Biggest changeConsolidated Average Balance Sheets and Analysis of Net Interest Income (FTE) 2024 2023 2022 Interest Average Interest Average Interest Average (Dollars in thousands) Average Balance Income Expense Yield/ Cost Average Balance Income Expense Yield/ Cost Average Balance Income Expense Yield/ Cost ASSETS Interest earning assets: Securities Taxable securities $ 249,858 $ 7,120 2.85 % $ 400,189 $ 11,921 2.98 % $ 373,680 $ 8,696 2.33 % Tax exempt securities 1 66,399 1,649 2.48 % 66,895 1,655 2.47 % 65,861 1,582 2.40 % Total securities 1 316,257 8,769 2.77 % 467,084 13,576 2.91 % 439,541 10,278 2.34 % Loans: Real estate 908,356 51,532 5.67 % 839,326 47,996 5.72 % 847,238 38,011 4.49 % Commercial 220,276 12,430 5.64 % 100,122 5,121 5.11 % 81,410 3,583 4.40 % Consumer 37,013 2,572 6.95 % 41,140 2,936 7.14 % 49,619 2,637 5.31 % Total Loans 1,165,645 66,534 5.71 % 980,588 56,053 5.72 % 978,267 44,231 4.52 % Fed funds sold 14,663 765 5.22 % 3,825 207 5.41 % 100,033 1,088 1.09 % Other interest bearing deposits 8,220 206 2.51 % 15,489 501 3.23 % 161,260 1,467 0.91 % Total earning assets 1,504,785 76,274 5.07 % 1,466,986 70,337 4.79 % 1,679,101 57,064 3.40 % Less: Allowance for credit losses (8,350 ) (7,907 ) (5,702 ) Total non-earning assets 109,500 115,908 124,525 Total assets $ 1,605,935 $ 1,574,987 $ 1,797,924 LIABILITIES AND SHAREHOLDERS' EQUITY Interest bearing liabilities: Interest bearing deposits: Interest checking $ 269,136 $ 272 0.10 % $ 321,154 $ 346 0.11 % $ 409,504 $ 230 0.06 % Money market and savings deposits 425,386 11,803 2.77 % 421,083 9,673 2.30 % 563,374 2,097 0.37 % Time deposits 333,139 15,410 4.63 % 220,348 8,617 3.91 % 144,564 657 0.45 % Total interest bearing deposits 1,027,661 27,485 2.67 % 962,585 18,636 1.94 % 1,117,442 2,984 0.27 % Borrowings 36,111 1,691 4.68 % 37,286 1,934 5.19 % - - - Federal Funds Purchased 489 29 5.93 % 2,632 138 5.24 % - - - Junior subordinated debt 3,482 346 9.94 % 3,436 313 9.11 % 3,389 200 5.90 % Total interest bearing liabilities 1,067,743 29,551 2.77 % 1,005,939 21,021 2.09 % 1,120,831 3,184 0.28 % Non-interest bearing liabilities: Demand deposits 370,178 418,091 526,389 Other liabilities 10,597 9,989 9,581 Total liabilities 1,448,518 1,434,019 1,656,801 Shareholders' equity 157,417 139,443 141,123 Total liabilities & shareholders' equity $ 1,605,935 $ 1,573,462 $ 1,797,924 Net interest income (FTE) $ 46,723 $ 49,316 $ 53,880 Interest rate spread 2 2.30 % 2.70 % 3.12 % Cost of funds 2.06 % 1.48 % 0.19 % Interest expense as a percentage of average earning assets 1.96 % 1.43 % 0.19 % Net interest margin (FTE) 3 3.10 % 3.36 % 3.21 % (1) Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%.
Biggest changeConsolidated Average Balance Sheets and Analysis of Net Interest Income (FTE) (non-GAAP) 2025 2024 2023 Interest Average Interest Average Interest Average (Dollars in thousands) Average Balance Income Expense Yield/ Cost Average Balance Income Expense Yield/ Cost Average Balance Income Expense Yield/ Cost ASSETS Interest earning assets: Securities Taxable securities $ 198,401 $ 5,379 2.71 % $ 249,858 $ 7,120 2.85 % $ 400,189 $ 11,921 2.98 % Tax exempt securities 1 65,364 1,629 2.49 % 66,399 1,649 2.48 % 66,895 1,655 2.47 % Total securities 1 263,765 7,008 2.66 % 316,257 8,769 2.77 % 467,084 13,576 2.91 % Loans: Real estate 943,389 55,119 5.84 % 908,356 51,532 5.67 % 839,326 47,996 5.72 % Commercial 258,713 12,418 4.80 % 220,276 12,430 5.64 % 100,122 5,121 5.11 % Consumer 30,015 2,034 6.78 % 37,013 2,572 6.95 % 41,140 2,936 7.14 % Total Loans 1,232,117 69,571 5.65 % 1,165,645 66,534 5.71 % 980,588 56,053 5.72 % Fed funds sold 19,957 835 4.18 % 14,663 765 5.22 % 3,825 207 5.41 % Other interest bearing deposits 8,099 174 2.15 % 8,220 206 2.51 % 15,489 501 3.23 % Total earning assets 1,523,938 77,588 5.09 % 1,504,785 76,274 5.07 % 1,466,986 70,337 4.79 % Less: Allowance for credit losses (8,516 ) (8,350 ) (7,907 ) Total non-earning assets 109,084 109,500 114,393 Total assets $ 1,624,506 $ 1,605,935 $ 1,573,472 LIABILITIES AND SHAREHOLDERS' EQUITY Interest bearing liabilities: Interest bearing deposits: Interest checking $ 267,222 $ 270 0.10 % $ 269,136 $ 272 0.10 % $ 321,154 $ 346 0.11 % Money market and savings deposits 467,612 12,014 2.57 % 425,386 11,803 2.77 % 421,083 9,673 2.30 % Time deposits 296,218 11,264 3.80 % 333,139 15,410 4.63 % 220,348 8,617 3.91 % Total interest bearing deposits 1,031,052 23,548 2.28 % 1,027,661 27,485 2.67 % 962,585 18,636 1.94 % Borrowings 40,005 1,860 4.65 % 36,111 1,691 4.68 % 37,286 1,934 5.19 % Federal funds purchased 569 28 4.92 % 489 29 5.93 % 2,632 138 5.24 % Junior subordinated debt 3,529 301 8.53 % 3,482 346 9.94 % 3,436 313 9.11 % Total interest bearing liabilities 1,075,155 25,737 2.39 % 1,067,743 29,551 2.77 % 1,005,939 21,021 2.09 % Non-interest bearing liabilities: Demand deposits 367,066 370,178 418,091 Other liabilities 10,134 10,597 9,989 Total liabilities 1,452,355 1,448,518 1,434,019 Shareholders' equity 172,151 157,417 139,453 Total liabilities & shareholders' equity $ 1,624,506 $ 1,605,935 $ 1,573,472 Net interest income (FTE) (non-GAAP) $ 51,851 $ 46,723 $ 49,316 Interest rate spread 2 2.70 % 2.30 % 2.70 % Cost of funds 1.78 % 2.06 % 1.48 % Interest expense as a percentage of average earning assets 1.69 % 1.96 % 1.43 % Net interest margin (FTE) 3 (non-GAAP) 3.40 % 3.10 % 3.36 % (1) Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%.
Subsequent to the date of sale, the Company will receive an annual revenue-share amount for a period of six years. No expenses have been or will be incurred by the Company related to Masonry Capital subsequent to April 1, 2024.
Subsequent to the date of sale, the Company will receive an annual revenue-share amount for a period of six years. No expenses have been or will be incurred by the Company related to Masonry subsequent to April 1, 2024.
Management believes that the use of these non-GAAP measures provides meaningful information about operating performance by enhancing comparability with other financial periods, other financial institutions, and between different sources of interest income.
