Biggest changeExpected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties (in thousands). Investment Securities Available-for-Sale Weighted Amortized Average Cost Fair Value Yield Obligations of states and political subdivisions Due less than one year $ 1,460 $ 1,437 2.50 % Due after one year through five years 4,123 3,831 2.79 % Due after five years through ten years 16,867 14,747 2.23 % Due after ten years 11,050 9,690 2.04 % 33,500 29,705 2.24 % Corporate securities Due after five years through ten years 14,000 13,386 4.50 % Due after ten years 2,000 1,694 4.50 % 16,000 15,080 4.50 % Government-sponsored agency securities Due after one year through five years 6,931 6,499 1.31 % Due after five years through ten years 4,893 3,900 1.79 % Due after ten years 4,491 3,437 2.09 % 16,315 13,836 1.67 % Residential government-sponsored mortgage-backed securities Due within a year 1,717 1,706 2.25 % Due after one year through five years 3,106 3,077 4.66 % Due after five years through ten years 18,984 16,719 2.01 % Due after ten years 81,848 69,905 2.11 % 105,655 91,407 2.17 % Residential government-sponsored collateralized mortgage obligations Due after one year through five years 997 978 0.03 % Due after five years through ten years 5,077 4,927 4.52 % Due after ten years 51,834 50,485 4.49 % 57,908 56,390 4.47 % Agency commercial mortgage-backed securities Due after one year through five years 1,951 1,918 2.57 % Due after five years through ten years 17,329 14,702 1.45 % Due after ten years 6,470 5,558 1.47 % 25,750 22,178 1.54 % SBA pool securities Due after one year through five years 617 604 5.05 % Due after five years through ten years 4,360 4,201 4.45 % Due after ten years 2,527 2,502 6.88 % 7,504 7,307 5.33 % $ 262,632 $ 235,903 2.82 % Investment Securities Held-to-Maturity Weighted Amortized Average Cost Fair Value Yield Obligations of states and political subdivisions Due after one year through five years $ 795 $ 769 2.73 % Due after five years through ten years 724 675 2.51 % 1,519 1,444 2.63 % Residential government-sponsored mortgage-backed securities Due after one year through five years 232 227 2.19 % Due after five years through ten years 3,098 2,858 2.46 % Due after ten years 4,430 3,913 2.58 % 7,760 6,998 2.52 % Residential government-sponsored collateralized mortgage obligations Due after ten years 169 160 2.58 % 169 160 2.58 % $ 9,448 $ 8,602 2.54 % For additional information regarding investment securities refer to “Item 8.
Biggest changeExpected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties ($ in thousands). Investment Securities Available-for-Sale Weighted Amortized Average Cost Fair Value Yield Obligations of states and political subdivisions Due less than one year $ 795 $ 791 2.16 % Due after one year through five years 1,355 1,358 5.15 % Due after five years through ten years 2,965 2,562 2.38 % Due after ten years 1,205 1,067 3.60 % 6,320 5,778 3.16 % Corporate securities Due after one year through five years 5,000 4,786 8.05 % Due after five years through ten years 2,000 1,793 4.50 % 7,000 6,579 7.03 % Residential government-sponsored mortgage-backed securities Due after one year through five years 2,975 3,002 4.55 % Due after five years through ten years 7,083 6,597 2.93 % Due after ten years 62,120 62,207 4.47 % 72,178 71,806 4.33 % Residential government-sponsored collateralized mortgage obligations Due after five years through ten years 11,999 12,268 5.31 % Due after ten years 51,217 51,539 4.96 % 63,216 63,807 5.03 % Agency commercial mortgage-backed securities Due less than one year 619 618 1.53 % Due after one year through five years 1,637 1,434 0.97 % Due after five years through ten years 10,584 9,341 1.53 % Due after ten years 6,173 5,572 1.47 % 19,013 16,965 1.46 % SBA pool securities Due after one year through five years 517 512 4.87 % Due after five years through ten years 4,090 4,048 4.24 % Due after ten years 1,892 1,882 6.20 % 6,499 6,442 4.87 % $ 174,226 $ 171,377 4.36 % Investment Securities Held-to-Maturity Weighted Amortized Average Cost Fair Value Yield Obligations of states and political subdivisions Due after one year through five years $ 1,014 $ 993 2.59 % Due after five years through ten years 505 500 2.70 % 1,519 1,493 2.63 % Residential government-sponsored mortgage-backed securities Due after five years through ten years 2,002 1,911 2.45 % Due after ten years 3,460 3,156 2.49 % 5,462 5,067 2.48 % $ 6,981 $ 6,560 2.51 % For additional information regarding investment securities refer to “Item 8.
Whether losses and delinquencies in our portfolio will increase significantly depends upon the value of the real estate securing the loans and economic factors, such as the overall economy, rising or elevated interest rates, historically high or persistent inflation, and recessionary concerns.
Whether losses and delinquencies in our portfolio will increase significantly depends upon the value of real estate securing the loans and economic factors, such as the overall economy, rising or elevated interest rates, historically high or persistent inflation, and recessionary concerns.
Unlike most industrial companies, substantially all of the assets and liabilities of a financial institution are monetary in nature. As a result, changes in interest rates have a more significant impact on our performance than do the effects of changes in the general rate of inflation and changes in prices.
Unlike most industrial companies, substantially all of the assets and liabilities of a financial institution are monetary in nature. As a result, changes in interest rates have a more significant impact on our performance than the effects of changes in the general rate of inflation and changes in prices do.
In that event, the TPOS reimburses the Bank for the interest the customer otherwise would have paid if the promotional period didn’t exist. ● Excess yield on the portfolio after realized charge-offs and above an agreed upon target rate due to the Bank is paid to the TPOS as a “performance fee.” ● In the event charge-offs exceed the amount available as a performance fee, the TPOS remits a portion of current period originations to reimburse for losses and, if necessary, releases funds from the reserve account. ● If charge-offs exceed the amounts above, they roll over to future periods to offset potential performance fees and subsequent reserve account fundings related to the portfolio.
In that event, the TPOS reimburses the Bank for the interest the customer otherwise would have paid if the promotional period didn’t exist. ● Excess yield on the portfolio after realized charge-offs and above an agreed upon target rate due to the Bank is paid to the TPOS as a “Performance Fee.” ● In the event charge-offs exceed the amount available as a Performance Fee, the TPOS remits a portion of current period origination fees to reimburse for losses and, if necessary, releases funds from the reserve account. ● If charge-offs exceed the amounts above, they roll over to future periods to offset potential Performance Fees and subsequent reserve account fundings related to the portfolio.
Uninsured deposits are defined as the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit and amounts in any other uninsured investment or deposit account that are classified as deposits and are not subject to any federal or state deposit insurance regimes.
Uninsured deposits are defined as the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit and amounts in any other uninsured investment or deposit accounts that are classified as deposits and are not subject to any federal or state deposit insurance regimes.
Accordingly, although the EVE tables and NII tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on our net worth and NII. 66 Table of Contents Liquidity and Funds Management The objective of our liquidity management is to ensure the ability to meet our financial obligations.
Accordingly, although the EVE tables and NII tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on our net worth and NII. 70 Table of Contents LIQUIDITY AND FUNDS MANAGEMENT The objective of our liquidity management is to ensure the ability to meet our financial obligations.
Financial Statements and Supplementary Data, Note 10 – Securities Sold Under Agreements To Repurchase And Other Short-Term Borrowings, Note 11 – Junior Subordinated Debt and Senior Subordinated Notes, and Note 15 – Financial Instruments With Off-Balance-Sheet Risk.” We prepare a cash flow forecast on a 30, 60 and 90 day basis along with a one and two year basis.
Financial Statements and Supplementary Data, Note 10 – Securities Sold Under Agreements To Repurchase And Other Borrowings, Note 11 – Junior Subordinated Debt and Senior Subordinated Notes, and Note 15 – Financial Instruments With Off-Balance-Sheet Risk.” We prepare a cash flow forecast on a 30, 60 and 90 day basis along with a one and two year basis.
Quantitative measures established by regulation to ensure capital adequacy require us to maintain minimum amounts and ratios of Total and Tier I capital (as defined in the regulations) to average assets (as defined). Management believes, as of December 31, 2024, that we meet all capital adequacy requirements to which it is subject. See “Item 1.
Quantitative measures established by regulation to ensure capital adequacy require us to maintain minimum amounts and ratios of Total and Tier I capital (as defined in the regulations) to average assets (as defined). Management believes, as of December 31, 2025, that we meet all capital adequacy requirements to which it is subject. See “Item 1.
