Biggest changeThe following table presents GAAP to non-GAAP reconciliations as of and for the years ended December 31,: ($ in thousands, except share and per share amounts) 2024 2023 2022 Tangible stockholders’ equity to tangible assets: Total stockholders' equity (GAAP) $ 1,041,366 $ 877,197 $ 774,536 Less: Goodwill and other intangible assets Goodwill (93,483) (93,483) (93,483) Other intangible assets (7,434) (10,984) (15,806) Tangible stockholders' equity (non-GAAP) $ 940,449 $ 772,730 $ 665,247 Total assets (GAAP) $ 8,097,387 $ 7,879,724 $ 7,430,322 Less: Goodwill and other intangible assets Goodwill (93,483) (93,483) (93,483) Other intangible assets (7,434) (10,984) (15,806) Tangible assets (non-GAAP) $ 7,996,470 $ 7,775,257 $ 7,321,033 Total stockholders' equity to total assets (GAAP) 12.86 % 11.13 % 10.42 % Less: Impact of goodwill and other intangible assets (1.10) % (1.19) % (1.33) % Tangible stockholders' equity to tangible assets (non-GAAP) 11.76 % 9.94 % 9.09 % Tangible stockholders’ equity to tangible assets, reflecting net unrealized losses on HTM securities, net of tax: Tangible stockholders' equity (non-GAAP) $ 940,449 $ 772,730 $ 665,247 Less: Net unrealized losses on HTM securities, net of tax (4,292) (3,629) (4,295) Tangible stockholders’ equity less net unrealized losses on HTM securities, net of tax (non-GAAP) $ 936,157 $ 769,101 $ 660,952 Tangible assets (non-GAAP) $ 7,996,470 $ 7,775,257 $ 7,321,033 Less: Net unrealized losses on HTM securities, net of tax (4,292) (3,629) (4,295) Tangible assets less net unrealized losses on HTM securities, net of tax (non-GAAP) $ 7,992,178 $ 7,771,628 $ 7,316,738 Tangible stockholders’ equity to tangible assets (non-GAAP) 11.76 % 9.94 % 9.09 % Less: Net unrealized losses on HTM securities, net of tax (0.05) % (0.04) % (0.06) % Tangible stockholders’ equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (non-GAAP) 11.71 % 9.90 % 9.03 % Tangible book value per share: Total stockholders' equity (GAAP) $ 1,041,366 $ 877,197 $ 774,536 Tangible stockholders' equity (non-GAAP) $ 940,449 $ 772,730 $ 665,247 Total shares outstanding 27,709,679 24,960,639 24,920,984 Book value per share (GAAP) $ 37.58 $ 35.14 $ 31.08 Tangible book value per share (non-GAAP) $ 33.94 $ 30.96 $ 26.69 59 Table of Contents ($ in thousands, except share and per share amounts) 2024 2023 2022 Adjusted net income: Net income (GAAP) $ 75,628 $ 103,533 $ 59,182 Add: Non-recurring adjustments Terminated merger / Merger related expenses, net of tax 9,949 — 14,668 Provision for loan loss on acquired loans marked at a premium, net of tax — — 2,363 Write-off of Guardian Mortgage trade name, net of tax 625 — — Disposal of ATMs, net of tax 1,542 — — Total adjustments, net of tax 12,116 — 17,031 Adjusted net income (non-GAAP) $ 87,744 $ 103,533 $ 76,213 Adjusted diluted earnings per share: Diluted earnings per share (GAAP) $ 2.69 $ 4.08 $ 2.48 Add: Impact of non-recurring adjustments Terminated merger / Merger related expenses, net of tax 0.36 — 0.62 Provision for loan loss on acquired loans marked at a premium, net of tax — — 0.10 Write-off of Guardian Mortgage trade name, net of tax 0.02 — — Disposal of ATMs, net of tax 0.06 — — Adjusted diluted earnings per share (non-GAAP) $ 3.13 $ 4.08 $ 3.20 Adjusted return on average total assets: Return on average total assets (ROAA) (GAAP) 0.96 % 1.38 % 0.88 % Add: Impact of non-recurring adjustments Terminated merger / Merger related expenses, net of tax 0.13 % — % 0.21 % Provision for loan loss on acquired loans marked at a premium, net of tax — % — % 0.04 % Write-off of Guardian Mortgage trade name 0.01 % — % — % Disposal of ATMs 0.02 % — % — % Adjusted ROAA (non-GAAP) 1.12 % 1.38 % 1.13 % Adjusted return on average stockholders’ equity: Return on average stockholders' equity (ROACE) (GAAP) 7.56 % 12.50 % 8.55 % Add: Impact of non-recurring adjustments Terminated merger / Merger related expenses, net of tax 1.00 % — % 2.12 % Provision for loan loss on acquired loans marked at a premium, net of tax — % — % 0.34 % Write-off of Guardian Mortgage trade name 0.06 % — % — % Disposal of ATMs 0.15 % — % — % Adjusted ROACE (non-GAAP) 8.77 % 12.50 % 11.01 % Return on average tangible stockholders’ equity Return on average stockholders’ equity (ROACE) 7.56 % 12.50 % 8.55 % Add: Impact from goodwill and other intangible assets Goodwill 0.87 % 1.85 % 1.34 % Other intangible assets 0.31 % 0.53 % 0.56 % Return on average tangible stockholders’ equity (ROATCE) 8.74 % 14.88 % 10.45 % Adjusted return on average tangible stockholders’ equity: Return on average tangible stockholders' equity (ROATCE) 8.74 % 14.88 % 10.45 % Add: Impact of non-recurring adjustments Terminated merger / Merger related expenses, net of tax 1.11 % — % 2.45 % Provision for loan loss on acquired loans marked at a premium, net of tax — % — % 0.40 % Write-off of Guardian Mortgage trade name 0.07 % — % — % Disposal of ATMs 0.17 % — % — % Adjusted ROATCE (non-GAAP) 10.09 % 14.88 % 13.30 % Adjusted total noninterest expense: Total noninterest expense (GAAP) $ 264,040 $ 222,793 $ 239,126 Less: Non-recurring adjustments Terminated merger / Merger related expenses (13,178) — (18,751) Write-off of Guardian Mortgage trade name (828) — — Disposal of ATMs (2,042) — — Total adjustments, net of tax (16,048) — (18,751) Adjusted total noninterest expense (non-GAAP) $ 247,992 $ 222,793 $ 220,375 60 Table of Contents ($ in thousands, except share and per share amounts) 2024 2023 2022 Adjusted efficiency ratio: Efficiency ratio (GAAP) 68.28 % 59.81 % 72.20 % Less: Impact of non-recurring adjustments Terminated merger related expenses / Merger related expenses (3.41) % — % (5.66) % Write-off of Guardian Mortgage trade name (0.21) % — % — % Disposal of ATMs (0.53) % — % — % Adjusted efficiency ratio (non-GAAP) 64.13 % 59.81 % 66.54 % Fully tax equivalent (“FTE”) net interest income and net interest margin: Net interest income (GAAP) $ 296,910 $ 293,431 $ 241,632 Gross income effect of tax exempt income 4,767 5,086 5,059 FTE net interest income (non-GAAP) $ 301,677 $ 298,517 $ 246,691 Average earning assets $ 7,320,696 $ 6,935,567 $ 6,244,221 Net interest margin 4.06 % 4.23 % 3.87 % Net interest margin on FTE basis (non-GAAP) 4.12 % 4.29 % 3.95 % Segments Our operations are conducted through two operating segments: Banking and Mortgage Operations.
