Biggest changeAllocation of the Allowance for Credit Losses For the Years Ended December 31, (in thousands) 2024 % of Total ACL 2023 % of Total ACL Commercial real estate $ 5,272 29% $ 5,120 29% Acquisition and development 909 5% 940 5% Commercial and industrial 4,205 23% 3,717 21% Residential mortgage 7,010 39% 6,774 39% Consumer 774 4% 929 6% Total $ 18,170 100% $ 17,480 100% Investment Securities The following table sets forth the composition of our investment securities portfolio by major category as of the indicated dates: At December 31, 2024 2023 (in thousands) Amortized Cost Fair Value (FV) FV As % of Total Amortized Cost Fair Value (FV) FV As % of Total Securities Available-for-Sale: U.S. government agencies $ 7,000 $ 6,115 6% $ 7,000 $ 6,034 6% Residential mortgage-backed agencies 24,621 20,196 21% 24,781 20,563 21% Commercial mortgage-backed agencies 37,205 28,634 30% 36,258 28,417 29% Collateralized mortgage obligations 21,069 17,726 19% 19,725 16,356 17% Obligations of states and political subdivisions 6,533 6,209 7% 10,486 10,312 11% Corporate bonds 1,000 896 1% 1,000 778 1% Collateralized debt obligations 18,686 14,718 16% 18,671 14,709 15% Total available for sale $ 116,114 $ 94,494 100% $ 117,921 $ 97,169 100% Securities Held to Maturity: U.S. treasuries $ — $ — 0% $ 37,462 $ 37,219 20% U.S. government agencies 68,301 57,109 39% 68,014 57,029 31% Residential mortgage-backed agencies 32,171 28,611 20% 29,588 26,717 14% Commercial mortgage-backed agencies 21,134 15,340 11% 21,413 16,052 9% Collateralized mortgage obligations 49,439 39,715 27% 53,261 43,288 24% Obligations of states and political subdivisions 4,511 3,985 3% 4,604 4,110 2% Total held to maturity $ 175,556 $ 144,760 100% $ 214,342 $ 184,415 100% 49 Table of Contents The total fair value of AFS securities was $94.5 million and the book value of HTM securities totaled $175.6 million at December 31, 2024, representing a decrease of $2.7 million and $38.8 million, respectively, since December 31, 2023.
Biggest changeAllocation of the Allowance for Credit Losses For the Years Ended December 31, (in thousands) Amount of Allowance Allocated Total Loans Percent of Loans in Each Category to Total Loans Ratio of Allowance Allocated to Loans in Each Category December 31, 2025 Commercial real estate $ 4,644 $ 570,808 37.5% 0.81% Acquisition and development 1,278 90,272 5.9% 1.42% Commercial and industrial 4,473 277,034 18.2% 1.61% Residential mortgage 8,272 536,912 35.3% 1.54% Consumer 803 46,678 3.1% 1.72% Total $ 19,470 $ 1,521,704 100.0% 1.28% December 31, 2024 Commercial real estate $ 5272 $ 526,364 35.5% 1.00% Acquisition and development 909 95,314 6.5% 0.95% Commercial and industrial 4205 287,534 19.4% 1.46% Residential mortgage 7010 518,815 35.0% 1.35% Consumer 774 52,766 3.6% 1.47% Total $ 18,170 $ 1,480,793 100.0% 1.23% 51 Table of Contents Investment Securities The following table sets forth the composition of our investment securities portfolio by major category as of the indicated dates: At December 31, 2025 2024 (in thousands) Amortized Cost Fair Value (FV) FV As % of Total Amortized Cost Fair Value (FV) FV As % of Total Securities Available-for-Sale: U.S. government agencies $ 2,000 $ 1,404 1% $ 7,000 $ 6,115 6% Residential mortgage-backed agencies 25,891 22,855 21% 24,621 20,196 21% Commercial mortgage-backed agencies 37,805 30,068 28% 37,205 28,634 30% Collateralized mortgage obligations 29,795 27,390 26% 21,069 17,726 19% Obligations of states and political subdivisions 8,557 8,525 8% 6,533 6,209 7% Corporate bonds 1,000 907 1% 1,000 896 1% Collateralized debt obligations 18,802 15,995 15% 18,686 14,718 16% Total available for sale $ 123,850 $ 107,144 100% $ 116,114 $ 94,494 100% Securities Held to Maturity: U.S. government agencies $ 68,595 $ 60,874 41% $ 68,301 $ 57,109 39% Residential mortgage-backed agencies 32,084 29,748 20% 32,171 28,611 20% Commercial mortgage-backed agencies 20,947 15,767 10% 21,134 15,340 11% Collateralized mortgage obligations 45,447 38,391 26% 49,439 39,715 27% Obligations of states and political subdivisions 4,390 4,109 3% 4,511 3,985 3% Total held to maturity $ 171,463 $ 148,889 100% $ 175,556 $ 144,760 100% The total fair value of AFS securities was $107.1 million and the book value of HTM securities totaled $171.5 million at December 31, 2025, representing an increase of $12.7 million and a decrease of $4.1 million, respectively, since December 31, 2024.
However, the determination of the ACL requires significant judgment, and estimates of expected credit losses in the loan portfolio can vary from the amounts actually observed.
However, the determination of the ACL requires significant judgment, and estimates of expected credit losses in the loan portfolio can vary from the amounts actually observed.
The ACL “base case” model is derived from various economic forecasts provided by widely recognized sources. Management evaluates the variability of market conditions by examining the peak and trough of economic cycles. These peaks and troughs are used to stress the base case model to develop a range of potential outcomes.
The ACL “base case” model is derived from various economic forecasts provided by widely recognized sources. Management evaluates the variability of market conditions by examining the peak and trough of economic cycles. These peaks and troughs are used to stress the base case model to develop a range of potential outcomes.
For a discussion with respect to reserve calculations regarding individually evaluated loans, refer to the “Nonrecurring Loans” section in Note 17, Fair Value of Financial Instruments. From time to time, we may modify certain loans to borrowers who are experiencing financial difficulty. In some cases, these modifications may result in new loans.
For a discussion with respect to reserve calculations regarding individually evaluated loans, refer to the “Individually evaluated loans” section in Note 17, Fair Value of Financial Instruments. From time to time, we may modify certain loans to borrowers who are experiencing financial difficulty. In some cases, these modifications may result in new loans.
Its principal operating subsidiary is the Bank, which consists of a community banking network of 22 branch offices located throughout its market areas. Our primary sources of revenue are interest income earned from our loan and investment securities portfolios and fees earned from financial services provided to customers.
Its principal operating subsidiary is the Bank, which consists of a community banking network of 23 branch offices located throughout its market areas. Our primary sources of revenue are interest income earned from our loan and investment securities portfolios and fees earned from financial services provided to customers.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and notes thereto for the years ended December 31, 2024 and 2023, which are included in Item 8 of Part II of this annual report.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and notes thereto for the years ended December 31, 2025 and 2024, which are included in Item 8 of Part II of this annual report.
We have concluded that no valuation allowance is deemed necessary for our remaining federal and state deferred tax assets at December 31, 2024, as it is more likely than not that they will be realized based on the expected reversal of deferred tax liabilities, the generation of future income sufficient to realize the deferred tax assets as they reverse, and the ability to implement tax planning strategies to prevent the expiration of any carry-forward periods. 39 Table of Contents GAAP and Non-GAAP Measures The following tables sets forth certain selected financial data for the years ended December 31, 2024 and 2023 under GAAP (as reported) and non-GAAP.
We have concluded that no valuation allowance is deemed necessary for our remaining federal and state deferred tax assets at December 31, 2025, as it is more likely than not that they will be realized based on the expected reversal of deferred tax liabilities, the generation of future income sufficient to realize the deferred tax assets as they reverse, and the ability to implement tax planning strategies to prevent the expiration of any carry-forward periods. 40 Table of Contents GAAP and Non-GAAP Measures The following tables sets forth certain selected financial data for the years ended December 31, 2025 and 2024 under GAAP (as reported) and non-GAAP.
A positive gap generally indicates that rising interest rates during a given interval will increase net interest income, as more assets than liabilities will reprice. A negative gap position would benefit us during a period of declining interest rates. At December 31, 2024, we were asset sensitive.
A positive gap generally indicates that rising interest rates during a given interval will increase net interest income, as more assets than liabilities will reprice. A negative gap position would benefit us during a period of declining interest rates. At December 31, 2025, we were asset sensitive.
Management then determines the appropriate reserve through an evaluation of these various outcomes relative to current economic conditions and known risks in the portfolio. Management enhances its calculation with the use of Moody’s economic forecast data to provide additional support to substantiate its ACL.
Management then determines the appropriate reserve through an evaluation of these various outcomes relative to current economic conditions 48 Table of Contents and known risks in the portfolio. Management enhances its calculation with the use of Moody’s economic forecast data to provide additional support to substantiate its ACL.
During inflationary periods, monetary assets lose value in terms of purchasing power and monetary liabilities have corresponding purchasing power gains. The concept of purchasing power is not an adequate indicator of the impact of inflation on financial institutions because it does not incorporate changes in our earnings.
During inflationary periods, monetary assets lose value in terms of purchasing power and monetary liabilities have corresponding purchasing power gains. The concept of purchasing power is not an adequate indicator of the impact of inflation on financial institutions because it does not incorporate changes in our earnings. 58 Table of Contents
Management uses computer simulations to measure the effect on net interest income of various interest rate scenarios. Key assumptions used in the computer simulations include cash flows and maturities of interest rate sensitive assets and liabilities, changes in asset volumes and pricing, and management’s capital plans.
Management uses computer simulations to measure the effect on net interest income of various 57 Table of Contents interest rate scenarios. Key assumptions used in the computer simulations include cash flows and maturities of interest rate sensitive assets and liabilities, changes in asset volumes and pricing, and management’s capital plans.