Management believes that the use of these non-GAAP measures provides meaningful information about operating performance by enhancing comparability with other financial periods, other financial institutions, and between different 34 sources of interest income.
Furthermore, this sensitivity analysis does not reflect actions that the ALCO might take in responding to or anticipating changes in interest rates. 52 In simulating the effects of upward and downward changes in market rates to net interest income over a rolling two-year horizon, the model utilizes a “static” balance sheet approach where balance sheet composition or mix as of the measurement date is maintained over the two-year horizon.
Furthermore, this sensitivity analysis does not reflect actions that the ALCO might take in responding to or anticipating changes in interest rates. 51 In simulating the effects of upward and downward changes in market rates to net interest income over a rolling two-year horizon, the model utilizes a “static” balance sheet approach where balance sheet composition or mix as of the measurement date is maintained over the two-year horizon.
The tax-equivalent yield is based upon a federal tax rate of 21%. Refer to the Reconcilement of Non-GAAP Measures table within the Non-GAAP Presentations section earlier in Item 7. Maturity Distribution and Average Yields Contractual Maturities of Debt Securities at December 31, 2024 (Dollars in thousands) Amortized Cost Fair Value Weighted Average Yield (FTE) % of Debt Securities U.S.
The tax-equivalent yield is based upon a federal tax rate of 21%. Refer to the Reconcilement of Non-GAAP Measures table within the Non-GAAP Presentations section earlier in Item 7. Maturity Distribution and Average Yields Contractual Maturities of Debt Securities at December 31, 2025 (Dollars in thousands) Amortized Cost Fair Value Weighted Average Yield (FTE) % of Debt Securities U.S.
The following table presents the maturity/repricing distribution of the Company’s loans at December 31, 2024. The table also presents the portion of loans that have fixed interest rates or variable/floating interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index such as the Wall Street Journal prime rate or U.S.
The following table presents the maturity/repricing distribution of the Company’s loans at December 31, 2025. The table also presents the portion of loans that have fixed interest rates or variable/floating interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index such as the Wall Street Journal prime rate or U.S.
The Bank exceeds the thresholds to be considered well capitalized as of December 31, 2024. On September 17, 2019 the FDIC finalized a rule that introduced an optional simplified measure of capital adequacy for qualifying community banking organizations, referred to as, the community bank leverage ratio framework, as required by the EGRRCPA.
The Bank exceeds the thresholds to be considered well capitalized as of December 31, 2025. On September 17, 2019 the FDIC finalized a rule that introduced an optional simplified measure of capital adequacy for qualifying community banking organizations, referred to as, the community bank leverage ratio framework, as required by the EGRRCPA.
Revenue for this segment is generated from management fees which are derived from Assets Under Management and incentive income which is based on the investment returns generated on performance-based Assets Under Management. Note that the membership interests in this business line were sold to an officer of the Company effective April 1, 2024.
Revenue for this segment is generated from management fees which are derived from Assets Under Management and incentive income which is based on the investment returns generated on performance-based Assets Under Management. Note that the membership interests in this business line were sold to an officer of Masonry effective April 1, 2024.
Financial Statements and Supplementary Data. 42 BALANCE SHEET ANALYSIS Securities The investment securities portfolio has a primary role in the management of the Company’s liquidity requirements and interest rate sensitivity, as well as generating significant interest income. Investment securities also play a key role in diversifying the Company’s balance sheet.
Financial Statements and Supplementary Data. 41 BALANCE SHEET ANALYSIS Securities The investment securities portfolio has a primary role in the management of the Company’s liquidity requirements and interest rate sensitivity, as well as generating significant interest income. Investment securities also play a key role in diversifying the Company’s balance sheet.
Yields on tax-exempt securities have been computed on a tax-equivalent basis using the federal corporate income tax rate of 21%. As stated, the preceding table reflects the distribution of the contractual maturities of the investment portfolio at December 31, 2024.
Yields on tax-exempt securities have been computed on a tax-equivalent basis using the federal corporate income tax rate of 21%. As stated, the preceding table reflects the distribution of the contractual maturities of the investment portfolio at December 31, 2025.
Business.” In addition, information regarding the Company’s risk-based capital at December 31, 2024 and December 31, 2023 is presented in Note 15 – Capital Requirements of the Notes to Consolidated Financial Statements, contained in Item 8. Financial Statements and Supplementary Data.
Business.” In addition, information regarding the Company’s risk-based capital at December 31, 2025 and December 31, 2024 is presented in Note 15 – Capital Requirements of the Notes to Consolidated Financial Statements, contained in Item 8. Financial Statements and Supplementary Data.
Using the most recent capital requirements, the Bank’s capital ratios remain above the levels designated by bank regulators as "well capitalized" at December 31, 2024. 54 Impact of Inflation and Changing Prices The Company’s financial statements included herein have been prepared in accordance with GAAP, which requires the financial position and operating results to be measured principally in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
Using the most recent capital requirements, the Bank’s capital ratios remain above the levels designated by bank regulators as "well capitalized" at December 31, 2025. 53 Impact of Inflation and Changing Prices The Company’s financial statements included herein have been prepared in accordance with GAAP, which requires the financial position and operating results to be measured principally in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
Cash flow projections are subject to change based upon changes to market interest rates. 44 Loan Portfolio The Company’s objective is to maintain the historically strong credit quality of the loan portfolio by maintaining rigorous underwriting standards.
Cash flow projections are subject to change based upon changes to market interest rates. 43 Loan Portfolio The Company’s objective is to maintain the historically strong credit quality of the loan portfolio by maintaining rigorous underwriting standards.
Details of the changes in the various components of net income are further discussed below. 37 Net Interest Income Net interest income is computed as the difference between the interest income on earning assets and the interest expense on deposits and other interest bearing liabilities.
Details of the changes in the various components of net income are further discussed below. 36 Net Interest Income Net interest income is computed as the difference between the interest income on earning assets and the interest expense on deposits and other interest bearing liabilities.
Net aggregate unrealized gains or losses on these securities are included, net of taxes, as a component of shareholders’ equity. All of the Company’s unrestricted securities were investment grade or better as of December 31, 2024.
Net aggregate unrealized gains or losses on these securities are included, net of taxes, as a component of shareholders’ equity. All of the Company’s unrestricted securities were investment grade or better as of December 31, 2025.
Restricted stock holdings are recorded at cost. 43 The table shown below details the amortized cost and fair value of AFS securities at December 31, 2024 based upon contractual maturities, by major investment categories. Expected maturities may differ from contractual maturities because issuers have the right to call or prepay obligations.
Restricted stock holdings are recorded at cost. 42 The table shown below details the amortized cost and fair value of AFS securities at December 31, 2025 based upon contractual maturities, by major investment categories. Expected maturities may differ from contractual maturities because issuers have the right to call or prepay obligations.
Simultaneously, the trust used the proceeds of that sale to purchase $4.0 million principal amount of the Fauquier’s Floating Rate Junior Subordinated Deferrable Interest Debentures due 2036. As of December 31, 2024, total capital securities were $3.5 million, as adjusted to fair value as of the date of the Merger.
Simultaneously, the trust used the proceeds of that sale to purchase $4.0 million principal amount of the Fauquier’s Floating Rate Junior Subordinated Deferrable Interest Debentures due 2036. As of December 31, 2025, total capital securities were $3.6 million, as adjusted to fair value as of the date of the Merger.
(3) Net interest margin (FTE) is net interest income (FTE) expressed as a percentage of average earning assets. 38 The purpose of the volume and rate analysis below is to describe the impact on the net interest income (FTE) of the Company resulting from changes in average balances and average interest rates for the periods indicated.
(3) Net interest margin (FTE) is net interest income (FTE) expressed as a percentage of average earning assets. 37 The purpose of the volume and rate analysis below is to describe the impact on the net interest income (FTE) (non-GAAP) of the Company resulting from changes in average balances and average interest rates for the periods indicated.
