Biggest changeDemand loans having no stated schedule of repayments and no stated maturity are reported as due in one year or less. Non- One- to Residential Commercial Four- Multi- Mixed- Real and Total December 31, 2024 Family Family Use Estate Construction Industrial Consumer Loans (Dollars in thousands) Amounts due in: One year or less $ — $ 1,688 $ 1,733 $ 947 $ 1,039,799 $ 93,222 $ 1,648 $ 1,139,037 More than 1-5 years 453 144,589 9,901 10,033 386,368 16,780 1 568,125 More than 5-15 years 317 57,860 14,937 18,466 — 8,734 — 100,314 More than 15 years 2,702 2,469 — — — — — 5,171 Total $ 3,472 $ 206,606 $ 26,571 $ 29,446 $ 1,426,167 $ 118,736 $ 1,649 $ 1,812,647 The following table sets forth all loans at December 31, 2024 that are due after December 31, 2025 and have either fixed interest rates or floating or adjustable interest rates: Floating or Total at Fixed Rates Adjustable Rates December 31, 2024 (Dollars in thousands) Residential real estate loans: One- to four-family $ 3,019 $ 453 $ 3,472 Multifamily 140,138 64,780 204,918 Mixed-use 2,320 22,518 24,838 Non-residential real estate loans 1,328 27,171 28,499 Construction loans — 386,368 386,368 Commercial and industrial loans 17,085 7,429 24,514 Consumer loans 1 — 1 Total $ 163,891 $ 508,719 $ 672,610 36 Table of Contents Securities Our investment portfolio consists primarily of mutual funds, residential mortgage-backed securities issued by Fannie Mae, Freddie Mac, and Ginnie Mae primarily with stated final maturities of 10 years or more, and municipal securities with maturities of one year or more.
Biggest changeDemand loans having no stated schedule of repayments and no stated maturity are reported as due in one year or less. Non- Residential Residential Commercial Real Real and Total December 31, 2025 Estate Estate Construction Industrial Consumer Loans (Dollars in thousands) Amounts due in: One year or less $ 14,057 $ 15,728 $ 960,856 $ 108,624 $ 58 $ 1,099,323 More than 1-5 years 201,494 5,982 375,473 35,306 — 618,255 More than 5-15 years 114,372 16,753 — 6,467 — 137,592 More than 15 years 4,896 — — — — 4,896 Total $ 334,819 $ 38,463 $ 1,336,329 $ 150,397 $ 58 $ 1,860,066 The following table sets forth all loans at December 31, 2025 that are due after December 31, 2025 and have either fixed interest rates or floating or adjustable interest rates: Floating or Total at Fixed Rates Adjustable Rates December 31, 2025 (Dollars in thousands) Residential real estate loans $ 194,268 $ 126,494 $ 320,762 Non-residential real estate loans 1,245 21,490 22,735 Construction loans — 375,473 375,473 Commercial and industrial loans 22,626 19,147 41,773 Total $ 218,139 $ 542,604 $ 760,743 Securities Our investment portfolio consists primarily of mutual funds, residential mortgage-backed securities issued by Fannie Mae, Freddie Mac, and Ginnie Mae primarily with stated final maturities of 10 years or more, and municipal securities with maturities of one year or more.
These two perspectives give rise to income simulation and economic value simulation, each of which presents a unique picture of our risk of any movement in interest rates. Income simulation identifies the timing and magnitude of changes in income resulting from changes in prevailing interest rates over a short-term time horizon (usually one or 50 Table of Contents two years).
These two perspectives give rise to income simulation and economic value simulation, each of which presents a unique picture of our risk of any movement in interest rates. Income simulation identifies the timing and magnitude of 50 Table of Contents changes in income resulting from changes in prevailing interest rates over a short-term time horizon (usually one or two years).
The simulation uses projected repricing of assets and liabilities at December 31, 2024. The income simulation analysis presented represents a one-year impact of the interest scenario assuming a static balance sheet. Various assumptions are made regarding the prepayment speed and optionality of loans, investment securities and deposits, which are based on analysis and market information.
The simulation uses projected repricing of assets and liabilities at December 31, 2025. The income simulation analysis presented represents a one-year impact of the interest scenario assuming a static balance sheet. Various assumptions are made regarding the prepayment speed and optionality of loans, investment securities and deposits, which are based on analysis and market information.
Overall, our December 31, 2024 results indicate that we are adequately positioned with an acceptable net interest income and economic value at risk and that all interest rate risk results continue to be within our policy guidelines. Liquidity and Capital Resources We maintain liquid assets at levels we believe are adequate to meet our liquidity needs.
Overall, our December 31, 2025 results indicate that we are adequately positioned with an acceptable net interest income and economic value at risk and that all interest rate risk results continue to be within our policy guidelines. Liquidity and Capital Resources We maintain liquid assets at levels we believe are adequate to meet our liquidity needs.
