Biggest changeThe following table provides further stratification of these and additional classes of commercial real estate and construction loans at December 31, 2024 (dollars in thousands). 49 Owner Occupied Commercial Real Estate Non-Owner Occupied Commercial Real Estate Construction Total CRE Asset Class Average Loan-to-Value (1) Number of Total Loans Bank Owned Principal (2) Average Loan-to-Value (1) Number of Total Loans Bank Owned Principal (2) Top 3 Geographic Concentration Number of Total Loans Bank Owned Principal (2) Total Bank Owned Principal (2) % of Total Loans Office, Class A 69% 6 $7,374 46% 1 $2,982 Counties of Fairfax and Loudoun, Virginia and Montgomery County, Maryland — $— $10,356 Office, Class B 45% 27 10,173 45% 29 56,502 — — 66,675 Office, Class C 53% 9 5,326 39% 8 1,842 1 857 8,025 Office, Medical 39% 7 1,093 47% 6 28,060 1 9,633 38,786 Subtotal 49 $23,966 44 $89,386 2 $10,490 $123,842 7% Retail- Neighborhood/Community Shop — $— 44% 31 $86,706 Prince George's County, Maryland, Baltimore County, MD, Fairfax County, VA 1 $5,538 92,244 Retail- Restaurant 57% 7 6,152 44% 16 25,832 — — 31,984 Retail- Single Tenant 58% 5 1,919 41% 20 35,856 — — 37,775 Retail- Anchored,Other 0 — 52% 12 35,266 — — 35,266 Retail- Grocery-anchored — — 46% 9 53,753 0 — 53,753 Subtotal 12 $8,071 88 $237,413 1 $5,538 $251,022 13% Multi-family, Class A (Market) — $— 2 $1,438 Washington, D.C., Baltimore City, Maryland and Richmond City, Virginia 1 $1,276 $2,714 Multi-family, Class B (Market) — — 62% 21 69,752 1 3,991 73,743 Multi-family, Class C (Market) — — 55% 58 73,141 1 997 74,138 Multi-Family-Affordable Housing — — 52% 5 12,157 0 — 12,157 Subtotal — $— 86 $156,488 3 $6,264 $162,752 9% Industrial 51% 40 $65,926 47% 39 $124,079 Prince William County, Virginia, Fairfax County, Virginia and Howard County, Maryland 1 $1,781 $191,786 Warehouse 51% 14 18,745 27% 7 9,188 — — 27,933 Flex 50% 12 10,212 54% 14 56,393 3 132 66,737 Subtotal 66 $94,883 60 $189,660 4 $1,913 $286,456 15% Hotels $— 43% 9 $54,752 1 $7,791 $62,543 3% Mixed Use 45% 10 5,745 60% 33 60,898 — — 66,643 4% Land $ — $ — 11 $ 57,213 $57,213 3% 1- 4 family construction $ — $ — 3 48,504 48,504 2% Other (including net deferred fees) $55,517 $61,528 $24,654 141,699 8% Total commercial real estate and construction loans, net of fees, at December 31, 2024 $ 188,182 $ 850,125 $ 162,367 $ 1,200,674 64% Total commercial real estate and construction loans, net of fees, at December 31, 2023 $ 212,889 $ 878,744 $ 147,998 $ 1,239,631 68% _________________________ (1).
Biggest changeThe following table provides further stratification of these and additional classes of commercial real estate and construction loans at December 31, 2025 (dollars in thousands). 49 Table of Contents Owner Occupied Commercial Real Estate Non-Owner Occupied Commercial Real Estate Construction Total CRE Asset Class Average Loan-to-Value (1) Number of Total Loans Bank Owned Principal (2) Average Loan-to-Value (1) Number of Total Loans Bank Owned Principal (2) Top 3 Geographic Concentration Number of Total Loans Bank Owned Principal (2) Total Bank Owned Principal (2) % of Total Loans Office, Class A 67% 7 $40,532 17% 1 $2,894 Counties of Fairfax and Loudoun, VA and Montgomery County, MD — $— $43,426 Office, Class B 49% 23 8,232 44% 22 44,776 — — 53,008 Office, Class C 46% 9 5,081 30% 7 7,568 2 942 13,591 Office, Medical 33% 7 971 43% 5 24,616 1 13,583 39,170 Subtotal 46 $54,816 35 $79,854 3 $14,525 $149,195 8% Retail- Neighborhood/Community Shop — $— 43% 32 $91,965 Counties of Prince George's and Baltimore, MD and Fairfax County, VA — $— $91,965 Retail- Restaurant 53% 4 4,331 40% 11 20,446 — — 24,777 Retail- Single Tenant 54% 5 1,823 42% 14 27,143 — — 28,966 Retail- Anchored,Other 0 — 51% 12 33,359 — — 33,359 Retail- Grocery-anchored — — 40% 6 36,446 — — 36,446 Subtotal 9 $6,154 75 $209,359 — $— $215,513 11% Multi-family, Class A — $— 30% 2 $1,425 Washington, D.C., Baltimore City, MD and Richmond City, VA 2 $33,087 $34,512 Multi-family, Class B — — 61% 18 63,092 — — 63,092 Multi-family, Class C — — 53% 58 71,598 1 982 72,580 Multi-Family-Affordable Housing — — 36% 3 9,321 — — 9,321 Subtotal — $— 81 $145,436 3 $34,069 $179,505 9% Industrial 47% 38 $124,217 53% 29 $114,780 Counties of Prince William and Fairfax, VA and Howard County, MD — $— $238,997 Warehouse 50% 8 6,951 27% 7 8,907 — — 15,858 Flex 49% 12 10,350 52% 13 54,939 2 — 65,289 Subtotal 58 $141,518 49 $178,626 2 $— $320,144 16% Hotels $— 40% 7 $35,383 1 $7,635 $43,018 2% Mixed Use 44% 8 6,719 59% 27 44,965 — — 51,684 3% Land 66% 1,680 1% 2 605 19 33,572 35,857 2% 1- 4 family construction — — 14 48,406 48,406 2% Other (including net deferred fees) 55,430 72,104 14,799 142,333 7% Total commercial real estate and construction loans, net of fees, at December 31, 2025 $ 266,317 $ 766,332 $ 153,006 $ 1,185,655 61% Total commercial real estate and construction loans, net of fees, at December 31, 2024 $ 188,182 $ 850,125 $ 162,367 $ 1,200,674 64% _________________________ (1).
The minimum capital requirements for the Bank are: (i) a CET1 capital ratio of 4.5%; (ii) a Tier 1 to risk-based assets capital ratio of 6%; (iii) a total risk-based capital ratio of 8%; and (iv) a Tier 1 leverage ratio of 4%.
The minimum capital requirements for the Bank are: (i) CET1 capital ratio of 4.5%; (ii) a Tier 1 to risk-based assets capital ratio of 6%; (iii) a total risk-based capital ratio of 8%; and (iv) a Tier 1 leverage ratio of 4%.
In addition to net interest income, noninterest income is a complementary source of revenue for us and includes, among other things, service charges on deposits and loans, income from minority membership interest in ACM, merchant services fee income, insurance commission income, income from bank owned life insurance ("BOLI"), and gains and losses on sales of investment securities available-for-sale.
In addition to net interest income, noninterest income is a complementary source of revenue for us and includes, among other things, service charges on deposits and loans, income from our minority membership interest in ACM, merchant services fee income, insurance commission income, income from bank owned life insurance ("BOLI"), and gains and losses on sales of investment securities available-for-sale.
Critical Accounting Policies General The accounting principles we apply under GAAP are complex and require management to apply significant judgment to various accounting, reporting, and disclosure matters. Management must use assumptions, judgments, and estimates when applying these principles where precise measurements are not possible or practical.
Critical Accounting Estimates General The accounting principles we apply under GAAP are complex and require management to apply significant judgment to various accounting, reporting, and disclosure matters. Management must use assumptions, judgments, and estimates when applying these principles where precise measurements are not possible or practical.
Stable core deposits and a strong capital position provide 56 the base for our liquidity position. We believe we have demonstrated our ability to attract deposits because of our convenient branch locations, personal service, technology and pricing.
Stable core deposits and a strong capital position provide the base for our liquidity position. We believe we have demonstrated our ability to attract deposits because of our convenient branch locations, personal service, technology and pricing.
The following table shows the effect of variations in the volume and mix of our assets and liabilities, as well as the changes in interest rates had on the interest earned from our interest-earning assets and interest incurred on our interest-bearing liabilities for the years ended December 31, 2024 and 2023.