Biggest changeThe following table presents GAAP to non-GAAP reconciliations as of and for the years ended December 31,: ($ in thousands, except share and per share amounts) 2025 2024 2023 Tangible stockholders’ equity to tangible assets: Total stockholders' equity (GAAP) $ 1,153,356 $ 1,041,366 $ 877,197 Less: Goodwill and other intangible assets Goodwill (93,483) (93,483) (93,483) Other intangible assets (4,983) (7,434) (10,984) Tangible stockholders' equity (non-GAAP) $ 1,054,890 $ 940,449 $ 772,730 Total assets (GAAP) $ 8,485,162 $ 8,097,387 $ 7,879,724 Less: Goodwill and other intangible assets Goodwill (93,483) (93,483) (93,483) Other intangible assets (4,983) (7,434) (10,984) Tangible assets (non-GAAP) $ 8,386,696 $ 7,996,470 $ 7,775,257 Total stockholders' equity to total assets (GAAP) 13.59 % 12.86 % 11.13 % Less: Impact of goodwill and other intangible assets (1.01) % (1.10) % (1.19) % Tangible stockholders' equity to tangible assets (non-GAAP) 12.58 % 11.76 % 9.94 % Tangible stockholders’ equity to tangible assets, reflecting net unrealized losses on HTM securities, net of tax: Tangible stockholders' equity (non-GAAP) $ 1,054,890 $ 940,449 $ 772,730 Less: Net unrealized losses on HTM securities, net of tax (3,320) (4,292) (3,629) Tangible stockholders’ equity less net unrealized losses on HTM securities, net of tax (non-GAAP) $ 1,051,570 $ 936,157 $ 769,101 Tangible assets (non-GAAP) $ 8,386,696 $ 7,996,470 $ 7,775,257 Less: Net unrealized losses on HTM securities, net of tax (3,320) (4,292) (3,629) Tangible assets less net unrealized losses on HTM securities, net of tax (non-GAAP) $ 8,383,376 $ 7,992,178 $ 7,771,628 Tangible stockholders’ equity to tangible assets (non-GAAP) 12.58 % 11.76 % 9.94 % Less: Net unrealized losses on HTM securities, net of tax (0.04) % (0.05) % (0.04) % Tangible stockholders’ equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (non-GAAP) 12.54 % 11.71 % 9.90 % Tangible book value per share: Total stockholders' equity (GAAP) $ 1,153,356 $ 1,041,366 $ 877,197 Tangible stockholders' equity (non-GAAP) $ 1,054,890 $ 940,449 $ 772,730 Total shares outstanding 27,887,337 27,709,679 24,960,639 Book value per share (GAAP) $ 41.36 $ 37.58 $ 35.14 Tangible book value per share (non-GAAP) $ 37.83 $ 33.94 $ 30.96 61 Table of Contents ($ in thousands, except share and per share amounts) 2025 2024 2023 Adjusted net income: Net income (GAAP) $ 97,936 $ 75,628 $ 103,533 Add: Adjustments Merger related expenses, net of tax 2,569 9,949 — Write-off of Guardian Mortgage tradename, net of tax — 625 — Disposal of ATMs, net of tax — 1,542 — Total adjustments, net of tax 2,569 12,116 — Adjusted net income (non-GAAP) $ 100,505 $ 87,744 $ 103,533 Adjusted diluted earnings per share: Diluted earnings per share (GAAP) $ 3.47 $ 2.69 $ 4.08 Add: Impact of adjustments Merger related expenses, net of tax 0.09 0.36 — Write-off of Guardian Mortgage tradename, net of tax — 0.02 — Disposal of ATMs, net of tax — 0.06 — Adjusted diluted earnings per share (non-GAAP) $ 3.56 $ 3.13 $ 4.08 Adjusted return on average total assets: Return on average total assets (ROAA) (GAAP) 1.18 % 0.96 % 1.38 % Add: Impact of adjustments Merger related expenses, net of tax 0.03 % 0.13 % — % Write-off of Guardian Mortgage tradename, net of tax — % 0.01 % — % Disposal of ATMs, net of tax — % 0.02 % — % Adjusted ROAA (non-GAAP) 1.21 % 1.12 % 1.38 % Adjusted return on average stockholders’ equity: Return on average stockholders' equity (ROACE) (GAAP) 8.88 % 7.56 % 12.50 % Add: Impact of adjustments Merger related expenses, net of tax 0.23 % 1.00 % — % Write-off of Guardian Mortgage tradename, net of tax — % 0.06 % — % Disposal of ATMs, net of tax — % 0.15 % — % Adjusted ROACE (non-GAAP) 9.11 % 8.77 % 12.50 % Return on average tangible stockholders’ equity Return on average stockholders’ equity (ROACE) (GAAP) 8.88 % 7.56 % 12.50 % Add: Impact from goodwill and other intangible assets Goodwill 0.88 % 0.87 % 1.85 % Other intangible assets 0.19 % 0.31 % 0.53 % Return on average tangible stockholders’ equity (ROATCE) (non-GAAP) 9.95 % 8.74 % 14.88 % Adjusted return on average tangible stockholders’ equity: Return on average tangible stockholders' equity (ROATCE) (non-GAAP) 9.95 % 8.74 % 14.88 % Add: Impact of adjustments Merger related expenses, net of tax 0.26 % 1.11 % — % Write-off of Guardian Mortgage tradename, net of tax — % 0.07 % — % Disposal of ATMs, net of tax — % 0.17 % — % Adjusted ROATCE (non-GAAP) 10.21 % 10.09 % 14.88 % Adjusted total noninterest expense: Total noninterest expense (GAAP) $ 271,774 $ 264,040 $ 222,793 Less: Adjustments Merger related expenses (2,743) (13,178) — Write-off of Guardian Mortgage trade name — (828) — Disposal of ATMs — (2,042) — Total adjustments (2,743) (16,048) — Adjusted total noninterest expense (non-GAAP) $ 269,031 $ 247,992 $ 222,793 62 Table of Contents ($ in thousands, except share and per share amounts) 2025 2024 2023 Adjusted efficiency ratio: Efficiency ratio (GAAP) 64.82 % 68.28 % 59.81 % Less: Impact of adjustments Merger related expenses (0.65) % (3.41) % — % Write-off of Guardian Mortgage tradename — % (0.21) % — % Disposal of ATMs — % (0.53) % — % Adjusted efficiency ratio (non-GAAP) 64.17 % 64.13 % 59.81 % Fully tax equivalent (“FTE”) net interest income and net interest margin: Net interest income (GAAP) $ 317,391 $ 296,910 $ 293,431 Gross income effect of tax exempt income 4,777 4,767 5,086 FTE net interest income (non-GAAP) $ 322,168 $ 301,677 $ 298,517 Average earning assets $ 7,740,525 $ 7,320,696 $ 6,935,567 Net interest margin 4.10 % 4.06 % 4.23 % Net interest margin on FTE basis (non-GAAP) 4.16 % 4.12 % 4.29 % Segments Our operations are conducted through two operating segments: Banking and Mortgage Operations.
Financial Statements .” We have omitted discussion of 2022 results where it would be redundant to the discussion previously included in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations of FirstSun ” section of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on March 7, 2024.
Financial Statements .” We have omitted discussion of 2023 results where it would be redundant to the discussion previously included in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations of FirstSun ” section of our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 7, 2025.
The uninsured and uninsured and uncollateralized amounts are estimates based on the methodologies and assumptions used for the Bank's regulatory reporting requirements. 75 Table of Contents We actively participate in the IntraFi Cash Service (“ICS”) / Certificate of Deposit Account Registry Service (“CDARS”) program which provides FDIC insurance coverage for clients that maintain larger deposit balances.
The uninsured and uncollateralized amounts are estimates based on the methodologies and assumptions used for the Bank’s regulatory reporting requirements. 77 Table of Contents We actively participate in the IntraFi Cash Service (“ICS”) / Certificate of Deposit Account Registry Service (“CDARS”) program which provides FDIC insurance coverage for clients that maintain larger deposit balances.
Government and its agencies, in an amount greater than 10% of stockholders’ equity. 70 Table of Contents Loans Our loan portfolio represents a broad range of borrowers primarily in our markets in Texas, Kansas, Colorado, New Mexico, Arizona and California primarily comprised of commercial and industrial, commercial real estate, residential real estate, public finance and consumer financing loans.
Government and its agencies, in an amount greater than 10% of stockholders’ equity. 72 Table of Contents Loans Our loan portfolio represents a broad range of borrowers primarily in our markets in Texas, Kansas, Colorado, New Mexico, Arizona and California primarily comprised of commercial and industrial, commercial real estate, residential real estate, public finance and consumer financing loans.
The evaluation of qualitative factors is inherently imprecise and requires significant management judgement. The ACL can also be impacted by factors outside of management’s control, which include unanticipated changes in asset quality of the portfolio, such as deterioration in borrower delinquencies, or credit scores in our residential real estate and consumer portfolio.
The evaluation of qualitative factors is inherently imprecise and requires significant management judgment. The ACL can also be impacted by factors outside of management’s control, which include unanticipated changes in asset quality of the portfolio, such as deterioration in borrower delinquencies, or credit scores in our residential real estate and consumer portfolio.
For further information on capital adequacy see Note 17 - Regulatory Capital Matters to the consolidated financial statements. 77 Table of Contents Material Contractual Obligations, Commitments, and Contingent Liabilities We have entered into contractual obligations in the normal course of business that involve elements of credit risk, interest rate risk and liquidity risk.
For further information on capital adequacy see Note 17 - Regulatory Capital Matters to the consolidated financial statements. 79 Table of Contents Material Contractual Obligations, Commitments, and Contingent Liabilities We have entered into contractual obligations in the normal course of business that involve elements of credit risk, interest rate risk and liquidity risk.
Other loans consist of loans to nondepository financial institutions, lease financing receivables and loans for agricultural production. 71 Table of Contents Maturities and Sensitivity of Loans to Changes in Interest Rates The information in the following tables is based on the contractual maturities of individual loans, including loans that may be subject to renewal at their contractual maturity.
Other loans consist of loans to nondepository financial institutions, lease financing receivables and loans for agricultural production. 73 Table of Contents Maturities and Sensitivity of Loans to Changes in Interest Rates The information in the following tables is based on the contractual maturities of individual loans, including loans that may be subject to renewal at their contractual maturity.
We offer a full range of relationship-focused services to meet our clients’ personal, business and wealth management financial objectives throughout Texas, Kansas, Colorado, New Mexico, Arizona, California and Washington and a mortgage lending platform with capabilities in 43 states.
We offer a full range of relationship-focused services to meet our clients’ personal, business and wealth management financial objectives throughout Texas, Kansas, Colorado, New Mexico, Arizona, California and Washington and a mortgage lending platform with capabilities in 44 states.
There were no trading securities in our investment portfolio as of December 31, 2024 and 2023. All available-for sale securities are carried at fair value and may be used for liquidity purposes should management consider it to be in our best interest.
There were no trading securities in our investment portfolio as of December 31, 2025 and 2024. All available-for sale securities are carried at fair value and may be used for liquidity purposes should management consider it to be in our best interest.
Management derives the economic forecasts it uses in its ACL model from Moody’s Analytics. The latter has a large team of economics, database managers and operational engineers with a history of producing monthly economic forecasts for over 25 years.