These non-GAAP financial measures should not be considered an alternative to GAAP-basis financial statements, and other banks and bank holding companies may define or calculate these or similar measures differently.
These non-GAAP financial measures should not be considered an alternative to, or more important than, GAAP-basis financial statements, and other banks and bank holding companies may define or calculate these or similar measures differently.
These deposits have been provided predominantly by individuals, businesses and charitable organizations in the Charlottesville/Albemarle County, Fauquier County, Manassas, Prince William County, Richmond and Winchester market areas. Depository accounts held by the Company as of December 31, 2024, totaled $1.4 billion, an increase of $14.4 million or 1.0% compared to the December 31, 2023 balance.
These deposits have been provided predominantly by individuals, businesses and charitable organizations in the Charlottesville/Albemarle County, Fauquier County, Manassas, Prince William County, Richmond and Winchester market areas. Depository accounts held by the Company as of December 31, 2025, totaled $1.4 billion, an increase of $8.2 million or 0.6% compared to the December 31, 2024 balance.
The Company’s real estate loan portfolio increased by $42.0 million to a balance of $944.1 million at December 31, 2024 from $902.1 million at December 31, 2023. This category comprises 76.4% of all loans, and these loans are secured by mortgages on real property located principally in the Company's market area.
The Company’s real estate loan portfolio increased by $1.9 million to a balance of $946.0 million at December 31, 2025 from $944.1 million at December 31, 2024. This category comprises 76.4% of all loans, and these loans are secured by mortgages on real property located principally in the Company's market area.
This decrease was the result of a $2.6 million decrease in net interest income and a $1.5 million decrease in noninterest income, offset by a $397.0 thousand decrease in noninterest expense. Each component of such year-over-year changes are described in more detail below.
This increase was the result of a $5.1 million increase in net interest income and a $1.5 million decrease in noninterest income, offset by a $282.0 thousand decrease in noninterest expense. Each component of such year-over-year changes are described in more detail below.
Consumer loans, comprised of student loans purchased, revolving credit, and other fixed payment loans, totaled $34.2 million as of December 31, 2024 or 2.8% of all loans. Consumer loans ended 2024 with balances $3.8 million lower than the prior year-end, primarily due to normal amortization within the student loan portfolio.
Consumer loans, comprised of student loans purchased, revolving credit, and other fixed payment loans, totaled $26.2 million as of December 31, 2025 or 2.1% of all loans. Consumer loans ended 2025 with balances $8.1 million lower than the prior year-end, primarily due to normal amortization within the student loan portfolio.
The predominant market area for loans includes Charlottesville, Albemarle County, Fauquier County, Prince William County, Winchester, Frederick County, Manassas, and Richmond, as well as other areas in Virginia, Maryland, West Virginia and the District of Columbia. The Company’s loan portfolio totaled $1.2 billion as of December 31, 2024 or 76.4% of total assets.
The predominant market area for loans includes Charlottesville, Albemarle County, Fauquier County, Prince William County, Winchester, Frederick County, Manassas, and the Richmond metropolitan area, as well as other areas in Virginia, Maryland, West Virginia and the District of Columbia. The Company’s loan portfolio totaled $1.2 billion as of December 31, 2025 or 75.0% of total assets.
Management has evaluated whether the decline in fair value is the result of credit losses and has determined that no credit loss provision is required as of December 31, 2024 related to the AFS portfolio. AFS securities included gross unrealized losses of $53.0 million as of December 31, 2024.
Management has evaluated whether the decline in fair value is the result of credit losses and has determined that no credit loss provision is required as of December 31, 2025 related to the AFS portfolio. AFS securities included gross unrealized losses of $38.9 million as of December 31, 2025.
This represents approximately 28% of the investment portfolio’s AFS balance at December 31, 2024 that will be available to support the future liquidity needs of the Company.
This represents approximately 33% of the investment portfolio’s AFS balance at December 31, 2025 that will be available to support the future liquidity needs of the Company.
At December 31, 2024 and 2023, the Company had loans classified as non-accrual with balances of $2.3 million and $1.9 million, respectively. The non-accrual balance as of December 31, 2024 consists of twelve loans to eleven borrowers and 100% of such balance is secured by real estate.
At December 31, 2025 and 2024, the Company had loans classified as non-accrual with balances of $2.2 million and $2.3 million, respectively. The non-accrual balance as of December 31, 2025 consists of fourteen loans to twelve borrowers and 100% of such balance is secured by real estate.
The Company’s low-cost deposit accounts, which include both non-interest and interest bearing checking accounts as well as money market accounts, represented 78.3% of total deposit account balances at December 31, 2024 compared to 77.4% of total deposit account balances at December 31, 2023.
The Company’s low-cost deposit accounts, which include both non-interest and interest bearing checking accounts as well as money market accounts, represented 79.7% of total deposit account balances at December 31, 2025 compared to 78.3% of total deposit account balances at December 31, 2024.
At December 31, 2024, the Company had 146 full-time equivalent employees compared to 155 at December 31, 2023. 41 Core deposit intangible amortization expense is a result of the Merger and amounted to $1.3 million in 2024 and $1.5 million in 2023.
At December 31, 2025, the Company had 144 full-time equivalent employees compared to 146 at December 31, 2024. Core deposit intangible amortization expense is a result of the Merger and amounted to $1.1 million in 2025 and $1.3 million in 2024.
Of this amount, approximately $313.6 million represented loans on 1-4 family residential properties. Commercial real estate loans totaled $593.5 million as of December 31, 2024. Sources of repayment are from the borrower’s operating profits, cash flows and liquidation of pledged collateral.
Of this amount, approximately $297.6 million represented loans on 1-4 family residential properties. Commercial real estate loans totaled $613.4 million as of December 31, 2025. Sources of repayment are from the borrower’s operating profits, cash flows and liquidation of pledged collateral.
Certificates of deposit and other time deposit balances decreased $10.1 million to $308.4 million at December 31, 2024 from the balance of $318.6 million at December 31, 2023. Included in this deposit total were reciprocal relationships under CDARS, whereby depositors can obtain FDIC insurance on deposits up to $50 million.
Certificates of deposit and other time deposit balances decreased $17.1 million to $291.3 million at December 31, 2025 from the balance of $308.4 million at December 31, 2024. Included in this deposit total were reciprocal relationships under CDARS, whereby depositors can obtain FDIC insurance on deposits up to $50 million.
The efficiency ratio (FTE) was 62.0% for the year ended December 31, 2024, compared to 58.3% for the same period of 2023, increasing due to the fluctuations in net interest income, noninterest income and noninterest expense noted above. 36 The Company had three reportable segments during the periods presented: the Bank, VNB Trust and Estate Services and Masonry Capital. • Bank - The Bank’s commercial banking activities involve making loans, taking deposits and offering related services to individuals, businesses and charitable organizations.
The efficiency ratio (FTE) (non-GAAP) was 57.6% for the year ended December 31, 2025, compared to 62.0% for the same period of 2024, increasing due to the fluctuations in net interest income, noninterest income and noninterest expense noted above. 35 The Company had two reportable segments during the 2025 period: the Bank and VNB Trust and Estate Services and three in the 2024 period: the Bank, VNB Trust and Estate Services and Masonry Capital. • Bank - The Bank’s commercial banking activities involve making loans, taking deposits and offering related services to individuals, businesses and charitable organizations.
For 2024, the Company provided $3.9 million for Federal income taxes, resulting in an effective income tax rate of 18.8%. In 2023, the Company provided $4.0 million for Federal income taxes, resulting in an effective income tax rate of 17.2%.
For 2025, the Company provided $4.8 million for Federal income taxes, resulting in an effective income tax rate of 20.0%. In 2024, the Company provided $3.9 million for Federal income taxes, resulting in an effective income tax rate of 18.8%.
