Biggest changeThe following table provides further stratification of these asset classes as of December 31, 2023 (dollars in thousands). 50 Table of Contents Owner Occupied Commercial Real Estate Non-Owner Occupied Commercial Real Estate Construction Total CRE Asset Class Average Loan-to-Value (1) Number of Total Loans Bank Owned Principal (2) Average Loan-to-Value (1) Number of Total Loans Bank Owned Principal (2) Top 3 Geographic Concentration Number of Total Loans Bank Owned Principal (2) Total Bank Owned Principal (2) % of Total Loans Office, Class A 70% 6 $7,558 47% 4 $3,776 Counties of Fairfax and Loudoun, Virginia and Montgomery County, Maryland — $— $11,334 Office, Class B 46% 35 13,751 47% 31 61,323 — — 75,074 Office, Class C 52% 7 3,793 41% 8 1,953 1 780 6,526 Subtotal 48 $25,102 43 $67,052 1 $780 $92,934 5% Retail- Neighborhood/Community Shop — $— 44% 31 $84,627 Prince George's County, Maryland, Fairfax County, Virginia and Washington, D.C. 2 $10,944 95,571 Retail- Restaurant 57% 9 8,183 45% 16 26,931 — — 35,114 Retail- Single Tenant 59% 5 2,001 42% 20 36,255 — — 38,256 Retail- Anchored,Other 71% 1 2,046 53% 12 41,572 — — 43,618 Retail- Grocery-anchored — — 46% 8 50,154 1 1,264 51,418 Subtotal 15 $12,230 87 $239,539 4 $12,208 $263,977 14% Multi-family, Class A (Market) — $— 27% 1 $— Washington, D.C., Baltimore City, Maryland and Arlington County, Virginia 1 $729 729 Multi-family, Class B (Market) — — 63% 21 78,559 — — 78,559 Multi-family, Class C (Market) — — 57% 57 71,902 2 6,816 78,718 Multi-Family-Affordable Housing — — 53% 10 16,524 1 4,075 20,599 Subtotal 0 $— 89 $166,985 4 $11,620 $178,605 10% Industrial 52% 43 $70,267 50% 38 $128,238 Prince William County, Virginia, Fairfax County, Virginia and Howard County, Maryland 1 $269 198,774 Warehouse 52% 14 18,761 33% 10 11,557 — — 30,318 Flex 51% 15 18,727 54% 14 56,531 2 — 75,258 Subtotal 72 $107,755 62 $196,326 3 $269 $304,350 17% Hotels — $— 43% 9 $52,588 1 $6,410 $58,998 3% Mixed Use 47% 10 6,174 61% 37 68,489 — $— $74,663 4% Other (including net deferred costs) $61,628 $87,765 $116,711 $266,104 14% Total commercial real estate and construction loans, net of fees, at December 31, 2023 $212,889 $878,744 $147,998 $1,239,631 68% _________________________ (1).
Biggest changeThe following table provides further stratification of these and additional classes of commercial real estate and construction loans at December 31, 2024 (dollars in thousands). 49 Owner Occupied Commercial Real Estate Non-Owner Occupied Commercial Real Estate Construction Total CRE Asset Class Average Loan-to-Value (1) Number of Total Loans Bank Owned Principal (2) Average Loan-to-Value (1) Number of Total Loans Bank Owned Principal (2) Top 3 Geographic Concentration Number of Total Loans Bank Owned Principal (2) Total Bank Owned Principal (2) % of Total Loans Office, Class A 69% 6 $7,374 46% 1 $2,982 Counties of Fairfax and Loudoun, Virginia and Montgomery County, Maryland — $— $10,356 Office, Class B 45% 27 10,173 45% 29 56,502 — — 66,675 Office, Class C 53% 9 5,326 39% 8 1,842 1 857 8,025 Office, Medical 39% 7 1,093 47% 6 28,060 1 9,633 38,786 Subtotal 49 $23,966 44 $89,386 2 $10,490 $123,842 7% Retail- Neighborhood/Community Shop — $— 44% 31 $86,706 Prince George's County, Maryland, Baltimore County, MD, Fairfax County, VA 1 $5,538 92,244 Retail- Restaurant 57% 7 6,152 44% 16 25,832 — — 31,984 Retail- Single Tenant 58% 5 1,919 41% 20 35,856 — — 37,775 Retail- Anchored,Other 0 — 52% 12 35,266 — — 35,266 Retail- Grocery-anchored — — 46% 9 53,753 0 — 53,753 Subtotal 12 $8,071 88 $237,413 1 $5,538 $251,022 13% Multi-family, Class A (Market) — $— 2 $1,438 Washington, D.C., Baltimore City, Maryland and Richmond City, Virginia 1 $1,276 $2,714 Multi-family, Class B (Market) — — 62% 21 69,752 1 3,991 73,743 Multi-family, Class C (Market) — — 55% 58 73,141 1 997 74,138 Multi-Family-Affordable Housing — — 52% 5 12,157 0 — 12,157 Subtotal — $— 86 $156,488 3 $6,264 $162,752 9% Industrial 51% 40 $65,926 47% 39 $124,079 Prince William County, Virginia, Fairfax County, Virginia and Howard County, Maryland 1 $1,781 $191,786 Warehouse 51% 14 18,745 27% 7 9,188 — — 27,933 Flex 50% 12 10,212 54% 14 56,393 3 132 66,737 Subtotal 66 $94,883 60 $189,660 4 $1,913 $286,456 15% Hotels $— 43% 9 $54,752 1 $7,791 $62,543 3% Mixed Use 45% 10 5,745 60% 33 60,898 — — 66,643 4% Land $ — $ — 11 $ 57,213 $57,213 3% 1- 4 family construction $ — $ — 3 48,504 48,504 2% Other (including net deferred fees) $55,517 $61,528 $24,654 141,699 8% Total commercial real estate and construction loans, net of fees, at December 31, 2024 $ 188,182 $ 850,125 $ 162,367 $ 1,200,674 64% Total commercial real estate and construction loans, net of fees, at December 31, 2023 $ 212,889 $ 878,744 $ 147,998 $ 1,239,631 68% _________________________ (1).
We are a member of the IntraFi Network, which allows banking customers to access FDIC insurance protection on deposits through our Bank which exceed FDIC insurance limits. As part of our membership with the IntraFi Network, we have one-way authority for both their CDARs and ICS products which provides the Bank the ability to access additional wholesale funding as needed.
We are a member of the IntraFi Network, which allows banking customers to access FDIC insurance protection on deposits through the Bank which exceed FDIC insurance limits. As part of our membership with the IntraFi Network, we have one-way authority for both their CDARs and ICS products which provides the Bank the ability to access additional wholesale funding as needed.
On August 31, 2021, we announced that the Bank made an investment in ACM for $20.4 million to obtain a 28.7% ownership interest in ACM. The Bank provides a warehouse lending facility to ACM, which includes a construction-to-permanent financing line, and has developed portfolio mortgage products to diversify our held to investment loan portfolio.
On August 31, 2021, we announced that the Bank made an investment in ACM for $20.4 million to obtain a 28% ownership interest in ACM. The Bank provides a warehouse lending facility to ACM, which includes a construction-to-permanent financing line, and has developed portfolio mortgage products to diversify our held for investment loan portfolio.
Financial Instruments with Off-Balance-Sheet Risk and Credit Risk We are a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit.
Financial Instruments with Off-Balance-Sheet Risk and Credit Risk We are a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of 57 credit.