Further, because the use of inputs and assumptions are highly judgmental an analysis performed to assess the fair value of our reporting units by others may results in higher, lower, or the same fair value determination and goodwill impairment decision through the use of their judgment in application of similar inputs and assumptions as we used.
Further, because the use of inputs and assumptions are highly judgmental an analysis performed to assess the fair value of our reporting units by others may result in higher, lower, or the same fair value determination and goodwill impairment decision through the use of their judgment in application of similar inputs and assumptions as we used.
The following tables are based on an analysis of our interest rate risk as measured by the estimated change in EVE resulting from instantaneous and sustained parallel shifts in the yield curve (plus 400 basis points or minus 400 basis points, measured in 100 basis point increments) as of December 31, 2024 and 2023.
The following tables are based on an analysis of our interest rate risk as measured by the estimated change in EVE resulting from instantaneous and sustained parallel shifts in the yield curve (plus 400 basis points or minus 400 basis points, measured in 100 basis point increments) as of December 31, 2025 and 2024.
Changes in assumptions, market data (for market-based assessments), or the discount rate (for income based assessments) could produce different results that lead to higher or lower fair value determinations compared to the results of our annual impairment testing performed as of September 30, 2024.
Changes in assumptions, market data (for market-based assessments), or the discount rate (for income based assessments) could produce different results that lead to higher or lower fair value determinations compared to the results of our annual impairment testing performed as of September 30, 2025.
We consider a number of external economic variables in developing the allowance including the Virginia Unemployment Rate, Virginia House Price Index (“HPI”), Virginia Gross Domestic Product (“GDP”), and, National Unemployment and National Gross Domestic Product for pools of loans with borrowers outside of our local operating footprint.
We consider a number of external economic variables in developing the allowance including the Virginia Unemployment Rate, Virginia House Price Index, Virginia Gross Domestic Product and National Unemployment and National Gross Domestic Product for pools of loans with borrowers outside of our local operating footprint.
For our assessment of goodwill as of September 30, 2024, we performed a step one quantitative assessment to determine if the fair value of the Primis Bank and the Primis Mortgage reporting units were less than their carrying amount.
For our assessment of goodwill as of September 30, 2025, we performed a step one quantitative assessment to determine if the fair value of the Primis Bank and the Primis Mortgage reporting units were less than their carrying amount.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations Item 7 of our Annual Report on Form 10-K generally discusses year-to-year comparisons between the years ended December 31, 2024 and 2023.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations Item 7 of our Annual Report on Form 10-K generally discusses year-to-year comparisons between the years ended December 31, 2025 and 2024.
Further, subsequent evaluations of the then-existing loan portfolio, in light of factors existing at the time of subsequent evaluation may result in significant changes to the allowance. 44 Table of Contents Goodwill As required under U.S. GAAP, we test goodwill for impairment at least annually and more frequently if there are indications that goodwill could be impaired.
Further, subsequent evaluations of the then-existing loan portfolio, in light of factors existing at the time of subsequent evaluation may result in significant changes to the allowance. Goodwill As required under U.S. GAAP, we test goodwill for impairment at least annually and more frequently if there are indications that goodwill could be impaired.
As of December 31, 2024 and 2023, the most recent regulatory notifications categorized the Bank as well capitalized under regulatory framework for PCA. Federal banking agencies do not provide a similar well capitalized threshold for bank holding companies.
As of December 31, 2025 and 2024, the most recent regulatory notifications categorized the Bank as well capitalized under regulatory framework for PCA. Federal banking agencies do not provide a similar well capitalized threshold for bank holding companies.
Key characteristics of the combined arrangement include: ● The TPOS contributes funds to a reserve account at the time of origination to be used for future charge-offs if necessary. 45 Table of Contents ● When a promotional loan pays off prior to the end of the promotional period, the customer owes no interest on the loan and any interest accrued during the period is waived.
Key characteristics of the combined arrangement include: ● The TPOS contributes funds to a reserve account at the time of origination to be used for future charge-offs if necessary. ● When a promotional loan pays off prior to the end of the promotional period, the customer owes no interest on the loan and any interest accrued during the period is waived.
As a result, there can be no assurance that the estimates and assumptions made for purposes of the goodwill impairment testing as of September 30, 2024 will prove to be an accurate prediction of the future.
As a result, there can be no assurance that the estimates and assumptions made for purposes of the goodwill impairment testing as of September 30, 2025 will prove to be an accurate prediction of the future.
This approach uses a model which generates estimates of the change in our economic value of equity (“EVE”) over a range of interest rate scenarios. EVE is the present value of expected cash flows from assets, liabilities and off-balance sheet contracts using assumptions including estimated loan prepayment rates, reinvestment rates and deposit decay rates.
This approach uses a model which generates estimates of the change in our EVE over a range of interest rate scenarios. EVE is the present value of expected cash flows from assets, liabilities and off-balance sheet contracts using assumptions including estimated loan prepayment rates, reinvestment rates and deposit decay rates.
Financial Statements and Supplementary Data, Note 2 - Investment Securities.” 62 Table of Contents Deposits and Other Borrowings Deposits The market for deposits is competitive. We offer a line of traditional deposit products that currently include noninterest-bearing and interest-bearing checking (or NOW accounts), commercial checking, money market accounts, savings accounts and certificates of deposit.
Financial Statements and Supplementary Data, Note 2 - Investment Securities.” DEPOSITS AND OTHER BORROWINGS Deposits The market for deposits is competitive. We offer a line of traditional deposit products that currently include noninterest-bearing and interest-bearing checking (or NOW accounts), commercial checking, money market accounts, savings accounts and certificates of deposit.
Our annual goodwill impairment testing date is September 30 and accordingly, we performed testing as of September 30, 2024 of our two reporting units that include goodwill.
Our annual goodwill impairment testing date is September 30 and accordingly, we performed testing as of September 30, 2025 of our two reporting units that include goodwill.
If our level of core deposits are not sufficient to fully fund our lending activities, we have access to funding from additional sources, including but not limited to borrowing from the FHLB of Atlanta and institutional certificates of deposits.
If our level of core deposits is not sufficient to fully fund our lending activities, we have access to funding from additional sources, including but not limited to, borrowing from the FHLB and institutional certificates of deposits.
In addition, we maintain federal funds lines of credit with three correspondent banks, totaling $90.0 million, and utilize securities sold under agreements to repurchase and reverse repurchase agreement borrowings from approved securities dealers as needed. For additional information about borrowings and anticipated principal repayments refer to the discussion previously in “Deposits and Other Borrowings” and “Item 8.
In addition, we maintain federal funds lines of credit with two correspondent banks, totaling $75 million, and utilize securities sold under agreements to repurchase and reverse repurchase agreement borrowings from approved securities dealers as needed. For additional information about borrowings and anticipated principal repayments refer to the discussion previously in “Deposits and Other Borrowings” and “Item 8.
As of December 31, 2024, Primis has no material commitments or long-term debt for capital expenditures. Capital Resources Capital management consists of providing equity to support both current and future operations. Primis Financial Corp. and its subsidiary, Primis Bank, are subject to various regulatory capital requirements administered by the federal banking agencies.
As of December 31, 2025, we had no material commitments or long-term debt for capital expenditures. CAPITAL RESOURCES Capital management consists of providing equity to support both current and future operations. Primis Financial Corp. and its subsidiary, Primis Bank, are subject to various regulatory capital requirements administered by the federal banking agencies.
In the fourth quarter of 2024, we made the decision to cease originating new loans under the Consumer Program effective January 31, 2025 and moved a large portion of the portfolio, with an amortized cost of $133.2 million, to loans held for sale and marked them to fair market value.
In the fourth quarter of 2024, the Company made the decision to cease originating new loans under the Consumer Program, effective January 31, 2025 and moved a large portion of the portfolio, with an amortized cost of $133 million, to loans held for sale and marked them to the lower of cost or fair market value.
Our allowance for credit losses is calculated by 50 Table of Contents segmenting the loan portfolio by loan type and applying risk factors to each segment. The risk factors are determined by considering historical loss data, peer data, as well as applying management’s judgment.
Our allowance for credit losses is calculated by segmenting the loan portfolio by loan type and applying risk factors to each segment. The risk factors are determined by considering historical loss data, peer data, as well as applying management’s judgment.
These securities are deemed to have high credit ratings, and minimum regular monthly cash flows of principal and interest are guaranteed by the issuing agencies. Collateralized mortgage obligations (“CMOs”) are bonds that are backed by pools of mortgages. The pools can be GNMA, FNMA or FHLMC pools or they can be private-label pools.