Management derives the economic forecasts it uses in its ACL model from Moody’s Analytics. The latter has a large team of economists, database managers and operational engineers with a history of producing monthly economic forecasts for over 25 years.
The following table summarizes our material contractual obligations as of December 31, 2024. Further discussion of each obligation or commitment is included in the referenced note to the consolidated financial statements.
The following table summarizes our material contractual obligations as of December 31, 2025. Further discussion of each obligation or commitment is included in the referenced note to the consolidated financial statements.
We have identified the determination of the allowance for credit losses and fair value measurements to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change, including overall changes in the economic climate and/or market interest rates.
We have identified the determination of the allowance for credit losses (“ACL”) and fair value measurement of MSRs to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change, including overall changes in the economic climate and/or market interest rates.
The qualitative factors applied on 62 Table of Contents December 31, 2024, and the importance and levels of the qualitative factors applied, may change in future periods depending on the level of changes to items such as the uncertainty of economic conditions and management’s assessment of the level of credit risk within the loan portfolio as a result of such changes, compared to the amount of ACL calculated by the model.
The qualitative factors applied on 64 Table of Contents December 31, 2025, and the importance and levels of the qualitative factors applied, may change in future periods depending on the level of changes to items such as the uncertainty of economic conditions and management’s assessment of the level of credit risk within the loan portfolio as a result of such changes, compared to the amount of ACL calculated by the model.
The following discussion is an analysis of our consolidated results of operations for the years ended December 31, 2024, 2023 and 2022, and financial condition for the years ended December 31, 2024 and 2023.
The following discussion is an analysis of our consolidated results of operations for the years ended December 31, 2025, 2024 and 2023, and financial condition for the years ended December 31, 2025 and 2024.
Credit and debit card fees represent interchange income from credit and debit card activity and referral fees earned from processing fees on card transactions by our business customers. Credit and debit card fees decreased $0.5 million for the year ended December 31, 2024 compared to 2023, primarily due to a decrease in card transaction volumes.
Credit and debit card fees represent interchange income from credit and debit card activity and referral fees earned from processing fees on card transactions by our business customers. Credit and debit card fees decreased $0.4 million for the year ended December 31, 2025 compared to 2024, primarily due to a decrease in card transaction volumes.
Total mortgage loan originations for sale were $1.1 billion in 2024, an increase of $0.3 billion from $0.8 billion in 2023. The unpaid principal balance of mortgage loans serviced for others were $5.8 billion in 2024, an increase of $0.4 billion from $5.4 billion in 2023.
Total mortgage loan originations for sale were $1.4 billion in 2025, an increase of $0.3 billion from $1.1 billion in 2024. The unpaid principal balance of mortgage loans serviced for others were $6.3 billion in 2025, an increase of $0.5 billion from $5.8 billion in 2024.
Trust and investment advisory fees represent fees we receive in connection with our investment advisory and custodial management services of investment accounts. Trust and investment advisory fees increased $0.1 million for the year ended December 31, 2024 compared to 2023, primarily due to higher average assets under management.
Trust and investment advisory fees represent fees we receive in connection with our investment advisory and custodial management services of investment accounts. Trust and investment advisory fees increased $0.2 million for the year ended December 31, 2025 compared to 2024, primarily due to higher average assets under management.
Our total loans held-for-investment, net of deferred fees, costs, premiums and discounts were $6.4 billion at December 31, 2024, an increase of $0.1 billion from 2023, which was due to organic growth. Investment Securities Our securities portfolio is used to make various term investments, maintain a source of liquidity and serve as collateral for certain types of deposits and borrowings.
Our total loans held-for-investment, net of deferred fees, costs, premiums and discounts were $6.7 billion at December 31, 2025, an increase of $0.3 billion from 2024, which was due to organic growth. Investment Securities Our securities portfolio is used to make various term investments, maintain a source of liquidity and serve as collateral for certain types of deposits and borrowings.
See the impact of changes to our key MSR valuation assumptions in the table below. 67 Table of Contents The following table shows the hypothetical effect on the fair value of our MSRs when applying certain unfavorable variations of key assumptions to these assets as of December 31, 2024.
See the impact of changes to our key MSR valuation assumptions in the table below. 69 Table of Contents The following table shows the hypothetical effect on the fair value of our MSRs when applying certain unfavorable variations of key assumptions to these assets as of December 31, 2025.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF FIRSTSUN In this section, unless the context suggests otherwise, references to “we,” “us,” and “our” mean the combined business of FirstSun and its wholly-owned subsidiaries, Sunflower Bank, Logia Portfolio Management, LLC, and FEIF Capital Partners, LLC.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF FIRSTSUN In this section, unless the context suggests otherwise, references to “we,” “us,” and “our” mean the combined business of FirstSun and its wholly-owned subsidiaries, Sunflower Bank, Sunflower Wealth Advisors, LLC, and FEIF Capital Partners, LLC.
We retain servicing rights on the majority of mortgage loans that we sell, which drove the increase in servicing income of $1.3 million to $17.0 million in 2024, from $15.7 million in 2023. MSR capitalization and changes in fair value, net of derivative activity, increased $1.8 million in 2024, compared to 2023.
We retain servicing rights on the majority of mortgage loans that we sell, which drove the increase in servicing income of $1.7 million to $18.7 million in 2025, from $17.0 million in 2024. Net MSR capitalization and changes in fair value, net of derivative activity, increased $1.3 million in 2025, compared to 2024.
Owner occupied CRE loans associated with office space were $186.3 million, or 2.9% of total loans as of December 31, 2024. Residential real estate loans represent loans to consumers collateralized by a mortgage on a residence and include purchase money, refinancing, secondary mortgages, and home equity loans and lines of credit.
Owner occupied CRE loans associated with office space were $215.5 million, or 3.2% of total loans as of December 31, 2025. Residential real estate loans represent loans to consumers collateralized by a mortgage on a residence and include purchase money, refinancing, secondary mortgages, and home equity loans and lines of credit.
Our results of operations are also dependent on our generation of noninterest income, consisting primarily of income from mortgage banking services, service charges on deposit accounts, trust and investment advisory fees and credit and debit card fees.
Our results of operations are also dependent on our generation of noninterest income, consisting primarily of mortgage banking services, deposit account service fees, trust and investment advisory fees and credit and debit card fees.
At December 31, 2024, loans as a percentage of customer deposits were 95.6%, compared with 98.3% at December 31, 2023. For additional information related to our deposits, see Deposits section above. We are also a member of the FHLB and FRB, from which we can borrow for leverage or liquidity purposes.
At December 31, 2025, loans as a percentage of customer deposits were 93.9%, compared with 95.6% at December 31, 2024. For additional information related to our deposits, see the “Deposits” section above. We are also a member of the FHLB and FRB, from which we can borrow for leverage or liquidity purposes.
Therefore, we consider these policies to be critical accounting estimates and discuss them directly with the Audit Committee of our board of directors. These critical accounting estimates and their application are reviewed at least annually by our audit committee. The following is a description of our critical accounting estimates and an explanation of the methods and assumptions underlying their application.
Therefore, we consider these policies to be critical accounting estimates and discuss them directly with the Audit Committee of our Board of Directors. The following is a description of our critical accounting estimates and an explanation of the methods and assumptions underlying their application.
Deposits in the ICS / CDARS program totaled $0.7 billion, or 11.1% of all deposits as of December 31, 2024, and $0.6 billion, or 9.2% of all deposits as of December 31, 2023.
Deposits in the ICS / CDARS program totaled $0.9 billion, or 12.2% of all deposits as of December 31, 2025, and $0.7 billion, or 11.1% of all deposits as of December 31, 2024.
At December 31, 2024, our liquid assets, which consist of cash and amounts due from banks and interest-bearing deposits in other financial institutions, amounted to $607.6 million, or 7.5% of total assets, compared to $473.0 million, or 6.0% of total assets, at December 31, 2023.
At December 31, 2025, our liquid assets, which consist of cash and amounts due from banks and interest-bearing deposits in other financial institutions, amounted to $642.2 million, or 7.6% of total assets, compared to $607.6 million, or 7.5% of total assets, at December 31, 2024.
For additional information on our income taxes, see Note 15 - Income Taxes included in our audited consolidated financial statements included elsewhere in this report. 68 Table of Contents Financial Condition Balance Sheet Our total assets were $8.1 billion at December 31, 2024, compared to $7.9 billion at December 31, 2023.
For additional information on our income taxes, see Note 15 - Income Taxes included in our audited consolidated financial statements included elsewhere in this report. 70 Table of Contents Financial Condition Balance Sheet Our total assets were $8.5 billion at December 31, 2025, compared to $8.1 billion at December 31, 2024.
At December 31, 2024, approximately 91% of the investment securities portfolio was pledged as collateral to secure public deposits and repurchase agreements. Our unencumbered available-for-sale securities at December 31, 2024 were $34.5 million, or 0.4% of total assets, compared to $81.5 million, or 1.0% of total assets, at December 31, 2023.
At December 31, 2025, approximately 72% of the investment securities portfolio was pledged as collateral to secure public deposits and repurchase agreements. Our unencumbered available-for-sale securities at December 31, 2025 were $132.6 million, or 1.6% of total assets, compared to $34.5 million, or 0.4% of total assets, at December 31, 2024.
General Overview FirstSun Capital Bancorp, headquartered in Denver, Colorado, is the financial holding company for Sunflower Bank, National Association, which is headquartered in Dallas, Texas and operates as Sunflower Bank, First National 1870 and Guardian Mortgage, which we are in the process of rebranding as Sunflower Bank Mortgage Lending.