The following table shows the effect of variations in the volume and mix of our assets and liabilities, as well as the changes in interest rates had on the interest earned from our interest-earning assets and interest incurred on our interest-bearing liabilities for the years ended December 31, 2025 and 2024.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations The following presents management's discussion and analysis of our consolidated financial condition at December 31, 2024 and 2023 and the results of our operations for the years ended December 31, 2024 and 2023.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations The following presents management's discussion and analysis of our consolidated financial condition at December 31, 2025 and 2024 and the results of our operations for the years ended December 31, 2025 and 2024.
Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the minimum but below the minimum plus the conservation buffer will face constraints on dividends, equity repurchases, and compensation. We believe that the Bank met all capital adequacy requirements to which it was subject as of December 31, 2024 and December 31, 2023.
Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the minimum but below the minimum plus the conservation buffer will face constraints on dividends, equity repurchases, and compensation. We believe that the Bank met all capital adequacy requirements to which it was subject at December 31, 2025 and 2024.
The decrease in residential loans was primarily a result of principal repayments during 2024. 47 The following table sets forth the repricing characteristics and sensitivity to interest rate changes to the outstanding principal balance of our loan portfolio at December 31, 2024.
The decrease in residential loans was primarily a result of principal repayments during 2025. 47 Table of Contents The following table sets forth the repricing characteristics and sensitivity to interest rate changes to the outstanding principal balance of our loan portfolio at December 31, 2025.
As a result of the assessment performed as of December 31, 2024, the investment securities with unrealized losses are a result of pricing changes due to recent rising interest rate conditions in the current market environment and not as a result of credit deterioration. Contractual cash flows for agency-backed portfolios are guaranteed and funded by the U.S. government.
As a result of the assessment performed as of December 31, 2025, the investment securities with unrealized losses are a result of pricing changes due to recent rising interest rate conditions in the current market environment and not as a result of credit deterioration. C ontractual cash flows for agency-backed portfolios are guaranteed and funded by the U.S. government.
Average balances of nonperforming loans, which consist of nonaccrual loans, are included in the net interest margin calculation and did not have a material impact on our net interest margin in 2024 and 2023.
The average balances of nonperforming loans, which consist of nonaccrual loans, are included in the net interest margin calculation and did not have a material impact on our net interest margin for 2025 and 2024.
As of December 31, 2024 and 2023, the majority of the investment securities portfolio consisted of securities rated AAA by a leading rating agency. Investment securities which carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk.
At December 31, 2025 and 2024, the majority of the investment securities portfolio consisted of securities rated AAA by a leading rating agency. Investment securities which carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk.
The following tables shows the minimum capital requirements and the Bank's capital position at December 31, 2024 and December 31, 2023.
The following tables shows the minimum capital requirements and the Bank's capital position at December 31, 2025 and 2024.
In terest income on non-accruing loans was not material for the periods presented. Net loan fees and late charges included in interest income on loans totaled $1.9 million and $2.1 million for the year ended December 31, 2024 and 2023, respectively. 41 (2) The average balances for investment securities includes restricted stock.
In terest income on non-accruing loans was not material for the periods presented. Net loan fees and late charges included in interest income on loans totaled $2.3 million and $1.9 million for the year ended December 31, 2025 and 2024, respectively. 41 Table of Contents (2) The average balances for investment securities includes restricted stock.
Our allowance for credit losses on loans as a percent of total loans, net of deferred fees and costs, was 0.97% and 1.03% at December 31, 2024 and 2023, respectively. We lend to well-established and relationship-driven borrowers which has contributed to our track record of low historical credit losses.
Our allowance for credit losses on loans as a percent of total loans, net of deferred fees and costs, was 0.97% at each of December 31, 2025 and 2024. We lend to well-established and relationship-driven borrowers which has contributed to our track record of low historical credit losses.
The Bank has obtained a letter of credit of $80 million to secure public funds. (2) The Bank has pledged a portion of the commercial and industrial loan portfolio to the FRB to secure the line of the credit. We have established a formal liquidity contingency plan which establishes a liquidity management team and provides guidelines for liquidity management.
(2) The Bank has pledged a portion of the commercial and industrial loan portfolio to the FRB to secure the line of the credit. We have established a formal liquidity contingency plan which establishes a liquidity management team and provides guidelines for liquidity management.
Our commercial relationship officers focus on attracting small and medium sized businesses, commercial real estate developers and builders, including government contractors, non-profit organizations, and professionals. Our approach to our market features competitive customized financial services offered to customers and prospects in a personal relationship context by seasoned professionals.
Our commercial relationship officers focus on attracting small and medium sized businesses, commercial real estate developers and builders, including government contractors, non-profit organizations, and professionals. Our approach to our market features competitive customized financial services offered to customers and prospects in a personal relationship context by seasoned professionals. Net interest income is our primary source of revenue.
As of December 31, 2024, estimated uninsured deposits (excluding collateralized deposits) for the Bank were 31 .2% of total deposits and were 31.1% at December 31, 2023. In addition to deposits, we have access to the various wholesale funding markets. These markets include the brokered certificate of deposit market and the federal funds market.
As of December 31, 2025 and 2024 , estimated uninsured deposits (excluding collateralized deposits) for the Bank were 45% and 31% of total deposits, respectively . In addition to deposits, we have access to the various wholesale funding markets. These markets include the brokered certificate of deposit market and the federal funds market.
For each of our criticized assets, we individually evaluate each loan, generally through the performance of a collateral analysis to determine the amount of allowance required. As a result of the analysis completed, we had a reserve for individually assessed loans totaling $468 thousand and $676 thousand at December 31, 2024 and 2023, respectively.
For each of our criticized assets, we individually evaluate each loan, generally through the performance of a collateral analysis to determine the amount of allowance required. As a result of the analysis completed, we had a reserve for individually assessed loans totali ng $1.1 million and $468 thousand at December 31, 2025 and 2024, respectively.
Our regulatory commercial real estate concentration (which includes nonowner-occupied real estate and construction loans) was 371% of our total risk-based capital at December 31, 2024. Our commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration. We manage this portion of our portfolio in a disciplined manner.
Our regulatory commercial real estate concentration (which includes nonowner-occupied real estate and construction loans) w as 313% o f our total risk-based capital at December 31, 2025. Our commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration. We manage this portion of our portfolio in a disciplined manner.
Our ratio of nonperforming loans to total assets was 0.58% and 0.08% at December 31, 2024 and 2023, respectively. We had no other real estate owned and there were no loan modifications for borrowers who were experiencing financial difficulty during the quarter ended December 31, 2024.
Our ratio of nonperforming loans to total assets was 0.47% and 0 .58% at December 31, 2025 and 2024, respectivel y. We had no other real estate owned and there were no loan modifications for borrowers who were experiencing financial difficulty during the year ended December 31, 2025.
As mentioned above, our commercial real estate loan portfolio totaled $1.04 billion, or 56% of total loans, at December 31, 2024 and $1.09 billion, or 60% of total loans, at December 31, 2023. The commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration.
As mentioned above, our commercial real estate loan portfolio total ed $1.03 billion, or 53% of total loans, at December 31, 2025 and $1.04 billion, or 56% of total loans, at December 31, 2024. The commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration.
For a reconciliation of this non-GAAP information which excludes the effect of these non-recurring items, please refer to the table below. • Net interest income increased $1.2 million, or 2%, to $55.6 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
For a reconciliation of this non-GAAP information which excludes the effect of these non-recurring items, please refer to the table below. • Net interest incom e increased $8.2 million, or 15%, to $63.8 million for the year ended December 31, 2025 compared to $55.6 million for the year ended December 31, 2024.
See “Critical Accounting Policies” above for more information on our allowance for credit losses methodology. The following tables present additional information pertaining to the activity in and allocation of the allowance for credit losses on loans by loan type and the percentage of the loan type to the total loan portfolio for the periods and at the dates presented.
The following tables present additional information pertaining to the activity in and allocation of the allowance for credit losses on loans by loan type and the percentage of the loan type to the total loan portfolio for the periods and at the dates presented.
All of our mortgage-backed securities are guaranteed by either the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, or the Government National Mortgage Association. The effective duration of the investment securities portfolio continues to be slightly over five years, which is within the industry average.
All of our mortgage-backed securities are guaranteed by either the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, or the Government National Mortgage Association. The effective duration of the investment securities portfolio is 5.25 years, which is within the industry average.
