, 2025, compared to net income of $13.75 million for the twelve months ended December 31, 2024. Diluted earnings per share were $1.46 for the twelve months ended December 31, 2025, compared to $1.34 for the twelve months ended December 31, 2024.
Uninsured deposits at December 31, 2024, were $428.0 million, or 29% of total deposits, and $427.5 million, or 28% of total deposits at December 31, 2023, with the difference being an increase in fully secured government deposits.
Uninsured deposits at December 31, 2025, were $478.4 million, or 31% of total deposits, and $428.0 million, or 29% of total deposits at December 31, 2024, with the difference being an increase in fully secured government deposits.
On-balance sheet liquidity, collateralized borrowing and uncommitted federal funds availability was $724.8 million, or 273% of uninsured and uncollateralized deposits at December 31, 2024. At December 31, 2023, on-balance sheet liquidity, collateralized borrowing and uncommitted federal funds availability was $673.6 million, or 244% of uninsured and uncollateralized deposits.
On-balance sheet liquidity, collateralized borrowing and uncommitted federal funds availability was $792 million, or 245% of uninsured and uncollateralized deposits at December 31, 2025. At December 31, 2024, on-balance sheet liquidity, collateralized borrowing and uncommitted federal funds availability was $724.8 million, or 273% of uninsured and uncollateralized deposits.
Although $329.6 million of our $350.4 million (94%) CD portfolio will mature within the next 12 months, we have historically retained a majority of our maturing CD’s. In 2024, retail non-maturity interest-bearing accounts were approximately flat with a growth in certificate accounts.
Although $330.2 million of our $347.3 million (95%) CD portfolio will mature within the next 12 months, we have historically retained a majority of our maturing CD’s. In 2024, retail non-maturity interest-bearing accounts were approximately flat with growth in certificate accounts.
A summary of Federal Home Loan Bank (FHLB) advances and other borrowings at December 31, 2024 and December 31, 2023 is as follows: December 31, 2024 December 31, 2023 Stated Maturity Amount Range of Stated Rates Stated Maturity Amount Range of Stated Rates Federal Home Loan Bank advances (1), (2), (3), (4) 2024 $ — — % — % 2024 $ 64,530 — % 5.45 % 2025 5,000 1.45 % 1.45 % 2025 5,000 1.45 % 1.45 % 2028 10,000 3.82 % 3.82 % Federal Home Loan Bank advances $ 5,000 $ 79,530 Other borrowings: Senior notes (5) 2039 $ 12,000 6.75 % 7.75 % 2034 $ 18,083 6.75 % 7.75 % Subordinated notes (6) 2030 $ 15,000 6.00 % 6.00 % 2030 $ 15,000 6.00 % 6.00 % 2032 35,000 4.75 % 4.75 % 2032 35,000 4.75 % 4.75 % $ 50,000 $ 50,000 Unamortized debt issuance costs (394) (618) Total other borrowings $ 61,606 $ 67,465 Totals $ 66,606 $ 146,995 (1) The FHLB advances bear fixed rates, require interest-only monthly payments, and are collateralized by a blanket lien on pre-qualifying first mortgages, home equity lines, multi-family loans and certain other loans which had pledged balances of $1,075,001 and $1,106,267 at December 31, 2024 and 2023, respectively.
A summary of Federal Home Loan Bank (FHLB) advances and other borrowings at December 31, 2025, and December 31, 2024, is as follows: December 31, 2025 December 31, 2024 Stated Maturity Amount Range of Stated Rates Stated Maturity Amount Range of Stated Rates Federal Home Loan Bank advances (1), (2), (3) 2025 $ 0 — % — % 2025 $ 5,000 1.45 % 1.45 % Federal Home Loan Bank advances $ 0 $ 5,000 Other borrowings: Senior notes (4) 2039 $ 12,000 6.00 % 6.75 % 2039 $ 12,000 6.75 % 7.75 % 2040 5,000 6.00 % 6.25 % 0 $ 17,000 $ 12,000 Subordinated notes (5) 2030 $ 0 — % — % 2030 $ 15,000 6.00 % 6.00 % 2032 35,000 4.75 % 4.75 % 2032 35,000 4.75 % 4.75 % $ 35,000 $ 50,000 Unamortized debt issuance costs (196) (394) Total other borrowings $ 51,804 $ 61,606 Totals $ 51,804 $ 66,606 (1) The FHLB advances bear fixed rates, require interest-only monthly payments, and are collateralized by a blanket lien on pre-qualifying first mortgages, home equity lines, multi-family loans and certain other loans which had pledged balances of $1.018 billion and $1.075 billion at December 31, 2025 and 2024, respectively.
The Company utilized a balance sheet optimization strategy in 2024, which resulted in the runoff of non-strategic loan relationship with the proceeds used to reduced more expensive borrowings and wholesale deposits. 24 CRITICAL ACCOUNTING ESTIMATES Our consolidated financial statements have been prepared in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”).
The Company utilized a balance sheet optimization strategy in 2025, which resulted in the runoff of non-strategic loan relationships with the proceeds used to reduce all borrowings at the Bank and reductions in wholesale deposits. 25 CRITICAL ACCOUNTING ESTIMATES Our consolidated financial statements have been prepared in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”).
See the remainder of this section for a more thorough discussion. Unless otherwise stated, all monetary amounts in the tables set forth in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, other than share, per share and capital ratio amounts, are stated in thousands.
Unless otherwise stated, all monetary amounts in the tables (but not the narrative) set forth in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, other than share, per share and capital ratio amounts, are stated in thousands.
The fair market value of the Company’s MSR asset as a percentage of its servicing portfolio at December 31, 2024, and December 31, 2023, were 1.09% and 1.13%, respectively. Intangible Assets. We have intangible assets of $1.0 million at December 31, 2024, compared to $1.7 million at December 31, 2023.
The fair market value of the Company’s MSR asset as a percentage of its servicing portfolio at December 31, 2025, and December 31, 2024, was 0.98% and 1.09%, respectively. Intangible Assets. We had intangible assets of $0.4 million at December 31, 2025, compared to $1.0 million at December 31, 2024.
The decrease in net gains on equity securities for the twelve months ended December 31, 2024, compared to the same period in 2023 is primarily due to the change in valuations of equity securities.
The increase in net gains on equity securities for the twelve months ended December 31, 2025, compared to the same period in 2024, was primarily due to the income recognized on the change in valuations of equity securities.
Government Agencies with a carrying value of $0.4 million pledged as collateral to the Federal Home Loan Bank of Des Moines. Loans. Total loans outstanding, net of deferred loan fees and costs, decreased to $1.37 billion at December 31, 2024, from $1.46 billion at December 31, 2023.
As of December 31, 2024, the Bank also has mortgage-backed securities with a carrying value of $0.5 million pledged as collateral to the Federal Home Loan Bank of Des Moines. Loans. Total loans outstanding, net of deferred loan fees and costs, decreased to $1.34 billion at December 31, 2025, from $1.37 billion at December 31, 2024.
At December 31, 2024, the Bank’s available and unused portion under the FHLB borrowing arrangement was approximately $424,658 compared to $370,569 as of December 31, 2023. (2) Maximum month-end borrowed amounts outstanding under this borrowing agreement were $81,000 and $217,530, during the twelve months ended December 31, 2024 and December 31, 2023, respectively.
At December 31, 2025, the Bank’s available and unused portion under the FHLB borrowing arrangement was approximately $434 million compared to $425 million as of December 31, 2024. (2) Maximum month-end borrowed amounts outstanding under this borrowing agreement were $5.0 million and $81.0 million, during the twelve months ended December 31, 2025 and December 31, 2024, respectively.