We take a conservative approach with respect to risk rating loans in our portfolio. Based upon the status as a potential problem loan, these loans receive heightened scrutiny and ongoing intensive risk management.
We take a conservative approach with respect to risk rating loans in our portfolio. Based upon the status as a potential problem loan, these loans receive heightened scrutiny and ongoing intensive 50 risk management.
Potential problem loans are defined as loans that are not included in the 90 days or more past due, nonaccrual or restructured categories, but for which known information about possible credit problems causes us to be uncertain as to the ability of the borrowers to comply with the present loan repayment terms which may in the future result in disclosure in the past due, nonaccrual or restructured loan categories.
Potential problem loans are defined as loans that are not included in the 90 days or more past due, nonaccrual, or rest ructured categories, but for which known information about possible credit problems causes us to be uncertain as to the ability of the borrowers to comply with the present loan repayment terms which may in the future result in disclosure in the past due, nonaccrual or restructured loan categories.
As a result of the assessment performed as of December 31, 2023, the investment securities with unrealized losses are a result of pricing changes due to recent rising interest rate conditions in the current market environment and not as a result of credit deterioration. Contractual cash flows for agency-backed portfolios are guaranteed and funded by the U.S. government.
As a result of the assessment performed as of December 31, 2024, the investment securities with unrealized losses are a result of pricing changes due to recent rising interest rate conditions in the current market environment and not as a result of credit deterioration. Contractual cash flows for agency-backed portfolios are guaranteed and funded by the U.S. government.
Average balances of nonperforming loans, which consist of nonaccrual loans, are included in the net interest margin calculation and did not have a material impact on our net interest margin in 2023 and 2022.
Average balances of nonperforming loans, which consist of nonaccrual loans, are included in the net interest margin calculation and did not have a material impact on our net interest margin in 2024 and 2023.
Credit losses are an inherent part of our business and, although we believe the methodologies for determining the ACL and the current level of the allowance and reserve on unfunded commitments are appropriate, it is possible that there may be unidentified losses in the portfolio at any particular time that may become evident at a future date pursuant to additional internal analysis or regulatory comment.
Credit losses are an inherent part of our business and, although we believe the methodologies for determining the ACL and the current level of the allowance are appropriate, it is possible that there may be unidentified losses in the portfolio at any particular time that may become evident at a future date pursuant to additional internal analysis or regulatory comment.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations The following presents management's discussion and analysis of our consolidated financial condition at December 31, 2023 and 2022 and the results of our operations for the years ended December 31, 2023 and 2022.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations The following presents management's discussion and analysis of our consolidated financial condition at December 31, 2024 and 2023 and the results of our operations for the years ended December 31, 2024 and 2023.
The remainder of the portfolio, representing all loans not evaluated individually for impairment, is segmented based on call report code and processed through a cash flow valuation model. In particular, loan-level probability of default ("PD") and severity (also referred to as loss given default ("LGD")) is applied to derive a baseline expected loss as of the valuation date.
The remainder of the portfolio, representing all loans not evaluated individually, is segmented based on call report code and processed through a non-discounted cash flow valuation model. In particular, loan-level probability of default ("PD") and severity (also referred to as loss given default ("LGD")) is applied to derive a baseline expected loss as of the valuation date.
These securities are carried at fair value and may be sold as part of an asset/liability strategy, liquidity management or regulatory capital management. Investment securities held-to-maturity at each of December 31, 2023 and 2022 totaled $264 thousand, and are those securities that we have the intent and ability to hold to maturity and are carried at amortized cost.
These securities are carried at fair value and may be sold as part of an asset/liability strategy, liquidity management, or regulatory capital management. Investment securities held-to-maturity at December 31, 2024 and 2023 totaled $265 thousand and $264 thousand, respectively, and are those securities that we have the intent and ability to hold to maturity and are carried at amortized cost.
This situation may arise due to circumstances that we may be unable 58 Table of Contents to control, such as general market disruption, negative views about the financial services industry generally, or an operational problem that affects a third party or us.
This situation may arise due to circumstances that we may be unable to control, such as general market disruption, negative views about the financial services industry generally, or an operational problem that affects a third party or us.
See “Critical Accounting Policies” above for more information on our allowance for credit losses methodology. The following tables present additional information pertaining to the activity in and allocation of the allowance for credit losses on loans by loan type and the percentage of the loan type to the total loan portfolio.
See “Critical Accounting Policies” above for more information on our allowance for credit losses methodology. The following tables present additional information pertaining to the activity in and allocation of the allowance for credit losses on loans by loan type and the percentage of the loan type to the total loan portfolio for the periods and at the dates presented.
Tangible book value per share (a non-GAAP financial measure which is defined in the table below) at December 31, 2023 and 2022 was $11.77 and $11.14, respectively. As noted above, regulatory capital levels for the bank meets those established for "well capitalized" institutions.
Tangible book value per share (a non-GAAP financial measure which is defined in the table below) at December 31, 2024 and December 31, 2023 was $12.52 and $11.77, respectively. As noted above, regulatory capital levels for the Bank meets those established for "well capitalized" institutions.
As of December 31, 2023 and 2022, the majority of the investment securities portfolio consisted of securities rated AAA by a leading rating agency. In vestment securities which carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk.
As of December 31, 2024 and 2023, the majority of the investment securities portfolio consisted of securities rated AAA by a leading rating agency. Investment securities which carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk.
Stable core deposits and a strong capital position provide the base for our liquidity position. We believe we have demonstrated our ability to attract deposits because of our convenient branch locations, personal service, technology and pri cing.
Stable core deposits and a strong capital position provide 56 the base for our liquidity position. We believe we have demonstrated our ability to attract deposits because of our convenient branch locations, personal service, technology and pricing.
At December 31, 2023 and 2022, there were no performing loans considered potential problem loans.
At December 31, 2024 and 2023, there were no performing loans considered potential problem loans.
Our regulatory commercial real estate concentration (which includes nonowner-occupied real estate and construction loans) was 399% of our total risk based capital at December 31, 2023. Our commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration. We plan to manage this portion of our portfolio in a disciplined manner.
Our regulatory commercial real estate concentration (which includes nonowner-occupied real estate and construction loans) was 371% of our total risk-based capital at December 31, 2024. Our commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration. We manage this portion of our portfolio in a disciplined manner.
We reported noninterest income as a loss of $13.4 million for the year ended December 31, 2023, compared to noninterest income of $2.8 million for 2022, a decrease of $16.2 million, which was primarily driven by the losses recorded on the sale of available-for-sale securities totaling $15.6 million for the year ended December 31, 2023.
We reported noninterest income of $2.5 million for the year ended December 31, 2024, compared to a loss of $13.4 million for 2023, which was primarily driven by the losses recorded on the sale of available-for-sale securities totaling $15.6 million for the year ended December 31, 2023.
Asset quality remains sound with nonperforming loans and loans past due 90 days or more as a percentage of total assets of 0.08% at December 31, 2023, compared to 0.19% at December 31, 2022. • Total deposits increased $15.1 million or 1%, from December 31, 2022 to December 31, 2023.
Asset quality remains sound with nonperforming loans and loans past due 90 days or more as a percentage of total assets of 0.58% at December 31, 2024, compared to 0.08% at December 31, 2023. • Total deposits increased $25.3 million or 1%, from December 31, 2023 to December 31, 2024.
As mentioned above, our commercial real estate loan portfolio totaled $1.10 billion, or 60% of total, at both December 31, 2023 and at December 31, 2022. The commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration.
As mentioned above, our commercial real estate loan portfolio totaled $1.04 billion, or 56% of total loans, at December 31, 2024 and $1.09 billion, or 60% of total loans, at December 31, 2023. The commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration.