These securities are deemed to have high credit ratings, and minimum regular monthly cash flows of principal and interest are guaranteed by the issuing agencies. CMOs are bonds that are backed by pools of mortgages. The pools can be GNMA, FNMA or FHLMC pools or they can be private-label pools.
Financial Statements and Supplementary Data, Note 4 – Derivatives, in this Form 10-K. ● Noninterest income each period includes actual amounts received during the period for interest reimbursement and amounts paid by the TPOS under the limited credit enhancement described above. ● Noninterest expense each period includes actual amounts paid during the period for performance fees and servicing fees as defined in our agreement with the TPOS.
Financial Statements and Supplementary Data, Note 4 – Derivatives, in this Form 10-K. 47 Table of Contents ● Noninterest income each period includes amounts due during the period for interest reimbursement and amounts paid by the TPOS under the limited credit enhancement described above. ● Noninterest expense each period includes actual amounts due during the period for Performance Fees and servicing fees as defined in our agreement with the TPOS.
These projections incorporate expected cash flows on loans, investment securities, and deposits based on data used to prepare our interest rate risk analyses. As of December 31, 2024, Primis was not aware of any known trends, events or uncertainties that have or are reasonably likely to have a material impact on our liquidity.
These projections incorporate expected cash flows on loans, investment securities, and deposits based on data used to prepare our interest rate risk analyses. As of December 31, 2025, we were not aware of any known trends, events or uncertainties that have or are reasonably likely to have a material impact on our liquidity.
Additional details of the net loss will be discussed in the remaining sections of this Results of Operations section. Net Interest Income Our operating results depend primarily on our net interest income, which is the difference between interest and dividend income on interest-earning assets such as loans and investments, and interest expense on interest-bearing liabilities such as deposits and borrowings.
Additional details of the changes in net income will be discussed in the remaining sections of this Results of Operations section. 51 Table of Contents Net Interest Income and Net Interest Margin Our operating results depend primarily on our net interest income, which is the difference between interest and dividend income on interest-earning assets such as loans and investments, and interest expense on interest-bearing liabilities such as deposits and borrowings.
Discussions of comparisons between 2023 and 2022 are not included in this Form10-K but can be found in “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023 as filed with the SEC on October 15, 2024.
Discussions of comparisons between 2024 and 2023 are not included in this Form 10-K, but can be found in “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2024 as filed with the SEC on April 29, 2025.
In this regard, the model assumes that the composition of our interest sensitive assets and liabilities existing as of December 31, 2024 and 2023 remains constant over the period being measured and also assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration to maturity or repricing of specific assets and liabilities.
In this regard, our model historically assumes that the composition of our interest sensitive assets and liabilities remains constant over the period being measured and also assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration to maturity or repricing of specific assets and liabilities.
Business, Supervision and Regulation—Capital Requirements” for more information. 67 Table of Contents The following table provides a comparison of the leverage and risk-weighted capital ratios of Primis Financial Corp. and Primis Bank at the periods indicated to the minimum and well-capitalized required regulatory standards. Minimum Required for Capital To Be Actual Ratio at Adequacy Categorized as December 31, December 31, Purposes Well Capitalized (1) 2024 2023 Primis Financial Corp. Leverage ratio 4.00 % n/a 7.76 % 8.37 % Common equity tier 1 capital ratio 4.50 % n/a 8.74 % 8.96 % Tier 1 risk-based capital ratio 6.00 % n/a 9.05 % 9.25 % Total risk-based capital ratio 8.00 % n/a 12.53 % 13.44 % Primis Bank Leverage ratio 4.00 % 5.00 % 9.10 % 9.80 % Common equity tier 1 capital ratio 7.00 % 6.50 % 10.78 % 10.88 % Tier 1 risk-based capital ratio 8.50 % 8.00 % 10.78 % 10.88 % Total risk-based capital ratio 10.50 % 10.00 % 12.04 % 12.12 % (1) Prompt corrective action provisions are not applicable at the bank holding company level.
Business, Supervision and Regulation—Capital Requirements” for more information. 71 Table of Contents The following table provides a comparison of the leverage and risk-weighted capital ratios of Primis Financial Corp. and Primis Bank at the periods indicated to the minimum and well-capitalized required regulatory standards. Minimum Required for Capital To Be Actual Ratio at Adequacy Categorized as December 31, December 31, Purposes Well Capitalized (1) 2025 2024 Primis Financial Corp. Leverage ratio 4.00 % n/a 8.80 % 7.76 % Common equity tier 1 capital ratio 4.50 % n/a 9.36 % 8.74 % Tier 1 risk-based capital ratio 6.00 % n/a 9.64 % 9.05 % Total risk-based capital ratio 8.00 % n/a 12.40 % 12.53 % Primis Bank Leverage ratio 4.00 % 5.00 % 9.74 % 9.10 % Common equity tier 1 capital ratio 7.00 % 6.50 % 10.74 % 10.78 % Tier 1 risk-based capital ratio 8.50 % 8.00 % 10.74 % 10.78 % Total risk-based capital ratio 10.50 % 10.00 % 11.99 % 12.04 % (1) Prompt corrective action provisions are not applicable at the bank holding company level.
The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. We had letters of credit outstanding totaling $9.9 million and $9.6 million as of December 31, 2024 and 2023, respectively.
The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. We had letters of credit outstanding totaling $20 million and $10 million as of December 31, 2025 and 2024, respectively.
Management’s discussion and analysis (“MD&A”) is presented to aid the reader in understanding and evaluating the financial condition and results of operations of Primis. This discussion and analysis should be read with the consolidated financial statements, the footnotes thereto, and the other financial data included in this report.
MD&A is presented to aid the reader in understanding and evaluating the financial condition and results of operations of the Company. This discussion and analysis should be read with the consolidated financial statements, the footnotes thereto, and the other financial data included in this report.
(2) Calculations include non-accruing loans in average loan amounts outstanding. 49 Table of Contents Net interest income was $104.2 million for the year ended December 31, 2024, compared to $98.7 million for the year ended December 31, 2023.
(2) Calculations include non-accruing loans in average loan amounts outstanding. 52 Table of Contents Net interest income was $111 million for the year ended December 31, 2025, compared to $104 million for the year ended December 31, 2024.
Consequently, our earnings depend to a significant extent on our net interest income, which is the difference between the interest income on loans and other investments and the interest expense on deposits and borrowings.
Consequently, our earnings significantly depend on our net interest income, which is the difference between the interest income on loans and other investments and the interest expense on deposits and borrowings.
Treasury securities ● SBA guaranteed loan pools ● Agency securities ● Obligations of states and political subdivisions ● Corporate debt securities, with rated securities at investment grade 59 Table of Contents ● Collateralized Loan Obligations (“CLOs”) MBS are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by agency/government-sponsored entities (“GSEs”) such as the GNMA, FNMA and FHLMC.
Treasury securities ● SBA guaranteed loan pools ● Agency securities ● Obligations of states and political subdivisions ● Corporate debt securities, with rated securities at investment grade ● CLOs MBS are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by agency/ GSEs such as the GNMA, FNMA and FHLMC.
We have employed asset/liability management policies that seek to manage our net interest income, without having to incur unacceptable levels of credit or investment risk. We use simulation modeling to manage our interest rate risk and review quarterly interest sensitivity.
The policies established by the ALCO are reviewed and approved by our Board of Directors. We have employed asset/liability management policies that seek to manage our net interest income, without having to incur unacceptable levels of credit or investment risk. We use simulation modeling to manage our interest rate risk and review quarterly interest sensitivity.
The loans transferred have an average maturity of approximately ten years which will be the time over which the principal balance of the loans in our balance sheet and secured borrowings will pay down, absent borrower prepayments.
The loans transferred have an average maturity of approximately ten years, which will be the time over which the principal balance of the loans in our balance sheet and secured borrowings will pay down, absent borrower prepayments. For additional information on secured borrowings refer to “Item 8.
The ALCO makes reports to the Board of Directors on a quarterly basis. 68 Table of Contents Seasonality and Cycles We do not consider our commercial banking business to be seasonal. Off-Balance Sheet Arrangements We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers.
Seasonality and Cycles We do not consider our commercial banking business to be seasonal. 72 Table of Contents Off-Balance Sheet Arrangements We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers.
The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument.
The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. We use internal factors including loan balances, credit quality, contractual life of loans, and historical loss experience.