Net income is discussed in Management’s Discussion and Analysis on a GAAP basis unless noted as “non-GAAP.” 35 A reconcilement of the non-GAAP financial measures used by the Company to evaluate and measure the Company's performance to the most directly comparable GAAP financial measures is presented below: (Dollars in thousands, except per share data) Reconcilement of Non-GAAP Measures: Year Ended December 31 2024 2023 Fully taxable-equivalent measures Net interest income $ 46,376 $ 48,969 Fully taxable-equivalent adjustment 347 347 Net interest income (FTE) 1 $ 46,723 $ 49,316 Efficiency ratio 2 62.4 % 58.7 % Impact of FTE adjustment -0.4 % -0.4 % Efficiency ratio (FTE) 3 62.0 % 58.3 % Net interest margin 3.08 % 3.34 % Fully tax-equivalent adjustment 0.02 % 0.02 % Net interest margin (FTE) 1 3.10 % 3.36 % Other financial measures Book value per share $ 29.85 $ 28.52 Impact of intangible assets (2.15 ) (2.40 ) Tangible book value per share (non-GAAP) $ 27.70 $ 26.12 1 FTE calculations use a Federal income tax rate of 21%. 2 The efficiency ratio, GAAP basis, is computed by dividing noninterest expense by the sum of net interest income and noninterest income. 3 The efficiency ratio, FTE, is computed by dividing noninterest expense by the sum of net interest income (FTE) and noninterest income.
Net income is discussed in Management’s Discussion and Analysis on a GAAP basis unless noted as “non-GAAP.” A reconcilement of the non-GAAP financial measures used by the Company to evaluate and measure the Company's performance to the most directly comparable GAAP financial measures is presented below: (Dollars in thousands, except per share data) Reconcilement of Non-GAAP Measures: Year Ended December 31 2025 2024 Fully taxable-equivalent measures Net interest income (GAAP) $ 51,509 $ 46,376 Fully taxable-equivalent adjustment 342 347 Net interest income (FTE) 1 (non-GAAP) $ 51,851 $ 46,723 Efficiency ratio 2 (GAAP) 58.0 % 62.4 % Impact of FTE adjustment -0.4 % -0.4 % Efficiency ratio (FTE) 3 (non-GAAP) 57.6 % 62.0 % Net interest margin (GAAP) 3.38 % 3.08 % Fully tax-equivalent adjustment 0.02 % 0.02 % Net interest margin (FTE) 1 (non-GAAP) 3.40 % 3.10 % Other financial measures Book value per share (GAAP) $ 34.15 $ 29.85 Impact of intangible assets (1.94 ) (2.15 ) Tangible book value per share (non-GAAP) $ 32.21 $ 27.70 1 FTE calculations use a Federal income tax rate of 21%. 2 The efficiency ratio, GAAP basis, is computed by dividing noninterest expense by the sum of net interest income and noninterest income. 3 The efficiency ratio, FTE, is computed by dividing noninterest expense by the sum of net interest income (FTE) and noninterest income.
In 2024 and 2023, leasing/rental expenditures of $562 thousand and $543 thousand respectively, (including reimbursements for taxes, insurance, and other expenses) were paid to an entity indirectly owned by a director of the Company.
In 2025 and 2024, leasing/rental expenditures of $595 thousand and $5 62 thousand respectively, (including reimbursements for taxes, insurance, and other expenses) were paid to an entity indirectly owned by a director of the Company.
This category, representing approximately 20.8% of all loans, includes loans made to individuals and small to medium-sized businesses, as well as loans purchased in the government guaranteed market. As of December 31, 2024 and December 31, 2023, the portfolio of government guaranteed loans, included in the commercial loan balance, was $218.3 million and $109.7 million, respectively.
This category, representing approximately 21.4% of all loans, includes loans made to individuals and small to medium-sized businesses, as well as loans purchased in the government guaranteed market. As of December 31, 2025 and December 31, 2024, the portfolio of government guaranteed loans, included in the commercial loan balance, was $227.5 million and $218.3 million, respectively.
Another indication of the investment portfolio’s liquidity potential is shown by the projected annual principal cash flow from maturities, callable bonds, and monthly principal repayments. For the next three years, the principal cash flows are estimated to be $33.5 million for 2025, $24.4 million for 2026, and $30.9 million for 2027, based upon rates remaining at current levels.
Another indication of the investment portfolio’s liquidity potential is shown by the projected annual principal cash flow from maturities, callable bonds, and monthly principal repayments. For the next three years, the principal cash flows are estimated to be $26.4 million for 2026, $32.6 million for 2027, and $23.3 million for 2028, based upon rates remaining at current levels.
To illustrate the difference between contractual maturity and average life, consider the difference for the fixed rate mortgage-backed securities (MBS) component of this portfolio. At December 31, 2024, the weighted average maturity of the fixed rate MBS sector was 15.6 years, and the projected average life for this group of securities is 6.0 years.
To illustrate the difference between contractual maturity and average life, consider the difference for the fixed rate mortgage-backed securities (MBS) component of this portfolio. At December 31, 2025, the weighted average maturity of the fixed rate MBS sector was 14.7 years, and the projected average life for this group of securities is 5.4 years.
Loan balances increased $143.3 million, or 13.1%, from the balance of $1.1 billion as of December 31, 2023. Note that all loan balances are presented net of credit and other fair value discounts, when applicable.
Loan balances increased $1.6 million, or 0.1%, from the balance of $1.2 billion as of December 31, 2024. Note that all loan balances are presented net of credit and other fair value discounts, when applicable.
Net interest income represents the principal source of revenue for the Company and accounted for 85.9% of the total revenue in 2024. Net interest margin (FTE) is the ratio of taxable-equivalent net interest income to average earning assets for the period.
Net interest income represents the principal source of revenue for the Company and accounted for 89.4% of the total revenue in 2025. Net interest margin (FTE) (non-GAAP) is the ratio of taxable-equivalent net interest income to average earning assets for the period.
No CRE loans were over 90 days past due as of December 31, 2024. 45 The following table details the Company's levels of non-owner occupied commercial real estate as of December 31, 2024, along with the average loan size and % of risk ratings for each category: Loan Type (dollars in thousands) Balance % of Total CRE Average Loan Size Special Mention Sub- standard Nonaccrual Hotels $ 45,840 14.80 % $ 5,730 0.00 % 0.00 % 0.00 % Office Building 61,893 19.98 % $ 764 0.00 % 0.00 % 0.00 % Warehouses/Industrial 61,243 19.77 % $ 2,112 0.00 % 0.00 % 0.00 % Retail 120,655 38.95 % $ 1,856 0.89 % 0.00 % 0.00 % Day Cares / Schools 10,606 3.42 % $ 1,178 14.25 % 0.00 % 0.00 % All Other Commercial Buildings 9,520 3.07 % $ 865 0.00 % 0.00 % 0.00 % Total Non-Owner Occupied CRE $ 309,757 As of December 31, 2024, the Company’s commercial and industrial loan portfolio totaled $257.7 million, a $105.2 million increase from the $152.5 million balance at year-end 2023.