General Overview FirstSun Capital Bancorp, headquartered in Denver, Colorado, is the financial holding company for Sunflower Bank, National Association, which is headquartered in Dallas, Texas and operates as Sunflower Bank, First National 1870 and Sunflower Bank Mortgage Lending.
Total deposits increased by $0.3 billion to $6.7 billion at December 31, 2024, compared to December 31, 2023. We are focused on growing our core deposits through relationship-based banking with our business and consumer clients.
Total deposits increased by $0.4 billion to $7.1 billion at December 31, 2025, compared to December 31, 2024. We are focused on growing our core deposits through relationship-based banking with our business and consumer clients.
Total loans, net of deferred fees, costs, premiums and discounts, as of December 31, 2024 and 2023 were $6.4 billion and $6.3 billion, respectively.
Total loans, net of deferred fees, costs, premiums and discounts, as of December 31, 2025 and 2024 were $6.7 billion and $6.4 billion, respectively.
We conduct a full-service community banking and trust business through our wholly-owned subsidiaries—Sunflower Bank, Logia Portfolio Management, LLC, and FEIF Capital Partners, LLC.
We conduct a full-service community banking and trust business through our wholly-owned subsidiaries—Sunflower Bank, Sunflower Wealth Advisors, LLC and FEIF Capital Partners, LLC.
As of December 31, 2024 and December 31, 2023, approximately $1.7 billion or 25.2% and $1.6 billion or 25.1%, respectively, of our deposit portfolio was uninsured and uncollateralized.
As of December 31, 2025 and December 31, 2024, approximately $2.1 billion or 29.0% and $1.7 billion or 25.2%, respectively, of our deposit portfolio was uninsured and uncollateralized.
At December 31, 2024, FirstSun had available cash and cash equivalents of $109.0 million and debt outstanding of $78.9 million. Management believes FirstSun has the ability to generate and obtain adequate amounts of liquidity to meet its requirements in the short-term and the long-term.
At December 31, 2025, FirstSun had available cash and cash equivalents of $66.7 million and debt outstanding of $38.9 million. Management believes FirstSun has the ability to generate and obtain adequate amounts of liquidity to meet its requirements in the short-term and the long-term.
Adjusted return on average total assets and adjusted return on average stockholders’ equity, each a non-GAAP financial measure, were 1.12% and 8.77% respectively in 2024.
Adjusted return on average total assets and adjusted return on average stockholders’ equity, each a non-GAAP financial measure, were 1.21% and 9.11% respectively in 2025 compared to 1.12% and 8.77% respectively in 2024.
Adjusted net income, a non-GAAP financial measure, was $87.7 million, or $3.13 per diluted share, in 2024. The return on average total assets was 0.96% in 2024, compared to 1.38% in 2023, and the return on average stockholders’ equity was 7.56% in 2024, compared to 12.50% in 2023.
Adjusted net income, a non-GAAP financial measure, was $100.5 million, or $3.56 per diluted share, in 2025 compared to $87.7 million, or $3.13 per adjusted diluted share, in 2024. The return on average total assets was 1.18% in 2025, compared to 0.96% in 2024, and the return on average stockholders’ equity was 8.88% in 2025, compared to 7.56% in 2024.
Results of Operations Comparison of fiscal years 2024 and 2023 The follow table sets forth our results of operations as of and for the year ended December 31,: ($ in thousands, except per share amounts) 2024 2023 2022 Net interest income $ 296,910 $ 293,431 $ 241,632 Provision for credit losses 27,550 18,247 18,050 Noninterest income 89,792 79,092 89,566 Noninterest expense 264,040 222,793 239,126 Income before income taxes 95,112 131,483 74,022 Provision for income taxes 19,484 27,950 14,840 Net income 75,628 103,533 59,182 Diluted earnings per share $ 2.69 $ 4.08 $ 2.48 Return on average total assets 0.96 % 1.38 % 0.88 % Return on average stockholders' equity 7.56 % 12.50 % 8.55 % Net interest margin 4.06 % 4.23 % 3.87 % Net interest margin (FTE basis) 1 4.12 % 4.29 % 3.95 % Efficiency ratio 68.28 % 59.81 % 72.20 % Noninterest income to total revenue 2 23.2 % 21.2 % 27.0 % 1 See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 2 Total revenue is net interest income plus noninterest income. 63 Table of Contents General Our results of operations depend significantly on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and investment securities and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings.
Results of Operations Comparison of fiscal years 2025 and 2024 The following table sets forth our results of operations as of and for the year ended December 31,: ($ in thousands, except per share amounts) 2025 2024 2023 Net interest income $ 317,391 $ 296,910 $ 293,431 Provision for credit losses 24,600 27,550 18,247 Noninterest income 101,879 89,792 79,092 Noninterest expense 271,774 264,040 222,793 Income before income taxes 122,896 95,112 131,483 Provision for income taxes 24,960 19,484 27,950 Net income 97,936 75,628 103,533 Diluted earnings per share $ 3.47 $ 2.69 $ 4.08 Return on average total assets 1.18 % 0.96 % 1.38 % Return on average stockholders' equity 8.88 % 7.56 % 12.50 % Net interest margin 4.10 % 4.06 % 4.23 % Net interest margin (FTE basis) 1 4.16 % 4.12 % 4.29 % Efficiency ratio 64.82 % 68.28 % 59.81 % Noninterest income to total revenue 2 24.3 % 23.2 % 21.2 % 1 See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 2 Total revenue is net interest income plus noninterest income. 65 Table of Contents General Our results of operations depend significantly on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and investment securities and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as events change. 72 Table of Contents The following table presents, by loan type, the changes in the allowance for credit losses for the years ended December 31,: (In thousands) 2024 2023 2022 Balance, beginning of period $ 80,398 $ 65,917 $ 47,547 Impact of adopting ASC 326 — 5,256 — Adjusted beginning balance $ 80,398 $ 71,173 $ 47,547 Loan charge-offs: Commercial and industrial (20,743) (9,242) (2,321) Commercial real estate (475) (83) — Residential real estate (38) (13) (122) Public finance — — — Consumer (438) (334) (144) Other — — — Total loan charge-offs (21,694) (9,672) (2,587) Recoveries of loans previously charged-off: Commercial and industrial 1,181 1,118 2,236 Commercial real estate 9 12 388 Residential real estate 8 682 221 Public finance — — — Consumer 119 50 62 Other — — — Total loan recoveries 1,317 1,862 2,907 Net (charge-offs) recoveries (20,377) (7,810) 320 Provision for credit losses 1 28,200 17,035 18,050 Balance, end of period $ 88,221 $ 80,398 $ 65,917 Allowance for credit losses to total loans 1.38 % 1.28 % 1.12 % Ratio of net charge-offs to average loans outstanding 0.32 % 0.13 % (0.01) % 1 For the years ended December 31, 2024, 2023 and 2022 we recorded a provision for credit losses on unfunded commitments of $(650), $1,212 and $525, respectively.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as events change. 74 Table of Contents The following table presents, by loan type, the changes in the allowance for credit losses for the years ended December 31,: (In thousands) 2025 2024 2023 Balance, beginning of year $ 88,221 $ 80,398 $ 65,917 Impact of adopting ASC 326 — — 5,256 Adjusted beginning balance $ 88,221 $ 80,398 $ 71,173 Loan charge-offs: Commercial and industrial (25,800) (20,743) (9,242) Commercial real estate — (475) (83) Residential real estate (74) (38) (13) Public finance (1,922) — — Consumer (447) (438) (334) Other (743) — — Total loan charge-offs (28,986) (21,694) (9,672) Recoveries of loans previously charged-off: Commercial and industrial 441 1,181 1,118 Commercial real estate 11 9 12 Residential real estate 74 8 682 Public finance — — — Consumer 205 119 50 Other — — — Total loan recoveries 731 1,317 1,862 Net loan charge-offs (28,255) (20,377) (7,810) Provision for credit losses 1 25,050 28,200 17,035 Balance, end of year $ 85,016 $ 88,221 $ 80,398 Allowance for credit losses to total loans 1.27 % 1.38 % 1.28 % Ratio of net charge-offs to average loans outstanding 0.43 % 0.32 % 0.13 % 1 For the years ended December 31, 2025, 2024 and 2023 we recorded a (benefit) provision for credit losses on unfunded commitments of $(450), $(650) and $1,212, respectively.
The components of income from mortgage banking services, net, were as follows for the year ended December 31,: (In thousands) 2024 2023 2022 Net sale gains and fees from mortgage loan originations, including loans held-for-sale changes in fair value and hedging $ 18,855 $ 14,275 $ 18,924 Mortgage servicing income 16,973 15,674 15,088 MSR capitalization and changes in fair value, net of derivative activity 3,186 1,435 12,273 Income from mortgage banking services, net $ 39,014 $ 31,384 $ 46,285 Income from mortgage banking services increased $7.6 million in 2024, compared to 2023.
The components of mortgage banking services, were as follows for the year ended December 31,: (In thousands) 2025 2024 2023 Net sale gains and fees from mortgage loan originations, including loans held-for-sale changes in fair value and hedging $ 23,907 $ 18,855 $ 14,275 Mortgage servicing income 18,667 16,973 15,674 Net MSR capitalization and changes in fair value, net of derivative activity 4,498 3,186 1,435 Mortgage banking services, net $ 47,072 $ 39,014 $ 31,384 Mortgage banking services increased $8.1 million in 2025, compared to 2024.