In connection with our adoption of ASU 2016-13, we made changes to our loan portfolio segments to align with the methodology of CECL. Refer to Note 5, Loans and Related Allowance for Credit 46 Table of Contents Losses, for further discussion of these portfolio segments.
In connection with our adoption of ASU 2016-13, we made changes to our loan portfolio segments to align with the methodology of CECL. Refer to Note 5, Loans and Related Allowance for Credit Losses, for further discussion of these portfolio segments.
There was also a Maryland state interest expense carryforward of $3.9 million, for which a deferred tax asset of $0.3 million has been recorded.
There was also a Maryland state interest expense carryforward of $4.4 million, for which a deferred tax asset of $0.3 million has been recorded.
Management is not aware of any demands, commitments, events or uncertainties that are likely to materially affect our ability to meet our future capital requirements. In addition to operational requirements, the Bank and the Corporation are subject to risk-based capital regulations, which were adopted and are monitored by federal banking regulators.
Management is not aware of any demands, commitments, events or uncertainties that are likely to materially affect our ability to meet our future capital requirements. 55 Table of Contents In addition to operational requirements, the Bank is subject to risk-based capital regulations, which were adopted and are monitored by federal banking regulators.
The increase in the tax rate for the 2024 period was primarily related to changes in allocations of state income tax expense. At December 31, 2024, the Corporation had Maryland Net Operating Losses (“NOLs”) of $36.3. million for which a deferred tax asset of $2.4 million has been recorded.
The increase in the tax rate for the 2025 period was primarily related to changes in allocations of state income tax expense. At December 31, 2025, the Corporation had Maryland Net Operating Losses (“NOLs”) of $34.9 million for which a deferred tax asset of $2.3 million has been recorded.
Unlike traditional Gap modeling, NII modeling takes into account the different degree to which installments in the same repricing period will adjust to a change in interest rates. It also allows the use of different assumptions in a falling versus a rising rate environment.
Unlike traditional Gap modeling, NII modeling takes into account the different degree to which installments in the same repricing period will adjust to a change in interest rates. It also allows the use of different assumptions in a falling versus a rising rate environment. The period considered by the NII modeling is the next eight quarters.
During 2024 and 2023, we recognized, on a cash basis, $0.2 million and $0.3 million, respectively, of interest income on non-accrual loans that paid off.
During 2025 and 2024, we recognized, on a cash basis, $0.1 million and $0.2 million, respectively, of interest income on non-accrual loans that paid off.
The mix for each year is illustrated below. Year End Percentage of Total Assets 2024 2023 Cash and cash equivalents 4% 3% Net loans 74% 73% Investments 14% 16% The year-end total liability mix has remained stable during the two-year period as illustrated below. Year End Percentage of Total Liabilities 2024 2023 Total deposits 88% 89% Total borrowings 10% 9% Loan Portfolio The Bank is actively engaged in originating loans to customers primarily in Allegany County, Frederick County, Garrett County, and Washington County in Maryland, and in Berkeley County, Mineral County, and Monongalia County, in West Virginia; and the surrounding regions of Maryland, West Virginia, Virginia and Pennsylvania.
The mix for each year is illustrated below. Year End Percentage of Total Assets 2025 2024 Cash and cash equivalents 6% 4% Net loans 72% 74% Investments 13% 14% The year-end total liability mix has remained stable during the two-year period as illustrated below. Year End Percentage of Total Liabilities 2025 2024 Total deposits 92% 88% Total borrowings 6% 10% Loan Portfolio The Bank is actively engaged in originating loans to customers primarily in Allegany County, Frederick County, Garrett County, and Washington County in Maryland, and in Berkeley County, Mineral County, and Monongalia County, in West Virginia; and the surrounding regions of Maryland, West Virginia, Virginia and Pennsylvania.
Provision for Credit Losses The provision for credit losses was $2.9 million for the year ended December 31, 2024 and $1.7 million for the year ended December 31, 2023. Net charge-offs of $2.2 million were recorded for the year ended December 31, 2024 compared to net charge-offs of $0.9 million for 2023.
Provision for Credit Losses The provision for credit losses for loans was $2.3 million for the year ended December 31, 2025 and $2.9 million for the year ended December 31, 2024. Net charge-offs of $1.0 million were recorded for the year ended December 31, 2025 compared to net charge-offs of $2.2 million for 2024.
These Level 3 instruments are valued based on both observable and unobservable inputs derived from the best available data, some of which is internally developed, and considers risk premiums that a market participant would require. Approximately $79.8 million of the AFS portfolio was valued using Level 2 pricing and had net unrealized losses of $17.7 million at December 31, 2024.
These Level 3 instruments are valued based on both observable and unobservable inputs derived from the best available data, some of which is internally developed, and considers risk premiums that a market participant would require. Approximately $91.1 million of the AFS portfolio was valued using Level 2 pricing and had net unrealized losses of $13.9 million at December 31, 2025.
See the discussion under “Income Taxes” in Note 12 to the Consolidated Financial Statements presented elsewhere in this annual report for a detailed analysis of our deferred tax assets and liabilities. Our effective income tax rates as a percentage of income for the years ended December 31, 2024 and December 31, 2023 were 24.5% and 22.7%, respectively.
See the discussion under “Income Taxes” in Note 12 to the Consolidated Financial Statements presented elsewhere in this annual report for a detailed analysis of our deferred tax assets and liabilities. Our effective income tax rate as a percentage of income for the years ended December 31, 2025 and December 31, 2024 was 24.6% and 24.5%, respectively.
Net charge-offs of $2.2 million were recorded for the year ended December 31, 2024, compared to $0.9 million for 2023.
Net charge-offs of $1.0 million were recorded for the year ended December 31, 2025, compared to $2.2 million for 2024.
Management then determines the appropriate reserve through an evaluation of these various outcomes relative to current economic conditions and known risks in the portfolio. For the year ended December 31, 2024 the range of outcomes would produce a 9.0% reduction or a 72.2% increase in reserves based on the best-case and worst-case scenarios, respectively.
Management then determines the appropriate reserve through an evaluation of these various outcomes relative to current economic conditions and known risks in the portfolio. For the year ended December 31, 2025, the range of outcomes would produce a 10.54% reduction or a 48.15% increase in reserves based on the best-case and worst-case scenarios, respectively.
A loan that is considered a non-accrual or modified loan may be subject to the individually evaluated loan analysis if the commitment is $0.1 million or greater; otherwise, the modified loan remains in the appropriate segment in the ACL model and associated reserves are adjusted based on changes in the discounted cash flows resulting from the modification of the modified loan.
A loan that is considered a non-accrual or modified loan may be subject to the individually evaluated loan analysis if the commitment is $100,000 or greater; otherwise, the modified loan remains in the appropriate segment in the ACL model and associated reserves are adjusted based on changes in the discounted cash flows.
The remaining $14.7 million of the AFS securities represents the collateralized debt obligation (“CDO”) portfolio, which was valued using significant unobservable inputs, or Level 3 pricing. The $4.0 million in net unrealized losses associated with the CDO portfolio relates to nine pooled trust preferred securities.
The remaining $16.0 million of the AFS securities represents the collateralized debt obligation (“CDO”) portfolio, which was valued using significant unobservable inputs, or Level 3 pricing. The $2.8 52 Table of Contents million in net unrealized losses associated with the CDO portfolio relates to nine pooled trust preferred securities.
The ratio of the ACL to loans outstanding was 1.23% at December 31, 2024 and 1.24% at December 31, 2023. The ratio of net charge-offs to average loans for the year ended December 31, 2024 was an annualized 0.16% compared to 0.07% for the year ended December 31, 2023.
The ratio of the ACL to loans outstanding was 1.28% at December 31, 2025 and 1.23% at December 31, 2024. The ratio of net charge offs to average loans was 0.07% for the year ended December 31, 2025 and 0.16% for the year ended December 31, 2024.
For the years ended December 31, 2024 and 2023, net income was $20.6 million and $15.1 million, respectively, on a GAAP (generally accepted accounting principles) basis.
For the years ended December 31, 2025 and 2024, net income was $24.5 million and $20.6 million, respectively, on a generally accepted accounting principles (“GAAP”) basis.
Determination of an appropriate ACL is inherently complex and requires the use of significant and highly subjective estimates. The reasonableness of the ACL is reviewed quarterly by management. Management believes that it uses relevant information available to make determinations about the ACL and that it has established the existing allowance in accordance with GAAP.
The reasonableness of the ACL is reviewed quarterly by management. Management believes that it uses relevant information available to make determinations about the ACL and that it has established the existing allowance in accordance with GAAP.
Based on the simulation analysis performed at December 31, 2024 and 2023, management estimated the following changes in net interest income, assuming the indicated rate changes: (in thousands) 2024 2023 +400 basis points $ 5,722 $ 4,464 +300 basis points $ 5,300 $ 3,353 +200 basis points $ 4,253 $ 2,255 +100 basis points $ 2,391 $ 1,155 -100 basis points $ (2,851) $ (1,280) -200 basis points $ (5,424) $ (3,102) -300 basis points $ (8,080) $ (5,249) -400 basis points $ (11,151) $ (8,086) This estimate is based on assumptions that may be affected by unforeseeable changes in the general interest rate environment and any number of unforeseeable factors.
Based on the simulation analysis performed at December 31, 2025 and 2024, management estimated the following changes in net interest income, assuming the indicated rate changes: (in thousands) 2025 2024 +400 basis points $ 5,866 $ 5,722 +300 basis points $ 5,578 $ 5,300 +200 basis points $ 4,511 $ 4,253 +100 basis points $ 2,557 $ 2,391 -100 basis points $ (3,192) $ (2,851) -200 basis points $ (6,365) $ (5,424) -300 basis points $ (9,569) $ (8,080) -400 basis points $ (13,657) $ (11,151) This estimate is based on assumptions that may be affected by unforeseeable changes in the general interest rate environment and any number of unforeseeable factors.
