Biggest changeThe following table provides an allocation of allowance for credit losses by portfolio segment and the percentage of the loans to total loans: December 31, 2024 2023 2022 (In thousands) Allowance for credit losses Percent of loans in each category to total loans Allowance for credit losses Percent of loans in each category to total loans Allowance for loan losses Percent of loans in each category to total loans Commercial Real Estate $ 2,241 59.30 % $ 6,089 55.62 % $ 6,966 51.57 % Residential Real Estate 596 13.03 % 607 12.58 % 665 14.63 % Commercial and Industrial 1,077 18.32 % 1,269 19.27 % 1,403 16.36 % Consumer and Other 3,386 8.48 % 7,843 11.74 % 1,207 16.63 % Construction 5 0.54 % 4 0.50 % 24 0.58 % Construction to permanent - CRE — 0.33 % 113 0.29 % 10 0.23 % Unallocated — N/A — N/A 35 N/A Total Allowance for credit losses $ 7,305 100.00 % $ 15,925 100.00 % $ 10,310 100.00 % 25 Table of Contents Nonperforming Assets The following table presents non-accrual and accruing loans which were past due by over 90 days for the dates indicated: December 31, (In thousands) 2024 2023 2022 Non-accruing loans: Commercial Real Estate $ 19,334 $ 12,775 $ 11,241 Residential Real Estate 109 — 2,470 Commercial and Industrial 3,341 3,921 4,833 Consumer and Other 730 977 49 Construction — 454 — Construction to Permanent - CRE 2,357 — — Total non-accruing loans 25,871 18,127 18,593 Loans past due over 90 days and still accruing — 341 1,155 Other real estate owned 2,843 2,843 — Total nonperforming assets $ 28,714 $ 21,311 $ 19,748 Nonperforming assets to total assets 2.84 % 1.95 % 1.89 % Nonperforming loans to total loans, net 3.69 % 2.22 % 2.36 % Non-accrual loans increased $7.7 million, from $18.1 million at December 31, 2023 to $25.9 million at December 31, 2024.
Biggest changeNonperforming Assets The following table presents non-accrual loans and other real estate owned (“OREO”) as of the dates indicated: December 31, (In thousands) 2025 2024 Non-accruing loans: Commercial Real Estate $ 13,701 $ 19,334 Residential Real Estate 57 109 Commercial and Industrial 10,182 3,341 Consumer and Other 413 730 Construction to Permanent - CRE — 2,357 Total non-accruing loans 24,353 25,871 Loans past due over 90 days and still accruing — — Other real estate owned — 2,843 Total nonperforming assets $ 24,353 $ 28,714 Nonperforming assets to total assets 2.24 % 2.84 % Nonperforming loans to total loans, net 4.16 % 3.69 % Non-accrual loans decreased $1.5 million, to $24.4 million at December 31, 2025 from $25.9 million at December 31, 2024.
ITEM 7. Management ’ s Discussion and Analysis - Financial Condition & Results of Operations General Management's Discussion and Analysis of Financial Condition and Results of Operations is intended to assist in understanding the consolidated financial condition and results of operations of the Company.
ITEM 7. Management ’ s Discussion and Analysis of Financial Condition & Results of Operations General Management's Discussion and Analysis of Financial Condition and Results of Operations is intended to assist in understanding the consolidated financial condition and results of operations of the Company.
GAAP”) and to general practices within the financial services industry. A summary of Patriot’s significant accounting policies is included in the Notes to consolidated financial statements that are referenced in Item 8. Financial Statements and Supplementary Data.
GAAP”) and follow general practices within the financial services industry. A summary of Patriot’s significant accounting policies is included in the Notes to consolidated financial statements that are referenced in Item 8. Financial Statements and Supplementary Data.
(2) In the third quarter of 2024, a full valuation allowance on the Company’s U.S. federal and state deferred tax assets was recorded. This resulted in an increase in the Company’s income tax expense of approximately $25 million.
(b) In the third quarter of 2024, a full valuation allowance on the Company’s U.S. federal and state deferred tax assets was recorded. This resulted in an increase in the Company’s income tax expense of approximately $25 million.
(3) Due to significant changes above, the net loss in the fourth quarter of 2024 decreased to $9.5 million, compared to a $27.0 million net loss in the third quarter of 2024.
(c) Due to significant changes above, the net loss in the fourth quarter of 2024 decreased to $9.5 million, compared to a $27.0 million net loss in the third quarter of 2024.
Discussions of fiscal 2023 items and year-to-year comparisons between fiscal 2023 and fiscal 2022 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as filed with the SEC on April 1, 2024.
Discussions of fiscal 2024 items and year-to-year comparisons between fiscal 2024 and fiscal 2023 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as filed with the SEC on April 15, 2025.
As of December 31, 2024 and 2023, SBA loans included in the commercial real estate loans were $18.7 million and $12.9 million, respectively. SBA loans included in the commercial and industrial loan were $11.2 million and $17.1 million as of December 31, 2024 and 2023, respectively.
As of December 31, 2025 and 2024, SBA loans included in the commercial real estate loans were $9.7 million and $18.7 million, respectively, and SBA loans included in the commercial and industrial loan were $8.7 million and $11.2 million as of December 31, 2025 and 2024, respectively.