Liquidity sources available to us for immediate funding at December 31, 2024, are as follows: FHLB borrowings available $ 1,385,345 Fed Funds lines 1,973,407 Unused lines with other financial institutions 160,000 Immediate funding availability $ 3,518,752 Management believes the Bank has the ability to generate and obtain adequate amounts of liquidity to meet its requirements in the short-term and the long-term.
Liquidity sources available to us for immediate funding at December 31, 2025, are as follows: FHLB borrowings available $ 1,350,157 Fed Funds lines 2,269,710 Unused lines with other financial institutions 160,000 Immediate funding availability $ 3,779,867 Management believes the Bank has the ability to generate and obtain adequate amounts of liquidity to meet its requirements in the short-term and the long-term.
The following table sets forth the portion of the Bank's certificates of deposit, by account, that are in excess of the FDIC insurance limit, by remaining time until maturity, as of December 31, 2024: (In thousands) Three months or less $ 51,948 Over three months through six months 122,659 Over six through twelve months 51,536 Over twelve months through three years 7,609 Over three years 1,307 Total $ 235,059 Liquidity Liquidity refers to our ability to maintain cash flow that is adequate to fund operations, support asset growth, maintain reserve requirements and meet present and future obligations of deposit withdrawals, lending obligations and other contractual obligations.
The following table sets forth the portion of the Bank's certificates of deposit, by account, that are in excess of the FDIC insurance limit, by remaining time until maturity, as of December 31, 2025: (In thousands) Three months or less $ 83,747 Over three months through six months 91,497 Over six through twelve months 33,174 Over twelve months through three years 1,292 Over three years 819 Total $ 210,529 Liquidity Liquidity refers to our ability to maintain cash flow that is adequate to fund operations, support asset growth, maintain reserve requirements and meet present and future obligations of deposit withdrawals, lending obligations and other contractual obligations.
Service charges on deposit accounts includes overdraft and non-sufficient funds charges, and other maintenance fees on deposit accounts. Service charges on deposit accounts decreased $0.4 million for the year ended December 31, 2024 compared to 2023, primarily due to a decrease in insufficient funds and overdraft fees.
Deposit account service fees include overdraft and non-sufficient funds charges, and other maintenance fees on deposit accounts. Deposit account service fees decreased $1.2 million for the year ended December 31, 2025 compared to 2024, primarily due to a decrease in overdraft and non-sufficient funds charges.
Changes in fair value of the derivative instruments used to economically hedge the MSRs are also included as a component of income from mortgage banking services. Other noninterest income increased $0.8 million for the year ended December 31, 2024 compared to 2023, primarily due to an increase in the cash surrender value of BOLI.
Changes in fair value of the derivative instruments used to economically hedge the MSRs are also included as a component of mortgage banking services. Other noninterest income increased $2.8 million for the year ended December 31, 2025 compared to 2024, primarily due to an increase in loan syndication fees and swap fee income.
Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although these non-GAAP financial measures are frequently used by investors to evaluate a company, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP.
Although these non-GAAP financial measures are frequently used by investors to evaluate a company, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP. These non-GAAP measures are not necessarily comparable to similar measures that may be represented by other companies.
Prior regulatory approval to pay dividends was not required in 2023 or 2024 and is not currently required. At December 31, 2024, the Bank could pay dividends to FirstSun of approximately $226.6 million without prior regulatory approval. During the year ended December 31, 2024, the Bank did not pay a dividend to FirstSun.
Prior regulatory approval to pay dividends was not required in 2024 or 2025 and is not currently required. At December 31, 2025, the Bank could pay dividends to FirstSun of approximately $268.3 million without prior regulatory approval. During the year ended December 31, 2025, the Bank paid dividends totaling $7.6 million to FirstSun.
For a further discussion of the allowance for credit losses, refer to the “Allowance for Credit Losses” section of this financial review. 66 Table of Contents Noninterest Income The following table presents noninterest income for the year ended December 31,: (In thousands) 2024 2023 2022 Service charges on deposit accounts $ 9,495 $ 9,940 $ 9,857 Treasury management service fees 14,829 11,724 8,827 Credit and debit card fees 11,153 11,681 11,038 Trust and investment advisory fees 5,787 5,693 6,806 Income from mortgage banking services, net 39,014 31,384 46,285 Other 9,514 8,670 6,753 Total noninterest income $ 89,792 $ 79,092 $ 89,566 Noninterest income totaled $89.8 million in 2024, an increase of $10.7 million from 2023, primarily due to increases in treasury management service fees and income from mortgage banking services, net.
For a further discussion of the allowance for credit losses, refer to the “Allowance for Credit Losses” section of this financial review. 68 Table of Contents Noninterest Income The following table presents noninterest income for the year ended December 31,: (In thousands) 2025 2024 2023 Deposit account service fees $ 8,321 $ 9,495 $ 9,940 Treasury management service fees 17,473 14,829 11,724 Credit and debit card fees 10,729 11,153 11,681 Trust and investment advisory fees 5,945 5,787 5,693 Mortgage banking services, net 47,072 39,014 31,384 Other noninterest income 12,339 9,514 8,670 Total noninterest income $ 101,879 $ 89,792 $ 79,092 Noninterest income totaled $101.9 million in 2025, an increase of $12.1 million from 2024, primarily due to increases in mortgage banking services, treasury management service fees, and other noninterest income.
Our securities available-for-sale decreased by $47.7 million to $469.1 million at December 31, 2024, compared to December 31, 2023. The decrease was primarily due to amortization of the portfolio. Securities held-to-maturity decreased $1.7 million to $35.2 million at December 31, 2024, compared to December 31, 2023, due to amortization of the portfolio.
Our securities available-for-sale decreased by $0.1 million to $469.0 million at December 31, 2025, compared to December 31, 2024. The decrease was primarily due to amortization of the portfolio. Securities held-to-maturity decreased $1.4 million to $33.8 million at December 31, 2025, compared to December 31, 2024, due primarily to amortization of the portfolio.
Our net interest income was $296.9 million in 2024, an increase of $3.5 million, or 1.2%, compared to 2023. Interest income on loans increased by $36.3 million in 2024, compared to 2023. Interest income on investment securities increased by $1.4 million in 2024, compared to 2023.
Our net interest income was $317.4 million in 2025, an increase of $20.5 million, or 6.9%, compared to 2024. Interest income on loans increased by $3.5 million in 2025, compared to 2024. Interest income on investment securities decreased by $1.0 million in 2025, compared to 2024.
Actual results could result in material changes to our consolidated financial condition or consolidated results of operations. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported.
Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported.
The following table sets forth certain financial highlights of FirstSun as of and for the years ended December 31,: ($ in thousands, except per share amounts) 2024 2023 2022 Income Statement: Net interest income $ 296,910 $ 293,431 $ 241,632 Provision for credit losses 27,550 18,247 18,050 Noninterest income 89,792 79,092 89,566 Noninterest expense 264,040 222,793 239,126 Income before income taxes 95,112 131,483 74,022 Provision for income taxes 19,484 27,950 14,840 Net income 75,628 103,533 59,182 Adjusted net income 2 87,744 103,533 76,213 Balance Sheet: Total assets $ 8,097,387 $ 7,879,724 $ 7,430,322 Total loans held-for-sale 61,825 54,212 57,323 Total loans held-for-investment 6,376,357 6,267,096 5,911,832 Total deposits 6,672,260 6,374,103 5,765,062 Total borrowed funds 210,841 464,781 724,120 Total stockholders' equity 1,041,366 877,197 774,536 Per Common Share Data: Period end common shares outstanding 27,709,679 24,960,639 24,920,984 Weighted average common shares outstanding, basic 27,433,865 24,938,359 23,245,598 Basic earnings per share $ 2.76 $ 4.15 $ 2.55 Weighted average common shares outstanding, diluted 28,067,273 25,387,196 23,838,471 Diluted earnings per share $ 2.69 $ 4.08 $ 2.48 Adjusted diluted earnings per share 2 3.13 4.08 3.20 Cash dividends $ — $ — $ — Dividend payout ratio — % — % — % Book value per share $ 37.58 $ 35.14 $ 31.08 Tangible book value per share 2 33.94 30.96 26.69 1 Total revenue is net interest income plus noninterest income. 2 See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 57 Table of Contents ($ in thousands, except per share amounts) 2024 2023 2022 Performance Ratios: Return on average total assets 0.96 % 1.38 % 0.88 % Adjusted return on average total assets 2 1.12 % 1.38 % 1.13 % Return on average stockholders' equity 7.56 % 12.50 % 8.55 % Adjusted return on average stockholders’ equity 2 8.77 % 12.50 % 11.01 % Return on average tangible stockholders' equity 2 8.74 % 14.88 % 10.45 % Adjusted return on average tangible stockholders' equity 2 10.09 % 14.88 % 13.30 % Net interest margin 4.06 % 4.23 % 3.87 % Net interest margin (FTE basis) 2 4.12 % 4.29 % 3.95 % Efficiency ratio 68.28 % 59.81 % 72.20 % Adjusted efficiency ratio 2 64.13 % 59.81 % 66.54 % Noninterest income to total revenue 1 23.2 % 21.2 % 27.0 % Balance Sheet Ratios: Loan to deposit ratio 95.6 % 98.3 % 102.5 % Net charge-offs (recoveries) to average loans outstanding 0.32 % 0.13 % (0.01) % Allowance for credit losses to loans 1.38 % 1.28 % 1.12 % Nonperforming loans to total loans 3 1.08 % 1.01 % 0.49 % Capital Ratios: Total risk-based capital to risk-weighted assets 15.42 % 13.25 % 11.99 % Tier 1 risk-based capital to risk-weighted assets 13.18 % 11.10 % 9.94 % Common Equity Tier 1 (CET 1) to risk-weighted assets 13.18 % 11.10 % 9.94 % Tier 1 leverage capital to average assets 12.11 % 10.52 % 9.71 % Average stockholders' equity to average total assets 12.72 % 11.05 % 10.28 % Tangible stockholders' equity to tangible assets 2 11.76 % 9.94 % 9.09 % Tangible stockholders' equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax 2 11.71 % 9.90 % 9.03 % Nonfinancial Data: Full-time equivalent employees 1,127 1,110 1,149 Banking branches 69 69 72 1 Total revenue is net interest income plus noninterest income. 2 See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 3 Nonperforming loans include nonaccrual loans and accrual loans greater than 90 days past due.