Management also applies interest rate risk, collateral value and debt service sensitivity analyses to the commercial real estate loan portfolio and obtains new appraisals on specific loans under defined parameters to assist in the determination of the periodic provision for credit losses.
Management also applies interest rate risk, collateral value and debt service sensitivity analyses to the commercial real estate loan portfolio and obtains new appraisals on specific loans under defined parameters to assist in the determination of the periodic provision for credit losses. 49 Table of Contents The following table presents a summary of the activity in the ACL by major loan category for the past two years.
The period considered by the NII modeling is the next eight quarters. 55 Table of Contents NPV / EVE modeling focuses on the change in the market value of equity. NPV / EVE is defined as the market value of assets less the market value of liabilities plus/minus the market value of any off-balance sheet positions.
NPV / EVE modeling focuses on the change in the market value of equity. NPV / EVE is defined as the market value of assets less the market value of liabilities plus/minus the market value of any off-balance sheet positions.
Summary of Loan Portfolio The following table presents the composition of our loan portfolio as of December 31 for the past two years: (in millions) 2024 2023 Commercial real estate $ 526.4 $ 493.7 Acquisition and development 95.3 77.1 Commercial and industrial 287.5 274.6 Residential mortgage 518.8 499.9 Consumer 52.8 61.4 Total Loans $ 1,480.8 $ 1,406.7 42 Table of Contents Outstanding loans of $1.5 billion at December 31, 2024 reflected growth of $74.1 million in 2024.
Summary of Loan Portfolio The following table presents the composition of our loan portfolio as of December 31 for the past two years: (in millions) 2025 2024 Commercial real estate $ 570.8 $ 526.4 Acquisition and development 90.3 95.3 Commercial and industrial 277.0 287.5 Residential mortgage 536.9 518.8 Consumer 46.7 52.8 Total Loans $ 1,521.7 $ 1,480.8 43 Table of Contents Outstanding gross loans of $1.5 billion at December 31, 2025 reflected growth of $40.9 million in 2025.
The valuation allowance was $2.6 million and $2.8 million at December 31, 2024 and 2023, respectively.
The valuation allowance was $2.6 million at both December 31, 2025 and 2024.
These deposits are strictly rate driven but often provide the most cost-effective means of funding growth. ● One Way Buy CDARS/ICS funding – a form of brokered deposits that has become a viable supplement to brokered deposits obtained directly. The following table presents sources of liquidity available to the Corporation as of December 31, 2024. (in thousands) Total Availability Amount Used Net Availability Internal Sources Excess cash $ 62,251 $ - $ 62,251 Unpledged securities 39,865 - 39,865 External Sources Federal Reserve (discount window) 86,624 50,000 36,624 Correspondent unsecured lines of credit 140,000 - 140,000 FHLB 309,787 96,214 213,573 $ 638,527 $ 146,214 $ 492,313 54 Table of Contents We have adequate liquidity available to respond to current and anticipated liquidity demands and are not aware of any trends or demands, commitments, events or uncertainties that are likely to materially affect our ability to maintain liquidity at satisfactory levels.
These deposits are strictly rate driven but often provide the most cost-effective means of funding growth. ● One Way Buy CDARS/ICS funding – a form of brokered deposits that has become a viable supplement to brokered deposits obtained directly. 56 Table of Contents The following table presents sources of liquidity available to the Corporation as of December 31, 2025. (in thousands) Total Availability Amount Used Net Availability Internal Sources Excess cash $ 116,512 $ - $ 116,512 Unpledged securities 25,356 - 25,356 External Sources Federal Reserve (discount window) 83,897 - 83,897 Correspondent unsecured lines of credit 140,000 - 140,000 FHLB 335,473 73,921 261,552 $ 701,238 $ 73,921 $ 627,317 We have adequate liquidity available to respond to current and anticipated liquidity demands and are not aware of any trends or demands, commitments, events or uncertainties that are likely to materially affect our ability to maintain liquidity at satisfactory levels.
Analysis of Activity in the Allowance for Credit Losses For the Years Ended December 31, (in thousands) 2024 2023 Balance, January 1 $ 17,480 $ 14,636 Impact of CECL Adoption — 2,066 Charge-offs: Commercial real estate — (87) Commercial and industrial (1,610) (423) Residential mortgage (45) (55) Consumer (1,369) (874) Total charge-offs (3,024) (1,439) Recoveries: Commercial real estate 82 7 Acquisition and development 52 11 Commercial and industrial 212 186 Residential mortgage 75 73 Consumer 364 240 Total recoveries 785 517 Net credit losses (2,239) (922) Provision for credit losses 2,929 1,700 Balance at end of period $ 18,170 $ 17,480 Allowance for credit losses to total loans (as %) 1.23% 1.24% Net (Charge-offs)/Recoveries as a % of Average Applicable Portfolio 2024 2023 Commercial real estate 0.0% 0.0% Acquisition and development 0.1% 0.0% Commercial and industrial (0.5%) (0.1%) Residential mortgage 0.0% 0.0% Consumer (1.9%) (1.0%) 48 Table of Contents The following presents management’s allocation of the ACL by major loan category in comparison to that loan category’s percentage of total loans.
Analysis of Activity in the Allowance for Credit Losses For the Years Ended December 31, (in thousands) 2025 2024 Balance, January 1 $ 18,170 $ 17,480 Charge-offs: Acquisition and development (9) — Commercial and industrial (1,011) (1,610) Residential mortgage (15) (45) Consumer (715) (1,369) Total charge-offs (1,750) (3,024) Recoveries: Commercial real estate — 82 Acquisition and development 316 52 Commercial and industrial 73 212 Residential mortgage 41 75 Consumer 275 364 Total recoveries 705 785 Net credit losses (1,045) (2,239) Provision for credit losses 2,345 2,929 Balance at end of period $ 19,470 $ 18,170 Allowance for credit losses to total loans (as %) 1.28% 1.23% Net (Charge-offs)/Recoveries as a % of Average Applicable Portfolio 2025 2024 Commercial real estate 0.0% 0.0% Acquisition and development 0.3% 0.1% Commercial and industrial (0.3%) (0.5%) Residential mortgage 0.0% 0.0% Consumer (0.9%) (1.9%) 50 Table of Contents The following presents management’s allocation of the ACL by major loan category in comparison to that loan category’s percentage of total loans.
The ACL was $18.2 million at December 31, 2024 compared to $17.5 million at December 31, 2023. The provision for credit losses was $2.9 million for the year ended December 31, 2024 compared to $1.7 million for the year ended December 31, 2023.
The ACL was $19.5 million at December 31, 2025 compared to $18.2 million at December 31, 2024. The provision for credit losses on loans was $2.3 million for the year ended December 31, 2025 compared to $2.9 million for the year ended December 31, 2024.
The following table sets forth the contractual or estimated maturities of the components of our investment securities portfolio as of December 31, 2024 and the weighted average yields on a tax-equivalent basis.
There have been no changes to the ratings or payment status of the CDO portfolio in 2025. The following table sets forth the contractual or estimated maturities of the components of our investment securities portfolio as of December 31, 2025 and the weighted average yields on a tax-equivalent basis.
Net income for the year ended December 31, 2024 was inclusive of $0.4 million, net of tax, in increased expenses related to branch closures that occurred on February 29, 2024 and adjusted net income was $21.0 million on a non-GAAP basis.
Net income for the year ended December 31, 2024 was inclusive of a $0.4 million increase in expenses, net of tax, related to announced branch closures and adjusted net income was $21.0 million on a non-GAAP basis. The provision for credit losses on loans was $2.3 million for the year ended December 31, 2025 and $2.9 million for the year ended December 31, 2024.
This is a non-GAAP disclosure, and it is not materially different than the corresponding GAAP disclosure. The table below summarizes net interest income for 2024 and 2023. GAAP Non-GAAP - FTE (in thousands) 2024 2023 2024 2023 Interest income $ 91,993 $ 81,156 $ 92,222 $ 81,783 Interest expense 32,015 24,286 32,015 24,286 Net interest income $ 59,978 $ 56,870 $ 60,207 $ 57,497 Net interest margin % 3.36% 3.22% 3.38% 3.26% Net interest income, on a non-GAAP, FTE basis, increased by $2.7 million (4.7%) during the year ended December 31, 2024 when compared to the year ended December 31, 2023, driven by a $10.4 million (12.8%) increase in interest income, which was partially offset by an increase in interest expense of $7.7 million (31.8%).
This is a non-GAAP disclosure, and it is not materially different than the corresponding GAAP disclosure. 35 Table of Contents The table below summarizes net interest income for 2025 and 2024. GAAP Non-GAAP - FTE (in thousands) 2025 2024 2025 2024 Interest income $ 100,848 $ 91,993 $ 101,066 $ 92,222 Interest expense 32,735 32,015 32,735 32,015 Net interest income $ 68,113 $ 59,978 $ 68,331 $ 60,207 Net interest margin % 3.66% 3.36% 3.67% 3.38% Net interest income, on a non-GAAP, FTE basis, increased by $8.1 million (13.5%) during the year ended December 31, 2025 when compared to the year ended December 31, 2024, driven by a $8.8 million (9.6%) increase in interest income, which was partially offset by an increase in interest expense of $0.7 million (2.2%).
Deposits The following table sets forth the deposit balances by major category for December 31, 2024 and 2023: Deposit Balances 2024 2023 (in thousands) Actual Balance Percent Actual Balance Percent Non-interest-bearing demand deposits $ 426,737 27% $ 427,670 28% Interest-bearing deposits: Demand 386,803 25% 350,860 22% Money market- retail 447,149 28% 385,649 25% Money market- brokered 1 0% — 0% Savings deposits 170,972 11% 191,265 12% Time deposits - retail 143,167 9% 165,533 11% Time deposits - brokered — 0% 30,000 2% Total Deposits $ 1,574,829 100% $ 1,550,977 100% Total deposits at December 31, 2024 increased by $23.9 million when compared to December 31, 2023.