Selected Quarterly Financial Data: The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar year 2024: (In thousands, except per share amounts) First Quarter Second Quarter Third Quarter Fourth Quarter 2024 Interest and dividend income $ 14,001 $ 13,217 $ 12,814 $ 12,330 Interest expense 8,597 8,194 7,815 7,679 Net interest income 5,404 5,023 4,999 4,651 Provision for credit losses 658 3,092 1,026 7,679 (1) Non-interest income 2,247 2,063 2,115 1,937 Non-interest expense 7,226 7,999 8,396 8,460 Loss before income taxes (233) (4,005) (2,308) (9,551) Provision (benefit) for income taxes 66 (924) 24,646 (3) (2) Net loss $ (299) $ (3,081) $ (26,954) $ (9,548) (3) Loss per share Basic $ (0.08) $ (0.77) $ (6.78) $ (2.40) Diluted $ (0.08) $ (0.77) $ (6.78) $ (2.40) Weighted average shares outstanding - Basic 3,976,073 3,976,073 3,976,073 3,976,673 (4) Weighted average shares outstanding - Diluted 3,976,073 3,976,073 3,976,073 3,976,673 (4) (1) I n the fourth quarter of 2024, the provision for credit loss increased , primarily attributable to significant charge-offs for two individually evaluated commercial real estate loans.
(c) The weighted average diluted shares outstanding did not include 112,771, 4,597,710, 5,809,410, and 10,000,970 anti-dilutive restricted shares of common stock as of March 31, 2025, June 30, 2025, September 30, 2025 and December 31, 2025, respectively. 2025 FORM 10-K 32 The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar year 2024: (In thousands, except per share amounts) First Quarter Second Quarter Third Quarter Fourth Quarter 2024 Interest and dividend income $ 14,001 $ 13,217 $ 12,814 $ 12,330 Interest expense 8,597 8,194 7,815 7,679 Net interest income 5,404 5,023 4,999 4,651 Provision for credit losses(a) 658 3,092 1,026 7,679 Non-interest income 2,247 2,063 2,115 1,937 Non-interest expense 7,226 7,999 8,396 8,460 Loss before income taxes (233) (4,005) (2,308) (9,551) Provision (benefit) for income taxes(b) 66 (924) 24,646 (3) Net loss(c) $ (299) $ (3,081) $ (26,954) $ (9,548) Loss per share Basic $ (0.08) $ (0.77) $ (6.78) $ (2.40) Diluted $ (0.08) $ (0.77) $ (6.78) $ (2.40) Weighted average shares outstanding - Basic(d) 3,976,073 3,976,073 3,976,073 3,976,673 Weighted average shares outstanding - Diluted(d) 3,976,073 3,976,073 3,976,073 3,976,673 (a) In the fourth quarter of 2024, the provision for credit loss increased , primarily attributable to significant charge-offs for two individually evaluated commercial real estate loans.
Provision (Credit) for credit losses For the year ended December 31, 2024, the provision for credit losses was $12.5 million, consisting of a $12.5 million provision for credit loss on loans and a $89,000 credit in reserve for the off-balance sheet exposure.
For the year ended December 31, 2024, the provision for credit losses was $12.5 million, consisting of a $12.5 million provision for loan losses and a $0.1 million credit in reserve for the off-balance-sheet exposure.
The assumptions and estimates are based on historical experience and other factors representing the best available information to management as of the date of the consolidated financial statements, up to and including the date of issuance or availability for issuance.
Management has discussed the development and selection of its critical accounting estimates with the Audit Committee. The assumptions and estimates are based on historical experience and other factors representing the best available information to management as of the date of the consolidated financial statements, up to and including the date of issuance or availability for issuance.
The information contained in this section should be read in conjunction with the consolidated financial statements and accompanying notes thereto included in Item 8 of this Annual Report on Form 10-K. Critical Accounting Policies The accounting and reporting policies of Patriot conform to accounting principles generally accepted in the United States of America (“U.S.
The information contained in this section should be read in conjunction with the consolidated financial statements and accompanying notes thereto included in Item 8 of this Annual Report on Form 10-K. 2025 FORM 10-K 21 Critical Accounting Estimates The Company’s consolidated financial statements are prepared in accordance with United States of America (“U.S.
The provision for income taxes for year 2024 included a valuation allowance recorded against all deferred tax assets of $27.6 million, See Note 14 - Income Taxes. 33 Table of Contents Other financial measures and ratios: As of and for the year ended December 31, 2024 2023 2022 (Loss) return on average assets (4.03) % (0.39) % 0.60 % (Loss) return on average equity (110.37) % (8.99) % 9.87 % Average equity to average assets 3.66 % 4.34 % 6.09 % We derived the selected balance sheet measures as of December 31, 2024, 2023 and 2022 and the selected statement of income measures for the years ended December 31, 2024, 2023 and 2022 from our audited Consolidated Financial Statements included elsewhere in this annual report.
See Note 14 - Income Taxes to the Consolidated Financial Statements. 2025 FORM 10-K 31 Other financial measures and ratios: As of and for the year ended December 31, 2025 2024 2023 (Loss) return on average assets (1.31) % (4.03) % (0.39) % (Loss) return on average equity (20.66) % (110.37) % (8.99) % Average equity to average assets 6.32 % 3.66 % 4.34 % We derived the selected balance sheet measures as of December 31, 2025, 2024, and 2023 and the selected statement of income measures for the years ended December 31, 2025, 2024, and 2023 from our audited Consolidated Financial Statements included elsewhere in this annual report.