We are required to collateralize our borrowings from the FHLB with purchases of FHLB stock and other collateral acceptable to the FHLB. We had no FHLB borrowings as of December 31, 2024, compared to total FHLB borrowings of $30.0 million as of December 31, 2023.
We are required to collateralize our borrowings from FHLB with purchases of FHLB stock and other collateral acceptable to the FHLB. As of December 31, 2025 and 2024, we had $25 million and no FHLB borrowings, respectively.
Our interest rate risk management is the responsibility of the Bank’s ALCO. The ALCO has established policies and limits for management to monitor, measure and coordinate our sources, uses and pricing of funds.
Our interest rate risk management is the responsibility of the Bank’s ALCO. The ALCO has established policies and limits for management to monitor, measure and coordinate our sources, uses and pricing of funds. The ALCO makes reports to the Board of Directors on a quarterly basis.
The loan portfolio is transferred to bankruptcy-remote special-purpose vehicle, which finances the acquisition through the issuance of various classes of debt and equity securities with varying levels of senior claim on the underlying loan portfolio. CLOs must be rated AA or better at the time of purchase. We classify our investment securities as either held-to-maturity (“HTM”) or available-for-sale (“AFS”).
The loan portfolio is transferred to bankruptcy-remote special-purpose vehicle, which finances the acquisition through the issuance of various classes of debt and equity securities with varying levels of senior claim on the underlying loan portfolio. CLOs must be rated AA or better at the time of purchase.
Deposits swept off balance sheet were $137 million as of December 31, 2024, compared to $113 million as of December 31, 2023.
Deposits swept off our balance sheet were $137 million as of December 31, 2024, compared to none as of December 31, 2025.
As a result of our testing, we determined that the estimated fair value of both reporting units was higher than their respective carrying values, resulting in no goodwill impairment as of September 30, 2024.
As a result of our testing, we determined that the estimated fair value of both reporting units was higher than their respective carrying values.
We had $152.1 million and $199.3 million of loans outstanding in the Consumer Program, or 5% and 6% of our total gross loan portfolio, as of December 31, 2024 and 2023, respectively.
We had $90 million and $152 million of loans outstanding in the Consumer Program, or 3% and 5% of our total gross loan portfolio, as of December 31, 2025 and 2024, respectively. As of December 31, 2025, all of the Consumer Program loans were in loans held for investment.
In addition, bank regulatory authorities, as part of their periodic examination, may require additional charges to the provision for credit losses in future periods if the results of their reviews warrant additions to the allowance for credit losses.
In addition, bank regulatory authorities, as part of their periodic examination, may require additional charges to the provision for credit losses in future periods if the results of their reviews warrant additions to the allowance for credit losses. 62 Table of Contents Our allowance for credit losses was $46 million as of December 31, 2025, compared to $54 million as of December 31, 2024.
The following table sets forth the average balance and average rate paid on each of the deposit categories for the years ended December 31, 2024 and 2023 (in thousands): 2024 2023 Average Average Average Average Balance Rate Balance Rate Noninterest-bearing demand deposits $ 441,520 $ 495,107 Interest-bearing deposits: Savings accounts 825,129 4.06 % 777,143 3.83 % Money market accounts 829,331 3.25 % 831,196 2.85 % NOW and other demand accounts 772,099 2.42 % 784,680 1.96 % Time deposits 421,058 3.94 % 474,178 3.12 % Total interest-bearing deposits 2,847,617 3.36 % 2,867,197 2.92 % Total deposits $ 3,289,137 $ 3,362,304 The variety of deposit accounts we offer allows us to be competitive in obtaining funds and in responding to the threat of disintermediation (the flow of funds away from depository institutions such as banking institutions into direct investment vehicles such as government and corporate securities).
The following table sets forth the average balance and average rate paid on each of the deposit categories for the years ended December 31, 2025 and 2024 ($ in thousands): 2025 2024 Average Average Average Average Balance Rate Balance Rate Noninterest-bearing demand deposits $ 473,734 $ 441,520 Interest-bearing deposits: Savings accounts 873,794 3.42 % 825,129 4.06 % Money market accounts 760,971 2.70 % 829,331 3.25 % NOW and other demand accounts 824,985 2.16 % 772,099 2.42 % Time deposits 326,331 3.44 % 421,058 3.94 % Total interest-bearing deposits 2,786,081 2.85 % 2,847,617 3.36 % Total deposits $ 3,259,815 $ 3,289,137 The variety of deposit accounts we offer allows us to be competitive in obtaining funds and in responding to the threat of disintermediation (the flow of funds away from depository institutions such as banking institutions into direct 67 Table of Contents investment vehicles such as government and corporate securities).
To the extent that our interest-bearing liabilities do not reprice or mature at the same time as our interest-earning assets, we are subject to interest rate risk and corresponding fluctuations in net interest income.
To the extent that our interest-bearing liabilities do not reprice or mature at the same time as our interest-earning assets, we are subject to interest rate risk and corresponding fluctuations in net interest income. Our ALCO meets regularly and is responsible for reviewing our interest rate sensitivity position and establishing policies to monitor and limit exposure to interest rate risk.
While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain.
While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors.
We compete for deposits through our banking branches with competitive pricing, as well as nationally through advertising and online banking. We use deposits as a principal source of funding for our lending, purchasing of investment securities and for other business purposes.
We use deposits as a principal source of funding for our lending, purchasing of investment securities and for other business purposes.
The allowance is also subject to regulatory examinations and determination by the regulatory agencies as to the appropriate level of the allowance. 57 Table of Contents The following table sets forth the allowance for credit losses allocated by loan category and the percent of loans in each category to total loans at the dates indicated (in thousands): As of December 31, 2024 2023 Percent of Percent of Allowance Loans by Allowance Loans by for Credit Category to for Credit Category to Losses Total Loans Losses Total Loans Commercial real estate - owner occupied $ 5,899 16.5 % $ 4,255 14.1 % Commercial real estate - non-owner occupied 6,966 21.1 % 5,822 18.0 % Secured by farmland 20 0.1 % 31 0.2 % Construction and land development 1,203 3.5 % 1,129 5.1 % Residential 1-4 family 6,819 20.4 % 4,938 18.8 % Multi- family residential 1,620 5.4 % 1,590 4.0 % Home equity lines of credit 533 2.2 % 364 1.9 % Commercial loans 10,794 21.1 % 6,320 18.7 % Paycheck Protection Program loans — 0.1 % — 0.1 % Consumer loans 19,625 9.4 % 26,088 19.0 % PCD loans 245 0.2 % 1,672 0.2 % Total 53,724 100.0 % 52,209 100.0 % The following table presents an analysis of the allowance for credit losses for the periods indicated (in thousands): For the Years Ended December 31, 2024 2023 Balance, beginning of period $ 52,209 $ 34,544 Provision charged to operations: Total provisions 50,621 32,540 Recoveries credited to allowance: Commercial real estate - owner occupied 31 — Commercial real estate - non-owner occupied — 110 Construction and land development — 112 Residential 1-4 family 2 164 Home equity lines of credit 3 5 Commercial loans 20 948 Consumer loans 1,873 480 Total recoveries 1,929 1,819 Loans charged off: Commercial real estate - non-owner occupied — 1,170 Construction and land development — 2 Residential 1-4 family 8 770 Home equity lines of credit 9 32 Commercial loans 926 2,854 Consumer loans 50,092 11,866 Total loans charged-off 51,035 16,694 Net charge-offs 49,106 14,875 Balance, end of period $ 53,724 $ 52,209 Net charge-offs to average loans, net of unearned income 1.48 % 0.45 % The total allowance for credit losses increased by $1.5 million to $53.7 million as of December 31, 2024, compared to $52.2 million as of December 31, 2023.