December 31, 2024 and Twelve Months Ended December 31, 2023 and Twelve Months Ended ACL - Unfunded Commitments - beginning of period $ 1,250 $ — Cumulative effect of ASU 2016-13 adoption — 1,537 Reversals to ACL - Unfunded Commitments via provision for credit losses charged to operations (916) (287) ACL - Unfunded Commitments - end of period $ 334 $ 1,250 Nonperforming Loans, Potential Problem Loans and Foreclosed Properties.
December 31, 2025 and Twelve Months Ended December 31, 2024 and Twelve Months Ended ACL - Unfunded Commitments - beginning of period $ 334 $ 1,250 Additions (reversals) to ACL - Unfunded Commitments via provision for credit losses charged to operations 156 (916) ACL - Unfunded Commitments - end of period $ 490 $ 334 Nonperforming Loans, Potential Problem Loans and Foreclosed Properties.
Uninsured and uncollateralized deposits were $265.4 million, or 18% of total deposits, at December 31, 2024, and $275.8 million, or 18% of total deposits at December 31, 2023.
Uninsured and uncollateralized deposits were $323.5 million, or 21% of total deposits at December 31, 2025, and $265.4 million, or 18% of total deposits, at December 31, 2024.
Total benefit, i.e., negative provision, for credit losses for the twelve months ended December 31, 2024, was $3.175 million, compared to negative provision of $0.475 million for the twelve months ended December 31, 2023.
Total provision for credit losses for the twelve months ended December 31, 2025, was $1.950 million, compared to negative provision of $3.175 million for the twelve months ended December 31, 2024.
The intangible assets at December 31, 2024, were comprised of core deposit intangible assets arising from 2017 and 2019 acquisitions. Amortization of these intangibles was $0.7 million in 2024. Amortization expense is scheduled to be $0.6 million in 2025 and $0.4 million in 2026. Foreclosed and repossessed assets.
The intangible assets at December 31, 2025, consisted of core deposit intangible assets arising from a 2017 acquisition. Intangible assets associated with a 2019 acquisition became fully amortized during 2025. Amortization of these intangibles was $0.6 million in 2025, and $0.7 million in 2024. Amortization expense is scheduled to be $0.4 million in 2026. Deposits.
The increase in loan fees and services charges for the twelve months ended December 31, 2024, compared to the same period in 2023 is primarily due to higher fees collected due to loan payoffs.
The decrease in loan fees and service charges for the twelve months ended December 31, 2025, compared to the same period in 2024, was primarily due to lower fees collected due to loan payoffs.
Cash and cash equivalents increased from $37.1 million at December 31, 2023, to $50.2 million at December 31, 2024, largely due to an increase in interest-bearing balances. Investment Securities. We manage our securities portfolio to provide liquidity, manage interest rate risk, and enhance income. Our investment portfolio is comprised of securities available-for-sale (“AFS”) and securities held to maturity (“HTM”).
Cash and Cash Equivalents. Cash and cash equivalents increased from $50.2 million at December 31, 2024, to $118.9 million at December 31, 2025, largely due to an increase in interest-bearing balances. Investment Securities. We manage our securities portfolio to provide liquidity, manage interest rate risk, and enhance income.
Actual For Capital Adequacy Purposes To Be Well Capitalized Under Prompt Corrective Action Provisions Amount Ratio Amount Ratio Amount Ratio As of December 31, 2024 Total capital (to risk weighted assets) $ 225,432 15.6 % $ 115,755 > = 8.0 % $ 144,693 > = 10.0 % Tier 1 capital (to risk weighted assets) 207,749 14.4 % 86,816 > = 6.0 % 115,755 > = 8.0 % Common equity tier 1 capital (to risk weighted assets) 207,749 14.4 % 65,112 > = 4.5 % 94,051 > = 6.5 % Tier 1 leverage ratio (to adjusted total assets) 207,749 11.9 % 69,787 > = 4.0 % 87,234 > = 5.0 % As of December 31, 2023 Total capital (to risk weighted assets) $ 228,092 14.6 % $ 124,883 > = 8.0 % $ 156,104 > = 10.0 % Tier 1 capital (to risk weighted assets) 208,726 13.4 % 93,662 > = 6.0 % 124,883 > = 8.0 % Common equity tier 1 capital (to risk weighted assets) 208,726 13.4 % 70,247 > = 4.5 % 101,468 > = 6.5 % Tier 1 leverage ratio (to adjusted total assets) 208,726 11.5 % 72,479 > = 4.0 % 90,599 > = 5.0 % At December 31, 2024, the Bank was categorized as “Well Capitalized” under Prompt Corrective Action Provisions, as determined by the OCC, our primary regulator.
Actual For Capital Adequacy Purposes To Be Well Capitalized Under Prompt Corrective Action Provisions Amount Ratio Amount Ratio Amount Ratio As of December 31, 2025 Total capital (to risk weighted assets) $ 212,898 14.6 % $ 116,492 > = 8.0 % $ 145,615 > = 10.0 % Tier 1 capital (to risk weighted assets) 194,639 13.4 % 87,369 > = 6.0 % 116,492 > = 8.0 % Common equity tier 1 capital (to risk weighted assets) 194,639 13.4 % 65,527 > = 4.5 % 94,650 > = 6.5 % Tier 1 leverage ratio (to adjusted total assets) 194,639 11.3 % 68,711 > = 4.0 % 85,888 > = 5.0 % As of December 31, 2024 Total capital (to risk weighted assets) $ 225,432 15.6 % $ 115,755 > = 8.0 % $ 144,693 > = 10.0 % Tier 1 capital (to risk weighted assets) 207,749 14.4 % 86,816 > = 6.0 % 115,755 > = 8.0 % Common equity tier 1 capital (to risk weighted assets) 207,749 14.4 % 65,112 > = 4.5 % 94,051 > = 6.5 % Tier 1 leverage ratio (to adjusted total assets) 207,749 11.9 % 69,787 > = 4.0 % 87,234 > = 5.0 % At December 31, 2025, the Bank was categorized as “Well Capitalized” under Prompt Corrective Action Provisions, as determined by the OCC, our primary regulator.
Approximately 89% of our total gross loans are secured by real estate. 35 The following table sets forth, as of December 31, 2024 and December 31, 2023 respectively the fixed and adjustable-rate loans in our loan portfolio: December 31, 2024 December 31, 2023 Amount Percent Amount Percent Fixed rate loans: Real estate loans: Commercial/Agricultural real estate $ 426,840 31.2 % $ 457,931 31.3 % Residential mortgage 37,691 2.8 % 44,740 3.1 % Total fixed rate real estate loans 464,531 34.0 % 502,671 34.4 % Non-real estate loans: C&I/Agricultural Operating 107,899 7.9 % 116,193 7.9 % Consumer installment 8,982 0.7 % 12,722 0.9 % Total fixed rate non-real estate loans 116,881 8.6 % 128,915 8.8 % Total fixed rate loans 581,412 42.6 % 631,586 43.2 % Adjustable-rate loans: Real estate loans: Commercial/Agricultural real estate 654,602 47.8 % 714,986 49.0 % Residential mortgage 97,606 7.1 % 87,160 6.0 % Total adjustable-rate real estate loans 752,208 54.9 % 802,146 55.0 % Non-real estate loans: C&I/Agricultural operating 38,758 2.8 % 31,164 2.1 % Consumer installment — — % 1 — % Total adjustable-rate non-real estate loans 38,758 2.8 % 31,165 2.1 % Total adjustable-rate loans 790,966 57.7 % 833,311 57.1 % Gross loans 1,372,378 1,464,897 Unearned net deferred fees and costs and loans in process (2,547) (0.2) % (2,900) (0.2) % Unamortized discount on acquired loans (850) (0.1) % (1,205) (0.1) % Total loans (net of unearned income) 1,368,981 100.0 % 1,460,792 100.0 % Allowance for credit losses (20,549) (22,908) Total loans receivable, net $ 1,348,432 $ 1,437,884 Commercial real estate (“CRE”) lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property or the business conducted on the property securing the loan.