The results at December 31, 2024 indicate the level of risk within the parameters of our model. Our management believes that the December 31, 2024 results indicate a profile that reflects interest rate risk exposures in both rising and declining rate environments for both net interest income and economic value. Model Simulation Analysis.
The results at December 31, 2025 indicate the level of risk within the parameters of our model. Our management believes that the December 31, 2025 results indicate a profile that reflects interest rate risk exposures in both rising and declining rate environments for both net interest income and economic value. Model Simulation Analysis.
Off-Balance Sheet Arrangements For the year ended December 31, 2024, we did not engage in any off-balance sheet transactions reasonably likely to have a material adverse effect on our financial condition, results of operations or cash-flows.
Off-Balance Sheet Arrangements For the year ended December 31, 2025, we did not engage in any off-balance sheet transactions reasonably likely to have a material adverse effect on our financial condition, results of operations or cash-flows.
When the Company determines that a loan no longer shares similar risk characteristics with other loans in the portfolio, the allowance will be determined on an individual basis using the present value of expected cash flows or, the loan’s observable market price or, for collateral-dependent loans, the fair value of the collateral as of the reporting date, less estimated selling costs, as applicable.
When the Company determines that a loan no longer shares similar risk characteristics with other loans in the portfolio, the allowance will be determined on an individual basis using the present value of expected cash flows or, the loan’s observable market price or, for collateral-dependent loans, the fair 33 Table of Contents value of the collateral as of the reporting date, less estimated selling costs, as applicable.
The following table sets forth the stated maturities and weighted average yields of investment securities at December 31, 2024. Weighted average yields on tax-exempt securities are presented on a tax equivalent basis using a combined federal and state marginal rate of 28.4%.
The following table sets forth the stated maturities and weighted average yields of investment securities at December 31, 2025. Weighted average yields on tax-exempt securities are presented on a tax equivalent basis using a combined federal and state marginal rate of 28.4%.
Additionally, we reserve for certain inherent, but undetected, losses that are probable within the loan portfolio. This is due to several factors, such as, but not limited to, inherent delays in obtaining 47 Table of Contents information regarding a customer’s financial condition or changes in their unique business conditions and the interpretation of economic trends.
Additionally, we reserve for certain inherent, but undetected, losses that are probable within the loan portfolio. This is due to several factors, such as, but not limited to, inherent delays in obtaining information regarding a customer’s financial condition or changes in their unique business conditions and the interpretation of economic trends.
As part of its risk management process, the Bank conducts stress testing on its commercial real estate portfolio, performs a global cash flow analysis for loans associated with multiple properties and/or guarantors and also operates a 44 Table of Contents loan review program for all real estate loans (including construction loans) with terms more than 12 months.
As part of its risk management process, the Bank conducts stress testing on its commercial real estate portfolio, performs a global cash flow analysis for loans associated with multiple properties and/or guarantors and also operates a loan review program for all real estate loans (including construction loans) with terms more than 12 months.
Our principal focus, therefore, is on the adequacy of the total allowance for credit losses. Although we believe we have established and maintained the ACL on loans at appropriate levels, changes in reserves may be necessary if actual economic and other conditions differ substantially from the forecast used in estimating the ACL.
Our principal focus, therefore, is on the adequacy of the total allowance for credit losses. Although we believe we have established and maintained the ACL on loans at appropriate levels, changes in reserves may be necessary if actual economic and other conditions differ substantially from the forecast used in estimating 47 Table of Contents the ACL.
Impact of Inflation and Changing Prices The consolidated financial statements and related notes of the Company have been prepared in accordance with GAAP, which generally requires the measurement of financial position and operating results in terms of historical 53 Table of Contents dollars without consideration for changes in the relative purchasing power of money over time due to inflation.
Impact of Inflation and Changing Prices The consolidated financial statements and related notes of the Company have been prepared in accordance with GAAP, which generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation.
There continues to be a significant need for construction financing within the high absorption, homogeneous communities served by the Bank and we intend to continue to support the growth of these communities through the financing of condominium and apartment construction loans within the communities. Maintaining strong asset quality and managing credit risk.
There continues to be a significant need for construction financing within the high absorption, homogeneous 31 Table of Contents communities served by the Bank and we intend to continue to support the growth of these communities through the financing of condominium and apartment construction loans within the communities. Maintaining strong asset quality and managing credit risk.
The following table sets forth certain information at December 31, 2024 regarding the dollar amount of loan principal repayments becoming due during the periods indicated. The tables do not include any estimate of prepayments which significantly shorten the average life of all loans and may cause our actual repayment experience to differ from that shown below.
The following table sets forth certain information at December 31, 2025 regarding the dollar amount of loan principal repayments becoming due during the periods indicated. The tables do not include any estimate of prepayments which significantly shorten the average life of all loans and may cause our actual repayment experience 36 Table of Contents to differ from that shown below.
We attribute this credit quality to a 31 Table of Contents conservative credit culture and an effective credit risk management environment. We have an experienced team of credit professionals, well-defined and implemented credit policies and procedures, what we believe to be conservative loan underwriting criteria, and active credit monitoring policies and procedures.