The allowance is also subject to regulatory examinations and determination by the regulatory agencies as to the appropriate level of the allowance. 61 Table of Contents The following table sets forth the allowance for credit losses allocated by loan category and the percentage of loans in each category to total loans at the dates indicated ($ in thousands): As of December 31, As of December 31, 2025 2024 Percent of Percent of Allowance Loans by Allowance Loans by for Credit Category to for Credit Category to Losses Total Loans Losses Total Loans Commercial real estate - owner occupied $ 5,682 15.5 % $ 5,899 16.5 % Commercial real estate - non-owner occupied 15,329 17.3 % 6,966 21.1 % Secured by farmland 30 0.1 % 20 0.1 % Construction and land development 748 4.0 % 1,203 3.5 % Residential 1-4 family 6,852 17.5 % 6,819 20.4 % Multi- family residential 1,368 4.3 % 1,620 5.4 % Home equity lines of credit 428 1.9 % 533 2.2 % Commercial loans 11,197 29.6 % 10,794 21.1 % Paycheck Protection Program loans — 0.1 % — 0.1 % Consumer loans 4,249 9.6 % 19,625 9.4 % PCD loans — 0.1 % 245 0.2 % Total $ 45,883 100.0 % $ 53,724 100.0 % The following table presents an analysis of the allowance for credit losses for the periods indicated ($ in thousands): For the Year Ended December 31, 2025 2024 Balance, beginning of period $ 53,724 $ 52,209 Provision charged to operations: Total provisions 12,289 50,621 Recoveries credited to allowance: Commercial real estate - owner occupied — 31 Residential 1-4 family — 2 Home equity lines of credit 5 3 Commercial loans — 20 Consumer loans 14,198 1,873 Total recoveries 14,203 1,929 Total 80,216 104,759 Loans charged off: Residential 1-4 family 72 8 Home equity lines of credit — 9 Commercial loans 935 926 Consumer loans 33,326 50,092 Total loans charged-off 34,333 51,035 Net charge-offs 20,130 49,106 Balance, end of period $ 45,883 $ 53,724 Net charge-offs to average loans, net of unearned income 0.65 % 1.48 % We believe that the allowance for credit losses as of December 31, 2025 is sufficient to absorb future expected credit losses in our loan portfolio based on our assessment of all known factors affecting the collectability of our loan portfolio.
These loans are accounted for similar to our other consumer loans and are not placed on nonaccrual because they are charged off when they become 90 days past due. The allowance on the held for investment loans balance of $38.9 million was $16.3 million as of December 31, 2024 and represented 30% of our total allowance for credit losses.
These loans are accounted for like our other consumer loans and are not placed on nonaccrual because they are charged off when they become 90 days past due. The allowance on this portfolio plus the discount amounts to $8 million as of December 31, 2025.
The following table details average balances of interest-earning assets and interest-bearing liabilities, the amount of interest earned/paid on such assets and liabilities, and the yield/rate for the periods indicated: Average Balance Sheets and Net Interest Margin Analysis For the Year Ended December 31, 2024 December 31, 2023 Interest Interest Average Income/ Yield/ Average Income/ Yield/ Balance Expense Rate Balance Expense Rate (Dollar amounts in thousands) Assets Interest-earning assets: Loans held for sale $ 85,485 $ 5,571 6.52 % $ 44,643 $ 2,806 6.29 % Loans, net of deferred fees (1) (2) 3,231,206 194,369 6.02 % 3,126,717 169,982 5.44 % Investment securities 245,323 7,213 2.94 % 237,452 6,373 2.68 % Other earning assets 82,757 3,816 4.61 % 281,052 13,457 4.79 % Total earning assets 3,644,771 210,969 5.79 % 3,689,864 192,618 5.22 % Allowance for credit losses (50,530) (35,382) Total non-earning assets 293,074 296,647 Total assets $ 3,887,315 $ 3,951,129 Liabilities and stockholders' equity Interest-bearing liabilities: NOW and other demand accounts $ 772,099 $ 18,695 2.42 % $ 784,680 $ 15,404 1.96 % Money market accounts 829,331 26,923 3.25 % 831,196 23,717 2.85 % Savings accounts 825,129 33,462 4.06 % 777,143 29,774 3.83 % Time deposits 421,058 16,582 3.94 % 474,178 14,795 3.12 % Total interest-bearing deposits 2,847,617 95,662 3.36 % 2,867,197 83,690 2.92 % Borrowings 169,912 11,085 6.52 % 159,442 10,217 6.41 % Total interest-bearing liabilities 3,017,529 106,747 3.54 % 3,026,639 93,907 3.10 % Noninterest-bearing liabilities: Demand deposits 441,520 495,107 Other liabilities 36,422 35,494 Total liabilities 3,495,471 3,557,240 Primis common stockholders' equity 373,613 393,302 Noncontrolling interest 18,231 587 Total stockholders' equity 391,844 393,889 Total liabilities and stockholders' equity $ 3,887,315 $ 3,951,129 Net interest income $ 104,222 $ 98,711 Interest rate spread 2.25 % 2.12 % Net interest margin 2.86 % 2.68 % (1) Includes loan fees in both interest income and the calculation of the yield on loans.
The following table details average balances of interest-earning assets and interest-bearing liabilities, the amount of interest earned/paid on such assets and liabilities, and the yield/rate for the periods indicated: Average Balance Sheets and Net Interest Margin Analysis For the Year Ended December 31, 2025 December 31, 2024 Interest Interest Average Income/ Yield/ Average Income/ Yield/ Balance Expense Rate Balance Expense Rate (Dollar amounts in thousands) Assets Interest-earning assets: Loans held for sale $ 142,973 $ 7,406 5.18 % $ 85,485 $ 5,571 6.52 % Loans, net of deferred fees (1) (2) 3,089,537 181,499 5.87 % 3,231,206 194,369 6.02 % Investment securities 240,463 7,569 3.15 % 245,323 7,213 2.94 % Other earning assets 100,591 3,968 3.94 % 82,757 3,816 4.61 % Total earning assets 3,573,564 200,442 5.61 % 3,644,771 210,969 5.79 % Allowance for credit losses (43,872) (50,530) Total non-earning assets 289,253 293,074 Total assets $ 3,818,945 $ 3,887,315 Liabilities and stockholders' equity Interest-bearing liabilities: NOW and other demand accounts $ 824,985 $ 17,794 2.16 % $ 772,099 $ 18,695 2.42 % Money market accounts 760,971 20,534 2.70 % 829,331 26,923 3.25 % Savings accounts 873,794 29,880 3.42 % 825,129 33,462 4.06 % Time deposits 326,331 11,229 3.44 % 421,058 16,582 3.94 % Total interest-bearing deposits 2,786,081 79,437 2.85 % 2,847,617 95,662 3.36 % Borrowings 139,714 9,577 6.85 % 169,912 11,085 6.52 % Total interest-bearing liabilities 2,925,795 89,014 3.04 % 3,017,529 106,747 3.54 % Noninterest-bearing liabilities: Demand deposits 473,734 441,520 Other liabilities 40,681 36,422 Total liabilities 3,440,210 3,495,471 Primis common stockholders' equity 375,740 373,613 Noncontrolling interest 2,996 18,231 Total stockholders' equity 378,735 391,844 Total liabilities and stockholders' equity $ 3,818,945 $ 3,887,315 Net interest income $ 111,428 $ 104,222 Interest rate spread 2.57 % 2.25 % Net interest margin 3.12 % 2.86 % (1) Includes loan fees in both interest income and the calculation of the yield on loans.
All changes are within our ALM Policy guidelines as of December 31, 2024 and 2023 (amounts in thousands). Sensitivity of NII As of December 31, 2024 Adjusted NII Change in Interest Rates $ Change in Basis Points (Rate Shock) Amount From Base Up 400 $ 95,367 $ (15,874) Up 300 98,941 (12,300) Up 200 102,472 (8,769) Up 100 107,370 (3,871) Base 111,241 — Down 100 114,126 2,885 Down 200 114,960 3,719 Down 300 115,205 3,964 Down 400 115,736 4,495 Sensitivity of NII As of December 31, 2023 Adjusted NII Change in Interest Rates $ Change in Basis Points (Rate Shock) Amount From Base Up 400 $ 98,539 $ (16,112) Up 300 101,939 (12,712) Up 200 105,326 (9,325) Up 100 110,513 (4,138) Base 114,651 — Down 100 117,230 2,579 Down 200 118,099 3,448 Down 300 118,114 3,463 Down 400 119,065 4,414 Sensitivity of EVE and NII are modeled using different assumptions and approaches.
The results below are within our ALM Policy guidelines as of December 31, 2025 and 2024 ($ in thousands). Sensitivity of NII As of December 31, 2025 Adjusted NII Change in Interest Rates $ Change in Basis Points (Rate Shock) Amount From Base Up 400 $ 138,460 $ 12,036 Up 300 135,719 9,295 Up 200 132,912 6,488 Up 100 130,888 4,464 Base 126,424 — Down 100 122,521 (3,903) Down 200 117,838 (8,586) Down 300 113,697 (12,727) Down 400 109,356 (17,068) Sensitivity of NII As of December 31, 2024 Adjusted NII Change in Interest Rates $ Change in Basis Points (Rate Shock) Amount From Base Up 400 $ 95,367 $ (15,874) Up 300 98,941 (12,300) Up 200 102,472 (8,769) Up 100 107,370 (3,871) Base 111,241 — Down 100 114,126 2,885 Down 200 114,960 3,719 Down 300 115,205 3,964 Down 400 115,736 4,495 Sensitivity of EVE and NII are modeled using different assumptions and approaches.