Approximately 89% of our total gross loans are secured by real estate. 35 The following table sets forth, as of December 31, 2025 and December 31, 2024, respectively, the fixed and adjustable-rate loans in our loan portfolio: December 31, 2025 December 31, 2024 Amount Percent Amount Percent Fixed rate loans: Real estate loans: Commercial/Agricultural real estate $ 463,101 34.6 % $ 426,840 31.2 % Residential mortgage 31,210 2.3 % 37,691 2.8 % Total fixed rate real estate loans 494,311 36.9 % 464,531 34.0 % Non-real estate loans: C&I/Agricultural Operating 96,551 7.2 % 107,899 7.9 % Consumer installment 6,221 0.5 % 8,982 0.7 % Total fixed rate non-real estate loans 102,772 7.7 % 116,881 8.6 % Total fixed rate loans 597,083 44.6 % 581,412 42.6 % Adjustable-rate loans: Real estate loans: Commercial/Agricultural real estate 610,598 45.5 % 654,602 47.8 % Residential mortgage 92,554 6.9 % 97,606 7.1 % Total adjustable-rate real estate loans 703,152 52.4 % 752,208 54.9 % Non-real estate loans: C&I/Agricultural operating 42,731 3.2 % 38,758 2.8 % Total adjustable-rate non-real estate loans 42,731 3.2 % 38,758 2.8 % Total adjustable-rate loans 745,883 55.6 % 790,966 57.7 % Gross loans 1,342,966 1,372,378 Unearned net deferred fees and costs and loans in process (2,528) (0.2) % (2,547) (0.2) % Unamortized discount on acquired loans (113) — % (850) (0.1) % Total loans (net of unearned income) 1,340,325 100.0 % 1,368,981 100.0 % Allowance for credit losses (22,401) (20,549) Total loans receivable, net $ 1,317,924 $ 1,348,432 Commercial real estate (“CRE”) lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property or the business conducted on the property securing the loan.
Such taxing authorities may require that changes in the amount of tax expense or the amount of the valuation allowance be recognized when their interpretations differ from those of management, based on their judgments about information available to them at the time of their examinations.
Such taxing authorities may require that changes in the amount of tax expense or the amount of the valuation allowance be recognized when their interpretations differ from those of management, based on their judgments about information available to them at the time of their examinations. 30 BALANCE SHEET ANALYSIS Total assets increased by $33.2 million to $1.78 billion at December 31, 2025, from $1.75 billion at December 31, 2024.
The Company’s planned balance sheet optimization resulted in the runoff of largely non-strategic loans. 34 The following table reflects the composition, or mix, of our loan portfolio at December 31, 2024 and December 31, 2023: December 31, 2024 December 31, 2023 Amount Percent Amount Percent Real Estate Loans: Commercial/Agricultural real estate: Commercial real estate $ 709,018 51.8 % $ 750,531 51.4 % Agricultural real estate 73,130 5.3 % 83,350 5.7 % Multi-family real estate 220,805 16.1 % 228,095 15.6 % Construction and land development 78,489 5.7 % 110,941 7.6 % Residential mortgage: Residential mortgage 132,341 9.7 % 129,021 8.8 % Purchased HELOC loans 2,956 0.2 % 2,880 0.2 % Total real estate loans 1,216,739 88.8 % 1,304,818 89.3 % C&I/Agricultural operating and Consumer installment loans: C&I/Agricultural operating: Commercial and industrial ("C&I") 115,657 8.4 % 121,666 8.3 % Agricultural operating 31,000 2.3 % 25,691 1.8 % Consumer installment: Originated indirect paper 3,970 0.4 % 6,535 0.5 % Other consumer 5,012 0.4 % 6,187 0.4 % Total C&I/Agricultural operating and Consumer installment loans 155,639 11.5 % 160,079 11.0 % Gross loans 1,372,378 100.3 % 1,464,897 100.3 % Unearned net deferred fees and costs and loans in process (2,547) (0.2) % (2,900) (0.2) % Unamortized discount on acquired loans (850) (0.1) % (1,205) (0.1) % Total loans (net of unearned income and deferred expense) 1,368,981 100.0 % 1,460,792 100.0 % Allowance for credit losses (20,549) (22,908) Total loans receivable, net $ 1,348,432 $ 1,437,884 Our loan portfolio is diversified by types of borrowers and industry groups within the market areas that we serve.
In 2025 and 2024, the Company’s planned balance sheet optimization resulted in a reduction in loan balances which focused on the runoff of non-strategic loan relationships. 34 The following table reflects the composition, or mix, of our loan portfolio at December 31, 2025 and December 31, 2024: December 31, 2025 December 31, 2024 Amount Percent Amount Percent Real Estate Loans: Commercial/Agricultural real estate: Commercial real estate $ 683,108 51.0 % $ 709,018 51.8 % Agricultural real estate 69,136 5.2 % 73,130 5.3 % Multi-family real estate 245,688 18.3 % 220,805 16.1 % Construction and land development 75,767 5.6 % 78,489 5.7 % Residential mortgage: Residential mortgage 122,025 9.1 % 132,341 9.7 % Purchased HELOC loans 1,739 0.1 % 2,956 0.2 % Total real estate loans 1,197,463 89.3 % 1,216,739 88.8 % C&I/Agricultural operating and Consumer installment loans: C&I/Agricultural operating: Commercial and industrial ("C&I") 105,907 7.9 % 115,657 8.4 % Agricultural operating 33,375 2.5 % 31,000 2.3 % Consumer installment: Originated indirect paper 2,224 0.2 % 3,970 0.4 % Other consumer 3,997 0.3 % 5,012 0.4 % Total C&I/Agricultural operating and Consumer installment loans 145,503 10.9 % 155,639 11.5 % Gross loans 1,342,966 100.2 % 1,372,378 100.3 % Unearned net deferred fees and costs and loans in process (2,528) (0.2) % (2,547) (0.2) % Unamortized discount on acquired loans (113) — % (850) (0.1) % Total loans (net of unearned income and deferred expense) 1,340,325 100.0 % 1,368,981 100.0 % Allowance for credit losses (22,401) (20,549) Total loans receivable, net $ 1,317,924 $ 1,348,432 Our loan portfolio is diversified by types of borrowers and industry groups within the market areas that we serve.
At December 31, 2024, the deposit portfolio composition was 57% consumer, 28% commercial, 13% public, and 2% wholesale deposits. At December 31, 2023, our deposit portfolio composition was 54% consumer, 28% commercial, 12% public and 6% wholesale deposits.
At December 31, 2025, the deposit portfolio composition was largely unchanged from the prior quarter at 58% consumer, 28% commercial, 12% public, and 2% wholesale deposits. At December 31, 2024, the deposit portfolio composition was 57% consumer, 28% commercial, 13% public, and 2% wholesale deposits.