We attribute this credit quality to a conservative credit culture and an effective credit risk management environment. We have an experienced team of credit professionals, well-defined and implemented credit policies and procedures, what we believe to be conservative loan underwriting criteria, and active credit monitoring policies and procedures.
Strong asset quality is a key to the long-term financial success of any financial institution. We have been successful in maintaining strong asset quality in recent years. Our ratio of non-performing assets to total assets was 0.25%, 0.33%, and 0.10%, at December 31, 2024, 2023 and 2022, respectively.
Strong asset quality is a key to the long-term financial success of any financial institution. We have been successful in maintaining strong asset quality in recent years. Our ratio of non-performing assets to total assets was 0.00%, 0.25%, and 0.33%, at December 31, 2025, 2024 and 2023, respectively.
The ACL is maintained at a level that management considers adequate to provide for estimated losses and impairment based upon an 46 Table of Contents evaluation of known and inherent risk in the loan portfolio.
The ACL is maintained at a level that management considers adequate to provide for estimated losses and impairment based upon an evaluation of known and inherent risk in the loan portfolio.
We also establish targets of 2.0% for the Cash Liquidity ratio, 8.0% for the On Balance Sheet Liquidity ratio, and 20.0% for the On Balance Sheet Liquidity & Borrowing Capacity ratio.
We also establish targets of 2.0% for the Cash Liquidity ratio, 5.0% for the On Balance Sheet Liquidity ratio, and 20.0% for the On Balance Sheet Liquidity & Borrowing Capacity ratio.
Delinquent Loans The following table provides information about delinquencies in our loan portfolio at the dates indicated: At December 31, 2024 2023 Days Past Due Days Past Due 30 – 59 60 – 89 90 or more 30 – 59 60 – 89 90 or more (In thousands) Residential real estate loans: Multi-family $ 931 $ — $ — $ — $ — $ — Consumer loan: — — — 1 — — Construction loan: — — — 2,319 — 4,385 Total $ 931 $ — $ — $ 2,320 $ — $ 4,385 Analysis and Determination of the Allowance for Credit Losses - Loans The allowance for credit losses (“ACL”) is a valuation account that reflects management's evaluation of expected future losses in the loan portfolio.
Delinquent Loans The following table provides information about delinquencies in our loan portfolio at the dates indicated: At December 31, 2025 2024 Days Past Due Days Past Due 30 – 59 60 – 89 90 or more 30 – 59 60 – 89 90 or more (In thousands) Residential real estate loans: Multi-family $ — $ — $ — $ 931 $ — $ — Consumer loan: — — — — — — Construction loan: — — — — — — Total $ — $ — $ — $ 931 $ — $ — Analysis and Determination of the Allowance for Credit Losses - Loans The allowance for credit losses (“ACL”) is a valuation account that reflects management's evaluation of expected future losses in the loan portfolio.
Our primary investing activities are the origination of construction loans, commercial and industrial loans, multifamily loans, and to a lesser extent, mixed-use real estate loans and other loans. For the years ended December 31, 2024 and 2023, our loan originations totaled $656.0 million and $815.8 million, respectively.
Our primary investing activities are the origination of construction loans, commercial and industrial loans, multifamily loans, and to a lesser extent, mixed-use real estate loans and other loans. For the years ended December 31, 2025 and 2024, our loan originations totaled $860.7 million and $656.0 million, respectively.
We had no FRBNY borrowings at December 31, 2024 compared to $50.0 million in FRBNY borrowings at December 31, 2023 In addition, we have a borrowing agreement with Atlantic Community Bankers Bank (“ACBB”) to provide short-term borrowings of $8.0 million at December 31, 2024 and 2023. There were no outstanding borrowings with ACBB at December 31, 2024 and 2023.
In addition, we have a borrowing agreement with Atlantic Community Bankers Bank (“ACBB”) to provide short-term borrowings of $8.0 million at December 31, 2025 and 2024. There were no outstanding borrowings with ACBB at December 31, 2025 and 2024.
Non-performing assets within these loan portfolios are transferred to the Special Assets Department for workout or litigation. The Special Assets Department reports directly to the Executive Committee.
Non-performing assets within 46 Table of Contents these loan portfolios are transferred to the Special Assets Department for workout or litigation. The Special Assets Department reports directly to the Executive Committee.
One-year net interest income would decrease by approximately 8.93% to 28.08% in a declining interest rate environment over the same period. Economic value at risk would be positively impacted by a rise in interest rates and negatively impacted by a decline in interest rates. We have established an interest rate floor of zero percent for measuring interest rate risk.
One-year net interest income would decrease by approximately 9.61% to 27.76% in a declining interest rate environment over the same period. Economic value at risk would be positively impacted by a rise in interest rates and negatively impacted by a decline in interest rates. We have established an interest rate floor of zero percent for measuring interest rate risk.