(In thousands) Year Ended December 31, 2024 2023 2022 Average Balance Interest Yield Average Balance Interest Yield Average Balance Interest Yield Assets Interest earning assets: Loans $ 795,236 $ 47,322 5.93 % $ 896,500 $ 54,310 6.06 % $ 831,634 $ 40,823 4.91 % Investments 95,838 2,852 2.98 % 99,546 3,157 3.17 % 96,770 2,691 2.78 % Cash equivalents and restricted cash 43,125 2,188 5.06 % 25,140 1,490 5.93 % 32,229 498 1.55 % Total interest earning assets 934,199 52,362 5.59 % 1,021,186 58,957 5.77 % 960,633 44,012 4.58 % Cash and due from banks 2,711 3,172 8,091 Allowance for credit losses (14,139) (22,596) (9,762) OREO 2,843 138 — Other assets 62,827 69,923 66,440 Total Assets $ 988,441 $ 1,071,823 $ 1,025,402 Liabilities Interest bearing liabilities: Deposits $ 730,836 $ 26,049 3.55 % $ 711,479 $ 21,668 3.05 % $ 572,295 $ 5,300 0.93 % Borrowings 80,048 3,476 4.33 % 134,570 6,141 4.56 % 106,292 3,509 3.30 % Senior notes 11,787 1,159 9.83 % 11,654 1,159 9.95 % 12,002 866 7.22 % Subordinated debt 18,024 1,596 8.83 % 17,985 1,481 8.23 % 17,947 1,066 5.94 % Note Payable 258 5 1.93 % 469 8 1.71 % 678 12 1.77 % Total interest bearing liabilities 840,953 32,285 3.83 % 876,157 30,457 3.48 % 709,214 10,753 1.52 % Demand deposits 101,290 140,654 244,128 Other liabilities 10,063 8,505 9,651 Total Liabilities 952,306 1,025,316 962,993 Shareholders' equity 36,135 46,507 62,409 Total Liabilities and Shareholders' Equity $ 988,441 $ 1,071,823 $ 1,025,402 Net interest income $ 20,077 $ 28,500 $ 33,259 Interest margin 2.14 % 2.79 % 3.46 % Interest spread 1.76 % 2.29 % 3.06 % 31 Table of Contents The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2024 to 2023 and December 31, 2023 to 2022.
The following table presents average balances, interest income, interest expense and the corresponding yields earned, and rates paid for each of the years in the three-year period ended December 31, 2025. 2025 FORM 10-K 28 Year Ended December 31, 2025 2024 2023 (In thousands) Average Balance Interest Yield Average Balance Interest Yield Average Balance Interest Yield Assets Interest earning assets: Loans $ 642,082 $ 36,564 5.69 % $ 795,236 $ 47,322 5.93 % $ 896,500 $ 54,310 6.06 % Investments 103,469 3,101 3.00 % 95,838 2,852 2.98 % 99,546 3,157 3.17 % Cash equivalents and restricted cash 190,184 8,177 4.30 % 43,125 2,188 5.06 % 25,140 1,490 5.93 % Total interest earning assets 935,735 47,843 5.11 % 934,199 52,362 5.59 % 1,021,186 58,957 5.77 % Cash and due from banks 2,618 2,711 3,172 Allowance for credit losses (7,842) (14,139) (22,596) OREO 1,445 2,843 138 Other assets 41,139 62,827 69,923 Total Assets $ 973,096 $ 988,441 $ 1,071,823 Liabilities Interest bearing liabilities: Deposits $ 793,336 $ 26,663 3.36 % $ 730,836 $ 26,049 3.55 % $ 711,479 $ 21,668 3.05 % Borrowings 2,233 100 4.49 % 80,048 3,476 4.33 % 134,570 6,141 4.56 % Senior notes 5,150 610 11.85 % 11,787 1,159 9.83 % 11,654 1,159 9.95 % Subordinated debt 16,726 1,355 8.10 % 18,024 1,596 8.83 % 17,985 1,481 8.23 % Note Payable and other 52 1 1.73 % 258 5 1.93 % 469 8 1.71 % Total interest bearing liabilities 817,498 28,730 3.51 % 840,953 32,285 3.83 % 876,157 30,457 3.48 % Demand deposits 86,388 101,290 140,654 Other liabilities 7,686 10,063 8,505 Total Liabilities 911,572 952,306 1,025,316 Shareholders' equity 61,524 36,135 46,507 Total liabilities and equity $ 973,096 $ 988,441 $ 1,071,823 Net interest income $ 19,112 $ 20,077 $ 28,500 Net interest margin 2.04 % 2.14 % 2.79 % Interest spread 1.60 % 1.76 % 2.29 % 2025 FORM 10-K 29 The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2025 to 2024 and December 31, 2024 to 2023.
Comparison of Results of Operations for the years 2024 and 2023 For the year ended December 31, 2024, the Company recorded net loss of $39.9 million ($(10.03) basic and diluted loss per share) compared to net loss of $4.2 million ($(1.05) basic and diluted loss per share) for the year ended December 31, 2023.
Comparison of Results of Operations for the years 2025 and 2024 For the year ended December 31, 2025, the Company reported a net loss of $12.7 million, or $(0.17) per basic and diluted share, compared to a net loss of $39.9 million, or $(10.03) per basic and diluted share, for the year ended December 31, 2024.
Core deposit intangible (“CDI”) Core deposit intangible (“CDI”) was recorded as part of the Prime Bank business combination in May 2018. The CDI is amortized over a 10-year period using the straight-line method.
Core deposit intangible (“CDI”) Core deposit intangible (“CDI”) represents the value assigned to deposit relationships acquired in connection with the Prime Bank business combination in 2018. The CDI is amortized over a 10-year period using the straight-line method.
Patriot’s swaps are derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other non-interest income. The Company did not recognize any unrealized and realized gain or loss for the year ended December 31, 2024, 2023 and 2022.
These swaps are reported at fair value in other assets or other liabilities on the Consolidated Balance Sheets. Because the swaps are not designated as hedging instruments, changes in the fair value are recognized in other non-interest income. The Company did not recognize any unrealized and realized gain or loss for the year ended December 31, 2025 and 2024.