During the year ended December 31, 2024 our mortgage banking income was driven by $15.8 million of sale gains compared to $8.0 million during the year ended December 31, 2023 as a result of higher sales volumes. The increase in gains on sale were partially offset with higher sales costs due to the higher volume.
The increase was also driven partially by $8 million of higher income from mortgage banking activity during 2025 compared to 2024. The increase in mortgage banking income was due to higher gain on sale income driven by $922 million in loan sales during the year ended December 31, 2025 compared to $706 million of sales in 2024, a 31% increase.
All changes are within our Asset/Liability Risk Management Policy guidelines (amounts in thousands). Sensitivity of EVE As of December 31, 2024 EVE EVE as a % of Change in Interest Rates $ Change % Change Total Equity in Basis Points (Rate Shock) Amount From Base From Base Assets Book Value Up 400 $ 438,490 $ (68,444) (13.50) % 11.88 % 120.14 % Up 300 451,722 (55,212) (10.89) % 12.24 % 123.77 % Up 200 464,410 (42,524) (8.39) % 12.59 % 127.24 % Up 100 493,213 (13,721) (2.71) % 13.37 % 135.13 % Base 506,934 — — % 13.74 % 138.89 % Down 100 509,055 2,121 0.42 % 13.80 % 139.47 % Down 200 493,913 (13,021) (2.57) % 13.38 % 135.33 % Down 300 469,048 (37,886) (7.47) % 12.71 % 128.51 % Down 400 435,781 (71,153) (14.04) % 11.81 % 119.40 % 65 Table of Contents Sensitivity of EVE As of December 31, 2023 EVE EVE as a % of Change in Interest Rates $ Change % Change Total Equity in Basis Points (Rate Shock) Amount From Base From Base Assets Book Value Up 400 $ 428,175 $ (54,019) (11.20) % 11.10 % 107.69 % Up 300 438,298 (43,896) (9.10) % 11.37 % 110.24 % Up 200 447,711 (34,483) (7.15) % 11.61 % 112.61 % Up 100 471,457 (10,737) (2.23) % 12.22 % 118.58 % Base 482,194 — — % 12.50 % 121.28 % Down 100 486,399 4,205 0.87 % 12.61 % 122.34 % Down 200 477,430 (4,764) (0.99) % 12.38 % 120.08 % Down 300 456,987 (25,207) (5.23) % 11.85 % 114.94 % Down 400 417,079 (65,115) (13.50) % 10.81 % 104.90 % Our interest rate sensitivity is also monitored by management through the use of a model that generates estimates of the change in net interest income (“NII”) over a range of interest rate scenarios.
All changes are within our Asset/Liability Risk Management Policy guidelines ($ in thousands). Sensitivity of EVE As of December 31, 2025 EVE EVE as a % of Change in Interest Rates $ Change % Change Total Equity in Basis Points (Rate Shock) Amount From Base From Base Assets Book Value Up 400 $ 580,061 $ (92,337) (13.73) % 14.33 % 137.16 % Up 300 609,258 (63,140) (9.39) % 15.05 % 144.07 % Up 200 635,000 (37,398) (5.56) % 15.69 % 150.16 % Up 100 665,294 (7,104) (1.06) % 16.44 % 157.32 % Base 672,398 — — % 16.61 % 159.00 % Down 100 664,487 (7,911) (1.18) % 16.42 % 157.13 % Down 200 636,039 (36,359) (5.41) % 15.71 % 150.40 % Down 300 589,701 (82,697) (12.30) % 14.57 % 139.44 % Down 400 496,404 (175,994) (26.17) % 12.26 % 117.38 % Sensitivity of EVE As of December 31, 2024 EVE EVE as a % of Change in Interest Rates $ Change % Change Total Equity in Basis Points (Rate Shock) Amount From Base From Base Assets Book Value Up 400 $ 438,490 $ (68,444) (13.50) % 11.88 % 120.14 % Up 300 451,722 (55,212) (10.89) % 12.24 % 123.77 % Up 200 464,410 (42,524) (8.39) % 12.59 % 127.24 % Up 100 493,213 (13,721) (2.71) % 13.37 % 135.13 % Base 506,934 — — % 13.74 % 138.89 % Down 100 509,055 2,121 0.42 % 13.80 % 139.47 % Down 200 493,913 (13,021) (2.57) % 13.38 % 135.33 % Down 300 469,048 (37,886) (7.47) % 12.71 % 128.51 % Down 400 435,781 (71,153) (14.04) % 11.81 % 119.40 % 69 Table of Contents Our interest rate sensitivity is also monitored by management through the use of a model that generates estimates of the change in the NII over a range of interest rate scenarios.
The change in interest, due to both rate and volume, has been proportionately allocated between rate and volume. Year Ended December 31, 2024 vs. 2023 Increase (Decrease) Due to Change in: Net Volume Rate Change (in thousands) Interest-earning assets: Loans held for sale $ 2,662 $ 103 $ 2,765 Loans, net of deferred fees 5,825 18,562 24,387 Investment securities 246 594 840 Other earning assets (9,161) (480) (9,641) Total interest-earning assets (428) 18,779 18,351 Interest-bearing liabilities: NOW and other demand accounts (243) 3,534 3,291 Money market accounts (53) 3,259 3,206 Savings accounts 1,894 1,794 3,688 Time deposits (1,333) 3,120 1,787 Total interest-bearing deposits 265 11,707 11,972 Borrowings 680 188 868 Total interest-bearing liabilities 945 11,895 12,840 Change in net interest income $ (1,373) $ 6,884 $ 5,511 Provision for Credit Losses The provision for credit losses is a current charge to earnings made in order to adjust the allowance for credit losses for current expected losses in the loan portfolio based on an evaluation of the loan portfolio characteristics, current economic conditions, changes in the nature and volume of lending, historical loan experience and other known internal and external factors affecting loan collectability, and assessment of reasonable and supportable forecasts of future economic conditions that would impact collectability of the loans.
The change in interest, due to both rate and volume, has been proportionately allocated between rate and volume. Year Ended December 31, 2025 vs. 2024 Increase (Decrease) Due to Change in: Net Volume Rate Change (in thousands) Interest-earning assets: Loans held for sale $ 2,978 $ (1,143) $ 1,835 Loans, net of deferred fees (8,392) (4,478) (12,870) Investment securities (167) 523 356 Other earning assets 462 (310) 152 Total interest-earning assets (5,119) (5,408) (10,527) Interest-bearing liabilities: NOW and other demand accounts 1,516 (2,417) (901) Money market accounts (2,096) (4,293) (6,389) Savings accounts 2,160 (5,742) (3,582) Time deposits (3,429) (1,924) (5,353) Total interest-bearing deposits (1,849) (14,376) (16,225) Borrowings (2,110) 602 (1,508) Total interest-bearing liabilities (3,959) (13,774) (17,733) Change in net interest income $ (1,160) $ 8,366 $ 7,206 Provision for Credit Losses The provision for credit losses is a current charge to earnings made in order to adjust the allowance for credit losses for current expected losses in the loan portfolio based on an evaluation of the loan portfolio characteristics, current economic conditions, changes in the nature and volume of lending, historical loan experience and other known internal and external factors affecting loan collectability, and assessment of reasonable and supportable forecasts of future economic conditions that would impact collectability of the loans.
The remaining $38.2 million of promo loans as of December 31, 2024 are included in held for sale and 87% of these end their promo period in 2025 and the remaining end in 2026. During the year ended December 31, 2024, $31.1 million of loans ended their no interest promo period and began to amortize and $10.1 million of these loans charged-off during the year after beginning to amortize. Asset Quality; Past Due Loans and Nonperforming Assets The following table presents a comparison of nonperforming assets as of December 31, 2024 and 2023 (in thousands): December 31, December 31, 2024 2023 Nonaccrual loans $ 15,026 $ 9,095 Loans past due 90 days and accruing interest 1,713 1,714 Total nonperforming assets 16,739 10,809 SBA guaranteed amounts included in nonperforming loans $ 5,921 $ 3,115 Allowance for credit losses to total loans 1.86 % 1.62 % Allowance for credit losses to nonaccrual loans 357.53 % 574.06 % Allowance for credit losses to nonperforming loans 320.94 % 483.04 % Nonaccrual to total loans 0.52 % 0.28 % Nonperforming assets excluding SBA guaranteed loans to total assets 0.29 % 0.20 % Nonperforming assets increased as of December 31, 2024 compared to December 31, 2023, driven by an increase in nonaccrual loans of $5.9 million to $15.0 million.