Nonperforming Loans and Assets At December 31, 2024 and 2023 (Dollars in thousands) December 31, 2024 December 31, 2023 Nonperforming assets: Nonaccrual loans, gross $ 11,241 $ 1,689 Loans contractually past‑due 90 days or more and still accruing 1,619 140 Total nonperforming loans (NPLs) $ 12,860 $ 1,829 Total nonperforming assets (NPAs) $ 12,860 $ 1,829 NPLs/Total Assets 0.58 % 0.08 % NPAs/Total Assets 0.58 % 0.08 % Allowance for credit losses on loans/NPLs 140.97 % 1,031.77 % We closely and proactively monitor the effects of recent market activity.
Nonperforming Loans and Assets At December 31, 2025 and 2024 (Dollars in thousands) December 31, 2025 December 31, 2024 Nonperforming assets: Nonaccrual loans, gross $ 10,168 $ 11,241 Loans contractually past‑due 90 days or more and still accruing 545 1,619 Total nonperforming loans (NPLs) $ 10,713 $ 12,860 Total nonperforming assets (NPAs) $ 10,713 $ 12,860 NPLs/Total Assets 0.47 % 0.58 % NPAs/Total Assets 0.47 % 0.58 % Allowance for credit losses on loans/NPLs 172.86 % 140.97 % We closely and proactively monitor the effects of recent market activity.
Investment Securities by Stated Yields At December 31, 2024 and 2023 At December 31, 2024 Within One Year One to Five Years Five to Ten Years Over Ten Years Total Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Held‑to‑maturity Securities of state and local municipalities tax exempt — % 2.32 % — % — % 2.32 % Total held‑to‑maturity securities — % 2.32 % — % — % 2.32 % Available‑for‑sale Securities of U.S. government and federal agencies — 1.75 1.55 — 1.59 Securities of state and local municipalities — — — 2.92 2.92 Corporate bonds — 9.26 4.01 — 4.50 Mortgaged‑backed securities — 2.09 4.31 1.59 1.63 Total available‑for‑sale securities — % 5.19 % 3.34 % 1.59 % 1.92 % Total investment securities — % 5.01 % 3.34 % 1.59 % 1.92 % At December 31, 2023 Within One Year One to Five Years Five to Ten Years Over Ten Years Total Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Held‑to‑maturity Securities of state and local municipalities tax exempt — % 2.32 % — % — % 2.32 % Total held‑to‑maturity securities — % 2.32 % — % — % 2.32 % Available‑for‑sale Securities of U.S. government and federal agencies — — 1.59 — 1.59 Securities of state and local municipalities 3.00 — — 2.92 2.98 Corporate bonds — 10.35 4.09 — 4.40 Mortgaged‑backed securities — 2.11 3.22 1.60 1.61 Total available‑for‑sale securities 3.00 % 9.52 % 3.23 % 1.60 % 1.89 % Total investment securities 3.00 % 8.13 % 3.23 % 1.60 % 1.89 % 53 Deposits and Other Borrowed Funds The following table sets forth the average balances of deposits and the percentage of each category to total average deposits for the years ended December 31, 2024 and 2023.
Investment Securities by Stated Yields At December 31, 2025 and 2024 At December 31, 2025 Within One Year One to Five Years Five to Ten Years Over Ten Years Total Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Held‑to‑maturity Securities of state and local municipalities tax exempt — % 2.32 % — % — % 2.32 % Total held‑to‑maturity securities — % 2.32 % — % — % 2.32 % Available‑for‑sale Securities of U.S. government and federal agencies — 1.59 — — 1.59 Securities of state and local municipalities — — — 2.92 2.92 Corporate bonds — 9.12 3.60 — 4.55 Mortgaged‑backed securities — 4.41 4.52 1.61 1.70 Total available‑for‑sale securities — % 3.30 % 3.79 % 1.62 % 1.95 % Total investment securities — % 3.29 % 3.79 % 1.62 % 1.95 % At December 31, 2024 Within One Year One to Five Years Five to Ten Years Over Ten Years Total Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Held‑to‑maturity Securities of state and local municipalities tax exempt — % 2.32 % — % — % 2.32 % Total held‑to‑maturity securities — % 2.32 % — % — % 2.32 % Available‑for‑sale Securities of U.S. government and federal agencies — 1.75 1.55 — 1.59 Securities of state and local municipalities — — — 2.92 2.92 Corporate bonds — 9.26 4.01 — 4.50 Mortgaged‑backed securities — 2.09 4.31 1.59 1.63 Total available‑for‑sale securities — % 5.19 % 3.34 % 1.59 % 1.92 % Total investment securities — % 5.01 % 3.34 % 1.59 % 1.92 % 53 Table of Contents Deposits and Other Borrowed Funds The following table sets forth the average balances of deposits and the percentage of each category to total average deposits for the years ended December 31, 2025 and 2024.
The yield on average interest-earning deposits decreased 4 basis points to 5.17% for the year ended December 31, 2024, primarily as a result of the Federal Reserve's Federal Open Market Committee ("FOMC") decision to begin decreasing its targeted federal funds rate in September 2024.
The yield on average interest-earning deposits decreased 85 basis points to 4.32% for the year ended December 31, 2025, primarily as a result of the Federal Reserve's Federal Open Market Committee ("FOMC") decision to decrease its targeted federal funds rate beginning September 2024.
Our FHLB advances have pay-fixed/receive-floating interest rate swaps to reduce our funding costs, and as such, the weighted average rate of these FHLB advances are 3.60% and 3.21% at December 31, 2024 and 2023, respectively.
Our FHLB advances at December 31, 2024 had pay-fixed/receive-floating interest rate swaps to reduce our funding costs, a nd as such, the weighted average rate of these FHLB advances are 3.60% at December 31, 2024.
When excluding collateralized deposits, our estimate of uninsured deposits decreases to $584.0 million, or 31.2% of total deposits at December 31, 2024. 54 The following table reports maturities of the estimated amount of uninsured certificates of deposit at December 31, 2024.
When excluding collateralized deposits, our estimate of uninsured deposits decreases to $697.0 million, or 34.9% of total deposits at December 31, 2025. 54 Table of Contents The following table reports maturities of the estimated amount of uninsured certificates of deposit at December 31, 2025.
Tangible book value per share (a non-GAAP financial measure which is defined in the table below) at December 31, 2024 and December 31, 2023 was $12.52 and $11.77, respectively. As noted above, regulatory capital levels for the Bank meets those established for "well capitalized" institutions.
Tangible book value per share (a non-GAAP financial measure which is defined in the table below) at December 31, 2025 and December 31, 2024 was $13.74 and $12.52, respectiv ely. 55 Table of Contents As noted above, regulatory capital levels for the Bank meets those established for "well capitalized" institutions.
At December 31, 2024 and 2023, investment securities available-for-sale that were pledged as collateral for municipal deposits totaled $55.1 million and $7.2 million, respectively. Cash flow from amortizing assets or maturing assets also provides funding to meet the needs of depositors and borrowers.
At December 31, 2025 and 2024, investment securities available -for-sale that were pledged as collateral for municipal deposits total ed $19.4 million and $55.1 million, re spectively. Cash flow from amortizing assets or maturing assets also provides funding to meet the needs of depositors and borrowers.
A deterioration in the financial condition or prospects of a particular industry or a failure or downgrade of, or default by, any particular entity or group of entities could negatively impact our business, perhaps materially, and the systems by which we set limits and monitor the level of our credit exposure to individual entities and industries, may not function as we have anticipated.
A deterioration in the financial condition or prospects of a particular industry or a failure or downgrade of, or default by, any particular entity or group of entities could negatively impact our business, perhaps materially, and the systems by which we set limits and monitor the level of our credit exposure to individual entities and industries, may not function as we have anticipated. 50 Table of Contents See “Critical Accounting Policies” above for more information on our allowance for credit losses methodology.
Those lines of credit may not be drawn upon to the total extent to which we have committed. Standby letters of credit are conditional commitments we issued to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions.
Standby letters of credit are conditional commitments we issued to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions.
The ACL is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loan portfolio. Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible. Recoveries are recorded to the extent they do not exceed the aggregate of amounts previously charged-off.
The ACL is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loan portfolio. 35 Table of Contents Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible.
In addition to managing interest rate risk, we also analyze our loan portfolio for exposure to credit risk. Loan defaults and foreclosures are inherent risks in the banking industry, and we attempt to limit our exposure to these risks by carefully underwriting and then monitoring our extensions of credit.
Loan defaults and foreclosures are inherent risks in the banking industry, and we attempt to limit our exposure to these risks by carefully underwriting and then monitoring our extensions of credit.
Liquid assets, which include cash and due from banks, federal funds sold and investment securities available for sale, totaled $247.4 million at December 31, 2024, or 11% of total assets, an increase from $232.1 million, or 11% of total assets, at December 31, 2023.