The yield on average investment securities increased 14 basis points to 1.95% for the year ended December 31, 2023, primarily as a result of the sale of lower yielding securities relative to the average yield of the securities portfolio.
The yield on average investment securities increased 14 basis points to 2.09% for the year ended December 31, 2024, primarily as a result of the sale of lower yielding securities in 2023 relative to the average yield of the securities portfolio.
See the above table for a reconciliation of GAAP net income to core bank operating earnings (non-GAAP). 41 Table of Contents Net Interest Income/Margin The following table presents average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the years ended December 31, 2023 and 2022.
See the above table for a reconciliation of GAAP net income to commercial bank operating earnings (non-GAAP). 40 Net Interest Income/Margin The following table presents average balance information, interest income, interest expense and the corresponding average yields earned and rates paid for the years ended December 31, 2024 and 2023.
Our allowance for credit loss ratio as a percent of total loans, net of deferred fees and costs, for December 31, 2023 and 2022 was 1.03% and 1.02%, respectively. We lend to well-established and relationship-driven borrowers which has contributed to our track record of low historical credit losses.
Our allowance for credit losses on loans as a percent of total loans, net of deferred fees and costs, was 0.97% and 1.03% at December 31, 2024 and 2023, respectively. We lend to well-established and relationship-driven borrowers which has contributed to our track record of low historical credit losses.
The ACL is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loan portfolio. Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible.
The ACL is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loan portfolio. Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible. Recoveries are recorded to the extent they do not exceed the aggregate of amounts previously charged-off.
The reserve for unfunded commitments is reflected as a liability on our Consolidated Statement of Condition. 36 Table of Contents While our methodology in establishing the ACL attributes portions of a combined reserve to multiple elements, we believe that the combined allowance of credit losses (which is inclusive of the reserve for unfunded commitments) represents the most appropriate coverage metric for loss absorption purposes.
While our methodology in establishing the ACL attributes portions of a combined reserve to multiple elements, we believe that the combined allowance for credit losses (which is inclusive of the reserve for unfunded commitments) represents the most appropriate coverage metric for loss absorption purposes.
As of December 31, 2023, estimated uninsured deposits (excluding collateralized deposits) for the Bank improved to 31.1% of to tal deposits from 39.7% at December 31, 2022. In addition to deposits, we have access to the various wholesale funding markets. These markets include the brokered certificate of deposit market and the federal funds market.
As of December 31, 2024, estimated uninsured deposits (excluding collateralized deposits) for the Bank were 31 .2% of total deposits and were 31.1% at December 31, 2023. In addition to deposits, we have access to the various wholesale funding markets. These markets include the brokered certificate of deposit market and the federal funds market.
Average investment securities decreased $64.6 million to $287.5 million for the year ended December 31, 2023, compared to $352.1 million for the year ended December 31, 2022. The decrease in average investment securities was primarily a result of repositioning the investment portfolio with the sale of $102.5 million in book value available-for-sale investment securities during 2023.
Average investment securities decreased $79.0 million to $208.4 million for the year ended December 31, 2024, compared to $287.5 million for the year ended December 31, 2023. The decrease in average investment securities was primarily a result of repositioning the investment portfolio with the sale of $102.5 million in book value available-for-sale investment securities during 2023.
Average interest-earning deposits at other financial institutions, consisting primarily of excess cash reserves maintained at the Federal Reserve, decreased $23.8 million to $50.7 million for the year ended December 31, 2023, compared to $74.5 million for the year ended December 31, 2022.
Average interest-earning deposits at other financial institutions, consisting primarily of excess cash reserves maintained at the Federal Reserve, decreased $6.3 million to $44.4 million for the year ended December 31, 2024, compared to $50.7 million for the year ended December 31, 2023.
In accordance with ASC 326, we complete periodic assessments on at least a quarterly basis to determine if credit deterioration exists within our investment securities portfolio and if an allowance for credit losses would be required as of a valuation date. For additional details related to management's assessment process, see the “Critical Accounting Policies” section above.
In accordance with ASC 326, we complete periodic assessments on at least a quarterly basis to determine if credit deterioration exists within our investment securities portfolio and if an allowance for credit losses would be required as of a valuation date.
Loan defaults and foreclosures are inherent risks in the banking industry, and we attempt to limit our exposure to these risks by carefully underwriting and then monitoring our extensions of credit.
In addition to managing interest rate risk, we also analyze our loan portfolio for exposure to credit risk. Loan defaults and foreclosures are inherent risks in the banking industry, and we attempt to limit our exposure to these risks by carefully underwriting and then monitoring our extensions of credit.
Net interest income decreased $10.8 million to $54.4 million for the year ended December 31, 2023, compared to $65.2 million for the year ended December 31, 2022. For the year ended December 31, 2023, we recorded a provision for credit losses of $132 thousand compared to $2.6 million for the year ended December 31, 2022.
Net interest income increased $1.2 million to $55.6 million for the year ended December 31, 2024, compared to $54.4 million for the year ended December 31, 2023. For the year ended December 31, 2024, we recorded a provision for credit losses of $6 thousand compared to $132 thousand for the year ended December 31, 2023.
The increase in average rate of loans receivable contributed $14.7 million to interest income while the increase in average loan volume contributed $10.1 million to interest income.
The increase in the average rate of loans receivable contributed $5.6 million to interest income while the increase in average loan volume contributed $2.7 million to interest income.
We also maintain secured lines of credit with the FRB and the FHLB for which we can borrow up to the allowable amount for the collateral pledged. Having diverse funding alternatives reduces our reliance on any one source for funding. Cash flow from amortizing assets or maturing assets also provides funding to meet the needs of depositors and borrowers.
We also maintain secured lines of credit with the FRB and the FHLB for which we can borrow up to the allowable amount for the collateral pledged. Having diverse funding alternatives reduces our reliance on any one source for funding.
As such, no impairment was recognized in our investment securities portfolio as of December 31, 2023. We hold restricted investments in equities of the FRB and FHLB. At December 31, 2023, we owned $3.6 million in FRB stock and $5.8 million in FHLB stock.
As such, no impairment was recognized for our investment securities portfolio as of December 31, 2024. We hold restricted investments in equities of the FRB and FHLB. At December 31, 2024, we owned $4.1 million in FRB stock and $4.0 million in FHLB stock.
Liquid assets, which include cash and due from banks, federal funds sold and investment securities available for sale, totaled $232.1 million at December 31, 2023, or 11% of total assets, a decrease from $359.6 million, or 15%, at December 31, 2022.
Liquid assets, which include cash and due from banks, federal funds sold and investment securities available for sale, totaled $247.4 million at December 31, 2024, or 11% of total assets, an increase from $232.1 million, or 11% of total assets, at December 31, 2023.
Average noninterest-bearing deposits decreased $76.0 million, or 15%, to $425.9 million at December 31, 2023, compared to $502.0 million at December 31, 2022. During 2023, competition for deposits along with higher interest rates resulted in customers' movement of excess funds from noninterest-bearing into interest-bearing deposit products.
Average noninterest-bearing deposits decreased $57.3 43 million, or 13%, to $368.6 million at December 31, 2024, compared to $425.9 million at December 31, 2023. Competition for deposits along with higher interest rates resulted in customers' movement of excess funds from noninterest-bearing into interest-bearing deposit products.