Net income for the year ended December 31, 2024 was greater than the year ended December 31, 2023 primarily due to an increase in net interest income and provision for credit losses reduction, partially offset by a decrease in non-interest income, an increase in non-interest expenses, and an increase in income tax expense.
Net income for the year ended December 31, 2025 was lower than net income for the year ended December 31, 2024 primarily due to a decrease in net interest income and an increase in non-interest expense, partially offset by a decrease in the provision for credit losses, an increase in non-interest income, and a decrease in income tax expense.
Salaries and employee benefits increased by $2.1 million, or 11.2%, to $20.9 million in 2024 from $18.8 million in 2023 primarily due to the hiring of additional personnel to support the growth of the Company, an increase in personnel compensation in order to remain competitive in recruiting and retaining personnel, an increase in the ESOP compensation cost due to an increase in the value of the Company’s stock, an increase in the amortization of expenses related to the 2022 Equity Incentive Plan awards of restricted stocks and options, and a decrease in loan origination expenses related to loan origination fees due to a decrease in loan originations.
Salaries and employee benefits increased by $2.2 million, or 10.7%, to $23.2 million in 2025 from $20.9 million in 2024 primarily due to the hiring of additional personnel to support the growth of the Company, an increase in personnel compensation and benefits cost in order to remain competitive in recruiting and retaining personnel, an increase in the ESOP compensation cost due to an increase in the value of the Company’s stock, and an increase in the amortization of expenses related to the 2022 Equity Incentive Plan awards of restricted stocks and options, partially offset by an increase in loan origination offset expenses related to loan origination fees due to an increase in loan originations.
Our Cash Liquidity ratio, On Balance Sheet Liquidity ratio, and On Balance Sheet Liquidity & Borrowing Capacity ratio averaged 6.7%, 8.8%, and 65.6%, respectively, for the year ended December 31, 2024 compared to 6.7%, 9.6%, and 32.7%, respectively, for the year ended December 31, 2023.
Our Cash Liquidity ratio, On Balance Sheet Liquidity ratio, and On Balance Sheet Liquidity & Borrowing Capacity ratio averaged 5.0%, 7.4%, and 59.9%, respectively, for the year ended December 31, 2025 compared to 6.7%, 8.8%, and 65.6%, respectively, for the year ended December 31, 2024.
At December 31, 2024, the Company had liquid assets of $5.8 million and $15.2 million in loan participations originated by the Bank which are held by the Company.
At December 31, 2025, the Company had liquid assets of $5.2 million and $3.1 million in loan participations originated by the Bank which are held by the Company.
At December 31, 2024, $1.4 billion, or 78.6%, of our total loan portfolio, net of loans in process, consisted of construction loans primarily located in high demand and high absorption areas in the New York Metropolitan Area.
At December 31, 2025, $1.3 billion, or 71.8%, of our total loan portfolio, net of loans in process, consisted of construction loans primarily located in high demand and high absorption areas in the New York Metropolitan Area.
We recorded no recoveries from previously charged-off loans during the year ended December 31, 2024 and 2023. Based on a review of our loan portfolio, held-to-maturity investment securities, and off-balance sheet commitments at December 31, 2024, management believes that the allowance is maintained at a level that represents its best estimate of expected future losses in the loan portfolio, held-to-maturity investment securities, and off-balance sheet commitments that were both probable and reasonably estimable. Management uses available information to establish the appropriate level of the allowance for credit losses.
Based on a review of our loan portfolio, held-to-maturity investment securities, and off-balance sheet commitments at December 31, 2025, management believes that the allowance is maintained at a level that represents its best estimate of expected future losses in the loan portfolio, held-to-maturity investment securities, and off-balance sheet commitments that were both probable and reasonably estimable. Management uses available information to establish the appropriate level of the allowance for credit losses.
The increase in the average balances of interest bearing certificates of deposits and interest bearing demand deposits were used primarily to fund the loan portfolio growth and decreases in savings and club deposits and non-interest bearing demand deposits.
The increase in the average balances of interest-bearing demand deposits and borrowed money was used primarily to fund the loan portfolio growth and the decreases in other interest-earning assets, interest-bearing certificates of deposits, savings and club deposits, and non-interest bearing demand deposits.
A credit loss expense of $740,000 was recorded for the year ended December 31, 2024 as compared to a credit loss expense of $972,000 for the year ended December 31, 2023.
A credit loss expense reduction of $97,000 was recorded for the year ended December 31, 2025 compared to a credit loss expense of $740,000 for the year ended December 31, 2024.
We have no deposits that are uninsured for any reason other than being in excess of the maximum amount for federal deposit insurance. The following table sets forth the portion of the Bank’s certificates of deposit, by remaining time until maturity, that are in excess of the FDIC insurance limit as of December 31, 2024: At December 31, 2024 (In thousands) Maturity Period: Three months or less $ 54,390 Over three through six months 111,482 Over six through twelve months 6,045 Over twelve months 15,260 Total $ 187,177 38 Table of Contents Average Balance Sheets The following tables set forth average balance sheets, average yields and costs, and certain other information for the years indicated.