No CRE loans were over 90 days past due as of December 31, 2025. 44 The following table details the Company's levels of non-owner occupied commercial real estate as of December 31, 2025 and 2024, and along with the average loan size and % of risk ratings for each category: As of December 31, 2025 Loan Type (dollars in thousands) Balance % of Total CRE Average Loan Size Special Mention Sub- standard Nonaccrual Hotels $ 42,870 12.85 % $ 5,359 0.00 % 0.00 % 0.00 % Office Building 77,908 23.35 % $ 962 0.00 % 0.00 % 0.00 % Warehouses/Industrial 63,622 19.07 % $ 2,194 0.87 % 0.00 % 0.00 % Retail 128,548 38.52 % $ 1,978 3.04 % 0.00 % 0.00 % Day Cares / Schools 11,655 3.49 % $ 1,295 0.00 % 0.00 % 0.00 % All Other Commercial Buildings 9,091 2.72 % $ 826 0.00 % 0.00 % 0.00 % Total Non-Owner Occupied CRE $ 333,694 As of December 31, 2024 Loan Type (dollars in thousands) Balance % of Total CRE Average Loan Size Special Mention Sub- standard Nonaccrual Hotels $ 45,840 14.80 % $ 5,730 0.00 % 0.00 % 0.00 % Office Building 61,893 19.98 % $ 764 0.00 % 0.00 % 0.00 % Warehouses/Industrial 61,243 19.77 % $ 2,110 0.00 % 0.00 % 0.00 % Retail 120,655 38.95 % $ 1,856 0.89 % 0.00 % 0.00 % Day Cares / Schools 10,606 3.42 % $ 1,178 14.25 % 0.00 % 0.00 % All Other Commercial Buildings 9,520 3.08 % $ 865 0.00 % 0.00 % 0.00 % Total Non-Owner Occupied CRE $ 309,757 As of December 31, 2025, the Company’s commercial and industrial loan portfolio totaled $265.4 million, a $7.7 million increase from the $257.7 million balance at year-end 2024.
Non-GAAP Presentations The accounting and reporting policies of the Company conform to GAAP and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of the Company’s performance. These include adjusted tangible book value per share and the following fully-taxable equivalent measures: net interest income-FTE, efficiency ratio-FTE and net interest margin-FTE.
However, certain non-GAAP measures are used by management to supplement the evaluation of the Company’s performance. These include tangible book value per share and the following fully-taxable equivalent measures: net interest income-FTE, efficiency ratio-FTE and net interest margin-FTE.
The average balance for loans as a percentage of earnings assets for 2024 was 77.5%, compared to 66.8% and 58.3% in 2023 and 2022, respectively. 39 The 2024 net interest margin (FTE) declined 26 bps to 3.10% from 3.36% in 2023. The 2023 net interest margin (FTE) improved 15 bps from 3.21% in 2022.
The average balance for loans as a percentage of earnings assets for 2025 was 80.9%, compared to 77.5% and 66.8% in 2024 and 2023, respectively. The 2025 net interest margin (FTE) (non-GAAP) improved 30 bps to 3.40% from 3.10% in 2024 . The 2024 net interest margin (FTE) (non-GAAP) declined 26 bps from 3.36% in 2023.
Management proactively manages the mix of earning assets and cost of funds to maximize the earning capacity of the Company. In accordance with ASC 320, “Investments - Debt and Equity Securities,” the Company has categorized its unrestricted securities portfolio as Available for Sale. Securities classified as AFS may be sold in the future, prior to maturity.
In accordance with ASC 320, “Investments - Debt and Equity Securities,” the Company has categorized its unrestricted securities portfolio as Available for Sale. Securities classified as AFS may be sold in the future, prior to maturity.
Results of Operations Consolidated Return on Assets and Equity and Other Key Ratios The ratio of net income to average total assets and average shareholders' equity and certain other ratios for the years indicated are as follows: 2024 2023 Return on average assets 1.06 % 1.22 % Return on average equity 10.78 % 13.81 % Average equity to average assets 9.80 % 8.85 % Cash dividend payout ratio 41.80 % 33.47 % Efficiency ratio (FTE) 62.00 % 58.30 % Net income for the year ended December 31, 2024 was $17.0 million, or $3.15 per diluted share, an 11.9% decrease compared to $19.3 million, or $3.58 per diluted share for the year ended December 31, 2023.
Results of Operations Consolidated Return on Assets and Equity and Other Key Ratios The ratio of net income to average total assets and average shareholders' equity and certain other ratios for the years indicated are as follows: 2025 2024 Return on average assets 1.19 % 1.06 % Return on average equity 11.19 % 10.78 % Average equity to average assets 10.60 % 9.80 % Cash dividend payout ratio 39.48 % 41.80 % Efficiency ratio (FTE) (non-GAAP) 57.60 % 62.00 % Net income for the year ended December 31, 2025 was $19.3 million, or $3.55 per diluted share, a 13.5% increase compared to $17.0 million, or $3.15 per diluted share for the year ended December 31, 2024.
Based on management’s continuing evaluation of the loan portfolio in 2024, the Company recorded a net recovery of provision for credit losses of $600 thousand, which is net of a $118 thousand provision for unfunded commitments, compared to provision expense of $734 thousand, which includes a $38 thousand provision for unfunded commitments, in 2023 and provision expense of $106 thousand in 2022.
Based on management's continuing evaluation of the loan portfolio in 2025, the Company recorded a provision for credit losses of $137 thousand, which includes a $75 thousand provision for unfunded commitments, compared to a net recovery of provision expense of $600 thousand, which included a $118 thousand provision for unfunded commitments, in 2024.
Following is a schedule of future minimum rental payments under non-cancelable operating leases that have initial or remaining terms in excess of one year as of December 31, 2024: (Dollars in thousands) 1 year or less 1-3 years 3-5 years After 5 years Total Operating lease obligations $ 1,497 $ 2,222 $ 1,458 $ 654 $ 5,831
Following is a schedule of future minimum rental payments under non-cancelable operating leases that have initial or remaining terms in excess of one year as of December 31, 2025: (Dollars in thousands) 1 year or less 1-3 years 3-5 years After 5 years Total Operating lease obligations $ 1,642 $ 3,000 $ 1,662 $ 480 $ 6,784
The level of interest rates and the volume and mix of earning assets and interest bearing liabilities impact net interest income (FTE) and net interest margin (FTE). The following table details the average balance sheet, including an analysis of net interest income (FTE) for earning assets and interest bearing liabilities, for the years ended December 31, 2024, 2023, and 2022.
The following table details the average balance sheet, including an analysis of net interest income (FTE) (non-GAAP) for earning assets and interest bearing liabilities, for the years ended December 31, 2025, 2024, and 2023.
The Company’s holdings of restricted securities totaled $6.2 million and $8.4 million at December 31, 2024 and December 31, 2023, respectively, and consisted of stock in the Federal Reserve Bank, stock in the FHLB, and stock in CBB Financial Corporation, the holding company for Community Bankers’ Bank, and an investment in an SBA loan fund.
The Company held no issues that exceeded 10% of the Company’s shareholders' equity at December 31, 2025.The Company’s holdings of restricted securities totaled $6.2 million at December 31, 2025 and 2024, and consisted of stock in the Federal Reserve Bank, stock in the FHLB, and stock in CBB Financial Corporation, the holding company for Community Bankers’ Bank, and an investment in an SBA loan fund.
The following table presents the outstanding principal balance and the carrying amount of purchased loans as of December 31, 2024: (Dollars in thousands) December 31, 2024 Acquired Loans - Purchased Credit Deteriorated Acquired Loans - Purchased Performing Acquired Loans - Total Outstanding principal balance $ 25,598 $ 228,376 $ 253,974 Carrying amount: Commercial $ 14 $ 3,915 $ 3,929 Real estate construction and land 564 1,605 2,169 1-4 family residential mortgages 9,380 128,386 137,766 Commercial mortgages 11,199 91,826 103,025 Consumer 23 277 300 Total acquired loans $ 21,180 $ 226,009 $ 247,189 Loan Asset Quality Intrinsic to the lending process is the possibility of loss.