The increase in net charge-offs for the year ended December 31, 2024 was primarily associated charge-offs totaling $13.6 million from two large commercial real estate loans in December 2024. The average loan balance decreased by $101.3 million, from $896.5 million for the year ended December 31, 2023, to $795.2 million for the year ended December 31, 2024.
The decrease in net charge-offs in 2025 was primarily due to charge-offs totaling $13.6 million related to two large commercial real estate loans recognized in the fourth quarter of 2024. Average loans decreased by $153.2 million to $642.1 million for the year ended December 31, 2025 from$795.2 million for the year ended December 31, 2024.
Since these commitments could expire without being drawn upon or are contingent upon the customer adhering to the terms of the agreements, the total commitment amounts do not necessarily represent future cash requirements. As of December 31, 2024 and 2023, the Bank’s off-balance sheet commitments were $87.6 million and $92.5 million, respectively.
Because these commitments may expire unused or are contingent on the customer’s compliance with the underlying terms, the total commitment amounts do not necessarily represent future cash requirements. As of December 31, 2025 and 2024, the Bank’s off-balance sheet commitments were $69 million and $87.6 million, respectively.
The decrease in CDI of $47,000 from $203,000 at December 31, 2023 to $156,000 at December 31, 2024, was solely due to the amortization of the CDI for the year ended December 31, 2024. 27 Table of Contents Deferred Taxes As of December 31, 2024 the carrying value of the deferred tax assets (“DTAs”) is nil as there is a full valuation allowance against all of the DTAs.
CDI decreased $47 thousand to $109 thousand at December 31, 2025 from $156 thousand at December 31, 2024, solely due to the amortization. Deferred Taxes As of December 31, 2025 and 2024 the carrying value of the deferred tax assets (“DTAs”) was zero because a full valuation allowance was maintained against all DTAs.
Dividends have not been paid to shareholders over the most recent three-year period but may resume in future periods. The primary source of liquidity at the Company as a stand-alone parent company is return of capital from the Bank.
The Company has not paid dividends to shareholders during the most recent three-year period. The primary source of liquidity at the parent company is dividends or other return of capital from the Bank.
Year Ended December 31, 2024 compared to 2023 2023 compared to 2022 (In thousands) Increase/(Decrease) Increase/(Decrease) Volume Rate Total Volume Rate Total Interest earning assets: Loans $ (6,572) $ (416) $ (6,988) $ 3,850 $ 9,637 $ 13,487 Investments (233) (72) (305) 59 407 466 Cash equivalents and other 1,074 (376) 698 (109) 1,101 992 Total interest earning assets (5,731) (864) (6,595) 3,800 11,145 14,945 Interest bearing liabilities: Deposit (2,032) 6,413 4,381 2,430 13,938 16,368 Borrowings (2,490) (175) (2,665) 937 1,695 2,632 Senior notes 13 (13) — (27) 320 293 Subordinated debt — 115 115 — 415 415 Note payable and other (3) — (3) (4) — (4) Total interest bearing liabilities (4,512) 6,340 1,828 3,336 16,368 19,704 (Decrease) increase in net interest income $ (1,219) $ (7,204) $ (8,423) $ 464 $ (5,223) $ (4,759) RESULTS OF OPERATIONS A discussion regarding the financial condition and results of operations for fiscal 2024 compared to fiscal 2023 is presented below.
Year Ended December 31, 2025 compared to 2024 2024 compared to 2023 Increase/(Decrease) Increase/(Decrease) (In thousands) Volume Rate Total Volume Rate Total Interest earning assets: Loans $ (11,959) $ 1,204 $ (10,755) $ (6,572) $ (416) $ (6,988) Investments 120 129 249 (233) (72) (305) Cash equivalents and restricted cash 7,446 (1,445) 6,001 1,074 (376) 698 Total interest earning assets (4,393) (112) (4,505) (5,731) (864) (6,595) Interest bearing liabilities: Deposits 2,727 (2,112) 615 (2,032) 6,413 4,381 Borrowings (3,316) (61) (3,377) (2,490) (175) (2,665) Senior notes (1,049) 494 (555) 13 (13) — Subordinated debt — 526 526 — 115 115 Note payable and other (4) — (4) (3) — (3) Total interest bearing liabilities (1,642) (1,153) (2,795) (4,512) 6,340 1,828 (Decrease) increase in net interest income $ (2,751) $ 1,041 $ (1,710) $ (1,219) $ (7,204) $ (8,423) RESULTS OF OPERATIONS A discussion regarding the financial condition and results of operations for fiscal 2025 compared to fiscal 2024 is presented below.
As of December 31, 2024, the Bank has an irrevocable stand-by letter of credit for a maximum of $45 million, issued by the Federal Home Loan Bank of Boston on behalf of the Bank, with Mastercard as the beneficiary, which expires on April 30, 2025.
As of December 31, 2025, the Bank had an irrevocable stand-by letter of credit for a maximum of $55 million, issued by the Federal Home Loan Bank of Boston on behalf of the Bank, with Mastercard as the beneficiary, which expires on April 30, 2026. 2025 FORM 10-K 35 REGULATORY CAPITAL REQUIREMENTS The following tables illustrate the Company’s and the Bank’s regulatory capital ratios at December 31, 2025 and 2024: December 31, 2025 December 31, 2024 Patriot National Bancorp, Inc.
As the basis for the assumptions and estimates incorporated in the consolidated financial statements may change, as new information comes to light, the consolidated financial statements could reflect different assumptions and estimates.
