Biggest changeEarnings Metrics, as Adjusted Year Ended (in thousands, except per share data) December 31, 2024 December 31, 2023 Net Income $ 30,972 $ 35,871 Add: Merger-Related Expenses, net of tax 3,308 — Add: Non-Recurring Equity and Debt Investment Write-Down 2,620 — Add: IFH Non-PCD ACL Provision, Net of Tax 3,169 — Net Income, as Adjusted $ 40,069 $ 35,871 Weighted Average Common Shares - Diluted 14,640 14,081 Earnings per Share - Diluted $ 2.12 $ 2.55 Earnings per share - Diluted, as Adjusted $ 2.74 $ 2.55 Average Assets $ 2,554,049 $ 2,188,299 Return on Average Assets 1.21 % 1.64 % Return on Average Assets, as Adjusted 1.57 % 1.64 % Average Equity $ 287,420 $ 240,519 Return on Average Equity 10.78 % 14.91 % Return on Average Equity, as Adjusted 13.94 % 14.91 % Net Interest Income (a) $ 154,746 $ 141,526 Noninterest Income 31,410 24,975 Total Revenue $ 186,156 $ 166,501 Noninterest Expense $ 126,219 $ 110,767 Efficiency Ratio (1) 67.80 % 66.53 % Noninterest Income $ 31,410 $ 24,975 Add: Non-Recurring Equity and Debt Investment Write-Down 2,620 — Noninterest Income, as Adjusted (b) $ 34,030 $ 24,975 Total Revenue, as Adjusted (a) + (b) $ 188,776 $ 166,501 Noninterest Expense $ 126,219 $ 110,767 Less: Merger-Related Expenses 3,930 — Noninterest Expense, as Adjusted $ 122,289 $ 110,767 Efficiency Ratio, as Adjusted (1) 64.78 % 66.53 % _______________ (1) The efficiency ratio is calculated by dividing noninterest expense by total revenue (net interest income plus noninterest income). 63 Net Interest Margin, as Adjusted Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Interest Income $ 154,746 $ 141,526 Less: Credit Card Loan Income 59,821 61,096 Net Interest Income, as Adjusted $ 94,925 $ 80,430 Average Interest Earning Assets 2,487,607 2,145,209 Less: Average Credit Card Loans 115,581 114,450 Total Average Interest Earning Assets, as Adjusted $ 2,372,026 $ 2,030,759 Net Interest Margin, as Adjusted 4.00% 3.96% Portfolio Loans Receivable Yield, as Adjusted Year Ended (in thousands) December 31, 2024 December 31, 2023 Portfolio Loans Receivable Interest Income $ 202,346 $ 174,378 Less: Credit Card Loan Income 59,821 61,096 Portfolio Loans Receivable Interest Income, as Adjusted $ 142,525 $ 113,282 Average Portfolio Loans Receivable 2,142,638 1,816,968 Less: Average Credit Card Loans 115,581 114,450 Total Average Portfolio Loans Receivable, as Adjusted $ 2,027,057 $ 1,702,518 Portfolio Loans Receivable Yield, as Adjusted 7.03% 6.65% Pre-tax, Pre-Provision Net Revenue ("PPNR") Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Income $ 30,972 $ 35,871 Add: Income Tax Expense 10,860 10,354 Add: Provision for Credit Losses 17,720 9,610 Add: Provision for (Release of) Credit Losses on Unfunded Commitments 385 (101) PPNR $ 59,937 $ 55,734 PPNR, as Adjusted Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Income $ 30,972 $ 35,871 Add: Income Tax Expense 10,860 10,354 Add: Provision for Credit Losses 17,720 9,610 Add: Provision for (Release of) Credit Losses on Unfunded Commitments 385 (101) Add: Merger-Related Expenses 3,930 — Add: Non-Recurring Equity and Debt Investment Write-Down 2,620 — PPNR, as Adjusted $ 66,487 $ 55,734 Allowance for Credit Losses to Total Portfolio Loans Year Ended (in thousands) December 31, 2024 December 31, 2023 Allowance for Credit Losses $ 48,652 $ 28,610 Total Portfolio Loans $ 2,630,163 $ 1,903,288 Allowance for Credit Losses to Total Portfolio Loans 1.85% 1.50% 64 Nonperforming Assets to Total Assets Year Ended (in thousands) December 31, 2024 December 31, 2023 Total Nonperforming Assets $ 30,241 $ 16,042 Total Assets $ 3,206,911 $ 2,226,176 Nonperforming Assets to Total Assets 0.94% 0.72% Nonperforming Loans to Total Portfolio Loans Year Ended (in thousands) December 31, 2024 December 31, 2023 Total Nonperforming Loans $ 30,241 $ 16,042 Total Portfolio Loans $ 2,630,163 $ 1,903,288 Nonperforming Loans to Total Portfolio Loans 1.15% 0.84% Net Charge-Offs to Average Portfolio Loans Year Ended (in thousands) December 31, 2024 December 31, 2023 Total Net Charge-Offs $ 9,003 $ 8,473 Total Average Portfolio Loans $ 2,142,638 $ 1,816,968 Net