Commercial bank operating earnings (non-GAAP), which exclude these securities losses and other nonrecurring expense items that were recorded during 2023 and 2022, were $16.3 million and $25.1 million, respectively. Diluted commercial bank operating earnings per share (non-GAAP) for the year ended December 31, 2023 and 2022 were $0.90 and $1.36, respectively.
Commercial bank operating earnings (non-GAAP), which exclude the taxes associated with the BOLI surrender, securities losses, and other nonrecurring expense items that were recorded during 2024 and 2023, were $17.4 million and $16.3 million, respectively. Diluted commercial bank operating earnings per share (non-GAAP) for the year ended December 31, 2024 and 2023 were $0.95 and $0.90, respectively.
The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250,000 and is calculated based on the same methodologies and assumptions used for purposes of the Bank's regulatory reporting requirements. 55 Table of Contents The following table reports maturities of the estimated amount of uninsured certificates of deposit at December 31, 2023.
The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250,000 and is calculated based on the same methodologies and assumptions used for purposes of the Bank's regulatory reporting requirements.
This decrease was primarily driven by the loss related to the sales of available-for-sale securities during 2023. • Noninterest expense was $36.7 million and $34.5 million for the years ended December 31, 2023 and 2022, respectively.
This increase was primarily driven by the loss related to the sales of available-for-sale securities during 2023. • Noninterest expense was $35.8 million and $36.7 million for the years ended December 31, 2024 and 2023, respectively, a decrease of $842 thousand, or 2%.
For a reconciliation of this non-GAAP information which excludes the effect of these non-recurring items, please refer to the table below. • Net interest income decreased $10.8 million, or 17%, to $54.4 million for the year ended December 31, 2023 compared to the year ended December 31, 2022.
For a reconciliation of this non-GAAP information which excludes the effect of these non-recurring items, please refer to the table below. • Net interest income increased $1.2 million, or 2%, to $55.6 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
We recorded net charge-offs of $375 thousand during the year ended December 31, 2023 and net charge-offs of $418 thousand for same period of 2022. See “Asset Quality” below for additional information on the credit quality of the loan portfolio. Noninterest Income The following table provides detail for non-interest income for the years ended December 31, 2023 and 2022.
We recorded net charge-offs of $839 thousand and $375 thousand for the years ended December 31, 2024 and December 31, 2023, respectively. See “Asset Quality” below for additional information on the credit quality of the loan portfolio. 44 Noninterest Income The following table provides detail for noninterest incom e for the years ended December 31, 2024 and 2023.
Interest expense on other borrowed funds increased $1.9 million for the year ended December 31, 2023 to $3.8 million compared to $1.9 million for the same period of 2022.
Interest expense on other borrowed funds decreased $352 thousand for the year ended December 31, 2024 to $3.5 million compared to $3.8 million for the same period of 2023.
Noninterest-bearing deposits were $396.7 million at December 31, 2023, or 21.5% of total deposits. At December 31, 2023, core deposits, which exclude wholesale deposits, increased $17.9 million from December 31, 2022, or 1%. • Net income totaling $3.8 million was recorded for the year ended December 31, 2023 compared to $25.0 million for 2022.
Noninterest-bearing deposits were $365.7 million at December 31, 2024, or 19.5% of total deposits. At December 31, 2024, core deposits, which exclude wholesale deposits, increased $20.7 million from December 31, 2023, or 1%. • Net income was $15.1 million for the year ended December 31, 2024 compared to $3.8 million for 2023.
At December 31, 2022, we owned $4.4 million in FRB stock and $11.1 million in FHLB stock. 53 Table of Contents The following table presents the weighted average yields of our investment portfolio for each of the maturity ranges at December 31, 2023 and 2022.
At December 31, 2023, we owned $3.6 million in FRB stock and $5.8 million in FHLB stock. 52 The following table presents the weighted average yields of our investment portfolio for each of the maturity ranges at December 31, 2024 and 2023.
Includes capital conservation buffer. 57 Table of Contents Reconciliation of Book Value (GAAP) to Tangible Book Value (non-GAAP) At December 31, 2023 and 2022 (Dollars in thousands, except per share data) 2023 2022 Total stockholders' equity (GAAP) $ 217,117 $ 202,382 Less: goodwill and intangibles, net (7,585) (7,790) Tangible Common Equity (non-GAAP) $ 209,532 $ 194,592 Book value per common share (GAAP) $ 12.19 $ 11.58 Less: intangible book value per common share (0.42) (0.44) Tangible book value per common share (non-GAAP) $ 11.77 $ 11.14 Liquidity Liquidity in the banking industry is defined as the ability to meet the demand for funds of both depositors and borrowers.
Reconciliation of Book Value (GAAP) to Tangible Book Value (non-GAAP) At December 31, 2024 and December 31, 2023 (Dollars in thousands, except per share data) 2024 2023 Total stockholders' equity (GAAP) $ 235,354 $ 217,117 Less: goodwill and intangibles, net (7,420) (7,585) Tangible Common Equity (non-GAAP) $ 227,934 $ 209,532 Book value per common share (GAAP) $ 12.93 $ 12.19 Less: intangible book value per common share (0.41) (0.42) Tangible book value per common share (non-GAAP) $ 12.52 $ 11.77 Liquidity Liquidity in the banking industry is defined as the ability to meet the demand for funds of both depositors and borrowers.
At December 31, 2023 and 2022, we had $254.1 million and $117.6 million, respectively, in either CDARS reciprocal or ICS reciprocal products. As of December 31, 2023 and 2022, the estimated amount of total uninsured deposits (excluding collateralized deposits) was $574.6 million, or 31.1%, and $727.3 million, or 39.7%, of total deposits, respectively.
At December 31, 2024 and 2023, we had $269.7 million and $254.1 million, respectively, in CDARS reciprocal and ICS reciprocal products. As of December 31, 2024, the estimated amount of total uninsured deposits (excluding collateralized deposits) was $763.1 million, or 40.8%, of total deposits.
As the Company is a bank holding company with less than $3.00 billion in assets, and which does not (i) conduct significant off balance sheet activities, (ii) engage in significant non-banking activities, or (iii) have a material amount of securities registered under the Securities Exchange Act of 1934 (the “Exchange Act”), it is not currently subject to risk-based capital requirements adopted by the Federal Reserve, pursuant to the small bank holding company policy statement.
While we are currently considered "well capitalized," we may from time to time find it necessary to access the capital markets to meet our growth objectives or capitalize on specific business opportunities. 55 As the Company is a bank holding company with less than $3.00 billion in assets, and which does not (i) conduct significant off-balance sheet activities, (ii) engage in significant non-banking activities, or (iii) have a material amount of securities registered under the Exchange Act, it is not currently subject to risk-based capital requirements adopted by the Federal Reserve, pursuant to the small bank holding company policy statement.
From time to time, we may utilize other borrowed funds such as federal funds purchased and FHLB advances as an additional funding source for the Bank. For December 31, 2023, we had no federal funds purchased compared to $30 million at December 31, 2022.
From time to time, we may utilize funding sources such as federal funds purchased and FHLB advances as an additional funding source for the Bank. We had no federal funds purchased at December 31, 2024 and December 31, 2023. The Bank had FHLB advances outstanding of $50.0 million and $85.0 million at December 31, 2024 and December 31, 2023, respectively.