We have no deposits that are uninsured for any reason other than being in excess of the maximum amount for federal deposit insurance. The following table sets forth the portion of the Bank’s certificates of deposit, by remaining time until maturity, that are in excess of the FDIC insurance limit as of December 31, 2025: At December 31, 2025 (In thousands) Maturity Period: Three months or less $ 28,547 Over three through six months 20,485 Over six through twelve months 100,340 Over twelve months 22,662 Total $ 172,034 38 Table of Contents Average Balance Sheets The following tables set forth average balance sheets, average yields and costs, and certain other information for the years indicated.
In addition, we rely on brokered, listing and military deposits, which represent a viable and cost effective addition to our deposit gathering and maintenance strategy, often at a lower “all-in” cost when compared to our retail branch network. Use of these types of deposits allows us to match the maturity of these deposits to the term of our construction loans.
In addition, we rely on brokered, listing and military deposits, which represent a viable and cost effective addition to our deposit gathering and maintenance strategy, often at a lower “all-in” cost when compared to our retail branch network.
Cash received from the sales, calls, maturities and pay-downs on securities totaled $1.2 million and $11.2 million for the years ended December 31, 2024 and 2023, respectively.
Cash received from the sales, calls, maturities and pay-downs on securities totaled $1.1 million and $1.2 million for the years ended December 31, 2025 and 2024, respectively. We purchased $8.8 million and $4.0 million in securities for the years ended December 31, 2025 and 2024, respectively.
Deferred loan fees totaled $49,000 and deferred loan costs totaled $176,000 for the years ended December 31, 2024 and 2023, respectively.
Deferred loan cost totaled $268,000 and deferred loan fees totaled $49,000 for the years ended December 31, 2025 and 2024, respectively.
We had an available borrowing limit of $18.2 million and $29.7 million from the Federal Home Loan Bank of New York as of December 31, 2024 and 2023, respectively. We had no Federal Home Loan Bank advances at December 31, 2024 compared to $14.0 million in Federal Home Loan Bank advances at December 31, 2023.
We had an available borrowing limit of $35.8 million and $18.2 million from the Federal Home Loan Bank of New York as of December 31, 2025 and 2024, respectively. We had no Federal Home Loan Bank advances at December 31, 2025 and 2024.
Loans, net of the allowance for credit losses, increased $226.0 million, or 14.3%, to $1.8 billion at December 31, 2024 from $1.6 billion at December 31, 2023.
Loans, net of the allowance for credit losses, increased $47.8 million, or 2.6%, to $1.9 billion at December 31, 2025 from $1.8 billion at December 31, 2024.
The loan portfolio is reviewed on a regular basis to determine whether any loans require classification in accordance with applicable regulations. Not all classified assets constitute non-performing assets.
There were no assets classified as doubtful or loss at December 31, 2025 or 2024. The loan portfolio is reviewed on a regular basis to determine whether any loans require classification in accordance with applicable regulations. Not all classified assets constitute non-performing assets.
The following table summarizes classified and criticized assets of all portfolio types at the dates indicated: At December 31, 2024 2023 (In thousands) Classified loans: Substandard $ 241 $ 4,385 Doubtful — — Loss — — Total classified loans 241 4,385 Special mention — 915 Total criticized loans $ 241 $ 5,300 On the basis of management’s review of our assets, we had one loan with a balance of $241,000 classified as substandard at December 31, 2024 compared to two loans totaling $4.4 million classified as substandard at December 31, 2023.
At December 31, 2025 and 2024, we had no loans modified to borrowers experiencing financial difficulty. 45 Table of Contents The following table summarizes classified and criticized assets of all portfolio types at the dates indicated: At December 31, 2025 2024 (In thousands) Classified loans: Substandard $ — $ 241 Doubtful — — Loss — — Total classified loans — 241 Special mention 226 — Total criticized loans $ 226 $ 241 On the basis of management’s review of our assets, we had no loans classified as substandard at December 31, 2025 compared to one loan with a balance of $241,000 classified as substandard at December 31, 2024.
Expected recoveries do not exceed the aggregate of amounts previously charged off or expected to be charged off. The Company has chosen to segment its portfolio consistent with the manner in which it manages credit risk. Such segments include residential real estate, non-residential real estate, construction, commercial and industrial business, and consumer.
The Company has chosen to segment its portfolio consistent with the manner in which it manages credit risk. Such segments include residential real estate, non-residential real estate, construction, commercial and industrial business, and consumer.
The write down of $689,000 on the fair market value of the Pittsburgh, Pennsylvania foreclosed property in 2024 was due to the decrease in demand for office space in that area.
In 2024, we wrote down $689,000 in the value of the Pittsburgh foreclosed property and experienced operating expenses totaling $42,000. The write downs on the fair market value of the Pittsburgh foreclosed property in 2025 and 2024 was due to the decrease in demand for office space in that area.