Charge-Offs to Average Portfolio Loans 0.42% 0.47% Tangible Book Value per Share Year Ended (in thousands, except share and per share data) December 31, 2024 December 31, 2023 Total Stockholders' Equity $ 355,139 $ 254,860 Less: Preferred Equity — — Less: Intangible Assets 42,454 — Tangible Common Equity $ 312,685 $ 254,860 Period End Shares Outstanding 16,662,626 13,922,532 Tangible Book Value per Share $ 18.77 $ 18.31 Return on Average Tangible Common Equity Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Income $ 30,972 $ 35,871 Add: Intangible Amortization, Net of Tax 198 — Net Tangible Income $ 31,170 $ 35,871 Average Equity 287,420 240,519 Less: Average Intangible Assets 6,951 — Net Average Tangible Common Equity $ 280,469 $ 240,519 Return on Average Equity 10.78 % 14.91 % Return on Average Tangible Common Equity 11.11 % 14.91 % Core Return on Average Tangible Common Equity Year Ended (in thousands) December 31, 2024 December 31, 2023 Net Income, as Adjusted $ 40,069 $ 35,871 Add: Intangible Amortization, Net of Tax 198 — Net Tangible Income, as Adjusted $ 40,267 $ 35,871 Core Return on Average Equity, as Adjusted 14.01 % 14.91 % Core Return on Average Tangible Common Equity, as Adjusted 14.36 % 14.91 % 65
Biggest changeCommercial Bank Net Interest Margin Year Ended (in thousands) December 31, 2025 December 31, 2024 Commercial Bank Net Interest Income $ 134,619 $ 92,756 Average Interest Earning Assets 3,215,483 2,487,607 Less: Average Credit Card Loans 139,344 124,863 Average Commercial Bank Interest Earning Assets $ 3,076,139 $ 2,362,744 Commercial Bank Net Interest Margin 4.38% 3.93% 68 Commercial Bank Portfolio Loans Receivable Yield Year Ended (in thousands) December 31, 2025 December 31, 2024 Portfolio Loans Receivable Interest Income $ 244,380 $ 202,346 Less: Credit Card Loan Income 59,848 59,821 Commercial Bank Portfolio Loans Receivable Interest Income $ 184,532 $ 142,525 Average Portfolio Loans Receivable 2,765,758 2,142,638 Less: Average Credit Card Loans 125,824 115,581 Total Commercial Bank Average Portfolio Loans Receivable $ 2,639,934 $ 2,027,057 Commercial Bank Portfolio Loans Receivable Yield 6.99% 7.03% Pre-tax, Pre-Provision Net Revenue ("PPNR") Year Ended (in thousands) December 31, 2025 December 31, 2024 Net Income $ 57,170 $ 30,972 Add: Income Tax Expense 17,774 10,860 Add: Provision for Credit Losses 14,965 17,720 Add: Provision for Credit Losses on Unfunded Commitments 188 385 PPNR $ 90,097 $ 59,937 Core PPNR Year Ended (in thousands) December 31, 2025 December 31, 2024 Net Income $ 57,170 $ 30,972 Add: Income Tax Expense 17,774 10,860 Add: Provision for Credit Losses 14,965 17,720 Add: Provision for Credit Losses on Unfunded Commitments 188 385 Deduct: Income from the Call of Brokered Time Deposits (4,618) — Add: Merger-Related Expenses 3,361 3,930 Add: Non-Recurring Equity and Debt Investment Write-Down — 2,620 Core PPNR $ 88,840 $ 66,487 Allowance for Credit Losses to Total Portfolio Loans (in thousands) December 31, 2025 December 31, 2024 Allowance for Credit Losses $ 54,660 $ 48,652 Total Portfolio Loans $ 2,959,457 $ 2,630,163 Allowance for Credit Losses to Total Portfolio Loans 1.85% 1.85% 69 Commercial Bank Allowance for Credit Losses to Commercial Bank Portfolio Loans (in thousands) December 31, 2025 December 31, 2024 Allowance for Credit Losses $ 54,660 $ 48,652 Less: Credit Card Allowance for Credit Losses 8,232 6,402 Commercial Bank Allowance for Credit Losses $ 46,428 42,250 Total Portfolio Loans 2,959,457 2,630,163 Less: Gross Credit Card Loans 137,905 122,928 Commercial Bank Portfolio Loans $ 2,821,552 2,507,235 Commercial Bank Allowance for Credit Losses to Total Portfolio Loans 1.65% 1.70% Nonperforming Assets to Total Assets (in thousands) December 31, 2025 December 31, 2024 Total Nonperforming Assets $ 58,276 $ 30,241 Total Assets $ 3,606,207 $ 3,206,911 Nonperforming Assets to Total Assets 1.62% 0.94% Nonperforming Loans to Total Portfolio Loans (in thousands) December 31, 2025 December 31, 2024 Total Nonperforming Loans $ 54,421 $ 30,241 Total Portfolio Loans $ 2,959,457 $ 2,630,163 Nonperforming Loans to Total