Liquid assets, which include cash and due from banks, federal funds sold and investment securities available for sale, totaled $280.8 million at December 31, 2025, or 12% of to tal ass ets, an increase from $247.4 million, or 11% of total assets, at December 31, 2024.
At December 31, 2023, we owned $3.6 million in FRB stock and $5.8 million in FHLB stock. 52 The following table presents the weighted average yields of our investment portfolio for each of the maturity ranges at December 31, 2024 and 2023.
At December 31, 2024, we owned $4.1 million in FRB stock and $4.0 million in FHLB stock. 52 Table of Contents The following table presents the weighted average yields of our investment portfolio for each of the maturity ranges at December 31, 2025 and 2024.
The fair value of our investment securities available-for-sale was $156.5 million at December 31, 2024, a decrease of $15.1 million, or 9%, from $170.6 million at December 31, 2023, primarily due to principal repayments and maturities of $15.6 million offset by new purchases for $1.8 million, and a decrease in the market value of the investment securities portfolio totaling $1.3 million at December 31, 2024.
The fair value of our investment securities available-for-sale was $153.2 million at December 31, 2025, a decrease of $3.3 million, or 2%, from $1 56.5 million at December 31, 2024 , primarily due to principal repayments, calls and maturities of $16.3 million, offset by new purchases of $2.9 million, and an increase in the market value of the investment securities portfolio totaling $10.2 million at December 31, 2025.
(3) Efficiency ratio is calculated as total noninterest expense divided by the total of net interest income and noninterest income. 39 Non‑GAAP Reconciliation Years Ended December 31, (Dollars in thousands, except per share data) 2024 2023 Total stockholders' equity $ 235,354 $ 217,117 Less: goodwill and intangibles, net (7,420) (7,585) Tangible Common Equity $ 227,934 $ 209,532 Book value per common share $ 12.93 $ 12.19 Less: intangible book value per common share (0.41) (0.42) Tangible book value per common share $ 12.52 $ 11.77 Results of Operations— Years Ended December 31, 2024 and December 31, 2023 Overview We recorded net income of $15.1 million, or $0.82 per diluted common share, for the year ended December 31, 2024, compared to net income of $3.8 million, or $0.21 per diluted common share for the year ended December 31, 2023.
(3) Efficiency ratio is calculated as total noninterest expense divided by the total of net interest income and noninterest income. 39 Table of Contents Non‑GAAP Reconciliation December 31, (Dollars in thousands, except per share data) 2025 2024 Total stockholders' equity $ 253,600 $ 235,354 Less: goodwill and intangibles, net (7,295) (7,420) Tangible Common Equity $ 246,305 $ 227,934 Book value per common share $ 14.15 $ 12.93 Less: intangible book value per common share (0.41) (0.41) Tangible book value per common share $ 13.74 $ 12.52 Results of Operations— Years Ended December 31, 2025 and December 31, 2024 Overview We recorded net incom e of $22.1 million, or $1.21 per d iluted common share, for the year ended December 31, 2025, compared to net income of $15.1 million, or $0.82 per diluted common share for the year ended December 31, 2024.
Included in commercial real estate are loans secured by office properties totaling $123.8 million, or 7% of total loans, which are primarily located in the Virginia and Maryland suburbs of our market area, with only $2.3 million, or 0.12% of total loans, located in Washington, D.C.
Included in commercial real estate are loans secured by office properties tota ling $149.2 million, or 8% of total loans, which are primarily located in the Virginia and Maryland suburbs of our market area, with o nly $1.0 million, or 0.05% of total loans, located in Washington, D.C.
This analysis includes larger, non-homogeneous loans such as commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. At December 31, 2024, we had $3.3 million in loans identified as special mention, a decrease of $3.0 million from December 31, 2023.
This analysis includes larger, non-homogeneous loans such as commercial real estate and commercial and industrial loans, and is performed on an ongoing basis as new information is obtained. At December 31, 2025 , we had $47.7 million in loans identified as special mention, an increase of $44.4 million fr om December 31, 2024.
We recorded net charge-offs of $839 thousand and $375 thousand for the years ended December 31, 2024 and December 31, 2023, respectively. See “Asset Quality” below for additional information on the credit quality of the loan portfolio. 44 Noninterest Income The following table provides detail for noninterest incom e for the years ended December 31, 2024 and 2023.
See “Asset Quality” below for additional information on the credit quality of the loan portfolio. 44 Table of Contents Noninterest Income The following table provides detail for noninterest incom e for the years ended December 31, 2025 and 2024.
Reconciliation of Book Value (GAAP) to Tangible Book Value (non-GAAP) At December 31, 2024 and December 31, 2023 (Dollars in thousands, except per share data) 2024 2023 Total stockholders' equity (GAAP) $ 235,354 $ 217,117 Less: goodwill and intangibles, net (7,420) (7,585) Tangible Common Equity (non-GAAP) $ 227,934 $ 209,532 Book value per common share (GAAP) $ 12.93 $ 12.19 Less: intangible book value per common share (0.41) (0.42) Tangible book value per common share (non-GAAP) $ 12.52 $ 11.77 Liquidity Liquidity in the banking industry is defined as the ability to meet the demand for funds of both depositors and borrowers.
Reconciliation of Book Value (GAAP) to Tangible Book Value (non-GAAP) At December 31, 2025 and December 31, 2024 (Dollars in thousands, except per share data) 2025 2024 Total stockholders' equity (GAAP) $ 253,600 $ 235,354 Less: goodwill and intangibles, net (7,295) (7,420) Tangible Common Equity (non-GAAP) $ 246,305 $ 227,934 Book value per common share (GAAP) $ 14.15 $ 12.93 Less: intangible book value per common share (0.41) (0.41) Tangible book value per common share (non-GAAP) $ 13.74 $ 12.52 56 Table of Contents Liquidity Liquidity in the banking industry is defined as the ability to meet the demand for funds of both depositors and borrowers.
Nonperforming loans at December 31, 2024 totaled $12.9 million, or 0.58% of total assets, compared to $1.8 million, or 0.08%, of total assets at December 31, 2023. We had no other real estate owned at December 31, 2024 and 2023, respectively.
Nonperforming loans at December 31, 2025 total ed $10.9 million, or 0.48% of tota l assets, compared to $12.9 million, or 0.58%, of total assets at December 31, 2024 . We had no other real estate owned at December 31, 2025 and 2024, respectively.
Income from BOLI decreased to $397 thousand for the year ended December 31, 2024 compared to $1.5 million for same period of 2023, the decrease being a result of surrendering our BOLI policies during the first quarter of 2024. 45 Noninterest Expense The following table reflects the components of noninterest expense for the years ended December 31, 2024 and 2023.
Income from BOLI decreased to $289 thousand for the year ended December 31, 2025 compared to $397 thousand for same period of 2024, a direct result of the BOLI policies we surrendered during the first quarter of 2024. 45 Table of Contents Noninterest Expense The following table reflects the components of noninterest expense for the years ended December 31, 2025 and 2024.
While we are currently considered "well capitalized," we may from time to time find it necessary to access the capital markets to meet our growth objectives or capitalize on specific business opportunities. 55 As the Company is a bank holding company with less than $3.00 billion in assets, and which does not (i) conduct significant off-balance sheet activities, (ii) engage in significant non-banking activities, or (iii) have a material amount of securities registered under the Exchange Act, it is not currently subject to risk-based capital requirements adopted by the Federal Reserve, pursuant to the small bank holding company policy statement.
As the Company is a bank holding company with less than $3 billion in assets, and which does not (i) conduct significant off-balance sheet activities, (ii) engage in significant non-banking activities, or (iii) have a material amount of securities registered under the Exchange Act, it is not currently subject to risk-based capital requirements adopted by the Federal Reserve, pursuant to the small bank holding company policy statement.
Asset Quality Nonperforming loans, defined as nonaccrual loans and loans contractually past due 90 days or more as to principal or interest and still accruing, were $12.9 million and $1.8 million at December 31, 2024 and 2023, respectively, an increase of $11.0 million.
Asset Quality Nonperforming loans, defined as nonaccrual loans and loans contractually past due 90 days or more as to principal or interest and still accruing, were $10.7 million and $12.9 million at December 31, 2025 and 2024, respectively, a decrease of $2.2 million.
The provision for income taxes for the year ended December 31, 2024 includes additional statutory income tax expense of $1.6 million and tax penalties of $722 thousand related to the above mentioned surrender of our BOLI policies. Our effective tax rate, excluding the additional income taxes and penalties associated with our BOLI surrender, for December 31, 2024 was 22.0%.