If we require funds beyond our ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of New York to provide advances.
Liquidity management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of New York to provide advances.
The increase in equity securities was attributable to the purchase of $4.0 million in equity securities during the second half of 2024, offset by market depreciation of $109,000 due to market interest rate volatility during the year ended December 31, 2024.
The increase in equity securities was attributable to the purchase of $4.0 million in equity securities during the year ended December 31, 2025 and market appreciation of $521,000 due to market interest rate volatility during the year ended December 31, 2025.
Other assets increased $3.5 million, or 44.0%, to $11.6 million at December 31, 2024 from $8.0 million at December 31, 2023 due to increases of $3.1 million in tax assets, $476,000 in suspense accounts, and $6,000 in miscellaneous assets, partially offset by decreases of $40,000 in prepaid expenses and $2,000 in securities receivables.
Other assets decreased $621,000, or 5.4%, to $11.0 million at December 31, 2025 from $11.6 million at December 31, 2024 due to decreases of $2.5 million in tax assets and $9,000 in miscellaneous assets, partially offset by increases of $1.1 million in prepaid expenses and $819,000 in suspense accounts.
Net interest margin decreased by 79 basis points, or 12.3%, for the year ended December 31, 2024 to 5.62% compared to 6.41% for the year ended December 31, 2023.
Net interest margin decreased 37 basis points, or 6.6%, to 5.25% for the year ended December 31, 2025 compared to 5.62% for the year ended December 31, 2024.
Outside data processing expense increased by $394,000, or 17.8%, to $2.6 million in 2024 from $2.2 million in 2023 due to an increase in transactions and additional services required in 2024 to support the Company’s expansion.
Outside data processing expense increased by $474,000, or 18.2%, to $3.1 million in 2025 from $2.6 million in 2024 to an increase in transactions and additional services required in 2025 to support the Company’s growth.
The allowance for credit losses related to loans is measured on a collective (pool) basis when similar risk characteristics exist. If the risk characteristics of a loan change, such that they are no longer similar to other loans in the pool, the Company will evaluate the loan with a different pool of loans that share similar risk characteristics.
If the risk characteristics of a loan change, such that they are no longer similar to other loans in the pool, the Company will evaluate the loan with a different pool of loans that share similar risk characteristics. If the loan does not share risk characteristics with other loans, the Company will evaluate the loan on an individual basis.
Cash and cash equivalents increased $9.6 million, or 14.0%, to $78.3 million at December 31, 2024 from $68.7 million at December 31, 2023.
Cash and cash equivalents increased $2.9 million, or 3.7%, to $81.2 million at December 31, 2025 from $78.3 million at December 31, 2024.
The credit loss expense reduction for held-to-maturity investment securities of $10,000 for the year ended December 31, 41 Table of Contents 2024 was primarily attributed to a reduction of $708,000 in the level of applicable held-to-maturity investment securities.
The credit loss expense reduction for held-to-maturity investment securities of $10,000 for the year ended December 31, 2024 was primarily attributed to a reduction of $708,000 in the level of applicable held-to-maturity investment securities. We charged-off $702,000 during the year ended December 31, 2025 as compared to charge-offs of $347,000 during the year ended December 31, 2024.
As a result, our banking regulators could require us to increase our allowance for credit losses - loans. The following table sets forth the breakdown of the allowance for credit losses by loan category at the dates indicated: At December 31, 2024 2023 % of Allowance % of Loans in % of Allowance % of Loans in Amount to Total Category to Total Amount to Total Category to Total Amount Allowance Loans Amount Allowance Loans (Dollars in thousands) Residential real estate loans $ 1,900 39.34 % 13.06 % $ 2,433 47.77 % 14.74 % Non-residential real estate loans 308 6.38 1.62 126 2.47 1.33 Construction loans 1,937 40.10 78.68 1,914 37.58 76.85 Commercial and industrial 520 10.77 6.55 472 9.27 7.00 Consumer loans 165 3.42 0.09 148 2.91 0.08 Total allowance for credit losses $ 4,830 100.00 % 100.00 % $ 5,093 100.00 % 100.00 % 48 Table of Contents The following table sets forth an analysis of the activity in the allowance for credit losses related to loans for the periods indicated: At or For the Year Ended December 31, 2024 2023 (Dollars in thousands) Total loans net of deferred (fees) costs $ 1,812,598 $ 1,586,897 Average loans outstanding 1,701,079 1,401,492 Allowance at beginning of period $ 5,093 $ 5,474 Impact of adopting ASC 326 — (1,584) Net charge-offs: Residential real estate loans: One- to four-family — — Multifamily — — Mixed-use — — Total residential real estate loans — — Non-residential real estate loans — — Construction loans — 159 Commercial and industrial loans 1,000 — Consumer loans 347 154 Total net charge-offs 1,347 313 Provision for credit losses 1,084 1,516 Allowance at end of period $ 4,830 $ 5,093 Average loan outstanding: Residential real estate loans: One- to four-family 4,213 5,240 Multifamily 198,372 141,836 Mixed-use 27,965 28,034 Total residential real estate loans 230,550 175,110 Non-residential real estate loans 26,152 23,196 Construction loans 1,327,180 1,088,219 Commercial and industrial loans 115,807 113,908 Consumer loans 1,390 1,059 Total 1,701,079 1,401,492 Net charge-offs as a percentage of average loans outstanding Residential real estate loans: One- to four-family — % — % Multifamily — — Mixed-use — — Total residential real estate loans — — Non-residential real estate loans — — Construction loans — 0.01 Commercial and industrial loans 0.86 — Consumer loans 24.96 14.54 Total net charge-offs 0.08 % 0.02 % Credit Quality Ratios: As a percentage of year-end loans, net of deferred fees: Allowance for credit loss 0.27 % 0.32 % Nonaccrual loans — % 0.28 % Nonperforming loans — % 0.28 % Allowance for credit losses to nonaccrual loans NA % 116.15 % Allowance for credit losses to nonperforming loans NA % 116.15 % 49 Table of Contents The allowance for credit losses related to loans decreased by $263,000 to $4.8 million at December 31, 2024 from $5.1 million at December 31, 2023.