Deposits The following table sets forth the deposit balances by major category for December 31, 2025 and 2024: Deposit Balances 2025 2024 (in thousands) Actual Balance Percent Actual Balance Percent Non-interest-bearing demand deposits $ 453,036 26% $ 426,737 27% Interest-bearing deposits: Demand 392,823 23% 386,803 25% Money market- retail 529,870 30% 447,149 28% Money market- brokered 1 0% 1 0% Savings deposits 158,461 9% 170,972 11% Time deposits - retail 150,958 9% 143,167 9% Time deposits - brokered 50,000 3% — — Total Deposits $ 1,735,149 100% $ 1,574,829 100% 53 Table of Contents Total deposits at December 31, 2025 increased by $160.3 million when compared to December 31, 2024.
Management intends to hold the portfolio relatively stable in 2025 by reinvesting cashflows back into the portfolio to enhance the overall yield of the portfolio.
New investment purchases in the amount of $24.6 million were made during 2025 to enhance the overall yield of the portfolio. Management intends to hold the portfolio relatively stable in 2026 by reinvesting cashflows back into the portfolio to enhance the overall yield of the portfolio.
Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured. 44 Table of Contents The following sets forth the amounts of non-accrual, past-due and modified loans for the past two years: Risk Elements of Loan Portfolio At December 31, (in thousands) 2024 2023 Non-accrual loans: Commercial real estate $ 656 $ 826 Acquisition and development 82 113 Commercial and industrial 1,838 — Residential mortgage 2,181 2,988 Consumer 174 29 Total non-accrual loans $ 4,931 $ 3,956 Accruing Loans Past Due 90 days or more: Commercial real estate 317 — Residential mortgage $ 573 $ 459 Consumer 28 84 Total accruing loans past due 90 days or more $ 918 $ 543 Total non-accrual and past due 90 days or more $ 5,849 $ 4,499 Other repossessed assets 2,802 55 Other real estate owned 3,062 4,493 Total Non-performing assets $ 11,713 $ 9,047 Modified Loans: Performing $ 1,006 $ — Total modified loans $ 1,006 $ — Individually evaluated loans without a valuation allowance $ 4,432 $ 2,963 Total individually evaluated loans $ 4,432 $ 2,963 Non-accrual loans to total loans (as %) 0.33% 0.28% Non-performing loans to total loans (as %) 0.39% 0.32% Non-performing assets to total assets (as %) 0.59% 0.47% Allowance for credit losses to non-accrual loans (as %) 368.49% 441.86% Allowance for credit losses to non-performing assets (as %) 155.13% 193.21% 45 Table of Contents The following table sets forth the percent applicable by portfolio for non-accrual loans for the past two years: Non-Accrual Loans as a % of Applicable Portfolio 2024 2023 Commercial real estate 0.1% 0.2% Acquisition and development 0.1% 0.1% Commercial and industrial 0.6% 0.0% Residential mortgage 0.4% 0.6% Consumer 0.3% 0.0% We would have recognized $0.8 million and $0.4 million in interest income for the years ended December 31, 2024 and 2023, respectively, had our non-accrual loans been current and performing in accordance with their terms.
Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured. 45 Table of Contents The following sets forth the amounts of non-accrual, past-due and modified loans for the past two years: Risk Elements of Loan Portfolio At December 31, (in thousands) 2025 2024 Non-accrual loans: Commercial real estate $ 695 $ 656 Acquisition and development — 82 Commercial and industrial 1,068 1,838 Residential mortgage 2,394 2,181 Consumer 35 174 Total non-accrual loans $ 4,192 $ 4,931 Accruing Loans Past Due 90 days or more: Commercial real estate $ — $ 317 Residential mortgage 432 573 Consumer 45 28 Total accruing loans past due 90 days or more $ 477 $ 918 Total non-accrual and past due 90 days or more $ 4,669 $ 5,849 Other repossessed assets 2,802 2,802 Other real estate owned 1,083 3,062 Total non-performing assets $ 8,554 $ 11,713 Non-accrual loans to total loans (as %) 0.28% 0.33% Non-performing loans to total loans (as %) 0.31% 0.39% Non-performing assets to total assets (as %) 0.41% 0.59% Allowance for credit losses to non-accrual loans (as %) 464.46% 368.49% Allowance for credit losses to non-performing assets (as %) 227.61% 155.13% Modified Loans: Performing $ 246 $ 1,006 Total modified loans $ 246 $ 1,006 Individually evaluated loans without a valuation allowance $ 3,522 $ 4,432 Individually evaluated loans with a valuation allowance 16,164 — Total individually evaluated loans $ 19,686 $ 4,432 46 Table of Contents Accruing loans past due 30 days or more was 0.32% at both December 31, 2025 and 2024.
The following non-GAAP financial measures exclude losses on the sale of AFS securities in 2023 and accelerated depreciation and lease termination expenses related to the branch closures that occurred on February 29, 2024. For the year ended December 31, 2024 2023 Per Share Data Basic net income per common share - as reported $ 3.15 $ 2.25 Basic net income per common share - non-GAAP 3.21 2.81 Diluted net income per common share - as reported $ 3.15 $ 2.25 Diluted net income per common share - non-GAAP 3.21 2.81 Significant Ratios: Return on Average Assets - as reported 1.06 % 0.77 % Loss on sale of AFS securities, net of income tax effect — 0.17 Accelerated depreciation and lease termination expenses, net of income tax effect 0.02 0.02 Adjusted Return on Average Assets (non-GAAP) 1.08 % 0.96 % Return on Average Equity - as reported 12.16 % 9.65 % Loss on sale of AFS securities, net of income tax effect — 2.09 Accelerated depreciation and lease termination expenses, net of income tax effect 0.26 0.31 Adjusted Return on Average Equity (non-GAAP) 12.42 % 12.05 % 40 Table of Contents Year Ended (in thousands, except for per share amount) 2024 2023 Net income - as reported $ 20,569 $ 15,060 Adjustments: Loss on sale of securities — 4,214 Accelerated depreciation and lease termination expenses 562 623 Income tax effect of adjustment (137) (1,097) Adjusted net income (non-GAAP) $ 20,994 $ 18,800 Basic and diluted earnings per share - as reported $ 3.15 $ 2.25 Adjustments: Loss on sale of securities — 0.63 Accelerated depreciation and lease termination expenses 0.08 0.09 Income tax effect of adjustment (0.02) (0.16) Adjusted basic and diluted earnings per share (non-GAAP) $ 3.21 $ 2.81 CONSOLIDATED BALANCE SHEET REVIEW Overview Total assets at December 31, 2024 were $2.0 billion, representing a $67.2 million increase since December 31, 2023.
The following non-GAAP financial measures exclude net gains on the sale of investment securities, losses on disposal of fixed assets and a write-down of OREO in 2025 and accelerated depreciation and lease termination expenses related to the branch closures in 2024. For the year ended December 31, 2025 2024 Per Share Data Basic net income per share - as reported $ 3.78 $ 3.15 Basic net income per share - non-GAAP 3.98 3.21 Diluted net income per share - as reported $ 3.77 $ 3.15 Diluted net income per share - non-GAAP 3.97 3.21 Significant Ratios: Return on Average Assets - as reported 1.21 % 1.06 % Loss on write-down of OREO property 0.08 — Loss on disposal of fixed assets 0.02 — Net gains on sale of investment securities (0.01) — Accelerated depreciation and lease termination expenses — 0.03 Income tax effect of adjustments (0.02) (0.01) Adjusted Return on Average Assets (non-GAAP) 1.28 % 1.08 % Return on Average Equity - as reported 12.70 % 12.16 % Loss on write-down of OREO property 0.85 — Loss on disposal of fixed assets 0.12 — Net gains on sale of investment securities (0.05) — Accelerated depreciation and lease termination expenses — 0.34 Income tax effect of adjustments (0.23) (0.08) Adjusted Return on Average Equity (non-GAAP) 13.39 % 12.42 % 41 Table of Contents Year Ended (in thousands, except for per share amount) 2025 2024 Net income - as reported $ 24,515 $ 20,569 Adjustments: Loss on write-down of OREO property 1,635 — Loss on disposal of fixed assets 228 — Net gains on sale of investment securities (97) — Accelerated depreciation and lease termination expenses — 562 Income tax effect of adjustments (435) (137) Adjusted net income (non-GAAP) $ 25,846 $ 20,994 Diluted earnings per share - as reported $ 3.77 $ 3.15 Adjustments: Loss on write-down of OREO property 0.25 — Loss on disposal of fixed assets 0.03 — Net gains on sale of investment securities (0.01) — Accelerated depreciation and lease termination expenses — 0.08 Income tax effect of adjustments (0.07) (0.02) Diluted earnings per share (non-GAAP) $ 3.97 $ 3.21 CONSOLIDATED BALANCE SHEET REVIEW Overview Total assets at December 31, 2025 were $2.1 billion, representing a $114.4 million increase since December 31, 2024.
Detailed information about these capital regulations and their requirements is set forth in the “Supervision and Regulation” section of Item 1 of Part I of this annual report under the heading “Capital Requirements”.
Detailed information about these capital regulations and their requirements is set forth in the “Supervision and Regulation” section of Item 1 of Part I of this annual report under the heading “Capital Requirements”. At December 31, 2025, the Bank’s total risk-based capital ratio was 15.19%, which was well above the regulatory minimum of 8%.
Loan commitments and letters of credit totaled $251.3 million and $16.5 million, respectively, at December 31, 2024. Management does not believe that any of the foregoing arrangements have or are reasonably likely to have a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.
Management does not believe that any of the foregoing arrangements have or are reasonably likely to have a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors. We are not a party to any other off-balance sheet arrangements.