As the basis for the assumptions and estimates incorporated in the consolidated financial statements may change, actual results could differ from those estimates.
The $25.9 million of non-accrual loans at December 31, 2024 was comprised of 335 borrowers. Of these, 14 loans were individually evaluated and a specific reserve of $463,000 was established as of December 31, 2024.
At December 31, 2025, 9 loans were individually evaluated and a specific reserve of $2.1 million was established, compared to 14 individually evaluated loans and a specific reserve of $463 thousand at December 31, 2024.
On-hand liquidity is comprised of interest-bearing cash and cash equivalents and unpledged available-for-sale securities. Total liquidity includes on-hand liquidity, plus total available credit lines, plus availability of brokered deposits which is subject to internal limitations. The Company monitors other metrics in addition to on-hand liquidity and total liquidity to manage concentration risk in certain types of liabilities.
On-hand liquidity is comprised of interest-bearing cash and cash equivalents and unpledged available-for-sale securities. Total liquidity includes on-hand liquidity plus unused borrowing capacity and other available contingent funding 2025 FORM 10-K 33 sources, including brokered deposit capacity subject to internal limits. The Company also monitors other metrics to manage liquidity and concentration risk in its funding base.
(6) The weighted average diluted shares outstanding did not include 491, 1,528, 1,651, and 15,622 anti-dilutive restricted shares of common stock as of March 31, 2023, June 30, 2023, September 30, 2023 and December 31, 2023, respectively. 35 Table of Contents LIQUIDITY AND CAPITAL RESOURCES The Company measures liquidity in two primary ratios: on-hand liquidity to total liabilities, and total liquidity to total liabilities.
(d) The weighted average diluted shares outstanding did not include 22,269, 8,695, 91,697, and 93,710 anti-dilutive restricted shares of common stock as of March 31, 2024, June 30, 2024, September 30, 2024 and December 31, 2024, respectively. LIQUIDITY AND CAPITAL RESOURCES The Company monitors liquidity using, among other measures, on-hand liquidity to total liabilities, and total liquidity to total liabilities.
Derivatives As of December 31, 2024, the Company had two interest rate swaps outstanding. One swap is held with a loan customer to provide a facility to mitigate the fluctuations in the variable rate on the respective loan. The other swaps is with an outside third party.
One swap was executed with a loan customer to provide a facility to mitigate fluctuations in the variable rate on the related loan, and the other was executed with an outside third party. The customer interest rate swap is matched in offsetting terms with the third-party interest rate swap.
The Company's on-hand liquidity and total liquidity ratios for the year ended December 31, 2024 and December 31, 2023, are as follows: (In thousands) December 31, 2024 December 31, 2023 On-hand liquidity Interest-bearing cash and cash equivalents $ 144,273 $ 50,322 Available-for-sale securities, at fair value 79,992 89,187 Less: pledged available-for-sale securities (60,223) (68,465) Total on-hand liquidity 164,042 71,044 Borrowing capacity FHLB borrowing capacity 48,692 174,533 FRB borrowing capacity 64,742 81,401 Unsecured credit lines from correspondent banks 5,000 22,000 Brokered deposit capacity 69,702 126,047 Total borrowing capacity 188,136 403,981 Less: used borrowing capacity FHLB capacity used (including the standby letter of credit) (48,459) (173,147) FRB capacity used — (70,000) Outstanding brokered deposits (69,702) (40,526) Total used borrowing capacity (118,161) (283,673) Total liquidity $ 234,017 $ 191,352 Total liabilities $ 1,008,027 $ 1,049,042 On-hand liquidity to total liabilities 16.27 % 6.77 % Total liquidity to total liabilities 23.22 % 18.24 % On-hand liquidity increased $93.0 million from December 31, 2023 to December 31, 2024 as the Company increased its cash balances to provide available liquidity since the borrowing capacity had been reduced.
The Company's on-hand liquidity and total liquidity ratios for the year ended December 31, 2025 and December 31, 2024, are as follows: (In thousands) December 31, 2025 December 31, 2024 On-hand liquidity Interest-bearing cash and cash equivalents $ 183,980 $ 144,273 Available-for-sale securities, at fair value 224,677 79,992 Less: pledged available-for-sale securities (15,138) (60,223) Total on-hand liquidity 393,519 164,042 Borrowing capacity FHLB borrowing capacity 76,003 48,692 FRB borrowing capacity 26,357 64,742 Unsecured credit lines from correspondent banks — 5,000 Brokered deposit capacity 144,868 69,702 Total borrowing capacity 247,228 188,136 Less: used borrowing capacity FHLB capacity used (including the standby letter of credit) (55,671) (48,459) FRB capacity used — — Outstanding brokered deposits (54,683) (69,702) Total used borrowing capacity (110,354) (118,161) Total liquidity $ 530,393 $ 234,017 Total liabilities $ 993,160 $ 1,008,027 On-hand liquidity to total liabilities 39.62 % 16.27 % Total liquidity to total liabilities 53.40 % 23.22 % On-hand liquidity increased $229.5 million from December 31, 2024 to December 31, 2025 primarily reflecting higher balances of cash, cash equivalents, and unpledged available-for-sale securities following the Company’s capital raises and broader balance sheet repositioning during 2025.
Provision for income taxes The Company reported a provision for income taxes of $23.8 million for the year ended December 31, 2024, compared to a benefit for income taxes of $1.5 million for the year ended December 31, 2023.
Provision for income taxes The Company reported a provision for income taxes of $0.1 million for the year ended December 31, 2025, compared to a provision for income taxes of $23.8 million for the year ended December 31, 2024. The 2024 provision was significantly affected by the recording of a full valuation allowance against deferred tax assets during that year.