The following table lists the portfolio characteristics of our major commercial real estate loan portfolio at December 31, 2024: Non-Owner Occupied CRE Owner- Occupied CRE Multi-family CRE Construction and Development CRE Loan Balance Outstanding in Millions $ 471 $ 238 $ 221 $ 78 Number of Loans 746 385 129 91 Average Loan Size in Millions $ 0.6 $ 0.6 $ 1.7 $ 0.9 Approximate Weighted Average LTV 52 % 51 % 62 % 74 % Weighted Average Seasoning in Months 44 41 41 NA Trailing 12 Month Net Charge-Offs 0.00 % 0.00 % 0.00 % 0.00 % Criticized Loans in Millions $ 7.6 $ 4.2 $ 0.0 $ 0.1 Criticized Loans as a Percent of Total 1.6 % 1.7 % 0.0 % 0.1 % 36 The table below lists the above CRE portfolio by geographical location: Non-Owner Occupied CRE Owner- Occupied CRE Multi-family CRE Construction and Development CRE Wisconsin 52 % 79 % 63 % 55 % Minnesota 20 % 17 % 33 % 7 % Other 28 % 4 % 4 % 38 % The following table further disaggregates the composition of our commercial real estate loan portfolio by selected industry components at December 31, 2024: Campground Hotel Restaurant Office Loan Balance Outstanding in Millions $ 139 $ 88 $ 59 $ 28 Number of Loans 68 20 78 71 Average Loan Size in Millions $ 2.0 $ 4.4 $ 0.8 $ 0.4 Approximate Weighted Average LTV 49 % 51 % 48 % 58 % Weighted Average Seasoning in Months 38 48 38 44 Trailing 12 Month Net Charge-Offs 0.00 % (0.04) % 0.00 % 0.00 % Criticized Loans in Millions $ 0.0 $ 4.0 $ 0.0 $ 0.5 Criticized Loans as a Percent of Total 0.0 % 4.6 % 0.1 % 1.8 % The table below lists our CRE portfolio selected industry components by geographical location: Campground Hotel Restaurant Office Wisconsin 21 % 38 % 57 % 83 % Minnesota 0 % 41 % 27 % 8 % Other 79 % 21 % 16 % 9 % 37 Loan amounts, their contractual maturities and weighted average interest rates at December 31, 2024 are shown below.
The following table lists the portfolio characteristics of our major commercial real estate loan portfolio at December 31, 2025: Non-Owner Occupied CRE Owner- Occupied CRE Multi-family CRE Construction and Development CRE Loan Balance Outstanding in Millions $ 443 $ 240 $ 246 $ 76 Number of Loans 719 377 125 84 Average Loan Size in Millions $ 0.6 $ 0.6 $ 2.0 $ 0.9 Approximate Weighted Average LTV 51 % 49 % 61 % 72 % Weighted Average Seasoning in Months 48 48 46 17 Trailing 12 Month Net Charge-Offs 0.00 % 0.00 % 0.00 % 0.00 % Criticized Loans in Millions $ 6.3 $ 19.0 $ 9.0 $ 0.1 Criticized Loans as a Percent of Total 1.4 % 7.9 % 3.7 % 0.1 % 36 The table below lists the above CRE portfolio by geographical location: Non-Owner Occupied CRE Owner- Occupied CRE Multi-family CRE Construction and Development CRE Wisconsin 48 % 79 % 64 % 59 % Minnesota 22 % 15 % 26 % 3 % Other 30 % 6 % 10 % 38 % The following table further disaggregates the composition of our commercial real estate loan portfolio by selected industry components at December 31, 2025: Campground Hotel Restaurant Office Loan Balance Outstanding in Millions $ 149 $ 95 $ 62 $ 32 Number of Loans 69 20 84 71 Average Loan Size in Millions $ 2.2 $ 4.7 $ 0.7 $ 0.5 Approximate Weighted Average LTV 48 % 56 % 48 % 47 % Weighted Average Seasoning in Months 43 46 46 40 Trailing 12 Month Net Charge-Offs 0.00 % 0.00 % 0.00 % 0.00 % Criticized Loans in Millions $ 0.0 $ 3.3 $ 3.3 $ 0.2 Criticized Loans as a Percent of Total 0.0 % 3.5 % 5.3 % 0.5 % The table below lists our CRE portfolio selected industry components by geographical location: Campground Hotel Restaurant Office Wisconsin 16 % 36 % 60 % 83 % Minnesota 0 % 40 % 26 % 9 % Other 84 % 24 % 14 % 8 % 37 Loan amounts, their contractual maturities and weighted average interest rates at December 31, 2025, are shown below.
The accrual of interest income is discontinued according to the following schedules: • Commercial/agricultural real estate loans, past due 90 days or more; • Commercial and industrial/agricultural operating loans past due 90 days or more; • Closed ended consumer installment loans past due 120 days or more; and • Residential mortgage and open ended consumer installment loans past due 180 days or more. 42 The following table identifies the various components of non-performing assets and other balance sheet information as of the dates indicated below and changes in the ACL for the periods then ended: December 31, 2024 and twelve months ended December 31, 2023 and twelve months ended Nonperforming assets: Nonaccrual loans Commercial real estate $ 4,594 $ 10,359 Agricultural real estate 6,222 391 Construction and land development 103 54 Commercial and industrial (“C&I”) 597 — Agricultural operating 793 1,180 Residential mortgage 858 1,167 Consumer installment 1 33 Total nonaccrual loans 13,168 13,184 Accruing loans past due 90 days or more 186 389 Total nonperforming loans (“NPLs”) 13,354 13,573 Other real estate owned 891 1,795 Other collateral owned 24 — Total nonperforming assets (“NPAs”) $ 14,269 $ 15,368 Average outstanding loan balance $ 1,430,631 $ 1,430,035 Loans, end of period $ 1,368,981 $ 1,460,792 Total assets, end of period $ 1,748,519 $ 1,851,391 ACL - Loans, at beginning of period $ 22,908 $ 17,939 Cumulative effect of ASU 2016-13 adoption — 4,706 Loans charged off: Commercial/Agricultural real estate (39) (46) C&I/Agricultural operating (143) — Residential mortgage (4) (78) Consumer installment (35) (36) Total loans charged off (221) (160) Recoveries of loans previously charged off: Commercial/Agricultural real estate 56 489 C&I/Agricultural operating 36 47 Residential mortgage 7 42 Consumer installment 22 33 Total recoveries of loans previously charged off: 121 611 Net loan recoveries/(charge-offs) (“NCOs”) (100) 451 (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (2,259) (188) ACL - Loans, at end of period $ 20,549 $ 22,908 Ratios: ACL to NCOs (annualized) N/M N/M NCOs (annualized) to average loans (0.01) % 0.03 % ACL to total loans 1.50 % 1.57 % NPLs to total loans 0.98 % 0.93 % NPAs to total assets 0.82 % 0.83 % N/M means not meaningful 43 Nonaccrual Loans Roll Forward Quarter Ended December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 Balance, beginning of period $ 15,042 $ 8,352 $ 8,413 $ 13,184 $ 13,456 Additions 1,054 7,486 352 961 538 Charge offs (138) — — — — Transfers to OREO (201) (124) — — (23) Return to accrual status — — — — — Payments received (2,515) (641) (411) (5,767) (781) Other, net (74) (31) (2) 35 (6) Balance, end of period $ 13,168 $ 15,042 $ 8,352 $ 8,413 $ 13,184 Nonaccrual loans remained flat at approximately $13.2 million at both December 31, 2024, and December 31, 2023, with one large loan payoff in the second quarter and other payments received offsetting the addition of a $7.3 million relationship secured by collateral in the forestry services industry.