For the year ended December 31, 2025 and 2024, the provision for income taxe s was $6.2 million and $7.2 million, respectiv ely. The provision for income taxes for the year ended December 31, 2024 includes additional statutory income tax expense of $1.6 million and tax penalties of $722 thousand related to the above mentioned surrender of our BOLI policies.
Additional provisions for such losses, if necessary, would be recorded, and would negatively impact earnings. 36 Financial Overview For the years ended December 31, 2024 and 2023, we continued our focus on organic growth, capitalizing on new customer relationships we obtained through centers of influence and portfolio cultivation. • Total assets increased to $2.20 billion compared to $2.19 billion at December 31, 2024 and 2023, respectively, an increase of $8.4 million. • Total loans, net of deferred fees, increased $41.7 million, or 2%, from December 31, 2023 to December 31, 2024.
Additional provisions for such losses, if necessary, would be recorded, and would negatively impact earnings. 36 Table of Contents Financial Overview For the years ended December 31, 2025 and 2024, we continued our focus on organic growth, capitalizing on new customer relationships we obtained through centers of influence and portfolio cultivation. • T otal assets increased to $2.29 billion at December 31, 2025 com pared to $2.20 billion at December 31, 2024, an increase of $93.3 million. • Total loans, net of deferred fee s, increased $71.0 million, or 4%, fr om December 31, 2024 to December 31, 2025.
Reserves on loans that do not share risk characteristics are evaluated on an individual basis. Nonaccrual loans are specifically reviewed for loss potential and when deemed appropriate are assigned a reserve based on an individual evaluation.
Recoveries are recorded to the extent they do not exceed the aggregate of amounts previously charged-off. Reserves on loans that do not share risk characteristics are evaluated on an individual basis. Nonaccrual loans are specifically reviewed for loss potential and when deemed appropriate are assigned a reserve based on an individual evaluation.
Interest income on non-accruing loans was not material for the years presented. 42 Net interest income for the year ended December 31, 2024 was $55.6 million compared to $54.4 million for the year ended December 31, 2023, an increase of $1.2 million, or 2%.
Interest income on non-accruing loans was not material for the years presented. 42 Table of Contents Net interest income for the year ended December 31, 2025 was $63.8 million comp ared to $55.6 million for the year ended December 31, 2024 , an increase of $8.2 million, or 15%.
We recorded provision for credit losses totaling $6 thousand and $132 thousand for the years ended December 31, 2024 and 2023, respectively. The allowance for credit losses was $18.1 million and $18.9 million at December 31, 2024 and 2023, respectively.
We recorded a provision for credit losses tota ling $1.6 million an d $6 thousand for the years ended December 31, 2025 and 2024, respectively. The allowance for credit loss es was $18.9 million an d $18.1 million at December 31, 2025 and 2024, respectively.
The accounting policies we view as critical are those relating to judgments, assumptions, and estimates regarding the determination of the allowance for credit losses on our loan portfolio.
The accounting policies we view as critical are those relating to judgments, assumptions, and estimates regarding the determination of the allowance for credit losses on our loan portfolio. Allowance for Credit Losses - Loans We maintain the allowance for credit losses ("ACL") at a level that represents management’s best estimate of expected losses in our loan portfolio.
At December 31, 2024, we downgraded a non-owner occupied commercial real estate loan to substandard and placed it on nonaccrual as a result of its past due status and recent poor payment history. 48 At December 31, 2023, we downgraded an owner-occupied commercial real estate loan totaling $19.9 million to substandard due to concerns regarding the financial condition of this borrower’s parent company.
At December 31, 2024, we downgraded a non-owner occupied commercial real estate loan to substandard and placed it on nonaccrual as a result of its past due status and recent poor payment history.
Selected Financial Data (Dollars and shares in thousands, except per share data) Years Ended December 31, 2024 2023 Income Statement Data: Interest income $ 113,312 $ 106,615 Interest expense 57,723 52,219 Net interest income 55,589 54,396 Provision for credit losses 6 132 Net interest income after provision for credit losses 55,583 54,264 Non‑interest income (loss) 2,534 (13,370) Non‑interest expense 35,820 36,662 Net income before income taxes 22,297 4,232 Provision for income taxes 7,233 410 Net income $ 15,064 $ 3,822 38 Years Ended December 31, 2024 2023 Balance Sheet Data: Total assets $ 2,198,950 $ 2,190,558 Loans receivable, net of fees 1,870,235 1,828,564 Allowance for credit losses (18,129) (18,871) Total investment securities 156,740 171,859 Total deposits 1,870,605 1,845,292 Other borrowed funds 68,695 104,620 Total shareholders' equity 235,354 217,117 Common shares outstanding 18,204 17,807 Per Common Share Data: Basic net income $ 0.83 $ 0.22 Fully diluted net income 0.82 0.21 Book value 12.93 12.19 Tangible book value (1) 12.52 11.77 Performance Ratios: Return on average assets 0.69 % 0.17 % Return on average equity 6.64 1.82 Net interest margin (2) 2.62 2.49 Efficiency ratio (3) 61.63 89.36 Non‑interest income to average assets 0.12 (0.59) Non‑interest expense to average assets 1.65 1.61 Loans receivable, net of fees to total deposits 99.98 99.09 Asset Quality Ratios: Net charge‑offs (recoveries) to average loans receivable, net of fees 0.04 % 0.02 % Nonperforming loans to loans receivable, net of fees 0.69 0.10 Nonperforming assets to total assets 0.58 0.08 Allowance for credit losses to nonperforming loans 141.38 1,031.77 Allowance for credit losses on loans to loans receivable, net of fees 0.97 1.03 Capital Ratios (Bank Only): Tangible common equity 10.87 % 10.12 % Total risk‑based capital 14.73 13.83 Common Equity Tier 1 capital 13.74 12.80 Leverage capital ratio 11.74 10.77 Other: Average shareholders' equity to average total assets 10.42 % 9.24 % Average loans receivable, net of fees to average total deposits 102.54 96.52 Average common shares outstanding: Basic 18,057 17,723 Diluted 18,397 18,231 ______________________ (1) Non-GAAP: Tangible book value is calculated as total stockholders' equity, less goodwill and other intangible assets, divided by common shares outstanding.
Selected Financial Data (Dollars and shares in thousands, except per share data) Years Ended December 31, 2025 2024 Income Statement Data: Interest income $ 118,397 $ 113,312 Interest expense 54,628 57,723 Net interest income 63,769 55,589 Provision for credit losses 1,589 6 Net interest income after provision for credit losses 62,180 55,583 Non‑interest income 3,637 2,534 Non‑interest expense 37,570 35,820 Net income before income taxes 28,247 22,297 Provision for income taxes 6,190 7,233 Net income $ 22,057 $ 15,064 38 Table of Contents Years Ended December 31, 2025 2024 Balance Sheet Data: Total assets $ 2,292,256 $ 2,198,950 Loans receivable, net of fees 1,941,283 1,870,235 Allowance for credit losses (18,886) (18,129) Total investment securities 153,424 156,740 Total deposits 1,997,277 1,870,605 Other borrowed funds — 68,695 Total shareholders' equity 253,600 235,354 Common shares outstanding 17,918 18,204 Per Common Share Data: Basic net income $ 1.22 $ 0.83 Fully diluted net income 1.21 0.82 Book value 14.15 12.93 Tangible book value (1) 13.74 12.52 Performance Ratios: Return on average assets 0.99 % 0.69 % Return on average equity 8.99 6.64 Net interest margin (2) 2.92 2.62 Efficiency ratio (3) 55.74 61.63 Non‑interest income to average assets 0.16 0.12 Non‑interest expense to average assets 1.68 1.65 Loans receivable, net of fees to total deposits 97.20 99.98 Asset Quality Ratios: Net charge‑offs to average loans receivable, net of fees 0.05 % 0.04 % Nonperforming loans to loans receivable, net of fees 0.55 0.69 Nonperforming assets to total assets 0.48 0.58 Allowance for credit losses to nonperforming loans 172.86 141.38 Allowance for credit losses on loans to loans receivable, net of fees 0.97 0.97 Capital Ratios (Bank Only): Tangible common equity 11.38 % 10.87 % Total risk‑based capital 15.38 14.73 Common Equity Tier 1 capital 14.37 13.74 Leverage capital ratio 12.23 11.74 Other: Average shareholders' equity to average total assets 11.00 % 10.42 % Average loans receivable, net of fees to average total deposits 97.76 102.54 Average common shares outstanding: Basic 18,121 18,057 Diluted 18,260 18,397 ______________________ (1) Non-GAAP: Tangible book value is calculated as total stockholders' equity, less goodwill and other intangible assets, divided by common shares outstanding.