As of December 31, 2025, 94% of Consumer Program loans outstanding are current, 4% are past due 1-30 days, and the remaining 2% are past due greater than 30 days. ASSET QUALITY Nonperforming Assets The following table presents a comparison of nonperforming assets as of December 31, 2025 and 2024 ($ in thousands): December 31, December 31, 2025 2024 Nonaccrual loans $ 84,823 $ 15,026 Loans past due 90 days and accruing interest 1,713 1,713 Total nonperforming assets $ 86,536 $ 16,739 SBA guaranteed amounts included in nonperforming loans $ 4,482 $ 5,921 Allowance for credit losses to total loans 1.40 % 1.86 % Allowance for credit losses to nonaccrual loans 54.09 % 357.53 % Allowance for credit losses to nonperforming loans 53.02 % 320.94 % Nonaccrual to total loans 2.59 % 0.52 % Nonperforming assets excluding SBA guaranteed loans to total assets 2.03 % 0.29 % Nonperforming assets increased $70 million, or 417%, as of December 31, 2025 compared to December 31, 2024, which was driven by an increase in nonaccrual loans.
Impact of Inflation and Changing Prices The financial statements and related financial data presented in this Annual Report on Form 10-K concerning Primis Financial Corp. have been prepared in accordance with U.S.
Primis Bank had a capital conservation buffer of 3.99% as of December 31, 2025, which exceeded the 2.50% minimum requirement below which the regulators may impose limits on distributions. Impact of Inflation and Changing Prices The financial statements and related financial data presented in this Annual Report on Form 10-K have been prepared in accordance with U.S.
AFS investment securities are reported at fair value, and HTM investment securities are reported at amortized cost (in thousands). December 31, December 31, 2024 2023 Available-for-sale investment securities: Residential government-sponsored mortgage-backed securities $ 91,407 $ 96,808 Obligations of states and political subdivisions 29,705 30,080 Corporate securities 15,080 14,048 Collateralized loan obligations — 4,982 Residential government-sponsored collateralized mortgage obligations 56,390 34,471 Government-sponsored agency securities 13,836 13,711 Agency commercial mortgage-backed securities 22,178 30,110 SBA pool securities 7,307 4,210 Total $ 235,903 $ 228,420 Held-to-maturity investment securities: Residential government-sponsored mortgage-backed securities $ 7,760 $ 9,040 Obligations of states and political subdivisions 1,519 2,391 Residential government-sponsored collateralized mortgage obligations 169 219 Total $ 9,448 $ 11,650 61 Table of Contents The following table sets forth the amortized cost, fair value, and weighted average yield of our investment securities by contractual maturity as of December 31, 2024.
AFS investment securities are reported at fair value, and HTM investment securities are reported at amortized cost ($ in thousands). December 31, December 31, 2025 2024 Available-for-sale investment securities: Residential government-sponsored mortgage-backed securities $ 71,806 $ 91,407 Obligations of states and political subdivisions 5,778 29,705 Corporate securities 6,579 15,080 Residential government-sponsored collateralized mortgage obligations 63,807 56,390 Government-sponsored agency securities — 13,836 Agency commercial mortgage-backed securities 16,965 22,178 SBA pool securities 6,442 7,307 Total $ 171,377 $ 235,903 Held-to-maturity investment securities: Residential government-sponsored mortgage-backed securities $ 5,462 $ 7,760 Obligations of states and political subdivisions 1,519 1,519 Residential government-sponsored collateralized mortgage obligations — 169 Total $ 6,981 $ 9,448 Debt investment securities that we have the positive intent and ability to hold to maturity are classified as HTM and are carried at amortized cost.
For additional information on 64 Table of Contents secured borrowings refer to “Item 8. Financial Statements and Supplementary Data, Note 1 –Organization and Significant Accounting Policies.” Junior Subordinated Debt and Senior Subordinated Notes For information about junior subordinated debt and senior subordinated notes and their anticipated principal repayments refer to “Item 8.
Financial Statements and Supplementary Data, Note 10 –Securities Sold Under Agreements To Repurchase And Other Borrowings” in this Form 10-K. 68 Table of Contents JUNIOR SUBORDINATED DEBT AND SENIOR SUBORDINATED NOTES For information about junior subordinated debt and senior subordinated notes and their anticipated principal repayments refer to “Item 8.
In addition to our Chief Financial Officer (who is the chairman of the Asset/Liability Committee) this committee is comprised of outside directors and other senior officers of the Bank, including but not limited to our Chief Executive Officer. Investment management is performed in accordance with our investment policy, which is approved annually by the Board of Directors.
Our investment securities portfolio is managed by our CFO, who has significant experience in this area, with the concurrence of our ALCO. In addition to our CFO (who is the chairman of the ALCO) this committee is comprised of outside directors and other senior officers of the Bank, including but not limited to our CEO and Treasurer.
Total uninsured deposits as calculated per regulatory guidance were $667.1 billion, or 20.8% of total deposits, as of December 31, 2024.
Total uninsured deposits as calculated per regulatory guidance were $943 million, or 28% of total deposits at the Bank, as of December 31, 2025.
The adjustment to fair market value resulted in additional provision expense and charge-offs of $20.0 million in the fourth quarter of 2024.
The adjustment to fair market value resulted in additional provision expense and charge-offs of $20 million during the year ended December 31, 2024. The remaining portion of the portfolio of approximately $39 million remained classified as held for investment as of December 31, 2024.
In determining forecasted expected losses, we use Moody’s economic variable forecasts and apply probability weights to the related economic scenarios. We also use internal factors including loan balances, credit quality, contractual life of loans, and historical loss experience.
One of the most significant and judgmental assumptions is the selection and application of expected economic forecasts. In determining forecasted expected losses, we use Moody’s economic variable forecasts and apply probability weights to the related economic scenarios.
Investment securities AFS are carried at fair value, with unrealized gains or losses net of deferred taxes, included in accumulated other comprehensive income (loss) in stockholders’ equity. Our portfolio of AFS securities currently contains a material amount of unrealized mark-to-market adjustments due to increases in market interest rates since the original purchase of many of these securities.
Investment securities classified as AFS are those debt securities that may be sold in response to changes in interest rates, liquidity needs or other similar factors. Investment securities AFS are carried at fair value, with unrealized gains or losses net of deferred taxes, included in accumulated other comprehensive income (loss) in stockholders’ equity.
As of December 31, 2024, $113.2 million is included in loans held for sale at lower of cost or market as a result of our decision to pursue a sale of that portion of the portfolio. As of December 31, 2024 and 2023, $38.9 million and $199.3 million are included in loans held for investment.
As of December 31, 2024, $113 million was included in loans held for sale at lower of cost or market and $39 million in the consumer loans category in loans held for investment. Loans in the Consumer Program that are held for investment are included within the Consumer Loan category disclosures in in this 10-K.
Our deposits are diversified in type and by underlying customer and lack significant concentrations to any type of customer (i.e. commercial, consumer, government) or industry. Total deposits decreased 3.0% to $3.2 billion as of December 31, 2024 from $3.3 billion as of December 31, 2023.
Our deposits are diversified in type and by underlying customers and lack significant concentration in any type of customer (i.e. commercial, consumer, government) or industry. Deposits are net of excess amounts we sweep off balance sheet to manage liquidity.
We recognized no credit impairment charges related to credit losses on our HTM investment securities during 2024 and an immaterial amount in 2023. 60 Table of Contents The following table sets forth a summary of the investment securities portfolio as of the dates indicated.
We recognized no credit impairment 64 Table of Contents charges related to credit losses on our HTM investment securities during the year ended December 31, 2025.
Investment securities, AFS and HTM, totaled $245.4 million as of December 31, 2024, an increase of 2.2% from $240.1 million as of December 31, 2023, primarily due to purchases of available-for-sale securities of $43.1 million, offset by paydowns, maturities, and calls of the investments during the year. We did not sell any AFS or HTM securities during 2024 or 2023.
AFS and HTM investment securities totaled $178 million as of December 31, 2025, a decrease of 27% from $245 million as of December 31, 2024, primarily due to sale of $144 million in book value of investment securities during 2025, improvement in unrealized losses on AFS securities and paydowns, maturities, and calls of the AFS and HTM investments over the past year, partially offset by purchases of AFS securities during that time.