Portfolio Loans 1.84% 1.15% Net Charge-Offs to Average Portfolio Loans Year Ended (in thousands) December 31, 2025 December 31, 2024 Total Net Charge-Offs $ 12,381 $ 9,003 Total Average Portfolio Loans $ 2,765,758 $ 2,142,638 Net Charge-Offs to Average Portfolio Loans 0.45% 0.42% Tangible Book Value per Share (in thousands, except share and per share data) December 31, 2025 December 31, 2024 Total Stockholders' Equity $ 401,757 $ 355,139 Less: Intangible Assets 40,740 36,943 Tangible Common Equity $ 361,017 $ 318,196 Period End Shares Outstanding 16,373,288 16,662,626 Tangible Book Value per Share $ 22.05 $ 19.10 70 Return on Average Tangible Common Equity Year Ended (in thousands) December 31, 2025 December 31, 2024 Net Income $ 57,170 $ 30,972 Add: Intangible Amortization, Net of Tax 798 198 Net Tangible Income $ 57,968 $ 31,170 Average Equity 377,741 287,420 Less: Average Intangible Assets 38,763 5,754 Net Average Tangible Common Equity $ 338,978 $ 281,666 Return on Average Equity 15.13 % 10.78 % Return on Average Tangible Common Equity 17.10 % 11.07 % Core Return on Average Tangible Common Equity Year Ended (in thousands) December 31, 2025 December 31, 2024 Core Net Income $ 56,290 $ 40,069 Add: Intangible Amortization, Net of Tax 798 198 Core Net Tangible Income $ 57,088 $ 40,267 Core Return on Average Tangible Common Equity 16.84 % 14.30 % 71
Construction loans are offered within the Company’s Washington, D.C. and Baltimore, Maryland metropolitan operating areas to builders, primarily for the construction of single-family homes and condominium and townhouse conversions or renovations and, to a lesser extent, to individuals. Construction loans typically have terms of 12 to 18 months.
Construction loans are offered primarily within the Company’s Washington, D.C. and Baltimore, Maryland metropolitan operating areas to builders, primarily for the construction of single-family homes and condominium and townhouse conversions or renovations and, to a lesser extent, to individuals. Construction loans typically have terms of 12 to 18 months.
These loans are primarily made based on the identified cash flows of the borrower and secondarily, on the underlying collateral provided by the borrower. Most commercial business loans are secured by a lien on general business assets including, among other things, available real estate, accounts receivable, promissory notes, inventory and equipment.
These loans are primarily made based on the identified cash flows of the borrower and secondarily, on the underlying collateral provided by the borrower. Most commercial business loans are secured by a lien on general business assets including, among other things, available real estate, accounts receivable, promissory notes, inventory and/or equipment.
See additional discussion regarding the Company’s ACL and reserve for unfunded commitments credit exposures at December 31, 2024 in “Financial Condition - Allowance for Credit Losses.” Noninterest Income A primary source of recurring noninterest income are credit card fees, such as interchange fees and statement fees, mortgage banking revenue and Windsor Advantage fee income in connection with its servicing, processing and packaging of SBA and USDA loans for its financial institution clients.
See additional discussion regarding the Company’s ACL and reserve for unfunded commitments credit exposures at December 31, 2025 in “Financial Condition - Allowance for Credit Losses.” Noninterest Income A primary source of recurring noninterest income are credit card fees, such as interchange fees and statement fees, Windsor Advantage™ fee income in connection with its servicing, processing and packaging of SBA and USDA loans for its financial institution clients, and mortgage banking revenue.
Our lending activities, outside of credit cards, are principally directed to our market area consisting of the Washington, D.C. and Baltimore, Maryland metropolitan areas. 50 Residential Real Estate Loans . One-to-four family mortgage loans are primarily secured by owner-occupied primary and secondary residences and, to a lesser extent, investor-owned residences.