The Private Placement results in capital ratios that are in excess of the minimums required by the OCC Agreement. On January 17, 2025, the OCC notified the Bank that, in connection with the entry into the OCC Agreement, the individual minimum capital ratios previously established on April 17, 2024 for the Bank has been terminated.
On January 17, 2025, in connection with the Bank’s entry into the Formal Agreement on January 14, 2025, the OCC notified the Bank that the April 2024 individual minimum capital ratios had been terminated. As reflected in the table above, the minimum capital ratios applicable to the Bank at December 31, 2025 were those established by the Formal Agreement.
During the year ended December 31, 2024, the Bank sold $8.3 million available-for-sale securities and recognized $334,000 net loss on sale. In 2023, the Bank sold $1.8 million available-for-sale securities and recognized net gain on sale of securities of $24,000.
The portfolio at December 31, 2025 consisted primarily of U.S. Government agency and mortgage-backed securities. During 2025, the Bank sold $4.5 million of available-for-sale securities and recognized no net gain or loss on sale, compared to sales of $8.3 million and a net loss of $334 thousand in 2024.
Net cash provided by financing activities decreased by $107.6 million for the year ended December 31, 2024 compared to the year ended December 31, 2023. The decrease is primarily due to activity in proceeds from FRB and correspondent bank borrowings and repayments of FRB and correspondent bank borrowings.
Net cash provided by financing activities was $79.1 million for the year ended December 31, 2025, compared to net cash used in financing activities of $41.6 million for the year ended December 31, 2024. The 2025 financing cash inflow was primarily driven by proceeds from issuances of common stock and preferred stock, net of offering costs.
Additionally, Patriot has approximately $63.4 million of NOLs available for Connecticut tax purposes at December 31, 2024, which may be used to offset up to 50% of taxable income in any year. The NOLs will expire between 2030 and 2044.
In addition, at December 31, 2025, the Company had approximately $64.2 million of Connecticut NOL carryforwards, which may be used to offset up to 50% of taxable income in any year and expire between 2030 and 2055. The Company evaluates the realizability of DTAs on a quarterly basis.
At December 31, 2024, the net loan to deposit ratio was 72.4% and the net loan to total assets ratio was 69.2%. At December 31, 2023, these ratios were 99.1% and 76.2%, respectively.
As of December 31, 2025, the net loan-to-deposit ratio was 60.6%, compared to 72.4% at December 31, 2024, and the net loan to total assets ratio was 53.8%, compared to 69.2% at December 31, 2024. These declines reflected lower loan balances and higher deposits and liquidity during 2025.
The rate at December 31, 2023 was significantly higher due to reserves on individually evaluated CRE loans that were subsequently charged-off in the fourth quarter of 2024. Nonaccrual CRE loans of $13.6 million have been charged-off to net realizable value as of December 31, 2024.
The ACL-to-non-accrual loans ratio was 26.44% as of December 31, 2025, compared to 28.24% as of December 31, 2024. The 2024 ratio was higher primarily due to reserves on individually evaluated commercial real estate loans that were subsequently charged off in the fourth quarter of 2024.
Consequently, the ACL for loans outstanding decreased from $15.9 million as of December 31, 2023, to $7.3 million as of December 31, 2024. Non-interest income For the year ended December 31, 2024, non-interest income increased to $8.4 million, as compared to $6.0 million in 2023. The increase was primarily attributable to higher non-interest income from the digital payments program.
Non-interest income For the year ended December 31, 2025, non-interest income increased to $10.5 million from $8.4 million in 2024. The increase was primarily attributable to higher fee income associated with increased business activity from certain existing larger digital payments program managers during 2025, as well as gains on certain financial instruments.
There was no sale of available-for-sale securities during the year ended December 31, 2022. 21 Table of Contents Loans held for investment The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for each of the years shown: December 31, (In thousands) 2024 2023 2022 Amount % Amount % Amount % Loan portfolio segment: Commercial Real Estate $ 419,489 59.30 % $ 472,093 55.62 % $ 437,443 51.57 % Residential Real Estate 92,215 13.03 % 106,783 12.58 % 124,140 14.63 % Commercial and Industrial 129,608 18.32 % 163,565 19.27 % 138,787 16.36 % Consumer and Other 59,973 8.48 % 99,688 11.74 % 141,091 16.63 % Construction 3,830 0.54 % 4,266 0.50 % 4,922 0.58 % Construction to permanent - CRE 2,357 0.33 % 2,464 0.29 % 1,933 0.23 % Loans receivable, gross 707,472 100.00 % 848,859 100.00 % 848,316 100.00 % Allowance for credit losses (7,305) (15,925) (10,310) Loans receivable, net $ 700,167 $ 832,934 $ 838,006 The gross loans receivable decreased $141.4 million or 16.7%, from $848.9 million at December 31, 2023 to $707.5 million at December 31, 2024.
The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for the years indicated: December 31, 2025 2024 (In thousands) Amount % Amount % Loan portfolio segment: Commercial Real Estate $ 346,191 58.42 % $ 419,489 59.30 % Residential Real Estate 79,667 13.44 % 92,215 13.03 % Commercial and Industrial 146,828 24.78 % 129,608 18.32 % Consumer and Other 19,876 3.35 % 59,973 8.48 % Construction — — % 3,830 0.54 % Construction to permanent - CRE — — % 2,357 0.33 % Loans receivable, gross 592,562 100.00 % 707,472 100.00 % Allowance for credit losses (6,839) (7,305) Loans receivable, net $ 585,723 $ 700,167 Commercial real estate remained the largest loan category at December 31, 2025, representing 58.4% of total gross loans, compared to 59.3% at December 31, 2024.