During 2024, we surrendered $48.0 million in BOLI policies, which resulted in a nonrecurring increase of $2.4 million to our tax provisioning related to the loss of the tax favored status of prior appreciation.
During 2025, we unwound $80 million of our pay-fixed/receive floating interest rate swaps, resulting in a pre-tax gain of $91 thousand. During 2024, we surrendered $48.0 million in BOLI policies, which resulted in a nonrecurring increase of $2.4 million to our tax provisioning related to the loss of the tax favored status of prior appreciation.
At December 31, 2024 and 2023, we had $269.7 million and $254.1 million, respectively, in CDARS reciprocal and ICS reciprocal products. As of December 31, 2024, the estimated amount of total uninsured deposits (excluding collateralized deposits) was $763.1 million, or 40.8%, of total deposits.
At December 31, 2025 and 2024 , we had $291.9 million and $269.6 million , respectively, in CDARS reciprocal and ICS reciprocal products. As of December 31, 2025, the estimated amount of total uninsured deposits (excluding collateralized deposits) was $896.3 million, or 44.9%, of total deposits.
This resulted in additional statutory income tax expense of $1.6 million and tax penalties of $722 thousand. The tax penalties related to the surrender of the BOLI were recorded in income tax expense. The net proceeds of the BOLI surrender were reinvested in our loan portoflio.
The tax penalties related to the surrender of the BOLI were recorded in income tax expense. The net proceeds of the BOLI surrender were reinvested in our loan portoflio.
Loans Receivable, Net Loans receivable, net of deferred fees, were $1.87 billion at December 31, 2024 and $1.83 billion at December 31, 2023, an increase of $41.7 million, or 2%.
Loans Receivable, Net Loans receivable, net of deferred fees, were $1.94 billion at December 31, 2025 and $1.87 billion at December 31, 2024 , an increase of $71.0 million, or 4%.
Our cost of funds increased 44 basis points to 3.00% for the year ended December 31, 2024, from 2.56% for the year ended December 31, 2023, which was primarily attributable to the repricing of our interest-bearing deposits to higher interest rates during 2024.
Our cost of fund s decreased 22 basis points to 2.78% fo r the year ended December 31, 2025, from 3.00% for the year ended December 31, 2024, which was primarily attributable to the repricing of our interest-bearing deposits to lower interest rates during 2025.
Average noninterest-bearing deposits decreased $57.3 43 million, or 13%, to $368.6 million at December 31, 2024, compared to $425.9 million at December 31, 2023. Competition for deposits along with higher interest rates resulted in customers' movement of excess funds from noninterest-bearing into interest-bearing deposit products.
Average noninterest-bearing deposits decreased $4.8 million, or 1%, to $363.8 million at December 31, 2025, c ompared to $368.6 million at 43 Table of Contents December 31, 2024. Competition for deposits along with high interest rates resulted in customers' movement of excess funds from noninterest-bearing into interest-bearing deposit products.
Average loans receivable increased $21.2 million to $1.87 billion for the year ended December 31, 2024, compared to $1.85 billion for the year ended December 31, 2023. The yield on average loans increased 39 basis points to 5.71% for the year ended December 31, 2024.
Average loans receivable slightly decreased $7.1 million to $1.86 billion for t he year ended December 31, 2025, compared to $1.87 billion for the year ended December 31, 2024. The yield on average loans increased 14 basis points to 5.85% for the year ended December 31, 2025.
Net interest margin for 2024 was 2.62% compared to 2.49% for 2023, an increase of 13 basis points, or 5%. • The provision for credit losses totaled $6 thousand in 2024, compared to a provision for credit losses totaling $132 thousand in 2023.
Net interest margin for 2025 was 2.92% compared to 2 .62% for 2024, an increase of 30 basis points, or 11%. • The provision for credit los ses totaled $1.6 million in 2025, compare d to a provision for credit losses totaling $6 thousand in 2024.
Allowance for Credit Losses on Loans Years Ended December 31, 2024 and 2023 (Dollars in thousands) 2024 2023 Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Commercial real estate $ — — % $ (53) — % Commercial and industrial $ (747) (0.04) % $ (347) (0.02) % Consumer residential (121) (0.01) % 1 — % Consumer nonresidential 28 — % 24 — % Total $ (840) (0.04) % $ (375) (0.02) % Average loans outstanding during the period $ 1,869,470 $ 1,848,308 December 31, 2024 2023 Allowance for credit losses on loans receivable, net of fees 0.97 % 1.03 % Allocation of the Allowance for Credit Losses on Loans At December 31, 2024 and 2023 (Dollars in thousands) 2024 2023 Allocation % of Total* Allocation % of Total* Commercial real estate $ 9,434 52.04 % $ 10,174 59.88 % Commercial and industrial 3,139 17.31 % 3,385 12.07 % Commercial construction 1,713 9.45 % 1,425 8.13 % Consumer residential 3,775 20.82 % 3,822 19.61 % Consumer nonresidential 68 0.38 % 65 0.31 % Total allowance for credit losses $ 18,129 100.00 % $ 18,871 100.00 % 51 ___________________ * Percentage of loan type to the total loan portfolio .
Allowance for Credit Losses on Loans Years Ended December 31, 2025 and 2024 (Dollars in thousands) 2025 2024 Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Commercial real estate $ — — % $ — — % Commercial and industrial (873) (0.05) % (747) (0.04) % Consumer residential — — % (121) (0.01) % Consumer nonresidential 2 — % 28 — % Total $ (871) (0.05) % $ (840) (0.04) % Average loans outstanding during the period $ 1,862,377 $ 1,869,470 December 31, 2025 2024 Allowance for credit losses on loans receivable, net of fees 0.97 % 0.97 % Allocation of the Allowance for Credit Losses on Loans At December 31, 2025 and 2024 (Dollars in thousands) 2025 2024 Allocation % of Total* Allocation % of Total* Commercial real estate $ 9,236 48.90 % $ 9,434 52.04 % Commercial and industrial 4,523 23.95 % 3,139 17.31 % Commercial construction 1,940 10.27 % 1,713 9.45 % Consumer residential 3,054 16.17 % 3,775 20.82 % Consumer nonresidential 133 0.70 % 68 0.38 % Total allowance for credit losses $ 18,886 100.00 % $ 18,129 100.00 % ___________________ * Percentage of loan type to the total loan portfolio .
Asset quality remains sound with nonperforming loans and loans past due 90 days or more as a percentage of total assets of 0.58% at December 31, 2024, compared to 0.08% at December 31, 2023. • Total deposits increased $25.3 million or 1%, from December 31, 2023 to December 31, 2024.
Asset quality remains sound with nonperforming loans and loans past due 90 days or more as a percentage of total as sets of 0.47% at December 31, 2025, compared to 0.58% at December 31, 2024. • Total deposit s increased $126.7 million or 7%, fr om December 31, 2024 to December 31, 2025.
As such, no impairment was recognized for our investment securities portfolio as of December 31, 2024. We hold restricted investments in equities of the FRB and FHLB. At December 31, 2024, we owned $4.1 million in FRB stock and $4.0 million in FHLB stock.
As such, no allowance for credit losses was recognized for our investment securities portfolio as of December 31, 2025. We ho ld restricted investments in equities of the FRB and FHLB. At December 31, 2025, we owned $3.6 million in FRB stock and $1.7 million in F HLB stock.
Shareholders' equity at December 31, 2024 was $235.4 million, an increase of $18.2 million, compared to $217.1 million at December 31, 2023. Net income recorded for the year ended December 31, 2024 contributed $15.1 million to the increase in shareholders' equity.
Shareholders' equity at December 31, 2025 was $253.6 million, an increase of $18.2 million, compa red to $235.4 million at December 31, 2024. Net income recorded for the year ended December 31, 2025 contr ibuted $22.1 million to the increase in sha reholders' equity.
Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The Bank’s maximum exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments.
The Bank’s maximum exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.
Secondary Liquidity Available and In Use At December 31, 2024 (Dollars in thousands) Liquidity in Use Liquidity Available FHLB secured borrowings (1) $ 130,000 $ 473,307 FRB discount window secured borrowings (2) — 146,106 Unsecured federal fund purchase lines — 185,000 Total $ 130,000 $ 804,413 ________________________ (1) The Bank has pledged a portion of the commercial real estate and residential loan portfolio to the FHLB to secure the line of credit.