Our lending activities, outside of credit cards, are principally directed to our market area consisting of the Washington, D.C. and Baltimore, Maryland metropolitan areas. 53 Residential Real Estate Loans . One-to-four family mortgage loans are primarily secured by owner-occupied primary and secondary residences and, to a lesser extent, investor-owned residences.
Unsecured balances were $42.4 million and $30.8 million, respectively, at the same dates. Other Consumer Loans . To a limited extent and typically as an accommodation to existing customers, personal consumer loans, such as term loans, car loans and boat loans are offered. Purchased Credit Deterioration .
Unsecured balances were $61.4 million and $42.4 million, respectively, at the same dates. Other Consumer Loans . To a limited extent and typically as an accommodation to existing customers, personal consumer loans, such as term loans, car loans and boat loans are offered. Purchased Credit Deterioration .
The Bank’s Capital Bank Home Loans division experienced an increase of 48.7% in mortgage originations during the year ended December 31, 2024 when compared to the same period in the prior year. Origination volumes increased $98.0 million, to $299.1 million, for the year ended December 31, 2024, when compared to $201.1 million for the same period in the prior year.
The Bank’s Capital Bank Home Loans division experienced an increase of 11.7% in mortgage originations during the year ended December 31, 2025 when compared to the prior year. Origination volumes increased $35.0 million, to $334.1 million, for the year ended December 31, 2025, when compared to $299.1 million for the same period in the prior year.
For a description of the factors taken into account by our management in determining the ACL, see “Financial Condition— Allowance for Credit Losses.” For the year ended December 31, 2024, the provision for credit losses was $17.7 million, an increase of $8.1 million from the recorded provision for credit losses of $9.6 million for the year ended December 31, 2023.
For a description of the factors taken into account by our management in determining the ACL, see “Financial Condition— Allowance for Credit Losses.” For the year ended December 31, 2025, the provision for credit losses was $15.0 million, a decrease of $2.8 million from the recorded provision for credit losses of $17.7 million for the year ended December 31, 2024.
As of December 31, 2024 and December 31, 2023, our credit card customers accounted for $166.4 million and $173.9 million, or 20.5% and 28.2%, respectively, of our total noninterest-bearing deposit balances.
As of December 31, 2025 and December 31, 2024, our credit card customers accounted for $163.2 million and $166.4 million, or 19.1% and 20.5%, respectively, of our total noninterest-bearing deposit balances.
For the year ended December 31, 2024, noninterest income was $31.4 million, an increase of $6.4 million, or 25.8%, from $25.0 million in the prior year period primarily driven by contributions from the IFH acquisition.
For the year ended December 31, 2025, noninterest income was $49.2 million, an increase of $17.8 million, or 56.6%, from $31.4 million in the prior year period, primarily driven by contributions from 45 the IFH acquisition.
For more information on the computation of non-GAAP financial measures, see “Non-GAAP Financial Measures and Reconciliations.” 44 For the year ended December 31, 2024, average interest earning assets increased $342.4 million, or 16.0%, to $2.5 billion as compared to the same period in 2023, and the average yield on interest earning assets increased 3 basis points.
For more information on the computation of non-GAAP financial measures, see “Non-GAAP Financial Measures and Reconciliations.” 47 For the year ended December 31, 2025, average interest earning assets increased $727.9 million, or 29.3%, to $3.2 billion as compared to the same period in 2024, and the average yield on interest earning assets decreased 46 basis points.
The change includes increases in salaries and employee benefits expenses of $7.3 million, or 14.9%, merger-related expenses of $3.9 million, advertising expenses of $0.2 million, other operating expenses of $0.8 million and data processing expense of $2.0 million, partially offset by decreases in professional fees of $1.4 million and other operational losses of $0.9 million.
The change includes increases in salaries and employee benefits expenses of $16.1 million, or 28.8%, occupancy and equipment of $3.1 million, professional fees of $3.1 million, other operating expenses of $2.3 million, data processing expense of $2.1 million, loan processing of $1.6 million and regulatory assessment expenses of $1.4 million, partially offset by decreases in merger-related expenses of $0.6 million, operational and other card fraud related losses of $0.2 million and advertising expenses of $0.1 million.
Net interest income increased $13.2 million, or 9.3%, to $154.7 million when comparing the year ended December 31, 2024 to the year ended December 31, 2023, primarily due to increased average balances of $325.7 million in portfolio loans, partially offset by higher funding costs primarily resulting from the additional average deposit volume funding loan growth.