The accrual of interest income is discontinued according to the following schedules: • Commercial/agricultural real estate loans past due 90 days or more; • Commercial and industrial/agricultural operating loans past due 90 days or more; • Closed ended consumer installment loans past due 120 days or more; and • Residential mortgage and open ended consumer installment loans past due 180 days or more. 41 The following table identifies the various components of non-performing assets and other balance sheet information as of the dates indicated below and changes in the ACL for the periods then ended: December 31, 2025 and twelve months ended December 31, 2024 and twelve months ended Nonperforming assets: Nonaccrual loans Commercial real estate $ 4,652 $ 4,594 Agricultural real estate 464 6,222 Multi-family real estate 8,970 — Construction and land development — 103 Commercial and industrial (“C&I”) 1,282 597 Agricultural operating — 793 Residential mortgage 485 858 Consumer installment — 1 Total nonaccrual loans 15,853 13,168 Accruing loans past due 90 days or more 1 186 Total nonperforming loans (“NPLs”) 15,854 13,354 Other real estate owned 850 891 Other collateral owned 7 24 Total nonperforming assets (“NPAs”) $ 16,711 $ 14,269 Average outstanding loan balance $ 1,347,088 $ 1,430,631 Loans, end of period $ 1,340,325 $ 1,368,981 Total assets, end of period $ 1,781,755 $ 1,748,519 ACL - Loans, at beginning of period $ 20,549 $ 22,908 Loans charged off: Commercial/Agricultural real estate (51) (39) C&I/Agricultural operating (94) (143) Residential mortgage — (4) Consumer installment (22) (35) Total loans charged off (167) (221) Recoveries of loans previously charged off: Commercial/Agricultural real estate 92 56 C&I/Agricultural operating 51 36 Residential mortgage 53 7 Consumer installment 29 22 Total recoveries of loans previously charged off: 225 121 Net loan recoveries/(charge-offs) (“NCOs”) 58 (100) Additions (reversals) to ACL - Loans via provision for credit losses charged to operations 1,794 (2,259) ACL - Loans, at end of period $ 22,401 $ 20,549 Ratios: ACL to NCOs (annualized) N/M N/M NCOs (annualized) to average loans 0.00 % (0.01) % ACL to total loans 1.67 % 1.50 % NPLs to total loans 1.18 % 0.98 % NPAs to total assets 0.94 % 0.82 % N/M means not meaningful 42 Nonaccrual Loans Roll Forward Quarter Ended December 31, 2025 September 30, 2025 June 30, 2025 March 31, 2025 December 31, 2024 Balance, beginning of period $ 15,614 $ 11,609 $ 13,091 $ 13,168 $ 15,042 Additions 483 9,958 600 694 1,054 Charge offs — (7) (72) (21) (138) Transfers to OREO — — — — (201) Payments received (244) (5,934) (1,992) (752) (2,515) Other, net — (12) (18) 2 (74) Balance, end of period $ 15,853 $ 15,614 $ 11,609 $ 13,091 $ 13,168 Nonaccrual loans increased by $2.7 million to $15.9 million at December 31, 2025, from $13.2 million at December 31, 2024, with a third quarter 2025 multi-family loan addition, partially offset by the payoff of a relationship secured by collateral in the forestry services industry.
At December 31, 2023, our deposit portfolio composition was 54% consumer, 28% commercial, 12% public and 6% wholesale deposits. Uninsured and uncollateralized deposits were $265.4 million, or 18% of total deposits, at December 31, 2024, and $275.8 million, or 18% of total deposits at December 31, 2023.
At December 31, 2024, the deposit portfolio composition was 57% consumer, 28% commercial, 13% public, and 2% wholesale deposits. Uninsured and uncollateralized deposits were $323.5 million, or 21% of total deposits at December 31, 2025, and $265.4 million, or 18% of total deposits, at December 31, 2024.
(b) A $5,000 line of credit, maturing August 1, 2025, that remains undrawn upon. 47 (6) Subordinated notes resulted from the following: (a) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in August 2020, which bears a fixed interest rate of 6.00% for five years.
(c) The $5.0 million line of credit was terminated by the Company in October 2025. 46 (5) Subordinated notes resulted from the following: (a) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in August 2020, which bore a fixed interest rate of 6.00% for five years.
We continually monitor non-performing loan relationships and will adjust our provision, as necessary, if changing facts and circumstances require a change in the ACL. In addition, a decline in the quality of our loan portfolio as a result of general economic conditions, factors affecting particular borrowers or our market areas, or otherwise, could all affect the adequacy of our ACL.
In addition, a decline in the quality of our loan portfolio as a result of general economic conditions, factors affecting particular borrowers or our market areas, or otherwise, could all affect the adequacy of our ACL.
We also had borrowing capacity of $24.9 million at the Federal Reserve Bank. The Bank maintains $70 million of uncommitted federal funds purchased lines with correspondent banks as part of our contingency funding plan. In addition, the Company has a $5.0 million revolving line of credit which is available as needed for general liquidity purposes.
We also had borrowing capacity of $24.5 million at the Federal Reserve Bank. The Bank maintains $70 million of uncommitted federal funds purchased lines with correspondent banks as part of our contingency funding plan.
Management has determined that the Company neither intends to sell, nor will it be required to sell each debt security before its anticipated recovery, and therefore recovery of cost will occur. 33 The composition of our investment securities portfolio by credit rating as of the periods indicated below was as follows: December 31, December 31, 2024 2023 Available-for-sale securities Amortized Cost Fair Value Amortized Cost Fair Value U.S. government agency $ 94,327 $ 74,910 $ 98,977 $ 81,351 AAA 7,210 7,148 9,695 9,508 AA 19,136 19,077 23,913 23,709 A 5,950 5,620 8,200 7,292 BBB 38,981 36,096 38,959 33,883 Non-rated — — — — Total available for sale securities $ 165,604 $ 142,851 $ 179,744 $ 155,743 December 31, December 31, 2024 2023 Held to maturity securities Amortized Cost Fair Value Amortized Cost Fair Value U.S. government agency $ 85,004 $ 65,144 $ 90,629 $ 72,697 AAA — — — — AA — — — — A 500 478 600 565 Total $ 85,504 $ 65,622 $ 91,229 $ 73,262 At December 31, 2024, the Bank pledged certain of its mortgage-backed securities with a carrying value of $34.0 million as collateral to secure a line of credit with the Federal Reserve Bank.
Management has determined that the Company neither intends to sell, nor will it be required to sell, each debt security before its anticipated recovery, and therefore recovery of cost will occur. 33 The composition of our investment securities portfolio by credit rating as of the periods indicated below was as follows: December 31, December 31, 2025 2024 Available-for-sale securities Amortized Cost Estimated Fair Value Amortized Cost Estimated Fair Value U.S. government agency $ 93,075 $ 77,458 $ 94,327 $ 74,910 AAA 4,613 4,595 7,210 7,148 AA 11,536 11,369 19,136 19,077 A 2,250 2,097 5,950 5,620 BBB 40,144 38,584 38,981 36,096 Total available-for-sale securities $ 151,618 $ 134,103 $ 165,604 $ 142,851 December 31, December 31, 2025 2024 Held-to-maturity securities Amortized Cost Estimated Fair Value Amortized Cost Estimated Fair Value U.S. government agency $ 79,810 $ 63,729 $ 85,004 $ 65,144 A 400 388 500 478 Total held-to-maturity securities $ 80,210 $ 64,117 $ 85,504 $ 65,622 At December 31, 2025, the Bank pledged certain of its mortgage-backed securities with a carrying value of $32.1 million as collateral to secure a line of credit with the Federal Reserve Bank.
Income tax expense recorded in the accompanying Consolidated Statements of Operations involves interpretation and application of certain accounting pronouncements and federal and state tax codes and is, therefore, considered a critical accounting policy. We undergo examinations by various taxing authorities.
The reduction in tax rate was larger due to an increase in tax credits, partially due to a 2025 purchased tax credit investment. Income tax expense recorded in the accompanying Consolidated Statements of Operations involves interpretation and application of certain accounting pronouncements and federal and state tax codes. We undergo examinations by various taxing authorities.
This decrease was largely due to losses on equity securities, largely offset by higher gain on sale of loans, due to an approximate equal increase in SBA gains and mortgage gains and an increase in loan fees and service charges primarily due to higher fees collected on loan payoffs.