At December 31, 2023 and 2022, unused commitments to fund loans and lines of credit totaled $215.9 million and $235.6 million, respectively. Commercial and standby letters of credit totaled $26.0 million and $6.5 million at December 31, 2023 and 2022, respectively. Item 7A. Quantitative and Qualitative Disclosures About Market Risk Not required. 59 Table of Contents
At December 31, 2024 and 2023, unused commitments to fund loans and lines of credit totaled $196.7 million and $252.5 million, respectively. Commercial and standby letters of credit totaled $25.2 million at December 31, 2024 and $26.0 million at December 31, 2023. Item 7A. Quantitative and Qualitative Disclosures About Market Risk Not required. 58
The return on average assets for the years ended December 31, 2023 and 2022 based on operating earnings (a non-GAAP metric) was 0.72% and 1.18%, respectively. The return on average equity for the years ended December 31, 2023 and 2022 based on core bank operating earnings (non-GAAP) was 7.78% and 12.39%, respectively.
The return on average assets for the years ended December 31, 2024 and 2023 based on commercial bank operating earnings (non-GAAP) was 0.80% and 0.72%, respectively. The return on average equity for the years ended December 31, 2024 and 2023 based on commercial bank operating earnings (non-GAAP) was 7.69% and 7.78%, respectively.
Nonperforming Assets At December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 Nonperforming assets: Nonaccrual loans, gross $ 1,689 $ 3,150 Loans contractually past‑due 90 days or more and still accruing 140 1,343 Total nonperforming loans (NPLs) $ 1,829 $ 4,493 Total nonperforming assets (NPAs) $ 1,829 $ 4,493 NPLs/Total Assets 0.08 % 0.19 % NPAs/Total Assets 0.08 % 0.19 % Allowance for credit losses on loans/NPLs 1,031.77 % 357.00 % Combined allowance for credit losses/NPLs 1,064.70 % 357.00 % We are closely and proactively monitoring the effects of recent market activity.
Nonperforming Loans and Assets At December 31, 2024 and 2023 (Dollars in thousands) December 31, 2024 December 31, 2023 Nonperforming assets: Nonaccrual loans, gross $ 11,241 $ 1,689 Loans contractually past‑due 90 days or more and still accruing 1,619 140 Total nonperforming loans (NPLs) $ 12,860 $ 1,829 Total nonperforming assets (NPAs) $ 12,860 $ 1,829 NPLs/Total Assets 0.58 % 0.08 % NPAs/Total Assets 0.58 % 0.08 % Allowance for credit losses on loans/NPLs 140.97 % 1,031.77 % We closely and proactively monitor the effects of recent market activity.
Asset Quality Nonperforming loans, defined as nonaccrual loans and loans contractually past due 90 days or more as to principal or interest and still accruing, were $1.8 million and $4.5 million at December 31, 2023 and 2022, respectively, a decrease of $2.7 million, or 60%.
Asset Quality Nonperforming loans, defined as nonaccrual loans and loans contractually past due 90 days or more as to principal or interest and still accruing, were $12.9 million and $1.8 million at December 31, 2024 and 2023, respectively, an increase of $11.0 million.
Expected recoveries are recorded to the extent they do not exceed the aggregate of amounts previously and expected to be charged-off. Reserves on loans that do not share risk characteristics are evaluated on an individual basis. Nonaccrual loans are specifically reviewed for loss potential and when deemed appropriate are assigned a reserve based on an individual evaluation.
Reserves on loans that do not share risk characteristics are evaluated on an individual basis. Nonaccrual loans are specifically reviewed for loss potential and when deemed appropriate are assigned a reserve based on an individual evaluation.
The yield on interest-earning assets increased 93 basis points to 4.88% for the year ended December 31, 2023, compared to 3.95% for the same period of 2022, a result of the increased rate environment during 2023.
The yield on interest-earning assets increased 46 basis points to 5.34% for the year ended December 31, 2024, compared to 4.88% for the same period of 2023, a result of the increased rate environment during 2024 and our balance sheet repositionings from 2023.
A verage loans receivable increased $230.2 million to $1.85 billion for the year ended December 31, 2023, compared to $1.62 billion for the year ended December 31, 2022. The yield on average loans increased 77 basis points to 5.32% for the year ended December 31, 2023.
Average loans receivable increased $21.2 million to $1.87 billion for the year ended December 31, 2024, compared to $1.85 billion for the year ended December 31, 2023. The yield on average loans increased 39 basis points to 5.71% for the year ended December 31, 2024.
Allowance for Credit Losses on Loans Years Ended December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Commercial real estate $ (53) — % $ — — % Commercial and industrial (347) (0.02) % (396) (0.02) % Consumer residential 1 — % 1 — % Consumer nonresidential 24 — % (23) — % Total $ (375) (0.02) % $ (418) (0.03) % Average loans outstanding during the period $ 1,848,308 $ 1,618,077 December 31, 2023 2022 Allowance for credit losses to loans receivable, net of fees 1.03 % 0.87 % Combined allowance for credit losses to loans receivable, net of fees 1.06 % 0.87 % Allocation of the Allowance for Credit Losses on Loans At December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 Allocation % of Total* Allocation % of Total* Commercial real estate $ 10,174 59.88 % $ 10,777 59.77 % Commercial and industrial 3,385 12.07 % 2,623 13.32 % Commercial construction 1,425 8.13 % 1,499 8.04 % Consumer residential 3,822 19.61 % 1,044 18.45 % Consumer nonresidential 65 0.31 % 97 0.42 % Total allowance for credit losses $ 18,871 100.00 % $ 16,040 100.00 % ___________________ 52 Table of Contents * Percentage of loan type to the total loan portfolio .
Allowance for Credit Losses on Loans Years Ended December 31, 2024 and 2023 (Dollars in thousands) 2024 2023 Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Commercial real estate $ — — % $ (53) — % Commercial and industrial $ (747) (0.04) % $ (347) (0.02) % Consumer residential (121) (0.01) % 1 — % Consumer nonresidential 28 — % 24 — % Total $ (840) (0.04) % $ (375) (0.02) % Average loans outstanding during the period $ 1,869,470 $ 1,848,308 December 31, 2024 2023 Allowance for credit losses on loans receivable, net of fees 0.97 % 1.03 % Allocation of the Allowance for Credit Losses on Loans At December 31, 2024 and 2023 (Dollars in thousands) 2024 2023 Allocation % of Total* Allocation % of Total* Commercial real estate $ 9,434 52.04 % $ 10,174 59.88 % Commercial and industrial 3,139 17.31 % 3,385 12.07 % Commercial construction 1,713 9.45 % 1,425 8.13 % Consumer residential 3,775 20.82 % 3,822 19.61 % Consumer nonresidential 68 0.38 % 65 0.31 % Total allowance for credit losses $ 18,129 100.00 % $ 18,871 100.00 % 51 ___________________ * Percentage of loan type to the total loan portfolio .
Wholesale deposits were $245.3 million at December 31, 2023 compared to $248.0 million at December 31, 2022, a decrease of $2.7 million, or 1%. Wholesale deposits are partially fixed at a weighted average rate of 3.77% as we have executed $165.0 million in pay-fixed/receive-floating interest rate swaps to reduce funding costs.
Wholesale deposits were $249.9 million at December 31, 2024 compared to $245.3 million at December 31, 2023, an increase of $4.6 million, or 2%. Wholesale deposits are partially fixed at a weighted average rate of 3.40% as we have executed $200.0 million i n pay-fixed/receive-floating interest rate swaps to reduce funding costs.
The following table sets forth the repricing characteristics and sensitivity to interest rate changes to the outstanding principal balance of our loan portfolio at December 31, 2023 .
The decrease in residential loans was primarily a result of principal repayments during 2024. 47 The following table sets forth the repricing characteristics and sensitivity to interest rate changes to the outstanding principal balance of our loan portfolio at December 31, 2024.