Secondary Liquidity Available and In Use At December 31, 2025 (Dollars in thousands) Liquidity in Use Liquidity Available FHLB secured borrowings (1) $ 130,000 $ 464,373 FRB discount window secured borrowings (2) — 256,688 Unsecured federal fund purchase lines — 209,196 Total $ 130,000 $ 930,257 ________________________ (1) The Bank has pledged a portion of the commercial real estate and residential loan portfolio to the FHLB to obtain a letter of credit to secure public funds in addition to the collateral in use for FHLB advances.
Investment securities that were pledged to secure public deposits totaled $55.3 million and $7.2 million at December 31, 2024 and 2023, respectively. There were no investment securities that were pledged to secure FRB borrowings at December 31, 2024 and December 31, 2023, respectively.
Investment securities that were pledged to secure public deposits totale d $19.4 million and $55.1 million at December 31, 2025 and 2024, respectivel y. There were no investment securities that were pledged to secure FRB borrowings at December 31, 2025 and December 31, 2024, respectively.
This decrease was primarily a result of a decrease in salaries and benefits expense through reduced staffing associated with process improvements through our investment in technology. 37 Reconciliation of Net Income (GAAP) to Commercial Bank Operating Earnings (Non-GAAP) Years Ended December 31, 2024 and 2023 (Dollars in thousands, except per share data) 2024 2023 Net income (as reported) $ 15,064 $ 3,822 (Gain) loss on sale of available-for-sale investment securities (9) 15,577 Non-recurring tax and 10% modified endowment contract penalty on early surrender of BOLI policies 2,386 — Office space reduction and severance costs — 457 Provision (benefit) for income taxes associated with non-GAAP adjustments — (3,527) Non-GAAP commercial bank operating earnings, excluding above items $ 17,441 $ 16,329 Earnings per share - basic (GAAP net income) $ 0.83 $ 0.22 Adjusted Earnings per share - Non-GAAP expenses including provision for income taxes $ 0.14 $ 0.70 Earnings per share - basic (non-GAAP commercial bank operating earnings) $ 0.97 $ 0.92 Earnings per share - diluted (GAAP net income) $ 0.82 $ 0.21 Adjusted earnings per share - Non-GAAP expenses including provision for income taxes $ 0.13 $ 0.69 Adjusted earnings per share - diluted (non-GAAP commercial bank operating earnings) $ 0.95 $ 0.90 Return on average assets (GAAP net income) 0.69 % 0.17 % Adjusted Non-GAAP expenses including provision for income taxes 0.11 % 0.55 % Adjusted return on average assets (non‑GAAP commercial bank operating earnings) 0.80 % 0.72 % Return on average equity (GAAP net income) 6.64 % 1.82 % Adjusted Non-GAAP expenses including provision for income taxes 1.05 % 5.96 % Adjusted return on average equity (non‑GAAP commercial bank operating earnings) 7.69 % 7.78 % Below shows selected financial data for the periods ended December 31, 2024 and 2023.
This increase was primarily a result of an increase in salaries and benefits expense, which increased due to the filling of open positions and market adjustments to existing positions along with an increase in the incentive compensation expense for 2025. 37 Table of Contents Reconciliation of Net Income (GAAP) to Commercial Bank Operating Earnings (Non-GAAP) Years Ended December 31, 2025 and 2024 (Dollars in thousands, except per share data) 2025 2024 Net income (as reported) $ 22,057 $ 15,064 (Gain) on redemption of subordinated debt — (9) (Gain) on the termination of derivative instruments (91) — Non-recurring tax and 10% modified endowment contract penalty on early surrender of BOLI policies — 2,386 Provision for income taxes associated with non-GAAP adjustments 21 — Non-GAAP commercial bank operating earnings, excluding above items $ 21,987 $ 17,441 Earnings per share - basic (GAAP net income) $ 1.22 $ 0.83 Adjusted Earnings per share - Non-GAAP expenses including provision for income taxes — 0.14 Earnings per share - basic (non-GAAP commercial bank operating earnings) $ 1.22 $ 0.97 Earnings per share - diluted (GAAP net income) $ 1.21 $ 0.82 Adjusted earnings per share - Non-GAAP expenses including provision for income taxes — 0.13 Adjusted earnings per share - diluted (non-GAAP commercial bank operating earnings) $ 1.21 $ 0.95 Return on average assets (GAAP net income) 0.99 % 0.69 % Adjusted Non-GAAP expenses including provision for income taxes — % 0.11 % Adjusted return on average assets (non‑GAAP commercial bank operating earnings) 0.99 % 0.80 % Return on average equity (GAAP net income) 8.96 % 6.64 % Adjusted Non-GAAP expenses including provision for income taxes — % 1.05 % Adjusted return on average equity (non‑GAAP commercial bank operating earnings) 8.96 % 7.69 % Below shows selected financial data for the periods ended December 31, 2025 and 2024.
Nonowner-occupied commercial real estate loans were $850.1 million at December 31, 2024 compared to $878.7 million at December 31, 2023. Commercial construction loans totaled $162.4 million at December 31, 2024, compared to $148.0 million at December 31, 2023 and comprised of 9% and 8% of total loans receivable at such dates, respectively.
Nonowner-occupied commercial real estate loans w ere $766.3 million a t December 31, 2025 compared to $850.1 million at December 31, 2024. Commercial construction loans to taled $153.0 million at December 31, 2025, compared to $162.4 million at December 31, 2024 and comprised o f 8% and 9% of total l oans receivable at such dates, respectively.
Average Deposit Balances Years Ended December 31, 2024 and 2023 (Dollars in thousands) December 31, 2024 December 31, 2023 Noninterest-bearing demand $ 368,591 20.22 % $ 425,914 22.24 % Interest-bearing deposits Interest checking 571,432 31.34 % 581,655 30.37 % Savings and money markets 344,272 18.88 % 254,721 13.30 % Certificate of deposits, $100,000 to $249,999 70,024 3.84 % 106,865 5.58 % Certificate of deposits, $250,000 or more 205,264 11.26 % 242,405 12.66 % Wholesale deposits 263,664 14.46 % 303,472 15.85 % Total $ 1,823,247 100.00 % $ 1,915,032 100.00 % Total deposits increased $25.3 million, or 1%, to $1.87 billion at December 31, 2024 from $1.85 billion at December 31, 2023.
Average Deposit Balances Years Ended December 31, 2025 and 2024 (Dollars in thousands) December 31, 2025 December 31, 2024 Noninterest-bearing demand $ 363,764 19.09 % $ 368,591 20.22 % Interest-bearing deposits Interest checking 683,069 35.86 % 571,432 31.34 % Savings and money markets 347,461 18.24 % 344,272 18.88 % Certificate of deposits, $100,000 to $249,999 108,172 5.68 % 70,024 3.84 % Certificate of deposits, $250,000 or more 160,449 8.42 % 205,264 11.26 % Wholesale deposits 242,109 12.71 % 263,664 14.46 % Total $ 1,905,024 100.00 % $ 1,823,247 100.00 % Total deposits increased $126.7 million, or 7%, to $2.00 billion at December 31, 2025 from $1.87 billion at December 31, 2024.
Bank Capital Components At December 31, 2024 and December 31, 2023 (Dollars in thousands) Actual Minimum Capital Requirement (1) Minimum to be Well Capitalized Under Prompt Corrective Action Amount Ratio Amount Ratio Amount Ratio At December 31, 2024 Total risk-based capital $ 277,248 14.73 % $ 197,582 > 10.50 % $ 188,174 > 10.00 % Tier 1 risk-based capital 258,608 13.74 % 159,948 > 8.50 % 150,539 > 8.00 % Common equity tier 1 capital 258,608 13.74 % 131,722 > 7.00 % 122,313 > 6.50 % Leverage capital ratio 258,608 11.74 % 88,115 > 4.00 % 110,144 > 5.00 % At December 31, 2023 Total risk-based capital $ 261,403 13.83 % $ 198,413 > 10.50 % $ 188,965 > 10.00 % Tier 1 risk-based capital 241,930 12.80 % 160,620 > 8.50 % 151,172 > 8.00 % Common equity tier 1 capital 241,930 12.80 % 132,275 > 7.00 % 122,827 > 6.50 % Leverage capital ratio 241,930 10.77 % 89,842 > 4.00 % 112,302 > 5.00 % ________________________ (1).