Net interest income increased $41.2 million, or 26.7%, to $196.0 million when comparing the year ended December 31, 2025 to the year ended December 31, 2024, primarily due to the average balances of portfolio loans increasing by $623.1 million, partially offset by higher funding costs primarily resulting from the additional average deposit volume funding loan growth.
December 31, (in thousands) 2024 2023 Unfunded lines of credit $ 403,029 $ 336,472 Letters of credit 3,122 4,641 Commitment to fund other investments 2,714 3,874 Total credit extension commitments $ 408,865 $ 344,987 Unfunded lines of credit represent unused credit facilities to our current borrowers. Lines of credit generally have variable interest rates.
December 31, (in thousands) 2025 2024 Unfunded lines of credit $ 455,666 $ 403,029 Letters of credit 1,633 3,122 Commitment to fund other investments 2,714 2,714 Total credit extension commitments $ 460,013 $ 408,865 Unfunded lines of credit represent unused credit facilities to our current borrowers. Lines of credit generally have variable interest rates.
December 31, 2024 2023 (in thousands) Amount Percent (1) Amount Percent (1) Real estate: Residential $ 6,945 14 % $ 5,518 19 % Commercial 16,041 33 10,316 36 Construction 2,973 6 2,271 8 Commercial and Industrial 16,377 33 4,406 16 Credit card 6,301 14 6,087 21 Other consumer 15 — 12 — Total allowance for credit losses $ 48,652 100 % $ 28,610 100 % _______________ (1) Loan category as a percentage of total portfolio loans.
December 31, 2025 2024 (in thousands) Amount Percent (1) Amount Percent (1) Real estate: Residential $ 7,444 14 % $ 6,945 14 % Commercial 14,917 27 16,041 33 Construction 4,250 8 2,973 6 Commercial and Industrial 19,818 36 16,377 33 Credit card 8,226 15 6,301 14 Other consumer 5 — 15 — Total allowance for credit losses $ 54,660 100 % $ 48,652 100 % _______________ (1) Loan category as a percentage of total portfolio loans.
Total assets at December 31, 2024 were $3.2 billion, an increase of $980.7 million, or 44.1%, from the balance at December 31, 2023. Net portfolio loans, which exclude mortgage loans held for sale, totaled $2.6 billion at December 31, 2024, an increase of $726.9 million, or 38.2%, compared to $1.9 billion at December 31, 2023.
Total assets at December 31, 2025 were $3.6 billion, an increase of $399.3 million, or 12.5%, from the balance at December 31, 2024. Net portfolio loans, which exclude mortgage loans held for sale, totaled $3.0 billion at December 31, 2025, an increase of $329.3 million, or 12.5%, compared to $2.6 billion at December 31, 2024.
Average OpenSky ™ loan balances, net of reserves and deferred fees of $115.6 million for the year ended December 31, 2024 increased $1.1 million, or 1.0%, as compared to the prior year. OpenSky ™ loan balances, net of reserves, of $127.8 million at December 31, 2024 increased by $4.4 million, or 3.6%, compared to $123.3 million at December 31, 2023.
Average OpenSky ™ loan balances, net of reserves and deferred fees of $125.8 million for the year ended December 31, 2025 increased $10.2 million, or 8.9%, as compared to the prior year. OpenSky ™ loan balances, net of reserves, of $142.4 million at December 31, 2025 increased by $14.6 million, or 11.5%, compared to $127.8 million at December 31, 2024.
For more information on the computation of non-GAAP financial measures, see “Non-GAAP Financial Measures and Reconciliations.” The provision for credit losses for the year ended December 31, 2024 was $17.7 million, an increase of $8.1 million, or 84.4%, from the provision for credit losses for the year ended December 31, 2023.
For more information on the computation of non-GAAP financial measures, see “Non-GAAP Financial Measures and Reconciliations.” The provision for credit losses for the year ended December 31, 2025 was $15.0 million, a decrease of $2.8 million, or 15.5%, from the provision for credit losses for the year ended December 31, 2024.
Corresponding non-interest bearing deposit balances of $166.4 million at December 31, 2024 decreased $7.5 million, or 4.3%, compared to $173.9 million at December 31, 2023. Gross unsecured loan balances of $42.4 million at December 31, 2024 increased $11.6 million, or 37.7%, compared to $30.8 million at December 31, 2023.
Corresponding non-interest bearing deposit balances of $163.2 million at December 31, 2025 decreased $3.2 million, or 4.3%, compared to $166.4 million at December 31, 2024. Gross unsecured loan balances of $61.4 million at December 31, 2025 increased $18.9 million, or 44.7%, compared to $42.4 million at December 31, 2024.