This increase was largely due to: (1) higher gains on equity securities; (2) higher gain on sale of loans, due to an increase in SBA gains and mortgage gains, with SBA being about two thirds of the increase; partially offset by (3) lower fee income on deposit activity, due to lower activity; and (4) a decrease in loan fees and service charges primarily due to lower fees collected on loan payoffs.
The decrease in other expenses for the twelve months ended December 31, 2024, compared to the same period in 2023 is primarily due to lower loan origination costs due to lower loan volumes in 2024. Income Taxes. Income tax provision was $3.7 million in 2024 compared to $5.9 million for 2023.
The decrease in other expenses for the twelve months ended December 31, 2025, compared to the same period in 2024 was primarily due to lower SBA recourse expense. Income Taxes. Income tax provision was $3.0 million in 2025 compared to $3.7 million for 2024. The 2025 effective tax rate was 17.3% compared to 21.2% for 2024.
Term Extension Loan Class Amortized Cost Basis at December 31, 2024 % of Total Class of Financing Receivables Commercial real estate $ 225 0.03 % Commercial and industrial $ 741 0.64 % Residential mortgage $ 20 0.02 % Other-Than-Insignificant Payment Delay Loan Class Amortized Cost Basis at December 31, 2024 % of Total Class of Financing Receivables Commercial real estate $ 1,182 0.17 % Commercial and industrial $ 822 0.71 % Residential mortgage $ 236 0.18 % Term Extension and Principal Forgiveness Loan Class Amortized Cost Basis at December 31, 2024 % of Total Class of Financing Receivables Other consumer $ 2 0.04 % 44 The table below shows a summary of criticized loans, split by special mention and substandard balances, as of the past five quarter-ends.
Term Extension Loan Class Amortized Cost Basis at December 31, 2025 % of Total Class of Financing Receivables Commercial and industrial $ 48 0.05 % Other-Than-Insignificant Payment Delay Loan Class Amortized Cost Basis at December 31, 2025 % of Total Class of Financing Receivables Commercial real estate $ 4,264 0.63 % Agricultural real estate $ 192 0.28 % Residential mortgage $ 120 0.10 % The table below shows a summary of criticized loans, split by special mention and substandard balances, as of the past five quarter-ends.
Twelve months ended December 31, % Change From prior year 2024 2023 2024 over 2023 Non-interest Expense: Compensation and related benefits $ 22,741 $ 21,106 7.75% Occupancy 5,159 5,431 (5.01)% Data processing 6,530 5,951 9.73% Amortization of intangible assets 715 755 (5.30)% Mortgage servicing rights expense, net 534 615 (13.17)% Advertising, marketing and public relations 793 734 8.04% FDIC premium assessment 798 812 (1.72)% Professional services 1,763 1,524 15.68% (Losses) gains on repossessed assets, net 294 62 374.19% Other 2,979 3,152 (5.49)% Total non-interest expense $ 42,306 $ 40,142 5.39% Non-interest expense (annualized) / Average assets 2.34 % 2.19 % Compensation expense increased for the twelve months ended December 31, 2024, compared to the same period in 2023 largely due to higher incentive compensation and merit increases.
Twelve months ended December 31, % Change From prior year 2025 2024 2025 over 2024 Non-interest Expense: Compensation and related benefits $ 23,875 $ 22,741 4.99% Occupancy 4,975 5,159 (3.57)% Data processing 6,775 6,530 3.75% Amortization of intangible assets 584 715 (18.32)% Mortgage servicing rights expense, net 621 534 16.29% Advertising, marketing and public relations 906 793 14.25% FDIC premium assessment 773 798 (3.13)% Professional services 1,777 1,763 0.79% Losses on repossessed assets, net 33 294 (88.78)% Other 2,617 2,979 (12.15)% Total non-interest expense $ 42,936 $ 42,306 1.49% Non-interest expense (annualized) / Average assets 2.45 % 2.34 % Compensation expense increased for the twelve months ended December 31, 2025, compared to the same period in 2024 largely due to higher incentive compensation and merit increases.
Allowance for Credit Losses - Loans. We maintain an allowance for credit losses to absorb probable and inherent losses in our loan portfolio. The allowance is based on ongoing, quarterly assessments of the estimated lifetime losses in our loan portfolio.
The allowance is based on ongoing, quarterly assessments of the estimated lifetime losses in our loan portfolio.
This irrevocable standby letter of credit (“LOC”) is supported by loan collateral as an alternative to directly pledging investment securities on behalf of a municipal customer as collateral for their interest-bearing deposit balances. The Bank’s current unused borrowing capacity, supported by loan collateral, was approximately $424.7 million at December 31, 2024.
The Bank has an irrevocable Standby Letter of Credit Master Reimbursement Agreement with the Federal Home Loan Bank. This irrevocable standby letter of credit (“LOC”) is supported by loan collateral as an alternative to directly pledging investment securities on behalf of a municipal customer as collateral for their interest-bearing deposit balances.
Total stockholders’ equity was $179.1 million at December 31, 2024, compared to $173.3 million at December 31, 2023. The increase in stockholders’ equity included the Company’s net income of $13.8 million, a decrease in the unrealized loss on available-for-sale securities of $0.9 million, net of tax, due to lower interest rates and restricted stock amortization of $0.6 million.
The increase in stockholders’ equity included the Company’s net income of $14.4 million and a decrease in the unrealized loss on available-for-sale securities of $3.9 million, net of tax, due to lower interest rates.
Securities held to maturity decreased to $85.5 million at December 31, 2024, compared to $91.2 million at December 31, 2023. The decrease was largely due to principal repayments. The unrealized loss on the held to maturity portfolio increased by $1.9 million during the year to $19.8 million at December 31, 2024.
The decrease was largely due to principal repayments. The unrecognized loss on the held to maturity portfolio decreased by $3.8 million during the year to $16.1 million at December 31, 2025.
The allowance for loan losses, prior to the ASU 2016-13 transition, was $17.9 million at December 31, 2022, representing 1.27% of loans receivable. 39 40 Allowance for Credit Losses - Loans Roll Forward (in thousands, except ratios) Twelve Months Ended December 31, 2024 December 31, 2023 Allowance for Credit Losses (“ACL”) ACL - Loans, at beginning of period $ 22,908 $ 17,939 Cumulative effect of ASU 2016-13 adoption — 4,706 Loans charged off: Commercial/Agricultural real estate (39) (46) C&I/Agricultural operating (143) — Residential mortgage (4) (78) Consumer installment (35) (36) Total loans charged off (221) (160) Recoveries of loans previously charged off: Commercial/Agricultural real estate 56 489 C&I/Agricultural operating 36 47 Residential mortgage 7 42 Consumer installment 22 33 Total recoveries of loans previously charged off: 121 611 Net loan recoveries/(charge-offs) (“NCOs”) (100) 451 (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (2,259) (188) ACL - Loans, at end of period $ 20,549 $ 22,908 Average outstanding loan balance $ 1,430,631 $ 1,430,035 Ratios: NCOs (annualized) to average loans 0.01 % (0.03) % Allowance for Credit Losses - Loans Activity by Segment (in thousands, except ratios) Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Total Twelve months ended December 31, 2024 Allowance for Credit Losses - Loans: ACL - Loans, at beginning of period $ 18,784 $ 1,105 $ 2,744 $ 275 $ 22,908 Charge-offs (39) (143) (4) (35) (221) Recoveries 56 36 7 22 121 (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (2,285) 332 (258) (48) (2,259) ACL - Loans, at end of period $ 16,516 $ 1,330 $ 2,489 $ 214 $ 20,549 Allowance for Credit Losses - Loans to Percentage (in thousands, except ratios) December 31, 2024 December 31, 2023 Loans, end of period $ 1,368,981 $ 1,460,792 ACL - Loans $ 20,549 $ 22,908 ACL - Loans to loans, end of period 1.50 % 1.57 % 41 Allowance for Credit Losses - Unfunded Commitments: (in thousands) In addition to the ACL - Loans, the Company has established an ACL - Unfunded Commitments of $0.334 million at December 31, 2024 and $1.250 million at December 31, 2023, classified in other liabilities on the consolidated balance sheets.