Adoption of New Accounting Standards and Effects of New Accounting Pronouncements Note 1 to the Consolidated Financial Statements discusses new accounting pronouncements that, when adopted, could affect our future consolidated financial statements.
Capital The Bank’s capital ratios are strong, and the Bank is considered to be well-capitalized by applicable regulatory measures. Adoption of New Accounting Standards and Effects of New Accounting Pronouncements Note 1 to the Consolidated Financial Statements discusses new accounting pronouncements that, when adopted, could affect our future consolidated financial statements.
Liquidity Sources As of December 31, 2024, the Corporation had approximately $140.0 million in unsecured lines of credit with its correspondent banks, $36.6 million available through a secured line of credit with the Federal Reserve Discount Window, and approximately $213.6 million of secured borrowings with the FHLB.
Liquidity Sources As of December 31, 2025, we had approximately $140.0 million in unsecured lines of credit with our correspondent banks, $83.9 million available through a secured line of credit with the Federal Reserve Discount Window, and approximately $261.6 million of secured borrowings with the FHLB. Additionally, we have access to the brokered money market and certificates of deposit markets.
See Note 9 to the Consolidated Financial Statements 52 Table of Contents presented elsewhere in this annual report for further details about our borrowings and additional borrowing capacity, which is incorporated herein by reference.
See Note 9 to the Consolidated Financial Statements presented elsewhere in this annual report for further details about our borrowings and additional borrowing capacity, which is incorporated herein by reference. Off-Balance Sheet Arrangements In the normal course of business, to meet the financing needs of its customers, the Bank is a party to financial instruments with off-balance sheet risk.
Capital Resources We require capital to fund loans, satisfy our obligations under the Bank’s letters of credit, meet the deposit withdraw demands of the Bank’s customers, and satisfy our other monetary obligations. To the extent that deposits are not adequate to fund our capital requirements, we can rely on the funding sources identified below under the heading “Liquidity Management”.
To the extent that deposits are not adequate to fund our capital requirements, we can rely on the funding sources identified below under the heading “Liquidity Management”.
The ACL is measured and recorded upon the initial recognition of a financial asset. The ACL is reduced by charge-offs, net of recoveries of previous losses, and is increased by a provision or decreased by a recovery for credit losses, which is recorded as a current period operating expense.
The ACL is reduced by charge-offs, net of recoveries of previous losses, and is increased by a provision or decreased by a recovery for credit losses, which is recorded as a current period operating expense. 34 Table of Contents Determination of an appropriate ACL is inherently complex and requires the use of significant and highly subjective estimates.
We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments. We generally require collateral or other security to support the financial instruments with credit risk. The amount of collateral or other security is determined based on management’s credit evaluation of the counterparty. We evaluate each customer’s creditworthiness on a case-by-case basis.
We generally require collateral or other security to support the financial instruments with credit risk. The amount of collateral or other security is determined based on management’s credit evaluation of the counterparty. We evaluate each customer’s creditworthiness on a case-by-case basis. Loan commitments and letters of credit totaled $270.0 million and $16.4 million, respectively, at December 31, 2025.
The net interest margin, on an FTE basis, increased to 3.38% for the year ended December 31, 2024 from 3.26% for the year ended December 31, 2023. Comparing the year ended December 31, 2024 with the year ended December 31, 2023, interest income increased by $10.4 million driven by an increase of $12.2 million in interest and fees on loans.
The net interest margin, on an FTE basis, increased to 3.67% for the year ended December 31, 2025 from 3.38% for the year ended December 31, 2024. Comparing the year ended December 31, 2025 with the year ended December 31, 2024, interest income increased by $8.8 million driven by an increase of $8.6 million on interest and fees on loans, as average loan balances increased by $68.8 million and the overall yield increased by 31 basis points in correlation with upward repricing of adjustable-rate loans.
(3) Net interest margin is calculated as net interest income divided by average earning assets. (4) The average yields on investments are based on amortized cost. The following table sets forth an analysis of volume and rate changes in interest income and interest expense of our average interest-earning assets and average interest-bearing liabilities for 2024 and 2023.
The following table sets forth an analysis of volume and rate changes in interest income and interest expense of our average interest-earning assets and average interest-bearing liabilities for 2025 and 2024.
Interest expense on short- term borrowings increased by $1.3 million due to a $10.5 million increase in average balances and a 222-basis point increase in rate due to utilization of the BTFP in 2024. 35 Table of Contents As shown below, the composition of total interest income between 2024 and 2023 remained relatively stable. % of Total Interest Income 2024 2023 Interest and fees on loans 89% 86% Interest on investment securities 8% 10% Other 3% 4% The following table sets forth the average balances, net interest income and expense, and average yields and rates for our interest-earning assets and interest-bearing liabilities for 2024 and 2023: Distribution of Assets, Liabilities and Shareholders’ Equity Interest Rates and Interest Differential – Tax Equivalent Basis For the Years Ended December 31 2024 2023 (in thousands) Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate Assets Loans $ 1,427,351 $ 81,819 5.73 % $ 1,340,118 $ 69,631 5.20 % Investment Securities: Taxable 285,661 6,760 2.37 % 335,888 7,173 2.14 % Non taxable 7,538 375 4.97 % 18,471 1,279 6.92 % Total 293,199 7,135 2.43 % 354,359 8,452 2.39 % Federal funds sold 55,117 2,874 5.21 % 65,131 3,409 5.23 % Interest-bearing deposits with other banks 2,009 91 4.53 % 2,585 93 3.60 % Other interest earning assets 4,565 303 6.64 % 4,048 198 4.89 % Total earning assets 1,782,241 92,222 5.17 % 1,766,241 81,783 4.63 % Allowance for credit losses (18,064) (16,561) Non-earning assets 182,548 199,474 Total Assets $ 1,946,725 $ 1,949,154 Liabilities and Shareholders’ Equity Interest-bearing demand deposits $ 368,725 $ 6,288 1.71 % $ 362,070 $ 4,814 1.33 % Interest-bearing money markets- retail 413,353 14,287 3.46 % 333,274 8,672 2.60 % Interest-bearing money markets- brokered 55 3 5.45 % — — 0.00 % Savings deposits 180,393 183 0.10 % 219,516 240 0.11 % Time deposits - Retail 147,193 4,226 2.87 % 141,921 2,872 2.02 % Time deposits - Brokered 15,697 841 5.36 % 49,209 2,600 5.28 % Short-term borrowings 58,444 1,477 2.53 % 47,968 147 0.31 % Long-term borrowings 92,213 4,710 5.11 % 94,271 4,941 5.24 % Total interest-bearing liabilities 1,276,073 32,015 2.51 % 1,248,229 24,286 1.95 % Non-interest-bearing deposits 468,137 512,496 Other liabilities 33,326 32,320 Shareholders’ Equity 169,189 156,109 Total Liabilities and Shareholders’ Equity $ 1,946,725 $ 1,949,154 Net interest income and spread $ 60,207 2.66 % $ 57,497 2.68 % Net interest margin 3.38 % 3.26 % Notes: (1) The above table reflects the average rates earned or paid stated on an FTE basis assuming a tax rate of 21% for 2024 and 2023.
Long-term borrowing costs increased by $0.4 million as a result of an increase of $21.6 million in FHLB average balances due to borrowings obtained in the third quarter of 2024 and subsequent repayment of a $25.0 million advance at its maturity in September 2025, partially offset by a decrease in rate paid of 60 basis points. As shown below, the composition of total interest income between 2025 and 2024 remained relatively stable. % of Total Interest Income 2025 2024 Interest and fees on loans 90% 89% Interest on investment securities 7% 8% Other 3% 3% 36 Table of Contents The following table sets forth the average balances, net interest income and expense, and average yields and rates for our interest-earning assets and interest-bearing liabilities for 2025 and 2024: Distribution of Assets, Liabilities and Shareholders’ Equity Interest Rates and Interest Differential – Tax Equivalent Basis For the Years Ended December 31 2025 2024 (in thousands) Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate Assets Loans $ 1,496,125 $ 90,374 6.04 % $ 1,427,351 $ 81,819 5.73 % Investment Securities: Taxable 284,659 7,210 2.53 % 285,661 6,760 2.37 % Non taxable 7,246 390 5.38 % 7,538 375 4.97 % Total 291,905 7,600 2.60 % 293,199 7,135 2.43 % Federal funds sold 62,744 2,623 4.18 % 55,117 2,874 5.21 % Interest-bearing deposits with other banks 6,152 89 1.45 % 2,009 91 4.53 % Other interest earning assets 5,467 380 6.95 % 4,565 303 6.64 % Total earning assets 1,862,393 101,066 5.43 % 1,782,241 92,222 5.17 % Allowance for credit losses (18,963) (18,064) Non-earning assets 178,572 182,548 Total Assets $ 2,022,002 $ 1,946,725 Liabilities and Shareholders’ Equity Interest-bearing demand deposits $ 370,516 $ 6,355 1.72 % $ 368,725 $ 6,288 1.71 % Interest-bearing money markets- retail 484,238 14,694 3.03 % 413,353 14,287 3.46 % Interest-bearing money markets- brokered 281 7 2.49 % 55 3 5.45 % Savings deposits 165,625 172 0.10 % 180,393 183 0.10 % Time deposits - Retail 148,214 4,299 2.90 % 147,193 4,226 2.87 % Time deposits - Brokered 46,558 1,997 4.29 % 15,697 841 5.36 % Total deposits 1,215,432 27,524 2.26 % 1,125,416 25,828 2.29 % Short-term borrowings 20,810 75 0.36 % 58,444 1,477 2.53 % Long-term borrowings 113,806 5,136 4.51 % 92,213 4,710 5.11 % Total interest-bearing liabilities 1,350,048 32,735 2.42 % 1,276,073 32,015 2.51 % Non-interest-bearing deposits 447,553 468,137 Other liabilities 31,400 33,326 Shareholders’ Equity 193,001 169,189 Total Liabilities and Shareholders’ Equity $ 2,022,002 $ 1,946,725 Net interest income and spread $ 68,331 3.01 % $ 60,207 2.66 % Net interest margin 3.67 % 3.38 % Notes: (1) The above table reflects the average rates earned or paid stated on an FTE basis assuming a tax rate of 21% for 2025 and 2024.