The following table presents the outstanding principal balance and the carrying amount of purchased loans as of December 31, 2025 and 2024: (Dollars in thousands) December 31, 2025 Acquired Loans - Purchased Credit Deteriorated Acquired Loans - Non-Purchased Credit Deteriorated Acquired Loans - Total Outstanding principal balance $ 22,048 $ 184,250 $ 206,298 Carrying amount: Commercial loans $ - $ 2,946 $ 2,946 Real estate construction and land 48 389 437 1-4 family residential mortgages 9,087 113,356 122,443 Commercial mortgages 9,688 65,926 75,614 Consumer 16 88 104 Total acquired loans $ 18,839 $ 182,705 $ 201,544 (Dollars in thousands) December 31, 2024 Acquired Loans - Purchased Credit Deteriorated Acquired Loans - Non-Purchased Credit Deteriorated Acquired Loans - Total Outstanding principal balance $ 25,598 $ 228,376 $ 253,974 Carrying amount: Commercial loans $ 14 $ 3,915 $ 3,929 Real estate construction and land 564 1,605 2,169 1-4 family residential mortgages 9,380 128,386 137,766 Commercial mortgages 11,199 91,826 103,025 Consumer 23 277 300 Total acquired loans $ 21,180 $ 226,009 $ 247,189 Loan Asset Quality Intrinsic to the lending process is the possibility of loss.
During 2023, there were $721 thousand in loan balances charged off, with a total of $377 thousand in recoveries of previously charged-off balances, resulting in net charge-offs of $344 thousand. The ratio of net charge-offs to average loans was 0.07% (net recovery) and 0.04% for 2024 and 2023, respectively.
During 2024, there were $759 47 thousand in loan balances charged off, with a total of $1.5 million in recoveries of previously charged-off balances, resulting in net charge-offs of $778 thousand. The ratio of net charge-offs to average loans was 0.02% and -0.07% (net recovery) for 2025 and 2024, respectively.
The level of these borrowings is determined by various factors, including customer demand and the Company's ability to earn a favorable spread on the funds obtained. The Company has a collateral dependent line of credit with the FHLB.
The level of these borrowings is determined by various factors, including customer demand and the Company's ability to earn a favorable spread on the funds obtained. The Company has a collateral dependent line of credit with the FHLB. As of December 31, 2025 and 2024, the Company had $20.0 million in outstanding advances from the FHLB .
Net interest income (FTE) for 2023 totaled $49.3 million, a $4.6 million decrease over the 2022 total of $53.9 million. Average earning assets increased $37.8 million or 2.6% in 2024 compared to 2023 and decreased $212.1 million or 12.6% in 2023 compared to 2022.
Net interest income (FTE) (non-GAAP) for 2024 totaled $46.7 million, a $2.6 million decrease over the 2023 total of $49.3 million. Average earning assets increased $19.2 million or 1.3% in 2025 compared to 2024 and increased $37.8 million or 2.6% in 2024 compared to 2023.
At December 31, 2024, the balances of non-interest bearing demand deposits were $374.1 million or 26.3% of total deposits, a 0.3% increase from $372.9 million at December 31, 2023. Interest bearing transaction and money market accounts totaled $741.0 million at December 31, 2024, an increase of $23.4 million compared to $717.7 million at December 31, 2023.
At December 31, 2025, the balances of non-interest bearing demand deposits were $362.3 million or 25.3% of total deposits, a 3.1% decrease from $374.1 million at December 31, 2024. Interest bearing transaction and money market accounts totaled $778.1 million at December 31, 2025, an increase of $37.1 million compared to $741.0 million at December 31, 2024.
(Dollars in thousands) December 31, 2024 December 31, 2023 Amount Percent Amount Percent U.S. Treasury securities $ 1,493 1 % $ 121,708 29 % U.S.
(Dollars in thousands) December 31, 2025 December 31, 2024 Amount Percent Amount Percent U.S. Treasury securities $ - 0 % $ 1,493 1 % U.S.
Allocation of the Allowance for Credit Losses December 31, 2024 (Dollars in thousands) Allowance Percentage of loans in each category to total loans Commercial loans $ 760 20.85 % Real estate construction and land 737 2.99 % 1-4 family residential mortgages 2,551 25.37 % Real estate mortgages 3,533 48.02 % Consumer 874 2.77 % Total $ 8,455 100.00 % 48 December 31, 2023 (Dollars in thousands) Allowance Percentage of loans in each category to total loans Commercial loans $ 193 13.95 % Real estate construction and land 462 3.08 % 1-4 family residential mortgages 1,492 29.07 % Real estate mortgages 5,261 50.42 % Consumer 987 3.48 % Total $ 8,395 100.00 % Deposits Depository accounts represent the Company’s primary source of funding and are comprised of demand deposits, interest bearing checking accounts, money market deposit accounts and time deposits.
Allocation of the Allowance for Credit Losses December 31, 2025 (Dollars in thousands) Allowance Percentage of loans in each category to total loans Commercial loans $ 481 21.44 % Real estate construction and land 930 2.83 % 1-4 family residential mortgages 2,482 24.05 % Commercial mortgages 3,840 49.57 % Consumer 537 2.11 % Total $ 8,270 100.00 % December 31, 2024 (Dollars in thousands) Allowance Percentage of loans in each category to total loans Commercial loans $ 760 20.85 % Real estate construction and land 737 2.99 % 1-4 family residential mortgages 2,551 25.37 % Commercial mortgages 3,533 48.02 % Consumer 874 2.77 % Total $ 8,455 100.00 % Deposits Depository accounts represent the Company’s primary source of funding and are comprised of demand deposits, interest bearing checking accounts, money market deposit accounts and time deposits.
The Company offers ICS ® , which allows customers access to multi-million-dollar FDIC insurance on funds placed into demand deposit and/or money market deposit accounts. As of December 31, 2024, the reciprocal ICS ® balances included in demand deposit and money market accounts were $44.5 million and $122.1 million, respectively.
The Company offers ICS ® , which allows customers access to multi-million-dollar FDIC insurance on funds placed into demand deposit and/or money market deposit accounts. As of December 31, 2025, the reciprocal ICS ® balances included in demand deposit and money market acc ounts were $60.8 million and $139.6 million, r espectively.
At December 31, 2024, the securities issued by political subdivisions or agencies were highly rated with 93% of the municipal bonds having A+ or higher ratings. Approximately 63% of the municipal bonds are general obligation bonds, and issuers are geographically diverse. The Company held no issues that exceeded 10% of the Company’s shareholders' equity at December 31, 2024.
At December 31, 2025, the securities issued by political subdivisions or agencies were highly rated with 98% of the municipal bonds having A+ or higher ratings. Approximately 63% of the municipal bonds are general obligation bonds, and issuers are geographically diverse.
The Bank segment earned net income of $17.2 million in 2024, a $2.2 million decrease compared to the $19.4 million netted in 2023. VNB Trust and Estate Services realized a net loss of $275.0 thousand in 2024, compared to a net loss of $307.0 thousand in 2023.
The Bank segment earned net income of $19.6 million in 2025, a $2.3 million increase compared to the $17.2 million netted in 2024. VNB Trust and Estate Services realized a net loss of $306 thousand in 2025, compared to a net loss of $275 thousand in 2024. Masonry Capital realized a net loss of $2 thousand in 2024.
The tax-equivalent yield on average earning assets for 2024 of 5.07% was 28 bps higher than the 2023 yield of 4.79%. The 2023 tax-equivalent yield on average earning assets was 139 bps higher than the comparable 2022 yield of 3.40%. Loan yields for 2024 were 5.71%, declining only 1 bp from the loan yield of 5.72% for 2023.
The tax-equivalent yield on average earning assets for 2025 of 5.09% was 2 bps higher than the 2024 yield of 5.07%. The 2024 tax-equivalent yield on average earning assets was 28 bps higher than the comparable 2023 yield of 4.79%. Loan yields for 2025 were 5.65%, declining 6 bps from the loan yield of 5.71% for 2024.
Borrowings, excluding federal funds purchased, consist of the following as of December 31, 2024, 2023, and 2022: (Dollars in thousands) 2024 2023 Federal funds purchased $ 236 $ 3,462 FHLB advances 20,000 66,500 Total borrowings $ 20,236 $ 69,962 Maximum amount at any month-end during the year $ 55,702 $ 80,808 Annual average balance outstanding $ 36,600 $ 39,917 Annual average interest rate paid 4.70 % 5.19 % Annual average interest rate, including impact of fair value mark 4.82 % 4.92 % Details on available borrowing lines can be found later under Liquidity in the Asset/Liability Management section. 50 Junior Subordinated Debt In 2006, a subsidiary of Fauquier, Fauquier Statutory Trust II, privately issued $4.0 million face amount of the trust’s Floating Rate Capital Securities in a pooled capital securities offering.