As a result, our banking regulators could require us to increase our allowance for credit losses - loans. The following table sets forth the breakdown of the allowance for credit losses by loan category at the dates indicated: At December 31, 2025 2024 % of Allowance % of Loans in % of Allowance % of Loans in Amount to Total Category to Total Amount to Total Category to Total Amount Allowance Loans Amount Allowance Loans (Dollars in thousands) Residential real estate loans $ 1,646 34.79 % 18.00 % $ 1,900 39.33 % 13.06 % Non-residential real estate loans 249 5.26 2.07 308 6.38 1.62 Construction loans 2,035 43.01 71.84 1,937 40.10 78.68 Commercial and industrial 743 15.70 8.09 520 10.77 6.55 Consumer loans 58 1.23 0.00 165 3.42 0.09 Total allowance for credit losses $ 4,731 100.00 % 100.00 % $ 4,830 100.00 % 100.00 % 48 Table of Contents The following table sets forth an analysis of the activity in the allowance for credit losses related to loans for the periods indicated: At or For the Year Ended December 31, 2025 2024 (Dollars in thousands) Total loans net of deferred (fees) costs $ 1,860,334 $ 1,812,598 Average loans outstanding 1,805,645 1,701,079 Allowance at beginning of period $ 4,830 $ 5,093 Net charge-offs: Residential real estate loans: One- to four-family — — Multifamily — — Mixed-use — — Total residential real estate loans — — Non-residential real estate loans (350) — Construction loans (334) — Commercial and industrial loans — 1,000 Consumer loans 511 347 Total net (recovery) charge-offs (173) 1,347 Provision for credit losses (272) 1,084 Allowance at end of period $ 4,731 $ 4,830 Average loan outstanding: Residential real estate loans: One- to four-family 3,756 4,213 Multifamily 265,725 198,372 Mixed-use 28,305 27,965 Total residential real estate loans 297,786 230,550 Non-residential real estate loans 36,276 26,152 Construction loans 1,346,021 1,327,180 Commercial and industrial loans 124,642 115,807 Consumer loans 920 1,390 Total 1,805,645 1,701,079 Net (recovery) charge-offs as a percentage of average loans outstanding Residential real estate loans: One- to four-family — % — % Multifamily — — Mixed-use — — Total residential real estate loans — — Non-residential real estate loans (0.96) — Construction loans (0.02) — Commercial and industrial loans — 0.86 Consumer loans 55.54 24.96 Total net (recovery) charge-offs (0.01) % 0.08 % Credit Quality Ratios: As a percentage of year-end loans, net of deferred fees: Allowance for credit loss 0.25 % 0.27 % Nonaccrual loans — % — % Nonperforming loans — % — % Allowance for credit losses to nonaccrual loans NA % NA % Allowance for credit losses to nonperforming loans NA % NA % 49 Table of Contents The allowance for credit losses related to loans decreased by $99,000 to $4.7 million at December 31, 2025 from $4.8 million at December 31, 2024.
Non-Interest Expense The following table sets forth an analysis of non-interest expense for the periods indicated: Year Ended December 31, 2024 2023 (Dollars in thousands) Salaries and employee benefits $ 20,942 $ 18,839 Occupancy expense 2,828 2,595 Equipment 890 1,055 Outside data processing 2,604 2,210 Advertising 418 521 Loss on disposition of business — 138 Real estate owned expense 731 93 Other 10,649 9,770 Total $ 39,062 $ 35,221 Non-interest expense increased $3.8 million, or 10.9%, to $39.1 million for the year ended December 31, 2024 from $35.2 million for the year ended December 31, 2023.