The Allowance for Credit Losses - Unfunded Commitments on off-balance sheet exposures is included in other liabilities on the consolidated balance sheet. 39 Allowance for Credit Losses - Loans (in thousands, except ratios) Twelve Months Ended December 31, 2025 December 31, 2024 Allowance for Credit Losses (“ACL”) ACL - Loans, at beginning of period $ 20,549 $ 22,908 Loans charged off: Commercial/Agricultural real estate (51) (39) C&I/Agricultural operating (94) (143) Residential mortgage — (4) Consumer installment (22) (35) Total loans charged off (167) (221) Recoveries of loans previously charged off: Commercial/Agricultural real estate 92 56 C&I/Agricultural operating 51 36 Residential mortgage 53 7 Consumer installment 29 22 Total recoveries of loans previously charged off: 225 121 Net loan recoveries/(charge-offs) (“NCOs”) 58 (100) Additions (reversals) to ACL - Loans via provision for credit losses charged to operations 1,794 (2,259) ACL - Loans, at end of period $ 22,401 $ 20,549 Average outstanding loan balance $ 1,347,088 $ 1,430,631 Ratios: NCOs (annualized) to average loans 0.00 % (0.01) % Allowance for Credit Losses - Loans Activity by Segment (in thousands, except ratios) Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Total Twelve months ended December 31, 2025 Allowance for Credit Losses - Loans: ACL - Loans, at beginning of period $ 16,516 $ 1,330 $ 2,489 $ 214 20,549 Charge-offs (51) (94) — (22) (167) Recoveries 92 51 53 29 225 Additions (reversals) to ACL - Loans via provision for credit losses charged to operations 1,097 1,071 (312) (62) 1,794 ACL - Loans, at end of period $ 17,654 $ 2,358 $ 2,230 $ 159 $ 22,401 Allowance for Credit Losses - Loans Percentage (in thousands, except ratios) December 31, 2025 December 31, 2024 Loans, end of period $ 1,340,325 $ 1,368,981 ACL - Loans $ 22,401 $ 20,549 ACL - Loans as a percentage of loans, end of period 1.67 % 1.50 % 40 Allowance for Credit Losses - Unfunded Commitments: (in thousands) In addition to the ACL - Loans, the Company has established an ACL - Unfunded Commitments of $0.490 million at December 31, 2025, and $0.334 million at December 31, 2024, classified in other liabilities on the consolidated balance sheets.
Twelve months ended December 31, 2024 Twelve months ended December 31, 2023 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average interest earning assets: Cash and cash equivalents $ 20,864 $ 1,150 5.51 % $ 18,469 $ 1,010 5.47 % Loans receivable 1,430,631 79,738 5.57 % 1,430,035 73,577 5.15 % Interest bearing deposits — — — % 63 1 1.59 % Investment securities 238,851 7,977 3.34 % 257,020 8,606 3.35 % Other investments 12,816 750 5.85 % 16,274 1,054 6.48 % Total interest earning assets $ 1,703,162 $ 89,615 5.26 % $ 1,721,861 $ 84,248 4.89 % Average interest bearing liabilities: Savings accounts $ 171,069 $ 1,684 0.98 % $ 200,087 $ 1,427 0.71 % Demand deposits 353,107 8,083 2.29 % 359,866 6,727 1.87 % Money market accounts 371,909 11,725 3.15 % 306,020 6,976 2.28 % CD’s 366,634 16,493 4.50 % 317,376 10,619 3.35 % Total deposits $ 1,262,719 $ 37,985 3.01 % $ 1,183,349 $ 25,749 2.18 % FHLB advances and other borrowings 99,731 5,156 5.17 % 208,373 10,150 4.87 % Total interest bearing liabilities $ 1,362,450 $ 43,141 3.17 % $ 1,391,722 $ 35,899 2.58 % Net interest income $ 46,474 $ 48,349 Interest rate spread 2.09 % 2.31 % Net interest margin 2.73 % 2.81 % Average interest earning assets to average interest bearing liabilities 1.25 1.24 27 Rate/Volume Analysis.
Twelve months ended December 31, 2025 Twelve months ended December 31, 2024 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average interest earning assets: Cash and cash equivalents $ 59,930 $ 2,553 4.26 % $ 20,864 $ 1,150 5.51 % Loans receivable 1,347,088 77,500 5.75 % 1,430,631 79,738 5.57 % Investment securities 222,528 7,020 3.15 % 238,851 7,977 3.34 % Other investments 12,415 557 4.49 % 12,816 750 5.85 % Total interest earning assets $ 1,641,961 $ 87,630 5.34 % $ 1,703,162 $ 89,615 5.26 % Average interest bearing liabilities: Savings accounts $ 159,860 $ 1,335 0.84 % $ 171,069 $ 1,684 0.98 % Demand deposits 372,972 7,876 2.11 % 353,107 8,083 2.29 % Money market accounts 364,727 10,071 2.76 % 371,909 11,725 3.15 % CD’s 343,311 13,820 4.03 % 366,634 16,493 4.50 % Total deposits $ 1,240,870 $ 33,102 2.67 % $ 1,262,719 $ 37,985 3.01 % FHLB advances and other borrowings 57,890 3,344 5.78 % 99,731 5,156 5.17 % Total interest bearing liabilities $ 1,298,760 $ 36,446 2.81 % $ 1,362,450 $ 43,141 3.17 % Net interest income $ 51,184 $ 46,474 Interest rate spread 2.53 % 2.09 % Net interest margin 3.12 % 2.73 % Average interest earning assets to average interest bearing liabilities 1.26 1.25 27 Rate/Volume Analysis.
Twelve months ended December 31, Change from prior year 2024 2023 2024 over 2023 Non-interest Income: Service charges on deposit accounts $ 1,924 $ 1,949 (1.28)% Interchange income 2,247 2,324 (3.31)% Loan servicing income 2,271 2,218 2.39% Gain on sale of loans 2,216 1,692 30.97% Loan fees and service charges 996 432 130.56% Net realized gains on debt securities — 12 (100.00)% Net (losses) gains on equity securities (856) 447 (291.50)% Bank Owned Life Insurance (BOLI) death benefit 184 — N/M Other 1,125 1,176 (4.34)% Total non-interest income $ 10,107 $ 10,250 (1.40)% N/M means not meaningful The increase in gain on sale of loans for the twelve months ended December 31, 2024, compared to the same period in 2023 is due to an approximately equal increase in SBA loans sold and higher mortgage gains.
Twelve months ended December 31, Change from prior year 2025 2024 2025 over 2024 Non-interest Income: Service charges on deposit accounts $ 1,763 $ 1,924 (8.37)% Interchange income 2,186 2,247 (2.71)% Loan servicing income 2,366 2,271 4.18% Gain on sale of loans 2,925 2,216 31.99% Loan fees and service charges 676 996 (32.13)% Net gains (losses) on equity securities 234 (856) 127.34% Bank Owned Life Insurance (BOLI) death benefit — 184 N/M Other 993 1,125 (11.73)% Total non-interest income $ 11,143 $ 10,107 10.25% N/M means not meaningful The increase in gain on sale of loans for the twelve months ended December 31, 2025, compared to the same period in 2024 was split between an increase in SBA loans sold and higher mortgage gains, with about two-thirds of the increase due to higher SBA loans sold.