Our CECL methodology introduced a modified discounted cash flow methodology based on expected cash flow changes in the future. 37 Table of Contents Other Operating Income The following table shows the major components of other operating income for the past two years, exclusive of net gains, and the percentage changes during these years: (in thousands) 2024 2023 % Change Service charges on deposit accounts $ 2,220 $ 2,198 1.00% Other service charges 887 929 (4.52)% Trust department income 9,094 8,282 9.80% Debit card income 4,065 4,101 (0.88)% Bank owned life insurance 1,345 1,261 6.66% Brokerage commissions 1,449 1,160 24.91% Other income 351 400 (12.25)% Total other operating income $ 19,411 $ 18,331 5.89% Other operating income, exclusive of gains, increased by $1.1 million for the year ended December 31, 2024 when compared to the same period of 2023.
The ACL reflects a level commensurate with the risk inherent in our loan portfolio. 38 Table of Contents Other Operating Income The following table shows the major components of other operating income for the past two years, exclusive of net gains, and the percentage changes during these years: (in thousands) 2025 2024 % Change Service charges on deposit accounts $ 2,255 $ 2,220 1.58% Other service charges 845 887 (4.74)% Trust department income 9,824 9,094 8.03% Debit card income 4,057 4,065 (0.20)% Bank owned life insurance 1,408 1,345 4.68% Brokerage commissions 1,445 1,449 (0.28)% Other income 332 351 (5.41)% Total other operating income $ 20,166 $ 19,411 3.89% Other operating income, exclusive of gains, increased by $0.8 million for the year ended December 31, 2025 when compared to the same period of 2024.
Commercial amortization and payoffs were approximately $114.1 million through December 31, 2024 due primarily to pay-offs of short-term commercial loans as well as normal amortizations of the commercial loan portfolio. New residential mortgage loan production for year ended December 31, 2024 was approximately $73.5 million, with most of this production comprised of in-house loans.
Commercial amortization and payoffs were approximately $170.5 million for the year ended December 31, 2025. New residential mortgage loan production for year ended December 31, 2025 was approximately $76.7 million, with most of this production comprised of in-house loans. The pipeline of in-house, portfolio loans at December 31, 2025 was $4.5 million.
The Bank will use funding sources where the interest cost is relatively insensitive to market changes in the short run (periods of one year or less) to satisfy operating cash needs. The remaining normal funding will come from interest-sensitive liabilities, either deposits or borrowed funds.
That is, the Bank will manage its liquidity to minimize the need to make unplanned sales of assets or to borrow funds under emergency conditions. The Bank will use funding sources where the interest cost is relatively insensitive to market changes in the short run (periods of one year or less) to satisfy operating cash needs.
Our exposure to credit loss in the event of nonperformance by the other party to these financial instruments is represented by the contractual amount of the instruments. The credit risks inherent in loan commitments and letters of credit are essentially the same as those involved in extending loans to customers, and these arrangements are subject to our normal credit policies.
The credit risks inherent in loan commitments and letters of credit are essentially the same as those involved in extending loans to customers, and these arrangements are subject to our normal credit policies. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.
Service charge and debit card income was stable when comparing 2024 to 2023. Other operating expenses decreased by $0.6 million when compared to the year ended December 31, 2023.
Net gains, service charge income and debit card income were stable when comparing the year ended December 31, 2025 to the same period of 2024. 33 Table of Contents Other operating expenses increased by $3.8 million when compared to the year ended December 31, 2024.
The Bank has worked closely with customers as these retail CDs mature to transition them to other deposit and wealth management products offered by the Bank. The following table summarizes the percentage of deposits that are insured by deposit insurance or otherwise fully collateralized by securities compared to uninsured deposits as of December 31, 2024 and December 31, 2023. 2024 2023 (in thousands) Balance Percent Balance Percent Insured deposits $ 1,192,182 76% $ 1,212,934 78% Uninsured but collateralized deposits 77,369 5% 116,723 8% Uninsured and uncollateralized deposits 305,278 19% 221,320 14% $ 1,574,829 100% $ 1,550,977 100% The following table summarizes the percentage of deposit balances from retail customers compared to business customers as of December 31, 2024 and December 31, 2023. 2024 2023 (in thousands) Balance Percent Balance Percent Retail deposits $ 798,664 51% $ 820,954 53% Business deposits 776,165 49% 730,023 47% $ 1,574,829 100% $ 1,550,977 100% 51 Table of Contents Borrowed Funds The following shows the composition of our borrowings at December 31: (in thousands) 2024 2023 Overnight borrowings at Federal Reserve Discount Window $ 50,000 $ — Securities sold under agreements to repurchase $ 15,409 $ 45,418 Total short-term borrowings $ 65,409 $ 45,418 Long-term FHLB advances $ 90,000 $ 80,000 Junior subordinated debentures $ 30,929 $ 30,929 Total long-term borrowings $ 120,929 $ 110,929 Total borrowings $ 186,338 $ 156,347 Average balance (from Table 1) $ 150,657 $ 142,239 The following is a summary of short-term borrowings at December 31 with original maturities of less than one year: (in thousands) 2024 2023 Overnight borrowings, weighted average interest rate of 4.50% at December 31, 2024 $ 50,000 $ — Securities sold under agreements to repurchase: Outstanding at end of year $ 15,409 $ 45,418 Weighted average interest rate at year end 0.24% 0.27% Maximum amount outstanding as of any month end $ 44,415 $ 59,777 Average amount outstanding 29,085 50,498 Approximate weighted average rate during the year 0.26% 0.24% Short-term borrowings increased by $20.0 million when compared to December 31, 2023 due to an increase of $50.0 million in overnight borrowings from the Federal Reserve, offset by a shift of approximately $22.0 million in overnight investment sweep balances into FDIC insured accounts due to management’s strategy to release pledging of investment securities for municipalities to provide additional liquidity.
We repaid a $25.0 million brokered time deposit at its maturity in January 2026. The following table summarizes the percentage of deposits that are insured by deposit insurance or otherwise fully collateralized by securities compared to uninsured deposits as of December 31, 2025 and December 31, 2024. 2025 2024 (in thousands) Balance Percent Balance Percent Insured deposits $ 1,341,185 77% $ 1,255,893 80% Uninsured but collateralized deposits 101,925 6% 77,369 5% Uninsured and uncollateralized deposits 292,039 17% 241,567 15% $ 1,735,149 100% $ 1,574,829 100% The following table summarizes the percentage of deposit balances from retail customers compared to business customers as of December 31, 2025 and December 31, 2024. 2025 2024 (in thousands) Balance Percent Balance Percent Retail deposits $ 807,443 47% $ 798,664 51% Business deposits 927,706 53% 776,165 49% $ 1,735,149 100% $ 1,574,829 100% Borrowed Funds The following shows the composition of our borrowings at December 31: (in thousands) 2025 2024 Overnight borrowings at Federal Reserve Discount Window $ — $ 50,000 Securities sold under agreements to repurchase 17,661 15,409 Total short-term borrowings $ 17,661 $ 65,409 Long-term FHLB advances $ 65,000 $ 90,000 Junior subordinated debentures 30,929 30,929 Total long-term borrowings $ 95,929 $ 120,929 Total borrowings $ 113,590 $ 186,338 Average balance (from Table 1) $ 134,616 $ 150,657 54 Table of Contents The following is a summary of short-term borrowings at December 31 with original maturities of less than one year: (in thousands) 2025 2024 Overnight borrowings, weighted average interest rate of 4.50% at December 31, 2024 $ — $ 50,000 Securities sold under agreements to repurchase: Outstanding at end of year $ 17,661 $ 15,409 Weighted average interest rate at year end 0.22% 0.24% Maximum amount outstanding as of any month end $ 26,756 $ 44,415 Average amount outstanding 19,565 29,085 Approximate weighted average rate during the year 0.22% 0.26% Short-term borrowings decreased by $47.7 million as a result of the purchase of $50.0 million brokered time deposits to repay the overnight borrowings, which was partially offset by increases in the overnight investment sweep product.
Interest expense on deposits increased by $6.6 million while the average deposit balances increased by $19.4 million, driven by increases in average balances of $6.7 million in interest-bearing demand deposits, $5.3 million in retail time deposits, and $80.1 million in money market balances, partially offset by decreases in savings balances of $39.1 million and brokered time deposits of $33.5 million.
Interest expense increased by $0.7 million as a result of a $1.7 million increase in interest on deposits, as the average deposit balances increased by $90.0 million, driven by a $70.9 million increase in retail money market average balances and $30.9 million increase in average brokered time deposits, partially offset by decreases in average savings balances of $14.8 million.
The below table shows details of loans modified to borrowers experiencing financial difficulty at December 31, 2024: December 31, 2024 (in thousands) Term Extension Percentage of Total Loan Type Weighted Average Term and Principal Payment Extension December 31, 2024 Owner-occupied commercial real estate $ 884 0.38% 12 months Commercial and industrial 122 0.04% 60 months Total $ 1,006 All loans presented in the table above were performing in accordance with their modified terms at December 31, 2024 Allowance for Credit Losses Effective January 1, 2023, we adopted the accounting guidance in FASB’s Accounting Standards Update (“ASU”) No. 2016-13 , Financial Instruments- Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , universally referred to as CECL.