The following tables set forth certain financial highlights of FirstSun as of and for the years ended December 31,: ($ in thousands, except per share amounts) 2025 2024 2023 Income Statement: Net interest income $ 317,391 $ 296,910 $ 293,431 Provision for credit losses 24,600 27,550 18,247 Noninterest income 101,879 89,792 79,092 Noninterest expense 271,774 264,040 222,793 Income before income taxes 122,896 95,112 131,483 Provision for income taxes 24,960 19,484 27,950 Net income 97,936 75,628 103,533 Adjusted net income 1 100,505 87,744 103,533 Balance Sheet: Total assets $ 8,485,162 $ 8,097,387 $ 7,879,724 Loans held-for-sale 100,539 61,825 54,212 Loans held-for-investment 6,673,180 6,376,357 6,267,096 Total deposits 7,107,356 6,672,260 6,374,103 Total borrowed funds 36,680 210,841 464,781 Total stockholders' equity 1,153,356 1,041,366 877,197 1 See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 59 Table of Contents ($ in thousands, except per share amounts) 2025 2024 2023 Per Common Share Data: Period end common shares outstanding 27,887,337 27,709,679 24,960,639 Weighted average common shares outstanding, basic 27,786,887 27,433,865 24,938,359 Basic earnings per share $ 3.52 $ 2.76 $ 4.15 Weighted average common shares outstanding, diluted 28,249,796 28,067,273 25,387,196 Diluted earnings per share $ 3.47 $ 2.69 $ 4.08 Adjusted diluted earnings per share 1 3.56 3.13 4.08 Cash dividends $ — $ — $ — Dividend payout ratio — % — % — % Book value per share $ 41.36 $ 37.58 $ 35.14 Tangible book value per share 1 37.83 33.94 30.96 Performance Ratios: Return on average total assets 1.18 % 0.96 % 1.38 % Adjusted return on average total assets 1 1.21 % 1.12 % 1.38 % Return on average stockholders' equity 8.88 % 7.56 % 12.50 % Adjusted return on average stockholders’ equity 1 9.11 % 8.77 % 12.50 % Return on average tangible stockholders' equity 1 9.95 % 8.74 % 14.88 % Adjusted return on average tangible stockholders' equity 1 10.21 % 10.09 % 14.88 % Net interest margin 4.10 % 4.06 % 4.23 % Net interest margin (FTE basis) 1 4.16 % 4.12 % 4.29 % Efficiency ratio 64.82 % 68.28 % 59.81 % Adjusted efficiency ratio 1 64.17 % 64.13 % 59.81 % Noninterest income to total revenue 2 24.3 % 23.2 % 21.2 % Balance Sheet Ratios: Loan to deposit ratio 93.9 % 95.6 % 98.3 % Net charge-offs (recoveries) to average loans outstanding 0.43 % 0.32 % 0.13 % Allowance for credit losses to loans 1.27 % 1.38 % 1.28 % Nonperforming loans to total loans 0.91 % 1.08 % 1.01 % Capital Ratios: Total risk-based capital to risk-weighted assets 15.73 % 15.42 % 13.25 % Tier 1 risk-based capital to risk-weighted assets 14.12 % 13.18 % 11.10 % Common Equity Tier 1 (CET 1) to risk-weighted assets 14.12 % 13.18 % 11.10 % Tier 1 leverage capital to average assets 12.75 % 12.11 % 10.52 % Average stockholders' equity to average total assets 13.33 % 12.72 % 11.05 % Tangible stockholders' equity to tangible assets 1 12.58 % 11.76 % 9.94 % Tangible stockholders' equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax 1 12.54 % 11.71 % 9.90 % Nonfinancial Data: Full-time equivalent employees 1,177 1,127 1,110 Banking branches 71 69 69 1 See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 2 Total revenue is net interest income plus noninterest income. 60 Table of Contents Non-GAAP Financial Measures and Reconciliations The non-GAAP financial measures presented below are used by our management and our board of directors on a regular basis in addition to our GAAP results to facilitate the assessment of our financial performance and the efficiency of our operations.
Non-owner occupied CRE loans were 66.7% of the Company’s risk-based capital, or 11.8% of total loans as of December 31, 2024. Non-owner occupied CRE loans associated with office space were $88.8 million, or 1.4% of total loans as of December 31, 2024.
Non-owner occupied CRE loans were 62.5% of the Company’s risk-based capital, or 11.1% of total loans as of December 31, 2025. Non-owner occupied CRE loans associated with office space were $48.9 million, or 0.7% of total loans as of December 31, 2025.
As of and for the year ended December 31,: 2024 2023 2022 (In thousands) Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Interest Earning Assets Loans 1 $ 6,410,520 $ 421,959 6.58 % $ 6,178,414 $ 385,637 6.24 % $ 5,216,212 $ 247,988 4.75 % Investment securities 529,209 18,468 3.49 % 554,433 17,032 3.07 % 605,119 13,185 2.18 % Interest-bearing cash and other assets 380,967 19,113 5.02 % 202,720 11,015 5.43 % 422,890 5,644 1.33 % Total earning assets 7,320,696 459,540 6.28 % 6,935,567 413,684 5.96 % 6,244,221 266,817 4.27 % Other assets 543,650 556,083 494,065 Total assets $ 7,864,346 $ 7,491,650 $ 6,738,286 Interest-bearing liabilities Demand and NOW deposits $ 633,123 $ 23,013 3.63 % $ 385,424 $ 11,574 3.00 % $ 214,516 $ 1,775 0.83 % Savings deposits 412,941 2,834 0.69 % 453,654 2,676 0.59 % 496,131 799 0.16 % Money market deposits 2,161,618 45,643 2.11 % 2,122,410 28,301 1.33 % 2,528,308 6,770 0.27 % Certificates of deposits 1,756,755 79,161 4.51 % 1,512,638 58,804 3.89 % 536,325 3,810 0.71 % Total deposits 4,964,437 150,651 3.03 % 4,474,126 101,355 2.27 % 3,775,280 13,154 0.35 % Repurchase agreements 15,557 188 1.21 % 28,316 225 0.80 % 54,335 119 0.22 % Total deposits and repurchase agreements 4,979,994 150,839 3.03 % 4,502,442 101,580 2.26 % 3,829,615 13,273 0.35 % FHLB borrowings 124,833 6,836 5.48 % 269,613 13,621 5.05 % 215,166 6,221 2.89 % Other long-term borrowings 75,586 4,955 6.55 % 78,654 5,052 6.42 % 82,111 5,691 6.93 % Total interest-bearing liabilities 5,180,413 162,630 3.14 % 4,850,709 120,253 2.48 % 4,126,892 25,185 0.61 % Noninterest-bearing deposits 1,542,808 1,678,240 1,835,578 Other liabilities 140,529 134,599 83,292 Stockholders’ equity 1,000,596 828,102 692,524 Total liabilities and stockholders’ equity $ 7,864,346 $ 7,491,650 $ 6,738,286 Net interest income $ 296,910 $ 293,431 $ 241,632 Net interest spread 3.14 % 3.48 % 3.66 % Net interest margin 4.06 % 4.23 % 3.87 % Net interest margin (on a FTE basis) 2 4.12 % 4.29 % 3.95 % 1 Includes loans held-for-investment, including nonaccrual loans, and loans held-for-sale. 2 See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 65 Table of Contents Rate-Volume Analysis The tables below present the effect of volume and rate changes on interest income and expense.