The decrease was primarily driven by a $141.4 million decline in gross loans held for investment, which was partially offset by a rise in cash, cash equivalents and restricted cash of $96.1 million.
This was primarily reflected as a $140.2 million increase in investment securities and a $44.5 million increase in cash, cash equivalents and restricted cash, which was partially offset by a $114.4 million decline in loans receivable.
Because of the nature of the judgments and assumptions made by management, actual results may differ from these judgments and assumptions. 20 Table of Contents FINANCIAL CONDITION Assets The Company’s total assets decreased $81.1 million, or 7.4%, from $1.09 billion at December 31, 2023 to $1.01 billion at December 31, 2024.
FINANCIAL CONDITION Assets The Company’s total assets increased $75.5 million, or 7.5%, from $1.01 billion at December 31, 2024 to $1.09 billion at December 31, 2025.
(Dollar amounts in thousands) Amount Ratio Amount Ratio Amount Ratio Amount Ratio Total Capital (to risk weighted assets) $ 44,534 6.07 % $ 56,536 7.71 % $ 89,727 10.00 % $ 100,683 11.22 % Individual minimum capital ratio $ — — % $ 84,306 11.50 % $ — — % N/A N/A Tier 1 Capital (to risk weighted assets) 33,545 4.57 % 55,546 7.58 % 73,282 8.17 % 94,238 10.50 % Individual minimum capital ratio — — % 73,309 10.00 % — — % N/A N/A Common Equity Tier 1 Capital (to risk weighted assets) 25,545 3.48 % 55,546 7.58 % 65,282 7.27 % 94,238 10.50 % Individual minimum capital ratio — — % 73,309 10.00 % — — % N/A N/A Tier 1 Leverage Capital (to average assets) 33,545 3.50 % 55,546 5.79 % 73,282 6.76 % 94,238 8.70 % Individual minimum capital ratio — — % 86,306 9.00 % — — % N/A N/A Capital adequacy is one of the most important factors used to determine the safety and soundness of individual banks and the banking system.
(Dollar amounts in thousands) Amount Ratio Amount Ratio Amount Ratio Amount Ratio Total Capital (to risk weighted assets) $ 129,587 20.76 % $ 120,329 19.25 % $ 44,534 6.07 % $ 56,536 7.71 % Formal Agreement minimum (Bank only)(a) $ — — % $ 71,894 11.50 % $ — — % $ 84,306 11.50 % Tier 1 Capital (to risk weighted assets) 117,567 18.84 % 116,657 18.66 % 33,545 4.57 % 55,546 7.58 % Formal Agreement minimum (Bank only)(a) — — % 62,516 10.00 % — — % 73,309 10.00 % Common Equity Tier 1 Capital (to risk weighted assets) 109,567 17.55 % 116,657 18.66 % 25,545 3.48 % 55,546 7.58 % Formal Agreement minimum (Bank only)(a) — — % 62,516 10.00 % — — % 73,309 10.00 % Tier 1 Leverage Capital (to average assets) 117,567 11.52 % 116,657 11.42 % 33,545 3.50 % 55,546 5.79 % Formal Agreement minimum (Bank only)(a) — — % 91,975 9.00 % — — % 86,306 9.00 % (a) On January 17, 2025, the OCC notified the Bank that the individual minimum capital ratios established in April 2024 had been terminated in connection with the Bank’s entry into the Formal Agreement dated January 14, 2025.
Net cash provided by operating activities increased by $13.4 million for the year ended December 31, 2024, compared to the year ended December 31, 2023. Within this activity there was a significant increase in originations of loans held for sale and proceeds from sale of assets held for sale.
Net cash provided by operating activities was $14.3 million for the year ended December 31, 2025, compared to net cash provided by operating activities of $2.7 million for the year ended December 31, 2024.
For the year ended December 31, 2023, the provision for credit losses was $7.4 million, consisting of a $9.9 million provision for loan losses and a $2.5 million credit in reserve for the off-balance-sheet exposure. The Bank has been selectively managing down its credit exposure in certain higher-risk areas in 2024.
Net interest margin decreased to 2.04% in 2025 from 2.14% in 2024. Provision (Credit) for credit losses For the year ended December 31, 2025, the provision for credit losses was $1.5 million, consisting of a $1.6 million provision for credit loss on loans and a $0.1 million credit in reserve for the off-balance-sheet credit exposures.
Approximately 20.2% of the variable rate loan portfolio reprices with changes in interest rates within three months of the rate change. The balance of the loan portfolio has an initial rate for a fixed period, for example one, three or five years and then reprice annually after the initial fixed period.
Approximately 30.8% of the variable-rate loan portfolio reprices within three months of a change in interest rates. The remainder of the variable-rate portfolio generally carries an initial fixed-rate period, such as one, three, or five years, followed by periodic repricing. These repricing characteristics are reflected in the Bank’s aggregate analysis of net interest sensitivity included in Item 7A.
Based upon the overall assessment and evaluation of the loan portfolio at December 31, 2024, management believes the allowance for credit losses of $7.3 million, which represents 1.0% of gross loans outstanding, was adequate under prevailing economic conditions to absorb existing losses in the loan portfolio. The following table provides detail of activity in the allowance for credit losses.
The allowance for credit losses was $6.8 million at December 31, 2025, compared to $7.3 million at December 31, 2024. Based on management’s evaluation of the loan portfolio at December 31, 2025, the ACL of $6.8 million, or 1.15% of gross loans, was considered appropriate to absorb expected credit losses in the loan portfolio as of that date.