Our ability to attract and maintain deposits, and the effect of such retention on our cost of funds, has been, and will continue to be, significantly affected by the general economy and market rates of interest. 63 Table of Contents The following table sets forth the maturities of certificates of deposit of $100 thousand and over as of December 31, 2024 (in thousands): Within 3 to 6 6 to 12 Over 12 3 Months Months Months Months Total $ 77,796 $ 66,923 $ 62,582 $ 31,309 $ 238,610 Other Borrowings Other borrowings consist of the following (in thousands): December 31, 2024 2023 Total FHLB advances $ — $ 30,000 Securities sold under agreements to repurchase 3,918 3,044 Total $ 3,918 $ 33,044 Weighted average interest rate on FHLB advances at year end — % 5.57 % For the periods ended December 31, 2024 and 2023: Average outstanding balance $ 54,492 $ 49,792 Average interest rate during the year 5.37 % 4.32 % Maximum month-end outstanding balance $ 168,677 $ 33,044 We use other borrowed funds to support our liquidity needs and to temporarily satisfy our funding needs from increased loan demand and for other shorter term purposes.
Other borrowings consist of the following as of December 31, 2025 and 2024 ($ in thousands): December 31, 2025 2024 Total FHLB advances $ 25,000 $ — Secured borrowings 14,773 17,195 Securities sold under agreements to repurchase 3,552 3,918 Total $ 43,325 $ 21,113 Weighted average interest rate on FHLB advances at year end 4.94 % — % For the years ended December 31, 2025 2024 Average outstanding balance $ 43,522 $ 54,492 Average interest rate during the year 4.98 % 5.37 % Maximum month-end outstanding balance $ 184,760 $ 168,677 We borrow funds on a short-term basis to support our liquidity needs and to temporarily satisfy our funding needs from increased loan demand and for other shorter-term purposes.
Noninterest Income The following table presents the categories of noninterest income for the years ended December 31, 2024 and 2023 (in thousands): For the Year Ended December 31, (dollars in thousands) 2024 2023 Change Account maintenance and deposit service fees $ 5,784 $ 5,733 $ 51 Income from bank-owned life insurance 2,410 2,021 389 Mortgage banking income 23,919 17,645 6,274 Gain on other investments 408 184 224 Gain on sale of Life Premium Finance portfolio, net of broker fees 4,723 — 4,723 Consumer Program income 4,320 18,120 (13,800) Other noninterest income 1,576 1,547 29 Total noninterest income $ 43,140 $ 45,250 $ (2,110) Noninterest income decreased 4.7% to $43.1 million for the year ended December 31, 2024, compared to $45.3 million for the year ended December 31, 2023.
The Financial Condition section of this MD&A provides information on our loan portfolio, past due loans, nonperforming assets and the allowance for credit losses . 54 Table of Contents Noninterest Income The following table presents the categories of noninterest income for the years ended December 31, 2025 and 2024 ($ in thousands): For the Year Ended December 31, (dollars in thousands) 2025 2024 Change Account maintenance and deposit service fees $ 5,664 $ 5,784 $ (120) Income from bank-owned life insurance 1,785 2,410 (625) Gains on Panacea Financial Holdings investment 32,342 — 32,342 Mortgage banking income 32,387 23,919 8,468 Gains on sale of loans 1,929 303 1,626 Gain on sale-leaseback 50,573 — 50,573 Loss on sales of investment securities (14,777) — (14,777) Gains on other investments 159 408 (249) Gain on sale of Life Premium Finance portfolio, net of broker fees — 4,723 (4,723) Consumer Program derivative income 1,340 4,320 (2,980) Other noninterest income 948 1,273 (325) Total noninterest income $ 112,350 $ 43,140 $ 69,210 Noninterest income increased 160% to $112 million for the year ended December 31, 2025, compared to $43 million for the year ended December 31, 2024.
Third-party originated and serviced consumer loan portfolio In the second half of 2021, we partnered with a third-party (the “Third Party Originator/Servicer” or “TPOS”) to originate and service unsecured consumer loans through their proprietary point-of-sale technology (the “Consumer Program”).
The Company performed a qualitative assessment to identify any triggering events as of December 31, 2025 and determined there were not any triggering events that would indicate that it was not more likely than not that the fair value of either reporting unit was less than its carrying value. 46 Table of Contents Third-party originated and serviced consumer loan portfolio In the second half of 2021, we partnered with a TPOS to originate and service unsecured consumer loans through their proprietary point-of-sale technology (the “Consumer Program”).
During the year ended December 31, 2024, that cash was redeployed to other earning assets such as investment securities and loans. The following table summarizes changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities compared to changes in interest rates.
Yields on all of our interest bearing deposits declined meaningfully during the year ended December 31, 2025 compared to the year ended December 31, 2024, with declines of 26 to 64 basis points across the portfolio, primarily driven by the decline in benchmark borrowing rates by 75 basis points over that time. 53 Table of Contents The following table summarizes changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities compared to changes in interest rates.
Noninterest Expense The following table present the major categories of noninterest expense for the years ended December 31, 2024 and 2023 (in thousands): For the Year Ended December 31, (dollars in thousands) 2024 2023 Change Salaries and benefits $ 66,615 $ 58,765 $ 7,850 Occupancy expenses 5,415 6,239 (824) Furniture and equipment expenses 7,327 6,381 946 Amortization of core deposit intangible 1,265 1,269 (4) Virginia franchise tax expense 2,525 3,395 (870) FDIC insurance assessment 2,549 2,929 (380) Data processing expense 10,564 9,545 1,019 Marketing expense 1,906 1,819 87 Telephone and communication expense 1,312 1,507 (195) (Gain) loss on bank premises and equipment and assets held for sale (463) 476 (939) Professional fees 10,384 4,641 5,743 Goodwill impairment — 11,150 (11,150) Fraud losses 2,039 3,311 (1,272) Miscellaneous lending expenses 3,280 3,006 274 Other operating expenses 10,926 8,167 2,759 Total noninterest expenses $ 125,644 $ 122,600 $ 3,044 Noninterest expenses were $125.6 million during the year ended December 31, 2024, compared to $122.6 million during the year ended December 31, 2023.
Noninterest Expense The following table present the major categories of noninterest expense for the years ended December 31, 2025 and 2024 ($ in thousands): For the Year Ended December 31, (dollars in thousands) 2025 2024 Change Salaries and benefits $ 79,059 $ 66,615 $ 12,444 Occupancy expenses 6,864 5,415 1,449 Furniture and equipment expenses 7,488 7,327 161 Amortization of core deposit intangible 602 1,265 (663) Virginia franchise tax expense 2,307 2,525 (218) FDIC insurance assessment 3,731 2,549 1,182 Data processing expense 10,676 10,564 112 Marketing expense 2,156 1,906 250 Telephone and communication expense 1,272 1,312 (40) Professional fees 10,877 10,384 493 Fraud losses 232 2,039 (1,807) Miscellaneous lending expenses 2,599 3,280 (681) Other operating expenses 11,072 10,463 609 Total noninterest expenses $ 138,935 $ 125,644 $ 13,291 The higher salaries and benefits expense of $12 million for the year ended December 31, 2025 compared to the same period in 2024 was driven primarily due to additions of several lending teams at PMC, one of which is the top mortgage originator in the Nashville, TN market and the other is the fourth ranked VA lender in the country.
Investment Securities Our investment securities portfolio provides us with required liquidity and collateral to pledge to secure public deposits, certain other deposits, advances from the FHLB of Atlanta, and repurchase agreements. Our investment securities portfolio is managed by our Chief Financial Officer, who has significant experience in this area, with the concurrence of our Asset/Liability Committee.
As of December 31, 2025, 94% of the outstanding principal balance was current, resulting in 148% coverage by the aggregate allowance and discount of the non-current principal balances. 63 Table of Contents INVESTMENT SECURITIES Our investment securities portfolio provides us with required liquidity and collateral to pledge to secure public deposits, certain other deposits, advances from the FHLB, and repurchase agreements.
The provision in both years was driven by the Consumer Program portfolio that had provisions of $40.0 million and $29.4 million during the years ended December 31, 2024 and 2023, respectively.
For the year ended December 31, 2025 and 2024, we had provision for credit losses of $12 million and $51 million, respectively. Decline in provision for credit losses for the year ended December 31, 2025 compared to December 31, 2024 was driven by higher provisions in 2024 primarily related to the Consumer Program loans.