As of and for the year ended December 31,: 2025 2024 2023 (In thousands) Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Interest Earning Assets Loans 1 $ 6,634,643 $ 425,459 6.41 % $ 6,410,520 $ 421,959 6.58 % $ 6,178,414 $ 385,637 6.24 % Investment securities 506,294 17,462 3.45 % 529,209 18,468 3.49 % 554,433 17,032 3.07 % Interest-bearing cash and other assets 599,588 24,848 4.14 % 380,967 19,113 5.02 % 202,720 11,015 5.43 % Total earning assets 7,740,525 467,769 6.04 % 7,320,696 459,540 6.28 % 6,935,567 413,684 5.96 % Other assets 536,383 543,650 556,083 Total assets $ 8,276,908 $ 7,864,346 $ 7,491,650 Interest-bearing liabilities Demand and NOW deposits $ 785,777 $ 25,001 3.18 % $ 633,123 $ 23,013 3.63 % $ 385,424 $ 11,574 3.00 % Savings deposits 393,771 2,253 0.57 % 412,941 2,834 0.69 % 453,654 2,676 0.59 % Money market deposits 2,709,997 64,945 2.40 % 2,161,618 45,643 2.11 % 2,122,410 28,301 1.33 % Certificates of deposit 1,432,539 53,139 3.71 % 1,756,755 79,161 4.51 % 1,512,638 58,804 3.89 % Total deposits 5,322,084 145,338 2.73 % 4,964,437 150,651 3.03 % 4,474,126 101,355 2.27 % Repurchase agreements 8,956 150 1.67 % 15,557 188 1.21 % 28,316 225 0.80 % Total deposits and repurchase agreements 5,331,040 145,488 2.73 % 4,979,994 150,839 3.03 % 4,502,442 101,580 2.26 % FHLB borrowings 7,847 361 4.61 % 124,833 6,836 5.48 % 269,613 13,621 5.05 % Other long-term borrowings 66,094 4,529 6.85 % 75,586 4,955 6.55 % 78,654 5,052 6.42 % Total interest-bearing liabilities 5,404,981 150,378 2.78 % 5,180,413 162,630 3.14 % 4,850,709 120,253 2.48 % Noninterest-bearing deposits 1,615,511 1,542,808 1,678,240 Other liabilities 153,460 140,529 134,599 Stockholders’ equity 1,102,956 1,000,596 828,102 Total liabilities and stockholders’ equity $ 8,276,908 $ 7,864,346 $ 7,491,650 Net interest income $ 317,391 $ 296,910 $ 293,431 Net interest spread 3.26 % 3.14 % 3.48 % Net interest margin 4.10 % 4.06 % 4.23 % Net interest margin (on a FTE basis) 2 4.16 % 4.12 % 4.29 % 1 Includes loans held-for-investment, including nonaccrual loans, and loans held-for-sale. 2 See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 67 Table of Contents Rate-Volume Analysis The table below presents the effect of volume and rate changes on interest income and expense.
The following table sets forth our nonperforming assets as of December 31,: (In thousands) 2024 2023 Nonaccrual loans: Commercial and industrial $ 28,314 $ 8,004 Commercial real estate 9,302 4,063 Residential real estate 20,220 22,413 Public finance 7,226 — Consumer 64 10 Other 2,391 2,837 Total nonaccrual loans 67,517 37,327 Accrual loans greater than 90 days past due 1,533 25,816 Total nonperforming loans 69,050 63,143 Other real estate owned and foreclosed assets, net 5,138 4,100 Total nonperforming assets $ 74,188 $ 67,243 Nonaccrual loans to total loans 1.06 % 0.60 % Nonperforming loans to total loans 1.08 % 1.01 % Nonperforming assets to total assets 0.92 % 0.85 % Allowance for credit losses to nonaccrual loans 130.66 % 215.39 % 74 Table of Contents Deposits Deposits represent our primary source of funds.
The following table sets forth our nonperforming assets as of December 31,: (In thousands) 2025 2024 Nonaccrual loans: Commercial and industrial $ 33,710 $ 28,314 Commercial real estate 5,199 9,302 Residential real estate 21,126 20,220 Public finance — 7,226 Consumer 46 64 Other — 2,391 Total nonaccrual loans 60,081 67,517 Accrual loans greater than 90 days past due 690 1,533 Total nonperforming loans 60,771 69,050 Other real estate owned and foreclosed assets, net 11,514 5,138 Total nonperforming assets $ 72,285 $ 74,188 Nonaccrual loans to total loans 0.90 % 1.06 % Nonperforming loans to total loans 0.91 % 1.08 % Nonperforming assets to total assets 0.85 % 0.92 % Allowance for credit losses to nonaccrual loans 141.50 % 130.66 % 76 Table of Contents Deposits Deposits represent our primary source of funds.
The following table presents net charge-offs (recoveries) to average loans outstanding by loan category for the years ended December 31,: (In thousands) 2024 2023 2022 Commercial and industrial 0.69 % 0.30 % — % Commercial real estate 0.03 % — % (0.03) % Residential real estate — % (0.07) % (0.01) % Public finance — % — % — % Consumer 0.79 % 0.70 % 0.21 % Other — % — % — % 73 Table of Contents Allocation of Allowance for Credit Losses The following table presents the allocation of the allowance for credit losses by category and the percentage of the allocation of the allowance for credit losses by category to total loans listed as of December 31,: 2024 2023 (In thousands) Allowance Amount % of loans in each category to total loans Allowance Amount % of loans in each category to total loans Commercial and industrial $ 37,912 39.2 % $ 29,523 39.4 % Commercial real estate 28,323 30.0 % 27,546 30.3 % Residential real estate 15,450 18.5 % 16,345 17.7 % Public finance 4,750 8.7 % 5,337 9.6 % Consumer 750 0.6 % 717 0.6 % Other 1,036 3.0 % 930 2.4 % Total $ 88,221 100.0 % $ 80,398 100.0 % Nonperforming Assets We have established policies and procedures to guide us in originating, monitoring and maintaining the credit quality of our loan portfolio.
The following table presents net charge-offs to average loans outstanding by loan category for the years ended December 31,: (In thousands) 2025 2024 2023 Commercial and industrial 0.89 % 0.66 % 0.29 % Commercial real estate — % 0.03 % — % Residential real estate — % — % (0.07) % Public finance 0.37 % — % — % Consumer 0.62 % 0.79 % 0.70 % Other 1.43 % — % — % Total 0.43 % 0.32 % 0.13 % 75 Table of Contents Allocation of Allowance for Credit Losses The following table presents the allocation of the allowance for credit losses by category and the percentage of the allocation of the allowance for credit losses by category to total loans listed as of December 31,: 2025 2024 (In thousands) Allowance Amount % of loans in each category to total loans Allowance Amount % of loans in each category to total loans Commercial and industrial $ 42,902 44.0 % $ 38,489 41.2 % Commercial real estate 24,408 28.8 % 28,323 30.0 % Residential real estate 13,323 18.3 % 15,450 18.5 % Public finance 2,942 7.5 % 4,750 8.7 % Consumer 721 0.5 % 750 0.6 % Other 720 0.9 % 459 1.0 % Total $ 85,016 100.0 % $ 88,221 100.0 % Nonperforming Assets We have established policies and procedures to guide us in originating, monitoring and maintaining the credit quality of our loan portfolio.
(In thousands) 10% 20% Discount rate $ (3,656) $ (6,709) Total prepayment speeds (3,091) (5,623) Cost of servicing each loan (1,330) (2,215) These hypothetical sensitivities should be evaluated with care.
(In thousands) 10% 20% Discount rate $ (3,173) $ (6,209) Total prepayment speeds (3,032) (5,903) Cost of servicing each loan (858) (1,728) These hypothetical sensitivities should be evaluated with care.
Results in 2024, compared to the prior year, were driven by an increase of 66 basis points in the cost of interest-bearing liabilities, partially offset by an increase of 32 basis points in yield on earning assets.
The increase in 2025, compared to the prior year, was driven by a decrease of 36 basis points in the cost of interest-bearing liabilities, partially offset by a decrease of 24 basis points in yield on earning assets.
Management believes these non-GAAP financial measures enhance an investor’s understanding of our financial results by providing a meaningful basis for period-to-period comparisons, assisting in operating results analysis, and predicting future performance. This information supplements our GAAP reported results, and should not be viewed in isolation from, or as a substitute for, our GAAP results.
Management believes these non-GAAP financial measures provide a greater understanding of our ongoing operations, enhance an investor’s understanding of our financial results by providing a meaningful basis for period-to-period comparisons, assisting in operating results analysis, and predicting future performance.
The cost of FHLB borrowings increased by 43 basis points to 5.48% in 2024, compared to 2023. 64 Table of Contents The following tables set forth information related to our average balance sheet, average yields on assets, and average costs of liabilities for the periods presented.
Average FHLB borrowings decreased $117.0 million in 2025, compared to 2024. The cost of FHLB borrowings decreased by 87 basis points to 4.61% in 2025, compared to 2024. 66 Table of Contents The following table sets forth information related to our average balance sheet, average yields on assets, and average costs of liabilities for the periods presented.
Treasury management service fees include financial information management, accounts receivable management, accounts payable services, fraud mitigation services, and cash flow management. Treasury management service fees increased $3.1 million, primarily due to an overall increase in our business customer base as well as an increase in products and services provided to our existing customer base.
Treasury management service fees include financial information management, accounts receivable management, accounts payable services, fraud mitigation services, and cash flow management. Treasury management service fees increased $2.6 million, primarily due to growth in services provided to our business customers.
Cash, interest-bearing deposits in third-party banks, securities available for sale and maturing or prepaying balances in our investment and loan portfolios are our most liquid assets.
These liquidity requirements are met primarily through our deposits, FHLB advances and the principal and interest payments we receive on loans and investment securities. Cash, interest-bearing deposits in third-party banks, securities available for sale and maturing or prepaying balances in our investment and loan portfolios are our most liquid assets.
For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control when we make investment decisions.
For example, the timing of maturities of our 78 Table of Contents investment portfolio is fairly predictable and subject to a high degree of control when we make investment decisions. Net deposit inflows and outflows, however, are far less predictable and are not subject to the same degree of certainty.