In addition to net interest income, non-interest income is a complementary source of revenue for us and includes, among other things, service charges on deposits and loans, income from minority membership interest in ACM, merchant services fee income, insurance commission income, income from bank owned life insurance ("BOLI"), and gains and losses on sales of investment securities available-for-sale. 35 Table of Contents Critical Accounting Policies General The accounting principles we apply under GAAP are complex and require management to apply significant judgment to various accounting, reporting and disclosure matters.
In addition to net interest income, noninterest income is a complementary source of revenue for us and includes, among other things, service charges on deposits and loans, income from minority membership interest in ACM, merchant services fee income, insurance commission income, income from bank owned life insurance ("BOLI"), and gains and losses on sales of investment securities available-for-sale.
The year ended December 31, 2023 results include after-tax losses of $12.2 million for the first quarter 2023 and fourth quarter 2023 securities repositionings. Core bank operating earnings, which excludes the securities sales and other nonrecurring items discussed more fully below under "Results of Operations", for the year ended December 31, 2023 was $16.3 million.
Commercial bank operating earnings (non-GAAP), which excludes the securities sales and other nonrecurring items discussed more fully below under "Results of Operations", for the year ended December 31, 2024 and 2023 was $17.4 million and $16.3 million, respectively.
The following table shows the effect that these factors had on the interest earned from our interest-earning assets and interest incurred on our interest-bearing liabilities for the years ended December 31, 2023 and 2022.
The following table shows the effect of variations in the volume and mix of our assets and liabilities, as well as the changes in interest rates had on the interest earned from our interest-earning assets and interest incurred on our interest-bearing liabilities for the years ended December 31, 2024 and 2023.
Years Ended December 31, Non‑GAAP Reconciliation (Dollars in thousands, except per share data) 2023 2022 Total stockholders' equity $ 217,117 $ 202,382 Less: goodwill and intangibles, net (7,585) (7,790) Tangible Common Equity $ 209,532 $ 194,592 Book value per common share $ 12.19 $ 11.58 Less: intangible book value per common share (0.42) (0.44) Tangible book value per common share $ 11.77 $ 11.14 40 Table of Contents Results of Operations—Years Ended December 31, 2023 and December 31, 2022 Overview We recorded net income of $3.8 million, or $0.21 per diluted common share, for the year ended December 31, 2023, compared to net income of $25.0 million, or $1.35 per diluted common share for the year ended December 31, 2022.
(3) Efficiency ratio is calculated as total noninterest expense divided by the total of net interest income and noninterest income. 39 Non‑GAAP Reconciliation Years Ended December 31, (Dollars in thousands, except per share data) 2024 2023 Total stockholders' equity $ 235,354 $ 217,117 Less: goodwill and intangibles, net (7,420) (7,585) Tangible Common Equity $ 227,934 $ 209,532 Book value per common share $ 12.93 $ 12.19 Less: intangible book value per common share (0.41) (0.42) Tangible book value per common share $ 12.52 $ 11.77 Results of Operations— Years Ended December 31, 2024 and December 31, 2023 Overview We recorded net income of $15.1 million, or $0.82 per diluted common share, for the year ended December 31, 2024, compared to net income of $3.8 million, or $0.21 per diluted common share for the year ended December 31, 2023.
At December 31, 2023, we had $22.5 million in loans identified as substandard, an increase of $18.4 million from December 31, 2022. Substandard rated loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. For each of these substandard loans, a liquidation analysis is completed.
Substandard rated loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. For each of these substandard loans, a liquidation analysis is completed.
Investment securities that were pledged to secure public deposits totaled $7.2 million an d $104.6 million at December 31, 2023 and 2022, respectively.
Investment securities that were pledged to secure public deposits totaled $55.3 million and $7.2 million at December 31, 2024 and 2023, respectively. There were no investment securities that were pledged to secure FRB borrowings at December 31, 2024 and December 31, 2023, respectively.
Deterioration in real estate values, employment data and household incomes may also result in higher credit losses for us. Also, in the ordinary course of business, we may be subject to a concentration of credit risk to a particular industry, counterparty, borrower or issuer.
Also, in the ordinary course of business, we may be subject to a concentration of credit risk to a particular industry, counterparty, borrower or issuer.
We manage our balance sheet and interest rate risk exposure to maximize, and concurrently stabilize, net interest income. We do this by monitoring our liquidity position and the spread between the interest rates earned on interest-earning assets and the interest rates paid on interest-bearing liabilities.
We do this by monitoring our liquidity position and the spread between the interest rates earned on interest-earning assets and the interest rates paid on interest-bearing liabilities. We attempt to minimize our exposure to interest rate risk, but are unable to eliminate it entirely.
At December 31, 2023, we had $6.2 million in loans identified as special mention, a decrease of $4.2 million from December 31, 2022. Special mention rated loans have a potential weakness that deserves our close attention; however, the borrower continues to pay in accordance with their contractual terms, unless modified and disclosed.
Special mention rated loans have a potential weakness that deserves our close attention; however, the borrower continues to pay in accordance with their contractual terms, unless modified and disclosed. The decrease from December 31, 2023 was driven by several loans that were upgraded from special mention or paid off during 2024.
Noninterest Income Years Ended December 31, 2023 and 2022 (Dollars in thousands) Years Ended December 31, Change from Prior Year 2023 2022 Amount Percent Service charges on deposit accounts $ 1,028 $ 954 $ 74 7.8 % Fees on loans 388 232 156 67.2 % BOLI income 1,452 1,200 252 21.0 % (Loss) income from minority membership interest (1,110) (33) (1,077) 3263.6 % Loss on sale of available-for-sale securities (15,577) — (15,577) — % Other fee income 449 481 (32) (6.7) % Total non‑interest income (loss) $ (13,370) $ 2,834 $ (16,204) (571.8) % Noninterest income includes service charges on deposits and loans, loan swap fee income, income from our membership interest in ACM and other investments, income from our BOLI policies, and other fee income, and continues to supplement our operating results.
Noninterest Income Years Ended December 31,2024 and 2023 (Dollars in thousands) Year Ended December 31, 2024 2023 Change from Prior Year Amount Percent Service charges on deposit accounts $ 1,126 $ 1,028 $ 98 9.5 % Fees on loans 185 388 (203) (52.3) % BOLI income 397 1,452 (1,055) (72.7) % Income (loss) from minority membership interest 376 (1,110) 1,486 (133.9) % Loss on sale of available-for-sale securities — (15,577) 15,577 (100.0) % Other fee income 450 449 1 0.2 % Total noninterest income (loss) $ 2,534 $ (13,370) $ 15,904 (119.0) % Noninterest income includes service charges on deposits and loans, loan swap fee income, income from our membership interest in ACM and other investments, income from our BOLI policies, and other fee income, and continues to supplement our operating results.
Management must use assumptions, judgments and estimates when applying these principles where precise measurements are not possible or practical. These policies are critical because they are highly dependent upon subjective or complex judgments, assumptions and estimates. Changes in such judgments, assumptions and estimates may have a significant impact on the consolidated financial statements.
These policies are critical because they are highly dependent upon subjective or complex judgments, assumptions, and estimates. Changes in such judgments, assumptions, and estimates may have a significant impact on the consolidated financial statements. Actual results, in fact, could differ from initial estimates.
We also recorded a loss from minority membership interest, primarily from our investment in ACM, totaling $1.1 million for the year ended December 31, 2023, compared a loss of $33 thousand for the year ended December 31, 2022.