(Dollars in thousands) 2025 2024 Federal funds purchased $ - $ 236 FHLB advances 20,000 20,000 Total borrowings $ 20,000 $ 20,236 Maximum amount at any month-end during the year $ 51,000 $ 55,702 Annual average balance outstanding $ 40,573 $ 36,600 Annual average interest rate paid 4.65 % 4.70 % Annual interest rate at end of period 3.84 % 4.82 % Details on available borrowing lines can be found later under Liquidity in the Asset/Liability Management section. 49 Junior Subordinated Debt In 2006, a subsidiary of Fauquier, Fauquier Statutory Trust II, privately issued $4.0 million face amount of the trust’s Floating Rate Capital Securities in a pooled capital securities offering.
Government agencies 29,635 11 % 39,581 9 % MBS/CMOs 132,811 50 % 155,144 37 % Corporate bonds 17,591 7 % 19,129 5 % Municipal bonds 82,007 31 % 85,033 20 % Total available for sale securities at fair value $ 263,537 100 % $ 420,595 100 % All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations.
Government agencies 31,263 13 % 29,635 11 % MBS/CMOs 123,505 50 % 132,811 50 % Corporate bonds 7,899 3 % 17,591 7 % Municipal bonds 85,325 34 % 82,007 31 % Total available for sale securities at fair value $ 247,992 100 % $ 263,537 100 % All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations.
The Tier 1, common equity Tier 1, total capital to risk-weighted assets, and leverage ratios of the Bank were 17.77%, 17.77%, 18.60% and 11.55%, respectively, as of December 31, 2024, exceeding the minimum requirements.
The Tier 1, common equity Tier 1, total capital to risk-weighted assets, and leverage ratios of the Bank were 19.36%, 19.36%, 20.19% and 12.36%, respectively, as of December 31, 2025, exceeding the minimum requirements.
The remaining real estate loans were comprised of construction and land development loans which totaled $37.0 million as of December 31, 2024. Of the $593.5 million of commercial mortgages held on the balance sheet as of December 31, 2024, $309.8 million consists of non-owner occupied commercial real estate, $107.2 million of multifamily, and $176.5 million of owner occupied CRE.
The remaining real estate loans were comprised of construction and land development loans which totaled $35.0 million as of December 31, 2025. Of the $613.4 million of commercial mortgages held on the balance sheet as of December 31, 2025, $333.7 million consists of non-owner occupied commercial real estate, $127.8 million of multifamily, and $151.9 million of owner occupied CRE.
The table below shows the composition of the loan portfolio: (Dollars in thousands) As of December 31, 2024 2023 Commercial loans $ 257,671 $ 152,517 Real estate mortgage: Construction and land 36,977 33,682 1-4 family residential mortgages 313,610 317,558 Commercial 593,496 550,867 Total real estate mortgage $ 944,083 $ 902,107 Consumer 34,215 38,041 Total loans $ 1,235,969 $ 1,092,665 Less: Allowance for credit losses (8,455 ) (8,395 ) Net loans $ 1,227,514 $ 1,084,270 At December 31, 2024, the loan-to-deposit ratio stood at 86.8%, compared to 77.5% at December 31, 2023.
The table below shows the composition of the loan portfolio: (Dollars in thousands) As of December 31, 2025 2024 Commercial loans $ 265,393 $ 257,671 Real estate mortgage: Construction and land 35,000 36,977 1-4 family residential mortgages 297,589 313,610 Commercial mortgages 613,443 593,496 Total real estate mortgage $ 946,032 $ 944,083 Consumer 26,152 34,215 Total loans $ 1,237,577 $ 1,235,969 Less: Allowance for credit losses (8,270 ) (8,455 ) Net loans $ 1,229,307 $ 1,227,514 At December 31, 2025, the loan-to-deposit ratio stood at 86.4%, compared to 86.8% at December 31, 2024.
The significant contractual obligations include the leasing of certain of its banking and operations offices under operating lease agreements on terms ranging from 1 to 10 years, most with renewal options.
The significant contractual obligations include the leasing of certain of its banking and operations offices under operating lease agreements on terms ranging from 1 to 10 years, most with renewal options. During the second quarter of 2025, the Company extended the ground lease associated with the Pantops headquarters for an additional five-year period.
(Dollars in thousands) 2024 2023 2022 Average Balance % of Total Deposits Average Balance % of Total Deposits Average Balance % of Total Deposits Non-interest demand deposits $ 370,178 26.5 % $ 418,091 30.3 % $ 526,389 32.0 % Interest checking accounts 269,136 19.3 % 321,154 23.2 % 409,504 24.9 % Money market and savings deposit accounts 425,386 30.4 % 421,083 30.5 % 563,374 34.3 % Total non-interest and low-cost deposit accounts $ 1,064,700 76.2 % $ 1,160,328 84.0 % $ 1,499,267 91.2 % Time deposits 333,139 23.8 % 220,348 16.0 % 144,564 8.8 % Total deposit account balances $ 1,397,839 100.0 % $ 1,380,676 100.0 % $ 1,643,831 100.0 % Provision for Credit Losses The level of the ACL reflects changes in the size of the portfolio or in any of its components, as well as management’s continuing evaluation of industry concentrations, specific credit risks, loan loss experience, current loan portfolio quality, and economic, political and regulatory conditions.
(Dollars in thousands) 2025 2024 Average Balance % of Total Deposits Average Balance % of Total Deposits Non-interest demand deposits $367,066 26.3% $370,178 26.5% Interest checking accounts 267,222 19.1% 269,136 19.3% Money market and savings deposit accounts 467,612 33.4% 425,386 30.4% Total non-interest and low-cost deposit accounts $1,101,900 78.8% $1,064,700 76.2% Time deposits 296,218 21.2% 333,139 23.8% Total deposit account balances $1,398,118 100.0% $1,397,839 100.0% Provision for Credit Losses The level of the ACL reflects changes in the size of the portfolio or in any of its components, as well as management’s continuing evaluation of industry concentrations, specific credit risks, loan loss experience, current loan portfolio quality, and economic, political and regulatory conditions.
Revenue for this segment is generated from administration, service and custody fees, as well as management fees which are derived from Assets Under Management. Investment management services currently are offered through affiliated and third-party managers. • Masonry Capital - Masonry Capital offers investment management services for separately managed accounts and a private investment fund employing a value-based, catalyst-driven investment strategy.
Investment management services currently are offered through affiliated and third-party managers. • Masonry Capital (Masonry) - Masonry Capital offers investment management services for separately managed accounts and a private investment fund employing a value-based, catalyst-driven investment strategy.
Maturities of time deposits in excess of FDIC insurance limits as of December 31, 2024 were as follows: (Dollars in thousands) Amount Percentage Three months or less $ 43,967 43.0 % Over three months to six months 31,217 30.6 % Over six months to one year 14,976 14.7 % Over one year 11,938 11.7 % Totals $ 102,098 100.0 % Borrowings Borrowings, consisting primarily of FHLB advances and federal funds purchased, are additional sources of funds for the Company.
Maturities of time deposits in excess of FDIC insurance limits as of December 31, 2025 were as follows: (Dollars in thousands) Amount Percentage Three months or less $ 48,225 50.0 % Over three months to six months 29,327 30.3 % Over six months to one year 17,877 18.5 % Over one year 1,163 1.2 % Totals $ 96,592 100.0 % Borrowings Borrowings, consisting primarily of FHLB advances and federal funds purchased, are additional sources of funds for the Company.