Bank Capital Components At December 31, 2025 and December 31, 2024 (Dollars in thousands) Actual Minimum Capital Requirement (1) Minimum to be Well Capitalized Under Prompt Corrective Action Amount Ratio Amount Ratio Amount Ratio At December 31, 2025 Total risk-based capital $ 296,612 15.38 % $ 202,553 > 10.50 % $ 192,908 > 10.00 % Tier 1 risk-based capital 277,254 14.37 % 163,972 > 8.50 % 154,326 > 8.00 % Common equity tier 1 capital 277,254 14.37 % 135,036 > 7.00 % 125,390 > 6.50 % Leverage capital ratio 277,254 12.23 % 90,659 > 4.00 % 113,324 > 5.00 % At December 31, 2024 Total risk-based capital $ 277,248 14.73 % $ 197,582 > 10.50 % $ 188,174 > 10.00 % Tier 1 risk-based capital 258,608 13.74 % 159,948 > 8.50 % 150,539 > 8.00 % Common equity tier 1 capital 258,608 13.74 % 131,722 > 7.00 % 122,313 > 6.50 % Leverage capital ratio 258,608 11.74 % 88,115 > 4.00 % 110,144 > 5.00 % ________________________ (1).
These instruments represent obligations to extend credit or guarantee borrowings and are not recorded on the consolidated statements of financial condition. The rates and terms of these instruments are competitive with others in the market in which we do business. Unfunded commitments under lines of credit are commitments for possible future extensions of credit to existing customers.
The rates and terms of these instruments are competitive with others in the market in which we do business. Unfunded commitments under lines of credit are commitments for possible future extensions of credit to existing customers. Those lines of credit may not be drawn upon to the total extent to which we have committed.
Allowance for Credit Losses - Loans We maintain the allowance for credit losses ("ACL") at a level that represents management’s best estimate of expected losses in our loan portfolio. 35 Accounting Standards Codification ("ASC") 326 requires that an estimate of expected credit losses be immediately recognized and reevaluated over the contractual life of the financial asset.
Accounting Standards Codification ("ASC") 326 requires that an estimate of expected credit losses be immediately recognized and reevaluated over the contractual life of the financial asset.
Interest expense on deposits increased $5.9 million to $53.2 million for the year ended December 31, 2024 compared to $47.3 million for the year ended December 31, 2023, primarily a result of the increase in the cost of interest-bearing deposits, which increased 48 basis points to 3.66% for the year ended December 31, 2024, compared to 3.18% for the year ended December 31, 2023.
Interest expense on deposit s decreased $1.2 million to $52.0 million for the year ended December 31, 2025 compared to $53.2 million for the year ended December 31, 2024, primarily as a result of the decrease in interest rates in 2025, which decreased the cost of interest-bearing deposits 28 basis points to 3.38% for the year ended December 31, 2025, compared to 3.66% for the year ended December 31, 2024.
Average Balances and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities Years Ended December 31, 2024 and 2023 (Dollars in thousands) 2024 2023 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Assets Interest‑earning assets: Loans receivable, net of fees Commercial real estate $ 1,076,027 $ 55,116 5.12 % $ 1,103,325 $ 53,356 4.84 % Commercial and industrial 262,844 21,099 8.03 % 206,432 15,170 7.35 % Commercial construction 165,134 12,044 7.29 % 154,658 10,917 7.06 % Consumer real estate 341,843 16,616 4.86 % 358,740 17,039 4.75 % Warehouse facilities 17,408 1,284 7.38 % 19,097 1,343 7.03 % Consumer nonresidential 6,214 509 8.19 % 6,056 548 9.05 % Total loans (1) 1,869,470 106,668 5.71 % 1,848,308 98,373 5.32 % Investment securities (2) 208,406 4,351 2.09 % 287,454 5,606 1.95 % Interest-bearing deposits at other financial institutions 44,360 2,293 5.17 % 50,705 2,641 5.21 % Total interest‑earning assets and interest income $ 2,122,236 $ 113,312 5.34 % $ 2,186,467 $ 106,620 4.88 % Noninterest‑earning assets: Cash and due from banks 7,474 6,168 Premises and equipment, net 930 1,121 Accrued interest and other assets 64,310 97,440 Allowance for credit losses (18,963) (18,602) Total assets $ 2,175,987 $ 2,272,594 Liabilities and Stockholders' Equity Interest ‑ bearing liabilities: Interest ‑ bearing deposits: Interest checking $ 571,432 $ 19,526 3.42 % $ 581,655 $ 16,903 2.91 % Savings and money markets 344,272 12,384 3.60 % 254,721 6,102 2.40 % Time deposits 275,288 11,979 4.35 % 349,270 12,791 3.66 % Wholesale deposits 263,664 9,317 3.53 % 303,472 11,549 3.81 % Total interest ‑ bearing deposits 1,454,656 53,206 3.66 % 1,489,118 47,345 3.18 % Other borrowed funds 79,874 3,490 4.37 % 102,050 3,844 3.77 % Subordinated notes, net of issuance costs 19,613 1,027 5.23 % 19,590 1,030 5.26 % Total interest‑bearing liabilities and interest expense $ 1,554,143 $ 57,723 3.71 % $ 1,610,758 $ 52,219 3.24 % Noninterest‑bearing liabilities: Demand deposits 368,591 425,914 Other liabilities 26,408 26,013 Common stockholders' equity 226,845 209,909 Total liabilities and stockholders' equity $ 2,175,987 $ 2,272,594 Net interest income and net interest margin $ 55,589 2.62 % $ 54,401 2.49 % ________________________ (1) Nonaccrual loans are included in average balances and do not have a material effect on the average yield.
Average Balances and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities Years Ended December 31, 2025 and 2024 (Dollars in thousands) 2025 2024 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Assets Interest‑earning assets: Loans receivable, net of fees Commercial real estate $ 1,000,330 $ 51,836 5.18 % $ 1,076,027 $ 55,116 5.12 % Commercial and industrial 347,464 27,796 8.00 % 262,844 21,099 8.03 % Commercial construction 168,747 12,112 7.18 % 165,134 12,044 7.29 % Consumer real estate 307,653 14,644 4.76 % 341,843 16,616 4.86 % Warehouse facilities 31,638 1,987 6.28 % 17,408 1,284 7.38 % Consumer nonresidential 6,545 537 8.20 % 6,214 509 8.19 % Total loans (1) 1,862,377 108,912 5.85 % 1,869,470 106,668 5.71 % Investment securities (2) 194,232 4,104 2.11 % 208,406 4,351 2.09 % Interest-bearing deposits at other financial institutions 124,682 5,381 4.32 % 44,360 2,293 5.17 % Total interest‑earning assets and interest income $ 2,181,291 $ 118,397 5.43 % $ 2,122,236 $ 113,312 5.34 % Noninterest‑earning assets: Cash and due from banks 12,167 7,474 Premises and equipment, net 778 930 Accrued interest and other assets 55,241 64,310 Allowance for credit losses (18,180) (18,963) Total assets $ 2,231,297 $ 2,175,987 Liabilities and Stockholders' Equity Interest ‑ bearing liabilities: Interest ‑ bearing deposits: Interest checking $ 683,069 $ 21,329 3.12 % $ 571,432 $ 19,526 3.42 % Savings and money markets 347,461 11,357 3.27 % 344,272 12,384 3.60 % Time deposits 268,621 10,884 4.05 % 275,288 11,979 4.35 % Wholesale deposits 242,109 8,456 3.49 % 263,664 9,317 3.53 % Total interest ‑ bearing deposits 1,541,260 52,026 3.38 % 1,454,656 53,206 3.66 % Other borrowed funds 39,193 1,468 3.75 % 79,874 3,490 4.37 % Subordinated notes, net of issuance costs 18,721 1,134 6.06 % 19,613 1,027 5.23 % Total interest‑bearing liabilities and interest expense $ 1,599,174 $ 54,628 3.42 % $ 1,554,143 $ 57,723 3.71 % Noninterest‑bearing liabilities: Demand deposits 363,764 368,591 Other liabilities 23,021 26,408 Common stockholders' equity 245,338 226,845 Total liabilities and stockholders' equity $ 2,231,297 $ 2,175,987 Net interest income and net interest margin $ 63,769 2.92 % $ 55,589 2.62 % ________________________ (1) Nonaccrual loans are included in average balances and do not have a material effect on the average yield.
While we believe we have a healthy liquidity position and do not anticipate the loss of deposits of any of the significant deposit customers, any of the factors discussed above could materially impact our liquidity position in the future.
While we believe we have a healthy liquidity position and do not anticipate the loss of deposits of any of the significant deposit customers, any of the factors discussed above could materially impact our liquidity position in the future. 57 Table of Contents Financial Instruments with Off-Balance-Sheet Risk and Other Contingencies 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.