For the year ended December 31, 2024, we recorded noninterest income of $2.5 million compared to a loss of $13.4 million for same period of 2023. We recorded income from our minority membership interest in ACM totaling $376 thousand for the year ended December 31, 2024, compared to a loss of $1.1 million for same period of 2023.
The following tables shows the minimum capital requirement and our capital position at December 31, 2023 and 2022 for the Bank.
The following tables shows the minimum capital requirements and the Bank's capital position at December 31, 2024 and December 31, 2023.
Additionally, information is provided to the Board of Directors on a quarterly basis along with our consolidated financial statements.
The review of the reasonableness and appropriateness of the ACL is reviewed by the ACL Committee for approval as of the valuation date. Additionally, information is provided to the Board of Directors on a quarterly basis along with our consolidated financial statements.
Average wholesale deposits increased $242.0 million to $303.5 million as of December 31, 2023 compared to $61.5 million as of December 31, 2022. Average other borrowed funds increased $31.8 million to $102.1 million for the year ended December 31, 2023, compared to $70.3 million for the year ended December 31, 2022.
Average wholesale deposits decreased $39.8 million to $263.7 million as of December 31, 2024 compared to $303.5 million as of December 31, 2023. Average other borrowed funds decreased $22.2 million to $79.9 million for the year ended December 31, 2024, compared to $102.1 million for the year ended December 31, 2023.
Internet banking and software expense increased $798 thousand for the year ended December 31, 2023 to $2.5 million, compared to $1.7 million for the same period in 2022, primarily as a result of the implementation of enhanced customer software solutions.
These decreases were partially offset by an increase in internet banking and software expense of $485 thousand to $3.0 million for the year ended December 31, 2024, compared to $2.5 million for the same period of 2023, a result of the implementation of enhanced customer software solutions during 2023.
Selected Financial Data (Dollars and shares in thousands, except per share data) Years Ended December 31, 2023 2022 Income Statement Data: Interest income $ 106,615 $ 80,682 Interest expense 52,219 15,438 Net interest income 54,396 65,244 Provision for credit losses 132 2,629 Net interest income after provision for credit losses 54,264 62,615 Non‑interest income (loss) (13,370) 2,834 Non‑interest expense 36,662 34,460 Net income before income taxes 4,232 30,989 Provision for income taxes 410 6,005 Net income $ 3,822 $ 24,984 Balance Sheet Data: Total assets $ 2,190,558 $ 2,344,322 Loans receivable, net of fees 1,828,564 1,840,434 Allowance for credit losses (18,871) (16,040) Total investment securities 171,859 278,333 Total deposits 1,845,292 1,830,162 Other borrowed funds 104,620 284,565 Total shareholders' equity 217,117 202,382 Common shares outstanding 17,807 17,476 39 Table of Contents Years Ended December 31, 2023 2022 Per Common Share Data (1) : Basic net income $ 0.22 $ 1.43 Fully diluted net income 0.21 1.35 Book value 12.19 11.58 Tangible book value (2) 11.77 11.14 Performance Ratios: Return on average assets 0.17 % 1.18 % Return on average equity 1.82 12.34 Net interest margin (3) 2.49 3.19 Efficiency ratio (4) 89.36 50.62 Non‑interest income to average assets (0.59) 0.13 Non‑interest expense to average assets 1.61 1.62 Loans receivable, net of fees to total deposits 99.09 100.56 Asset Quality Ratios: Net charge‑offs (recoveries) to average loans receivable, net of fees 0.02 % 0.03 % Nonperforming loans to loans receivable, net of fees 0.10 0.24 Nonperforming assets to total assets 0.08 0.19 Allowance for credit losses to nonperforming loans 1,031.77 357.00 Allowance for credit losses on loans to loans receivable, net of fees 1.03 0.87 Capital Ratios (Bank Only): Tangible common equity 10.12 % 8.86 % Total risk‑based capital 13.83 13.28 Common Equity Tier 1 capital 12.80 12.45 Leverage capital ratio 10.77 10.75 Other: Average shareholders' equity to average total assets 9.24 % 9.53 % Average loans receivable, net of fees to average total deposits 96.52 86.77 Average common shares outstanding (1) : Basic 17,723 17,431 Diluted 18,231 18,484 ______________________ (1) Amounts for all periods include the effect of a 5-for-4 stock split declared on December 15, 2022.
Selected Financial Data (Dollars and shares in thousands, except per share data) Years Ended December 31, 2024 2023 Income Statement Data: Interest income $ 113,312 $ 106,615 Interest expense 57,723 52,219 Net interest income 55,589 54,396 Provision for credit losses 6 132 Net interest income after provision for credit losses 55,583 54,264 Non‑interest income (loss) 2,534 (13,370) Non‑interest expense 35,820 36,662 Net income before income taxes 22,297 4,232 Provision for income taxes 7,233 410 Net income $ 15,064 $ 3,822 38 Years Ended December 31, 2024 2023 Balance Sheet Data: Total assets $ 2,198,950 $ 2,190,558 Loans receivable, net of fees 1,870,235 1,828,564 Allowance for credit losses (18,129) (18,871) Total investment securities 156,740 171,859 Total deposits 1,870,605 1,845,292 Other borrowed funds 68,695 104,620 Total shareholders' equity 235,354 217,117 Common shares outstanding 18,204 17,807 Per Common Share Data: Basic net income $ 0.83 $ 0.22 Fully diluted net income 0.82 0.21 Book value 12.93 12.19 Tangible book value (1) 12.52 11.77 Performance Ratios: Return on average assets 0.69 % 0.17 % Return on average equity 6.64 1.82 Net interest margin (2) 2.62 2.49 Efficiency ratio (3) 61.63 89.36 Non‑interest income to average assets 0.12 (0.59) Non‑interest expense to average assets 1.65 1.61 Loans receivable, net of fees to total deposits 99.98 99.09 Asset Quality Ratios: Net charge‑offs (recoveries) to average loans receivable, net of fees 0.04 % 0.02 % Nonperforming loans to loans receivable, net of fees 0.69 0.10 Nonperforming assets to total assets 0.58 0.08 Allowance for credit losses to nonperforming loans 141.38 1,031.77 Allowance for credit losses on loans to loans receivable, net of fees 0.97 1.03 Capital Ratios (Bank Only): Tangible common equity 10.87 % 10.12 % Total risk‑based capital 14.73 13.83 Common Equity Tier 1 capital 13.74 12.80 Leverage capital ratio 11.74 10.77 Other: Average shareholders' equity to average total assets 10.42 % 9.24 % Average loans receivable, net of fees to average total deposits 102.54 96.52 Average common shares outstanding: Basic 18,057 17,723 Diluted 18,397 18,231 ______________________ (1) Non-GAAP: Tangible book value is calculated as total stockholders' equity, less goodwill and other intangible assets, divided by common shares outstanding.
Bank Capital Components At December 31, 2023 and 2022 (Dollars in thousands) Actual Minimum Capital Requirement (1) Minimum to be Well Capitalized Under Prompt Corrective Action Amount Ratio Amount Ratio Amount Ratio At December 31, 2023 Total risk-based capital $ 261,403 13.83 % $ 198,413 > 10.50 % $ 188,965 > 10.00 % Tier 1 risk-based capital 241,930 12.80 % 160,620 > 8.50 % 151,172 > 8.00 % Common equity tier 1 capital 241,930 12.80 % 132,275 > 7.00 % 122,827 > 6.50 % Leverage capital ratio 241,930 10.77 % 89,842 > 4.00 % 112,302 > 5.00 % At December 31, 2022 Total risk-based capital $ 256,898 13.28 % $ 203,113 > 10.50 % $ 193,441 > 10.00 % Tier 1 risk-based capital 240,858 12.45 % 164,425 > 8.50 % 154,753 > 8.00 % Common equity tier 1 capital 240,858 12.45 % 135,409 > 7.00 % 125,737 > 6.50 % Leverage capital ratio 240,858 10.75 % 87,894 > 4.00 % 109,867 > 5.00 % ________________________ (1).