The following is a summary of the changes in the ACL for the years ended December 31, 2024, 2023, and 2022: (Dollars in thousands) 2024 2023 2022 Allowance for credit losses, January 1 $ 8,395 $ 5,552 $ 5,984 Impact of ASC 326 adoption - 2,491 - Charge-offs (759 ) (721 ) (1,255 ) Recoveries 1,537 377 717 Provision for (recovery of) credit losses (718 ) 696 106 Allowance for credit losses, December 31 $ 8,455 $ 8,395 $ 5,552 Allowance for credit losses as a percentage of period-end total loans 0.68 % 0.77 % 0.59 % 40 Noninterest Income The major components of noninterest income are detailed below.
The ACL as a percentage of total loans was 0.67% at December 31, 2025 compared to 0.68% at December 31, 2024. 39 The following is a summary of the changes in the ACL for the years ended December 31, 2025 and 2024: (Dollars in thousands) 2025 2024 Allowance for credit losses, January 1 $ 8,455 $ 8,395 Charge-offs (453 ) (759 ) Recoveries 206 1,537 Provision for (recovery of) credit losses 62 (718 ) Allowance for credit losses, December 31 $ 8,270 $ 8,455 Allowance for credit losses as a percentage of period-end total loans 0.67 % 0.68 % Noninterest Income The major components of noninterest income are detailed below.
Loans 90 days or more past due and still accruing interest amounted to $754 thousand as of December 31, 2024, compared to $879 thousand as of December 31, 2023. The 2024 balance includes three loans totaling $705 thousand which are 100% government-guaranteed, and three student loans totaling $49 thousand.
Loans 90 days or more past due and still accruing interest amounted to $7.0 million as of December 31, 2025, compared to $754 thousand as of December 31, 2024. The 2025 balance includes seven loans totaling $6.6 million which are 100% government-guaranteed, one loan for $391 thousand fully secured by residential real estate, and three student loans totaling $86 thousand.
During the years ended December 31, 2024, and December 31, 2023, $40.0 million and $49.8 million of securities were sold incurring pre-tax losses of $4 thousand and $206 thousand, respectively. All of these sales were part of strategic decisioning to reinvest proceeds into higher yielding assets.
During the year ended December 31, 2024, $49.8 million of securities were sold incurring a pre-tax loss of $4 thousand. These sales were part of strategic decisioning to reinvest proceeds into higher yielding assets. Management proactively manages the mix of earning assets and cost of funds to maximize the earning capacity of the Company.
As of December 31, 2024, the Company’s investment portfolio totaled $269.7 million, with obligations of U.S. government corporations and government-sponsored enterprises amounting to $163.9 million, or approximately 61% of the total. The Company’s investment portfolio totaled $429.0 million as of December 31, 2023.
As of December 31, 2025, the Company’s investment portfolio totaled $254.2 million, with obligations of U.S. government corporations and government-sponsored enterprises amounting to $154.8 million, or approximately 61% of the total. The Company’s investment portfolio totaled $269.7 million as of December 31, 2024 . During the year ended December 31, 2025, the Company did not sell any securities.
The increase in the average balance of loans in the real estate and commercial categories were the primary drivers of the increase in interest income from 2023 to 2024.
The increase in the average balance of loans in the real estate and commercial categories was the primary driver of the increase in interest income from 2024 to 2025, whereas the 2023 to 2024 change in interest 38 income was primarily driven by interest rate changes.
Allowance for Credit Losses The relationship of the ACL to total loans and nonaccrual loans appears below: (Dollars in thousands) 2024 2023 Total loans $ 1,235,969 $ 1,092,665 Nonaccrual loans $ 2,267 $ 1,852 Allowance for credit losses $ 8,455 $ 8,395 Nonaccrual loans to total loans 0.18 % 0.17 % ACL to total loans 0.68 % 0.77 % ACL to nonaccrual loans 372.96 % 453.29 % See Note 4 – Loans and Note 5 – Allowance for Credit Losses in the accompanying Notes to Consolidated Financial Statements included in Item 8.
No CRE loans were 90 days or more past due as of December 31, 2025. 46 Allowance for Credit Losses The relationship of the ACL to total loans and nonaccrual loans appears below: (Dollars in thousands) 2025 2024 Total loans $ 1,237,577 $ 1,235,969 Nonaccrual loans $ 2,198 $ 2,267 Allowance for credit losses $ 8,270 $ 8,455 Nonaccrual loans to total loans 0.18 % 0.18 % ACL to total loans 0.67 % 0.68 % ACL to nonaccrual loans 376.25 % 372.96 % See Note 4 – Loans and Note 5 – Allowance for Credit Losses in the accompanying Notes to Consolidated Financial Statements included in Item 8.
Average Balances and Rates Paid (Dollars in thousands) Years Ended December 31 2024 2023 Average Average Average Average Balance Rate Balance Rate Non-interest bearing demand deposits $ 370,178 $ 418,091 Interest bearing deposits: Interest checking 269,136 0.10 % 321,154 0.11 % Money market and savings deposits 425,386 2.77 % 421,083 2.30 % Time deposits 333,139 4.63 % 220,348 3.91 % Total interest bearing deposits $ 1,027,661 2.67 % $ 962,585 1.94 % Total deposits $ 1,397,839 $ 1,380,676 49 As of December 31, 2024 and 2023, the estimated amounts of total uninsured deposits were $389.6 million and $360.0 million, respectively.
These reciprocal CDARS deposits totaled $5.8 million and $4.9 million at December 31, 2025 and 2024, respectively. 48 Deposits Average Balances and Rates Paid Years Ended December 31 2025 2024 Average Average Average Average (Dollars in thousands) Balance Rate Balance Rate Non-interest bearing demand deposits $ 367,066 $ 370,178 Interest bearing deposits: Interest checking 267,222 0.10 % 269,136 0.10 % Money market and savings deposits 467,612 2.57 % 425,386 2.77 % Time deposits 296,218 3.80 % 333,139 4.63 % Total interest bearing deposits $ 1,031,052 2.28 % $ 1,027,661 2.67 % Total deposits $ 1,398,118 $ 1,397,839 As of December 31, 2025 and 2024, the estimated amounts of total uninsured deposits were $392.0 million and $389.6 million, respectively.
On the liability side of the balance sheet, the Company maintained an average of $36.1 million in FHLB advances and $489 thousand in federal funds purchased during 2024. On December 31, 2024 the Company had a $20 million balance in FHLB advances and a $236 thousand balance outstanding in federal funds purchased.
The Company maintained an average of $20.0 million outstanding in federal funds sold, and an average of $7.8 million at the Federal Reserve during 2025. On the liability side of the balance sheet, the Company maintained an average of $40.0 million in FHLB advances and $569 thousand in federal funds purchased during 2025.
(Dollars in thousands) Change in Net Interest Income Change in Yield Curve Percentage Amount +400 bps -3.73 % $ (3,975 ) +300 bps -3.12 % (3,332 ) +200 bps -2.48 % (2,646 ) +100 bps -1.89 % (2,012 ) Base case 0.00 % - -100 bps 0.89 % 944 -200 bps 0.71 % 754 -300 bps 2.66 % 2,842 -400 bps 1.88 % 2,006 In addition to monitoring the effects to interest income, the model computes the effects to the economic value of equity using the same “static” balance sheet with immediate and parallel rate changes for the same rate change horizons.
(Dollars in thousands) Change in Net Interest Income Change in Yield Curve Percentage Amount +400 bps 10.19 % $ 11,948 +300 bps 7.01 % 8,217 +200 bps 4.19 % 4,907 +100 bps 2.28 % 2,670 Base case 0.00 % - -100 bps -2.18 % (2,559 ) -200 bps -2.41 % (2,826 ) -300 bps -2.92 % (3,424 ) -400 bps -4.29 % (5,024 ) In addition to monitoring the effects to interest income, the model computes the effects to the economic value of equity using the same “static” balance sheet with immediate and parallel rate changes for the same rate change horizons.