Actual For Capital Adequacy Purposes Amount Ratio Amount Ratio As of December 31, 2024 Total capital (to risk weighted assets) $ 232,926 16.1 % $ 115,914 > = 8.0 % Tier 1 capital (to risk weighted assets) 165,243 11.4 % 86,936 > = 6.0 % Common equity tier 1 capital (to risk weighted assets) 165,243 11.4 % 65,202 > = 4.5 % Tier 1 leverage ratio (to adjusted total assets) 165,243 9.5 % 69,867 > = 4.0 % As of December 31, 2023 Total capital (to risk weighted assets) $ 230,160 14.7 % $ 124,883 > = 8.0 % Tier 1 capital (to risk weighted assets) 160,794 10.3 % 93,662 > = 6.0 % Common equity tier 1 capital (to risk weighted assets) 160,794 10.3 % 70,247 > = 4.5 % Tier 1 leverage ratio (to adjusted total assets) 160,794 8.9 % 72,479 > = 4.0 % 50 Selected Quarterly Financial Data The following is selected financial data summarizing the results of operations for each quarter as of the periods indicated below: Year ended December 31, 2024: March 31, 2024 June 30, 2024 September 30, 2024 December 31, 2024 Interest dividend income $ 22,679 $ 22,463 $ 22,512 $ 21,961 Interest expense 10,774 10,887 11,227 10,253 Net interest income before provision for credit losses 11,905 11,576 11,285 11,708 Provision for credit losses (800) (1,525) (400) (450) Net interest income after provision for credit losses 12,705 13,101 11,685 12,158 Non-interest income 3,264 1,913 2,921 2,009 Non-interest expense 10,777 10,299 10,421 10,809 Income before provision for income taxes 5,192 4,715 4,185 3,358 Provision for income taxes 1,104 1,040 899 656 Net income attributable to common stockholders $ 4,088 $ 3,675 $ 3,286 $ 2,702 Basic earnings per share $ 0.39 $ 0.35 $ 0.32 $ 0.27 Diluted earnings per share $ 0.39 $ 0.35 $ 0.32 $ 0.27 Cash dividends paid $ 0.32 $ — $ — $ — Year ended December 31, 2023: March 31, 2023 June 30, 2023 September 30, 2023 December 31, 2023 Interest dividend income $ 19,673 $ 20,777 $ 21,772 $ 22,026 Interest expense 6,878 9,091 9,651 10,279 Net interest income before provision for loan losses 12,795 11,686 12,121 11,747 Provision for loan losses 50 450 (325) (650) Net interest income after provision for loan losses 12,745 11,236 12,446 12,397 Non-interest income 2,292 2,913 2,565 2,480 Non-interest expense 10,121 9,846 9,969 10,206 Income before provision for income taxes 4,916 4,303 5,042 4,671 Provision for income taxes 1,254 1,097 2,544 978 Net income $ 3,662 $ 3,206 $ 2,498 $ 3,693 Basic earnings per share $ 0.35 $ 0.31 $ 0.24 $ 0.35 Diluted earnings per share $ 0.35 $ 0.31 $ 0.24 $ 0.35 Cash dividends paid $ 0.29 $ — $ — $ —
Actual For Capital Adequacy Purposes Amount Ratio Amount Ratio As of December 31, 2025 Total capital (to risk weighted assets) $ 222,910 15.3 % $ 116,686 > = 8.0 % Tier 1 capital (to risk weighted assets) 169,621 11.6 % 87,514 > = 6.0 % Common equity tier 1 capital (to risk weighted assets) 169,621 11.6 % 65,636 > = 4.5 % Tier 1 leverage ratio (to adjusted total assets) 169,621 9.9 % 68,806 > = 4.0 % As of December 31, 2024 Total capital (to risk weighted assets) $ 232,926 16.1 % $ 115,914 > = 8.0 % Tier 1 capital (to risk weighted assets) 165,243 11.4 % 86,936 > = 6.0 % Common equity tier 1 capital (to risk weighted assets) 165,243 11.4 % 65,202 > = 4.5 % Tier 1 leverage ratio (to adjusted total assets) 165,243 9.5 % 69,867 > = 4.0 % 49 Selected Quarterly Financial Data The following is selected financial data summarizing the results of operations for each quarter as of the periods indicated below: Year ended December 31, 2025: March 31, 2025 June 30, 2025 September 30, 2025 December 31, 2025 Interest and dividend income $ 21,103 $ 22,502 $ 22,254 $ 21,771 Interest expense 9,509 9,191 9,040 8,706 Net interest income before provision for credit losses 11,594 13,311 13,214 13,065 (Provision reversal) provision for credit losses (250) 1,350 650 200 Net interest income after provision for credit losses 11,844 11,961 12,564 12,865 Non-interest income 2,593 2,836 3,022 2,692 Non-interest expense 10,463 10,750 11,051 10,672 Income before provision for income taxes 3,974 4,047 4,535 4,885 Provision for income taxes 777 777 853 614 Net income attributable to common stockholders $ 3,197 $ 3,270 $ 3,682 $ 4,271 Basic earnings per share $ 0.32 $ 0.33 $ 0.37 $ 0.44 Diluted earnings per share $ 0.32 $ 0.33 $ 0.37 $ 0.44 Cash dividends paid $ 0.36 $ — $ — $ — Year ended December 31, 2024: March 31, 2024 June 30, 2024 September 30, 2024 December 31, 2024 Interest and dividend income $ 22,679 $ 22,463 $ 22,512 $ 21,961 Interest expense 10,774 10,887 11,227 10,253 Net interest income before provision for credit losses 11,905 11,576 11,285 11,708 Provision reversal for credit losses (800) (1,525) (400) (450) Net interest income after provision for credit losses 12,705 13,101 11,685 12,158 Non-interest income 3,264 1,913 2,921 2,009 Non-interest expense 10,777 10,299 10,421 10,809 Income before provision for income taxes 5,192 4,715 4,185 3,358 Provision for income taxes 1,104 1,040 899 656 Net income attributable to common stockholders $ 4,088 $ 3,675 $ 3,286 $ 2,702 Basic earnings per share $ 0.39 $ 0.35 $ 0.32 $ 0.27 Diluted earnings per share $ 0.39 $ 0.35 $ 0.32 $ 0.27 Cash dividends paid $ 0.32 $ — $ — $ —
(3) The weighted-average interest rates on FHLB borrowings, with maturities less than twelve months, outstanding as of December 31, 2024 and December 31, 2023 were 1.45% and 4.16%, respectively. (4) In June 2024, the FHLB called the $10,000, 3.82% advance maturing in 2028.
(3) There were no FHLB borrowings outstanding as of December 31, 2025. The weighted-average interest rates on FHLB borrowings, with maturities less than twelve months, outstanding as of December 31, 2024 was 1.45%.
The following table shows interest income from average interest earning assets, expressed in dollars and yields, and interest expense on average interest bearing liabilities, expressed in dollars and rates.
The increase in the net interest margin was largely due to lower liability costs of 0.36%. Average Balances, Net Interest Income, Yields Earned and Rates Paid. The following table shows interest income from average interest earning assets, expressed in dollars and yields, and interest expense on average interest bearing liabilities, expressed in dollars and rates.
Non-interest expense increased approximately 5% or $2.2 million primarily due to a $1.6 million increase in compensation due to higher incentive compensation and merit increases. When comparing year-over-year results, changes in net interest income, provision for credit losses, non-interest income and non-interest expense are primarily due to the items discussed above.
When comparing year-over-year results, changes in net interest income, provision for credit losses, non-interest income and non-interest expense are primarily due to the items discussed above. See the remainder of this section for a more thorough discussion.