The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below: (in thousands) Term Extension Percentage of Total Loan Type Weighted Average Term and Principal Payment Extension December 31, 2025 Commercial and industrial $ 246 0.09% 18 months Total $ 246 December 31, 2024 Owner-occupied commercial real estate $ 884 0.38% 12 months Commercial and industrial 122 0.04% 60 months Total $ 1,006 All loans presented in the table above were performing in accordance with their modified terms at December 31, 2025 and 2024.
Wealth management income, which includes trust department revenue and brokerage commissions, increased by $1.1 million due to improving market conditions, increased annuity sales and growth in new and existing customer relationships.
This increase was attributable to a $0.7 million increase in wealth management income, driven by improving market conditions, increased annuity sales, and growth in new and existing customer relationships.
Non-GAAP interest income on an FTE basis for the years ended December 31, 2024 and 2023 were $229 and $627, respectively. (2) The average balances of non-accrual loans for the years ended December 31, 2024 and 2023, which were reported in the average loan balances for these years, were $8,471 and $3,171, respectively.
Non-GAAP interest income on an FTE basis for the years ended December 31, 2025 and 2024 were $218 and $229, respectively. (2) Average balances are presented on a daily average basis.
Gains on sales of residential mortgages were $0.4 million for the years ending December 31, 2024 and 2023. The following table shows the components of net gains for the year ended December 31, 2024 and net losses for the year ended December 31, 2023. (in thousands) 2024 2023 Net gains/(losses): Available-for-sale securities: Realized losses from sales and calls — (4,214) Gains on sale of loans held for sale 414 381 Loss on disposal of fixed assets — (29) Net gains/(losses) $ 414 $ (3,862) 38 Table of Contents Other Operating Expense The following table compares the major components of other operating expense for 2024 and 2023: (in thousands) 2024 2023 % Change Salaries and employee benefits $ 28,029 $ 27,520 1.85% FDIC premiums 1,070 992 7.86% Equipment 2,675 3,157 (15.27)% Occupancy 2,878 3,441 (16.36)% Data processing 5,761 5,384 7.00% Marketing 674 833 (19.09)% Professional services 1,948 2,133 (8.67)% Contract labor 597 616 (3.08)% Line rentals 408 466 (12.45)% Total OREO expenses/(income), net 271 (89) 404.49% Investor relations 293 345 (15.07)% Contributions 234 229 2.18% Other expenses 4,802 5,216 (7.94)% Total other operating expense $ 49,640 $ 50,243 (1.20)% Other operating expenses decreased by $0.6 million for the year ended December 31, 2024 when compared to 2023.
The increase was primarily a result of an increase of $0.7 million in wealth management income due to increased market values of assets under management, increased annuity sales and growth in new and existing customer relationships. Net gains of $0.4 million were reported for the years ended December 31, 2025 and 2024, as a $0.1 million increase in gains from the sales of residential mortgages and a $0.1 million increase in net gains on sales of investment securities was offset by a $0.2 million loss on the disposal of fixed assets. The following table shows the components of net gains for the years ended December 31, 2025 and 2024. (in thousands) 2025 2024 Net gains: Available-for-sale securities: Realized gains from sales and calls $ 203 $ — Realized losses from sales and calls (106) — Gains on sale of loans held for sale 533 414 Losses on disposal of fixed assets (228) — Net gains $ 402 $ 414 39 Table of Contents Other Operating Expense The following table compares the major components of other operating expense for 2025 and 2024: (in thousands) 2025 2024 % Change Salaries and employee benefits $ 29,347 $ 28,029 4.70% FDIC premiums 1,051 1,070 (1.78)% Equipment 2,217 2,675 (17.12)% Occupancy 2,860 2,878 (0.63)% Data processing 6,243 5,761 8.37% Marketing 904 674 34.12% Professional services 2,449 1,948 25.72% Contract labor 634 597 6.20% Line rentals 380 408 (6.86)% Total OREO expenses, net 2,235 271 724.72% Investor relations 306 293 4.44% Contributions 344 234 47.01% Other expenses 4,435 4,802 (7.64)% Total other operating expense $ 53,405 $ 49,640 7.58% For the year ended December 31, 2025, non-interest expense increased by $3.8 million when compared to the year ended December 31, 2024.
Interest expense on short-term borrowings increased by $1.3 million due to the Bank’s utilization of the BTFP program in 2024. The increased interest expense resulted in an overall increase of 56 basis points on the cost of interest-bearing liabilities.
The overall rate paid on deposits decreased by 3 basis points. Interest expense on short-term borrowings decreased by $1.4 million due to the Bank’s utilization of the BTFP program in 2024 and subsequent repayment of the balances due under that program late in the third quarter of 2024.
Loan modifications to borrowers may be in the form of a principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, a term extension, or a combination thereof, among other things.
Loan modifications to borrowers may be in the form of a principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, a term extension, or a combination thereof, among other things. 47 Table of Contents The below table presents the amortized cost basis of loans that were both experiencing financial difficulty and modified during the years ended December 31, 2025 and 2024, by class and by type of modification.
The Bank has worked closely with customers as these retail CDs mature to transition them to other deposit and wealth management products offered by the Bank. 33 Table of Contents Estimates and Critical Accounting Policies This discussion and analysis of our financial condition and results of operations is based upon our Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America.
We repaid a $25.0 million brokered time deposit at its maturity in January 2026. Estimates and Critical Accounting Policies This discussion and analysis of our financial condition and results of operations is based upon our Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America.
The Bank continues to liquidate collateral on both loan relationships. Management believes that the ACL at December 31, 2024 is adequate to provide for losses over the life of the loan portfolio.
Our special assets team continues to actively collect on charged-off loans, resulting in overall low net charge-off ratios. Management believes that the ACL at December 31, 2025 is adequate to provide for losses over the life of the loan portfolio.
The ratio of the ACL to loans outstanding was 1.23% at December 31, 2024 compared to 1.24% at December 31, 2023. Other operating income, including net gains/(losses) on sales of mortgage loans and sales of investment securities, increased by approximately $5.4 million when compared to 2023.
Higher cash levels at December 31, 2025 should allow us to repay outstanding debt and brokered deposits at their maturities. Other operating income, including net gains on sales of mortgage loans, sales of investment securities and disposal of fixed assets, increased by approximately $0.7 million when compared to 2024.
The measurement is based upon the projection of funds sold or purchased position, along with ratios and trends developed to measure dependence on purchased funds and core growth. Monthly reviews by management and quarterly reviews by the Asset and Liability Committee under prescribed policies and procedures are designed to ensure that we will maintain adequate levels of available funds.
Monthly reviews by management and quarterly reviews by the Asset and Liability Committee under prescribed policies and procedures are designed to ensure that we will maintain adequate levels of available funds. It is our policy to manage our affairs so that liquidity needs are fully satisfied through normal Bank operations.
At December 31, 2024, the most recent notification from the regulators categorizes the Bank as “well capitalized” under the regulatory framework for prompt corrective action.
The total risk-based capital ratios of the Bank at December 31, 2024 was 14.59%. At December 31, 2025, the most recent notification from the regulators categorizes the Bank as “well capitalized” under the regulatory framework for prompt corrective action. See Note 3 to the Consolidated Financial Statements presented elsewhere in this annual report for additional information regarding regulatory capital ratios.
Net charge-offs of $2.2 million were recorded for the year ended December 31, 2024 and $0.9 million for the year ended December 31, 2023.
The provision expense recorded in 2025 was primarily related to charge-offs recorded in our commercial and industrial portfolio and growth in our loan portfolio. Net charge-offs of $1.0 million and $2.2 million were recorded for the years ended December 31, 2025 and 2024, respectively.
The remainder was used to fund loan growth in the fourth quarter of 2024. 41 Table of Contents As indicated below, the total interest-earning asset mix remained relatively constant at December 31, 2024 as compared to December 31, 2023.
Long-term borrowings decreased by $25.0 million due to the repayment of a matured $25.0 million FHLB borrowing in September 2025. 42 Table of Contents As indicated below, the total interest-earning asset mix remained relatively constant at December 31, 2025 when compared to December 31, 2024.
We are not a party to any other off-balance sheet arrangements. See Note 16 to the Consolidated Financial Statements presented elsewhere in this annual report for additional information on these arrangements.
See Note 16 to the Consolidated Financial Statements presented elsewhere in this annual report for additional information on these arrangements. Capital Resources We require capital to fund loans, satisfy our obligations under the Bank’s letters of credit, meet the deposit withdraw demands of the Bank’s customers, and satisfy our other monetary obligations.
Investment Security Maturities, Yields, and Fair Values at December 31, 2024 (in thousands) 1 Year To 5 Years 5 Years To 10 Years Over 10 Years Total Fair Value Securities Available-for-Sale: U.S. government agencies $ 4,802 $ — $ 1,313 $ 6,115 Residential mortgage-backed agencies — 18,222 1,974 20,196 Commercial mortgage-backed agencies 22,868 5,766 — 28,634 Collateralized mortgage obligations 1,182 13,096 3,448 17,726 Obligations of states and political subdivisions 250 2,320 3,639 6,209 Corporate bonds — 896 — 896 Collateralized debt obligations — — 14,718 14,718 Total available for sale $ 29,102 $ 40,300 $ 25,092 $ 94,494 Percentage of total 30.80% 42.65% 26.55% 100.00% Weighted average yield 2.53% 2.22% 11.06% 4.66% Held to Maturity: U.S. government agencies $ 11,990 $ 32,556 $ 12,563 $ 57,109 Residential mortgage-backed agencies 1,550 5,968 21,093 28,611 Commercial mortgage-backed agencies 6,985 8,355 — 15,340 Collateralized mortgage obligations 1,882 17,487 20,346 39,715 Obligations of states and political subdivisions — 1,806 2,179 3,985 Total held to maturity $ 22,407 $ 66,172 $ 56,181 $ 144,760 Percentage of total 15.48% 45.71% 38.81% 100.00% Weighted average yield 2.35% 2.26% 3.22% 2.65% 50 Table of Contents The weighted average yield was calculated using historical cost balances and does not give effect to changes in fair value.