Cash, cash equivalents and restricted cash Cash, cash equivalents and restricted cash increased $96.1 million or 144.4%, from $66.5 million as of December 31, 2023 to $162.6 million as of December 31, 2024.
The change in asset mix reflected the Company’s continued balance sheet repositioning during 2025, including reduced loan exposure, increased liquidity, and deployment of funds into investment securities. Cash, cash equivalents and restricted cash Cash, cash equivalents and restricted cash increased $44.5 million or 27.4%, to $207.1 million as of December 31, 2025 from $162.6 million as of December 31, 2024.
These capital returns are subject to OCC approval and are needed periodically to provide funds needed to service debt payments at the Company. Return of capital payments from the Bank to the Company totaled $950,000 for the year ended December 31, 2024, $2.5 million for the year ended December 31, 2023, and $900,000 for the year ended December 31, 2022.
Return of capital payments from the Bank to the Company totaled zero for the year ended December 31, 2025, $1.0 million for the year ended December 31, 2024, and $2.5 million for the year ended December 31, 2023. OFF-BALANCE SHEET ARRANGEMENTS The Bank’s off-balance sheet arrangements consist primarily of unfunded loan commitments and standby letters of credit.
The decrease was primarily due to a net loss of $39.9 million for the year ended December 31, 2024.
Shareholders’ Equity Equity increased $90.4 million to $94.7 million at December 31, 2025 from $4.3 million at December 31, 2024. The increase was primarily due to the Company’s recapitalization and related capital raises during 2025, partially offset by a net loss of $12.7 million for the year ended December 31, 2025.
The Company has continued the trend of restricting loan growth and allowing loans to pay down as the balance sheet is reduced in order to strengthen capital ratios. SBA loans held for investment were included in the commercial real estate loans and commercial and industrial loan classifications above.
Commercial and industrial loans increased as a percentage of the portfolio to 24.8% from 18.3%, while consumer and other loans declined to 3.4% from 8.5%. SBA loans held for investment are included in the commercial real estate loans and commercial and industrial loan classifications above.
Quarterly, management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit the use of existing deferred tax assets, including future reversals of existing taxable temporary differences, projected taxable income, tax-planning strategies, carryback potential if permitted, and the results of recent operations.
In assessing whether a valuation allowance is required, management considers all available positive and negative evidence, including recent operating results, cumulative earnings or losses, projections of future taxable income, reversal of existing taxable temporary differences, and tax planning strategies.
The decrease was due to significant charge-offs of reserved CRE and consumer loans in 2024, which also impacted the ACL to loans ratio of 1.03% as of December 31, 2024, compared to ACL to loans ratio of 1.88% as of December 31, 2023.
The 2024 ACL balance and related coverage ratios were also affected by significant charge-offs of reserved commercial real estate and consumer loans during 2024. Non-accrual loans were $24.4 million as of December 31, 2025, compared to $25.9 million as of December 31, 2024.
Net interest income for the years ended December 31, 2024 and 2023 was $20.1 million and $28.5 million, respectively. The Bank’s net interest margin decreased to 2.1% for the year ended December 31, 2024, compared with 2.8% for the year ended December 31, 2023.
Net interest income decreased to $19.1 million in 2025 from $20.1 million in 2024, and net interest margin decreased to 2.04% from 2.14%.
The Company used the CECL methodology in 2024 and 2023 while the incurred loss methodology was used in 2022: Year Ended December 31, (In thousands) 2024 2023 2022 Balance at beginning of the period $ 15,925 $ 10,310 $ 9,905 Impact of ASC 326 adoption — 13,001 — Charge-offs: Commercial Real Estate (13,889) (6,346) — Residential Real Estate (21) (515) — Commercial and Industrial (1,252) (927) (70) Consumer and Other (7,431) (10,479) (1,690) Construction — (150) (68) Total charge-offs (22,593) (18,417) (1,828) Recoveries: Commercial Real Estate — — 154 Residential Real Estate — 14 4 Commercial and Industrial 369 34 69 Consumer and Other 1,060 1,080 121 Total recoveries 1,429 1,128 348 Net charge-offs (21,164) (17,289) (1,480) Provision for credit losses 12,544 9,903 1,885 Balance at end of the period $ 7,305 $ 15,925 $ 10,310 Ratios: Net charge-offs to average loans (2.66) % (1.93) % (0.18) % Allowance for credit losses to total loans 1.03 % 1.88 % 1.22 % Allowance for credit losses to nonaccrual loans 28.24 % 87.85 % 55.45 % 24 Table of Contents The net charge-offs increased $3.9 million from $17.3 million as of December 31, 2023 to $21.2 million as of December 31, 2024, with an increase in net charge-offs to average loans ratio of 2.66% for the year ended December 31, 2024 , from 1.93% for the year ended December 31, 2023.
The following table summarizes activity in the ACL: Year Ended December 31, (In thousands) 2025 2024 Balance at beginning of the period $ 7,305 $ 15,925 Provision for credit losses 1,607 12,544 Net charge-offs (2,073) (21,164) Balance at end of the period $ 6,839 $ 7,305 Ratios: Net charge-offs to average loans 0.32 % 2.66 % Allowance for credit losses to total loans 1.15 % 1.03 % Allowance for credit losses to nonaccrual loans 26.44 % 28.24 % 2025 FORM 10-K 24 The net charge-offs decreased $19.1 million to $2.1 million as of December 31, 2025 from $21.2 million as of December 31, 2024, Net charge-offs to average loans improved to 0.32% for the year ended December 31, 2025 from 2.66% for the year ended December 31, 2024.