Noninterest Expense The following table presents noninterest expense for the year ended December 31,: (In thousands) 2024 2023 2022 Salary and employee benefits $ 154,985 $ 133,231 $ 134,359 Occupancy and equipment 36,282 33,426 31,344 Amortization of intangible assets 3,549 4,822 4,215 Terminated merger related expenses 13,178 — — Merger related expenses — — 18,751 Other ( Note 16 - Other noninterest expenses ) 56,046 51,314 50,457 Total noninterest expenses $ 264,040 $ 222,793 $ 239,126 Noninterest expenses totaled $264.0 million in 2024, an increase of $41.2 million from 2023, primarily due to an increase in salaries and benefits of $21.8 million as a result of increased head count of C&I bankers and higher levels of variable compensation associated with an increase in mortgage loan originations.
Noninterest Expense The following table presents noninterest expense for the year ended December 31,: (In thousands) 2025 2024 2023 Salary and employee benefits $ 171,824 $ 154,985 $ 133,231 Occupancy, equipment and software 38,244 36,282 33,426 Amortization and impairment of intangible assets 2,412 3,549 4,822 Merger related expenses 2,743 13,178 — Other ( Note 16 - Other noninterest expenses ) 56,551 56,046 51,314 Total noninterest expenses $ 271,774 $ 264,040 $ 222,793 Noninterest expenses totaled $271.8 million in 2025, an increase of $7.7 million from 2024, primarily due to an increase in salary and employee benefits due to the higher headcount of C&I bankers and support personnel, higher levels of variable compensation, including compensation associated with an increase in mortgage loan originations, and higher medical insurance costs, partially offset by a decrease in merger related expenses of $10.4 million in 2025 compared to 2024.
Salary and employee benefits increased due to higher levels of variable compensation associated with an increase in mortgage loan originations. 61 Table of Contents Critical Accounting Estimates In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period.
Critical Accounting Estimates In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period.
We did not pay a dividend to our common shareholders during the years ended December 31, 2024 or 2023. Capital Adequacy We are subject to various regulatory capital requirements administered by the federal banking agencies. Management routinely analyzes our capital to seek to ensure an optimized capital structure.
Capital Adequacy We are subject to various regulatory capital requirements administered by the federal banking agencies. Management routinely analyzes our capital to seek to ensure an optimized capital structure.
We experienced an increase of $4.6 million in 2024, compared to 2023, in revenue related to net sale gains and fees from mortgage loan originations, including fair value changes in the held-for-sale portfolio and hedging activity. Total loan originations for sale were $1.1 billion in 2024, an increase of $0.3 billion from $0.8 billion in 2023.
We experienced an increase of $5.1 million in 2025, compared to 2024, in revenue related to net sale gains and fees from mortgage loan originations, including fair value changes in the held-for-sale portfolio and hedging activity primarily due to an increase in gain on sales driven by higher origination volume.
(In thousands) Note Reference Total Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Deposits: Deposits without a stated maturity 9 $ 5,106,685 $ 5,106,685 $ — $ — $ — Certificates of deposit 9 1,565,575 1,501,442 56,508 5,377 2,248 Securities sold under agreements to repurchase 10 14,699 14,699 — — — Short-term debt: FHLB term advances 11 135,000 135,000 — — — Long-term debt: Subordinated debt 11 78,919 — — — 78,919 Operating leases 23 26,112 7,339 9,035 5,899 3,839 We are party to various derivative contracts as a means to manage the balance sheet and our related exposure to changes in interest rates, to manage our residential real estate loan origination and sale activity, and to provide derivative contracts to our clients.
(In thousands) Note Reference Total Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Deposits: Deposits without a stated maturity 9 $ 5,815,682 $ 5,815,682 $ — $ — $ — Certificates of deposit 9 1,291,674 1,263,759 21,878 4,636 1,401 Securities sold under agreements to repurchase 10 11,160 11,160 — — — Long-term debt: Subordinated debt 11 38,919 — — — 38,919 Operating leases 23 31,963 8,000 11,969 8,143 3,851 We are party to various derivative contracts as a means to manage the balance sheet and our related exposure to changes in interest rates, to manage our residential real estate loan origination and sale activity, and to provide derivative contracts to our clients.
During the year ended December 31, 2024, Logia paid dividends totaling $0.7 million to FirstSun.
During the year ended December 31, 2025, Sunflower Wealth Advisors, LLC paid dividends totaling $0.2 million to FirstSun.
Identifiable assets for our Banking segment decreased by $0.1 billion to $6.8 billion at December 31, 2024 from $6.9 billion at December 31, 2023.
Identifiable assets for our Mortgage Operations segment increased by $0.1 billion to $1.2 billion at December 31, 2025 from $1.1 billion at December 31, 2024.
Revenue was higher in 2024, compared to 2023 due to an increase in MSR capitalization of $3.0 million partially offset by a decrease in MSR fair value, net of derivative activity of $1.2 million. We recognize fair value adjustments to our MSR asset, which includes changes in assumptions to the valuation model and pay-offs and pay-downs of the MSR portfolio.
Revenue was higher in 2025, compared to 2024 due to an increase in net MSR capitalization of $2.3 million partially offset by a decrease in MSR fair value, net of derivative activity of $1 million.
Accordingly, this financial information should be read in conjunction with our consolidated financial statements and notes thereto for the year ended December 31, 2024, included elsewhere in this report. Non-GAAP financial measures exclude certain items that are included in the financial results presented in accordance with GAAP.
This information supplements our GAAP reported results, and should not be viewed in isolation from, or as a substitute for, our GAAP results. Accordingly, this financial information should be read in conjunction with our consolidated financial statements and notes thereto for the year ended December 31, 2025, included elsewhere in this report.
Total average loans, including loans held-for-sale, grew to $6.4 billion in 2024, an increase of $0.2 billion, or 3.8%, compared to 2023, primarily due to organic growth in our loan portfolios. Yield on loans increased 34 basis points in 2024, compared to 2023, primarily due to higher yields on new originations as compared to amortizing and maturing balances.
Total average loans, including loans held-for-sale, grew to $6.6 billion in 2025, an increase of $0.2 billion, or 3.5%, compared to 2024, due to organic growth in our loan portfolios.
Comparison of fiscal years 2024 and 2023 Banking Income before income taxes decreased $48.9 million to $98.3 million in 2024, from $147.2 million in 2023. The period over period decrease was primarily driven by a decrease in net interest income, increase in noninterest expenses, and increase in provision for credit losses, partially offset by an increase in noninterest income.
The period over period increase was primarily driven by an increase in net interest income, an increase in mortgage banking service revenues, and a decrease in provision for (benefit from) credit losses, partially offset by an increase in noninterest expense. Net interest income increased $6.3 million to $24.9 million in 2025 compared to $18.6 million in 2024.
The ratio of nonperforming assets to total assets was 0.92% at December 31, 2024, compared to 0.85% at December 31, 2023.
The allowance for credit losses as a percentage of total loans was 1.27% at December 31, 2025, compared to 1.38% at December 31, 2024. The ratio of nonperforming assets to total assets was 0.85% at December 31, 2025, compared to 0.92% at December 31, 2024.
The following table sets forth the composition of our loan portfolio, as of December 31,: 2024 2023 (In thousands) Amount % of total loans Amount % of total loans Commercial and industrial $ 2,497,772 39.2 % $ 2,467,688 39.4 % Commercial real estate: Non-owner occupied 752,861 11.8 % 812,235 13.0 % Owner occupied 702,773 11.0 % 635,365 10.2 % Construction and land 362,677 5.7 % 345,430 5.5 % Multifamily 94,355 1.5 % 103,066 1.6 % Total commercial real estate 1,912,666 30.0 % 1,896,096 30.3 % Residential real estate 1,180,610 18.5 % 1,110,610 17.7 % Public finance 554,784 8.7 % 602,913 9.6 % Consumer 41,345 0.6 % 36,371 0.6 % Other 189,180 3.0 % 153,418 2.4 % Total loans $ 6,376,357 100.0 % $ 6,267,096 100.0 % Commercial and industrial loans include loans to commercial customers for use in normal business operations to finance working capital needs, equipment and inventory purchases, and other expansion projects.
The following table sets forth the composition of our loan portfolio, as of December 31,: 2025 2024 (In thousands) Amount % of total loans Amount % of total loans Commercial and industrial $ 2,937,867 44.0 % $ 2,627,591 41.2 % Commercial real estate: Non-owner occupied 742,002 11.1 % 752,628 11.8 % Owner occupied 700,774 10.5 % 700,867 11.0 % Construction and land 268,652 4.0 % 362,677 5.7 % Multifamily 210,368 3.2 % 94,355 1.5 % Total commercial real estate 1,921,796 28.8 % 1,910,527 30.0 % Residential real estate 1,221,086 18.3 % 1,180,610 18.5 % Public finance 501,582 7.5 % 554,784 8.7 % Consumer 32,651 0.5 % 41,144 0.6 % Other 58,198 0.9 % 61,701 1.0 % Total loans $ 6,673,180 100.0 % $ 6,376,357 100.0 % Commercial and industrial loans include loans to commercial customers for use in normal business operations to finance working capital needs, equipment and inventory purchases, and other expansion projects.
Adjusted noninterest expense, a non-GAAP financial measure, totaled $248.0 million in 2024, an increase of $25.2 million from 2023. The efficiency ratio for 2024 was 68.28% compared to 59.81% in 2023. The adjusted efficiency ratio, a non-GAAP financial measure, in 2024 was 64.13% compared to 59.81% in 2023.
The efficiency ratio for 2025 was 64.82% compared to 68.28% in 2024. The adjusted efficiency ratio, a non-GAAP financial measure, in 2025 was 64.17% compared to 64.13% in 2024. Income Taxes We had income tax expense in 2025 of $25.0 million, compared to $19.5 million in 2024.