Investment Security Maturities, Yields, and Fair Values at December 31, 2025 (in thousands) 1 Year To 5 Years 5 Years To 10 Years Over 10 Years Total Fair Value Securities Available-for-Sale: U.S. government agencies $ — $ — $ 1,404 $ 1,404 Residential mortgage-backed agencies — — 22,855 22,855 Commercial mortgage-backed agencies — — 30,068 30,068 Collateralized mortgage obligations — — 27,390 27,390 Obligations of states and political subdivisions 250 4,418 3,857 8,525 Corporate bonds — 907 — 907 Collateralized debt obligations — 9,426 6,569 15,995 Total available for sale $ 250 $ 14,751 $ 92,143 $ 107,144 Percentage of total 0.23% 13.77% 86.00% 100.00% Weighted average yield 3.62% 13.74% 3.22% 4.67% Held to Maturity: U.S. government agencies $ 16,640 $ 38,402 $ 5,832 $ 60,874 Residential mortgage-backed agencies — 1,220 28,528 29,748 Commercial mortgage-backed agencies — 7,360 8,407 15,767 Collateralized mortgage obligations — — 38,391 38,391 Obligations of states and political subdivisions — 1,745 2,364 4,109 Total held to maturity $ 16,640 $ 48,727 $ 83,522 $ 148,889 Percentage of total 11.17% 32.73% 56.10% 100.00% Weighted average yield 2.53% 2.60% 2.94% 2.78% The weighted average yield was calculated using historical cost balances and does not give effect to changes in fair value.
The factors that determine the institution’s liquidity are: ● Reliability and stability of core deposits; ● Cash flow structure and pledging status of investments; and ● Potential for unexpected loan demand. We actively manage our liquidity position through meetings of a sub-committee of executive management, which looks forward 12 months at 30-day intervals.
Liquidity Management Liquidity is a financial institution’s capability to meet customer demands for deposit withdrawals while funding all credit-worthy loans. The factors that determine the institution’s liquidity are: ● Reliability and stability of core deposits; ● Cash flow structure and pledging status of investments; and ● Potential for unexpected loan demand.
Net income for the year ended December 31, 2023 was 32 Table of Contents inclusive of a $3.3 million loss, net of tax, on the sale of securities and $0.5 million, net of tax, in increased expenses related to announced branch closures and adjusted net income was $18.8 million on a non-GAAP basis. The provision for credit losses was $2.9 million for the year ended December 31, 2024 and $1.7 million for the year ended December 31, 2023.
Net income for the year ended December 31, 2025 was inclusive of a $1.3 million write-down, net of tax, on other real estate owned (“OREO”) property, a $0.2 million loss, net of tax, on disposal of fixed assets, and a $0.1 million gain, net of tax, on sale of available-for-sale (“AFS”) investment securities and adjusted net income was $25.8 million on a non-GAAP basis.
Since December 31, 2023, commercial real estate loans increased by $32.7 million, acquisition and development loans increased by $18.2 million, commercial and industrial loans increased by $12.9 million, residential mortgage loans increased by $18.9 million, and consumer loans decreased by $8.6 million. Net interest income, on a non-GAAP, fully-taxable equivalent (“FTE”) basis, increased by $2.7 million in 2024 when compared to 2023.
The ratio of the ACL to loans outstanding was 1.28% at December 31, 2025 compared to 1.23% at December 31, 2024. Net interest income, on a non-GAAP, fully-taxable equivalent (“FTE”) basis, increased by $8.1 million in 2025 when compared to 2024. Interest income increased by $8.8 million, which was partially offset by a $0.7 million increase in interest expense.
The residential mortgage production level declined in the fourth quarter of 2024 due to the increasing interest rates and seasonality of this line of business. The following table presents loans in our commercial real estate portfolio by industry type at December 31, 2024. (in thousands) Non-owner-occupied Owner-occupied Multi-family Total Accommodations and food services $ 71,234 $ 5,537 $ - $ 76,771 Administration and support, waste management, and remediation services - 1,413 - 1,413 Agriculture, forestry, fishing and hunting - 2,028 - 2,028 Arts, entertainment and recreation - 4,428 - 4,428 Construction 2,036 5,733 - 7,769 Educational services - 873 - 873 Finance and insurance - 107 - 107 Health care and social assistance 6,465 12,683 - 19,148 Manufacturing - 12,906 - 12,906 Other services (except public services) 2,207 16,882 308 19,397 Professional, scientific and technical services - 2,091 - 2,091 Public administration 1,438 960 - 2,398 Commercial rental properties 4,000 3,335 400 7,735 Residential rental properties 178,864 86,758 - 265,622 Student rental properties 1,977 531 17,633 20,141 Mixed use rental properties 190 127 28,120 28,437 Storage units 27,843 - - 27,843 Real estate rental and leasing- other - - 2,632 2,632 Retail trade 5 3,071 - 3,076 Transportation and warehousing - 459 - 459 Wholesale trade - 21,090 - 21,090 Total $ 296,259 $ 181,012 $ 49,093 $ 526,364 Our loan portfolio does not consist of any loans secured by office buildings located in major metropolitan areas or that are over four stories or any retail properties rented to major big box retail tenants. 43 Table of Contents The following table sets forth the maturities, based upon contractual dates, for selected loan categories as of December 31, 2024: Maturities of Loan Portfolio at December 31, 2024 Fixed Rate Loans (in thousands) Maturing Within One Year Maturing After One Year But Within Five Years Maturing After Five Years Within Fifteen Years Maturing After Fifteen Years Total Commercial real estate $ 83,475 $ 299,673 $ 31,067 $ 944 $ 415,159 Acquisition and development 37,568 12,962 46 — 50,576 Commercial and industrial 17,056 128,262 29,433 — 174,751 Residential mortgage 4,880 30,907 26,913 101,965 164,665 Consumer 1,127 30,999 9,872 1,576 43,574 Total Loans $ 144,106 $ 502,803 $ 97,331 $ 104,485 $ 848,725 Variable Rate Loans (in thousands) Maturing Within One Year Maturing After One Year But Within Five Years Maturing After Five Years Within Fifteen Years Maturing After Fifteen Years Total Commercial real estate $ 8,933 $ 34,035 $ 37,270 $ 30,967 $ 111,205 Acquisition and development 10,765 20,276 6,737 6,960 44,738 Commercial and industrial 66,194 32,653 13,149 787 112,783 Residential mortgage 1,696 1,603 22,014 328,837 354,150 Consumer 3,833 2 606 4,751 9,192 Total Loans $ 91,421 $ 88,569 $ 79,776 $ 372,302 $ 632,068 Management monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a required payment is past due.
Unfunded commitments related to residential construction loans totaled $14.5 million at December 31, 2025. The following table presents loans in our commercial real estate portfolio by industry type at December 31, 2025. (in thousands) Non-owner-occupied Owner-occupied Multi-family Total Accommodations and food services $ 68,125 $ 5,277 $ - $ 73,402 Administration and support, waste management, and remediation services - 1,421 - 1,421 Agriculture, forestry, fishing and hunting - 3,133 - 3,133 Arts, entertainment and recreation - 4,169 - 4,169 Construction 1,971 6,056 - 8,027 Educational services - 784 - 784 Finance and insurance 8,530 104 - 8,634 Health care and social assistance 11,522 21,694 - 33,216 Manufacturing - 14,017 - 14,017 Mining, Quarrying, and Oil & Gas Extraction - 378 378 Other services (except public services) - 19,787 296 20,083 Professional, scientific and technical services - 1,528 - 1,528 Public administration 1,343 584 - 1,927 Commercial rental properties 184,653 79,963 - 264,616 Residential rental properties 182 112 23,297 23,591 Student rental properties - - 2,270 2,270 Mixed use rental properties 2,401 765 19,244 22,410 Storage units 45,305 - - 45,305 Real estate rental and leasing- other 10,582 5,015 - 15,597 Retail trade 69 2,698 - 2,767 Transportation and warehousing - 431 - 431 Wholesale trade - 23,102 - 23,102 Total $ 334,683 $ 191,018 $ 45,107 $ 570,808 Our loan portfolio does not consist of any loans secured by office buildings located in major metropolitan areas or that are over four stories or any retail properties rented to major big box retail tenants. 44 Table of Contents The following table sets forth the maturities, based upon contractual dates, for selected loan categories as of December 31, 2025: Maturities of Loan Portfolio at December 31, 2025 Fixed Rate Loans (in thousands) Maturing Within One Year Maturing After One Year But Within Five Years Maturing After Five Years Within Fifteen Years Maturing After Fifteen Years Total Commercial real estate $ 78,941 $ 333,296 $ 23,585 $ — $ 435,822 Acquisition and development 32,216 19,538 1 — 51,755 Commercial and industrial 30,054 101,585 31,381 — 163,020 Residential mortgage 11,618 26,502 23,958 95,955 158,033 Consumer 2,075 26,943 7,232 1,093 37,343 Total Loans $ 154,904 $ 507,864 $ 86,157 $ 97,048 $ 845,973 Variable Rate Loans (in thousands) Maturing Within One Year Maturing After One Year But Within Five Years Maturing After Five Years Within Fifteen Years Maturing After Fifteen Years Total Commercial real estate $ 18,870 $ 47,046 $ 33,131 $ 35,939 $ 134,986 Acquisition and development 19,719 6,295 6,651 5,852 38,517 Commercial and industrial 61,335 41,646 10,112 921 114,014 Residential mortgage 2,029 2,852 22,334 351,664 378,879 Consumer 4,017 — 813 4,505 9,335 Total Loans $ 105,970 $ 97,839 $ 73,041 $ 398,881 $ 675,731 Management monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a required payment is past due.