Bank Capital Components At December 31, 2024 and December 31, 2023 (Dollars in thousands) Actual Minimum Capital Requirement (1) Minimum to be Well Capitalized Under Prompt Corrective Action Amount Ratio Amount Ratio Amount Ratio At December 31, 2024 Total risk-based capital $ 277,248 14.73 % $ 197,582 > 10.50 % $ 188,174 > 10.00 % Tier 1 risk-based capital 258,608 13.74 % 159,948 > 8.50 % 150,539 > 8.00 % Common equity tier 1 capital 258,608 13.74 % 131,722 > 7.00 % 122,313 > 6.50 % Leverage capital ratio 258,608 11.74 % 88,115 > 4.00 % 110,144 > 5.00 % At December 31, 2023 Total risk-based capital $ 261,403 13.83 % $ 198,413 > 10.50 % $ 188,965 > 10.00 % Tier 1 risk-based capital 241,930 12.80 % 160,620 > 8.50 % 151,172 > 8.00 % Common equity tier 1 capital 241,930 12.80 % 132,275 > 7.00 % 122,827 > 6.50 % Leverage capital ratio 241,930 10.77 % 89,842 > 4.00 % 112,302 > 5.00 % ________________________ (1).
We have established a formal liquidity contingency plan which establishes a liquidity management team and provides guidelines for liquidity management. For our liquidity management program, we first determine our current liquidity position and then forecast liquidity based on anticipated changes in the balance sheet. In this forecast, we expect to maintain a liquidity cushion.
For our liquidity management program, we first determine our current liquidity position and then forecast liquidity based on anticipated changes in the balance sheet. In this forecast, we expect to maintain a liquidity cushion. We also stress test our liquidity position under several different stress scenarios, from moderate to severe.
Average Balance Sheets and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities Years Ended December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Assets Interest‑earning assets: Loans receivable, net of fees Commercial real estate $ 1,103,325 $ 53,356 4.84 % $ 978,983 $ 42,646 4.36 % Commercial and industrial 206,432 15,170 7.35 % 181,540 9,820 5.41 % Commercial construction 154,658 10,917 7.06 % 165,088 8,762 5.31 % Consumer real estate 358,740 17,039 4.75 % 240,055 10,079 4.20 % Warehouse facilities 19,097 1,343 7.03 % 43,268 1,612 3.73 % Consumer nonresidential 6,056 548 9.05 % 9,143 705 7.71 % Total loans (1) 1,848,308 98,373 5.32 % 1,618,077 73,624 4.55 % Investment securities (2)(3) 287,454 5,606 1.95 % 352,064 6,382 1.81 % Interest-bearing deposits at other financial institutions 50,705 2,641 5.21 % 74,477 685 0.92 % Total interest‑earning assets and interest income 2,186,467 106,620 4.88 % 2,044,618 80,691 3.95 % Noninterest‑earning assets: Cash and due from banks 6,168 873 Premises and equipment, net 1,121 1,410 Accrued interest and other assets 97,440 92,761 Allowance for credit losses (18,602) (14,596) Total assets $ 2,272,594 $ 2,125,066 Liabilities and Stockholders' Equity Interest ‑ bearing liabilities: Interest ‑ bearing deposits: Interest checking $ 581,655 $ 16,903 2.91 % $ 724,881 $ 5,966 0.82 % Savings and money markets 254,721 6,102 2.40 % 315,653 2,662 0.84 % Time deposits 349,270 12,791 3.66 % 203,719 2,908 1.43 % Wholesale deposits 303,472 11,549 3.81 % 61,478 932 1.52 % Total interest ‑ bearing deposits 1,489,118 47,345 3.18 % 1,305,731 12,468 0.95 % Other borrowed funds 102,050 3,844 3.77 % 70,299 1,939 2.76 % Subordinated notes, net of issuance costs 19,590 1,030 5.26 % 19,535 1,031 5.28 % Total interest‑bearing liabilities and interest expense 1,610,758 52,219 3.24 % 1,395,565 15,438 1.11 % Noninterest‑bearing liabilities: Demand deposits 425,914 501,962 Other liabilities 26,013 25,059 Common stockholders' equity 209,909 202,480 Total liabilities and stockholders' equity $ 2,272,594 $ 2,125,066 Net interest income and net interest margin $ 54,401 2.49 % $ 65,253 3.19 % ________________________ (1) Non-accrual loans are included in average balances and do not have a material effect on the average yield.
Average Balances and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities Years Ended December 31, 2024 and 2023 (Dollars in thousands) 2024 2023 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Assets Interest‑earning assets: Loans receivable, net of fees Commercial real estate $ 1,076,027 $ 55,116 5.12 % $ 1,103,325 $ 53,356 4.84 % Commercial and industrial 262,844 21,099 8.03 % 206,432 15,170 7.35 % Commercial construction 165,134 12,044 7.29 % 154,658 10,917 7.06 % Consumer real estate 341,843 16,616 4.86 % 358,740 17,039 4.75 % Warehouse facilities 17,408 1,284 7.38 % 19,097 1,343 7.03 % Consumer nonresidential 6,214 509 8.19 % 6,056 548 9.05 % Total loans (1) 1,869,470 106,668 5.71 % 1,848,308 98,373 5.32 % Investment securities (2) 208,406 4,351 2.09 % 287,454 5,606 1.95 % Interest-bearing deposits at other financial institutions 44,360 2,293 5.17 % 50,705 2,641 5.21 % Total interest‑earning assets and interest income $ 2,122,236 $ 113,312 5.34 % $ 2,186,467 $ 106,620 4.88 % Noninterest‑earning assets: Cash and due from banks 7,474 6,168 Premises and equipment, net 930 1,121 Accrued interest and other assets 64,310 97,440 Allowance for credit losses (18,963) (18,602) Total assets $ 2,175,987 $ 2,272,594 Liabilities and Stockholders' Equity Interest ‑ bearing liabilities: Interest ‑ bearing deposits: Interest checking $ 571,432 $ 19,526 3.42 % $ 581,655 $ 16,903 2.91 % Savings and money markets 344,272 12,384 3.60 % 254,721 6,102 2.40 % Time deposits 275,288 11,979 4.35 % 349,270 12,791 3.66 % Wholesale deposits 263,664 9,317 3.53 % 303,472 11,549 3.81 % Total interest ‑ bearing deposits 1,454,656 53,206 3.66 % 1,489,118 47,345 3.18 % Other borrowed funds 79,874 3,490 4.37 % 102,050 3,844 3.77 % Subordinated notes, net of issuance costs 19,613 1,027 5.23 % 19,590 1,030 5.26 % Total interest‑bearing liabilities and interest expense $ 1,554,143 $ 57,723 3.71 % $ 1,610,758 $ 52,219 3.24 % Noninterest‑bearing liabilities: Demand deposits 368,591 425,914 Other liabilities 26,408 26,013 Common stockholders' equity 226,845 209,909 Total liabilities and stockholders' equity $ 2,175,987 $ 2,272,594 Net interest income and net interest margin $ 55,589 2.62 % $ 54,401 2.49 % ________________________ (1) Nonaccrual loans are included in average balances and do not have a material effect on the average yield.