Non-Interest Expense The following table sets forth an analysis of non-interest expense for the periods indicated: Year Ended December 31, 2025 2024 (Dollars in thousands) Salaries and employee benefits $ 23,184 $ 20,942 Occupancy expense 2,992 2,828 Equipment 868 890 Outside data processing 3,078 2,604 Advertising 426 418 Real estate owned expense 845 731 Other 11,275 10,649 Total $ 42,668 $ 39,062 Non-interest expense increased $3.6 million, or 9.2%, to $42.7 million for the year ended December 31, 2025 from $39.1 million for the year ended December 31, 2024.
The increase in interest expense was due to an increase in the cost of interest bearing liabilities by 77 basis points from 3.58% for the year ended December 31, 2023 to 4.35% for the year ended December 31, 2024, and an increase in average interest bearing liabilities of $328.9 million, or 33.3%, to $1.3 billion for the year ended December 31, 2024 from $986.3 million for the year ended December 31, 2023.
The decrease in interest expense was due to a decrease in the cost of interest-bearing liabilities by 46 basis points from 4.35% for the year ended December 31, 2024 to 3.89% for the year ended December 31, 2025, partially offset by an increase in average interest-bearing liabilities of $56.7 million, or 4.3%, to $1.4 billion for the year ended December 31, 2025 from $1.3 billion for the year ended December 31, 2024.
The increase in stockholders’ equity was due to net income of $47.1 million for the year ended December 31, 2024, the amortization expense of $2.0 million relating to restricted stock and stock options granted under the Company’s 2022 Equity Incentive Plan, an increase of $1.3 million in earned employee stock ownership plan shares coupled with a reduction of $475,000 in unearned employee stock ownership plan shares, and an exercise of stock options totaling $14,000, partially offset by dividends paid and declared of $8.7 million, stock repurchases and stock repurchase excise taxes totaling $2.5 million, awarding restricted stock totaling $725,000. and $93,000 in other comprehensive income.
The increase in stockholders’ equity was due to net income of $44.4 million for 35 Table of Contents the year ended December 31, 2025, an increase of $1.1 million in earned employee stock ownership plan shares coupled with a reduction of $869,000 in unearned employee stock ownership plan shares, the amortization expense of $2.0 million relating to restricted stock and stock options granted under the Company’s 2022 Equity Incentive Plan, and $9,000 in other comprehensive income, partially offset by dividends declared of $13.4 million, stock repurchases of $1.6 million, and $18,000 in stock options exercised.
The increase in interest and dividend income was due to an increase in the average balance of interest earning assets of $312.3 million, or 20.6%, to $1.8 billion for the year ended December 31, 2024 from $1.5 billion for the year ended December 31, 2023 and an increase in the yield on interest earning assets by two basis points from 8.73% for the year ended December 31, 2023 to 8.75% for the year ended December 31, 2024.
The decrease in interest and dividend income was due to a decrease in the yield on interest-earning assets by 71 basis points from 8.75% for the year ended December 31, 2024 to 8.04% for the year ended December 31, 2025, partially offset by an increase in the average balance of interest-earning assets of $88.2 million, or 4.8%, to $1.9 billion for the year ended December 31, 2025 from $1.8 billion for the year ended December 31, 2024.
The following table sets forth the deposits as a percentage of total deposits for the dates indicated: At December 31, 2024 2023 Average Average Outstanding Average Outstanding Average Balance Percent Rate Balance Percent Rate (Dollars in thousands) Demand deposits: Non-interest bearing $ 277,957 17.82% — $ 322,185 25.18% — NOW and money market 209,993 13.46% 3.41% 93,426 7.30% 3.07% Total 487,950 31.28% 1.56% 415,611 32.48% 1.00% Savings accounts 154,430 9.90% 2.16% 248,755 19.44% 2.71% Certificates of deposit 917,665 58.82% 4.71% 615,124 48.08% 4.62% Total $ 1,560,045 100.00% 3.50% $ 1,279,490 100.00% 3.20% As of December 31, 2024 and 2023, the aggregate amount of uninsured deposits (deposits in amounts greater than or equal to $250,000, which is the maximum amount for federal deposit insurance) was $346.9 million and $344.8 million, respectively.
The following table sets forth the deposits as a percentage of total deposits for the dates indicated: At December 31, 2025 2024 Average Average Outstanding Average Outstanding Average Balance Percent Rate Balance Percent Rate (Dollars in thousands) Demand deposits: Non-interest bearing $ 274,033 17.54% — $ 277,957 17.82% — NOW and money market 292,998 18.76% 3.09% 209,993 13.46% 3.41% Total 567,031 36.30% 1.63% 487,950 31.28% 1.56% Savings accounts 136,894 8.76% 2.05% 154,430 9.90% 2.16% Certificates of deposit 858,115 54.94% 3.97% 917,665 58.82% 4.71% Total $ 1,562,040 100.00% 2.97% $ 1,560,045 100.00% 3.50% As of December 31, 2025 and 2024, the aggregate amount of uninsured deposits (deposits in amounts greater than $250,000, which is the maximum amount for federal deposit insurance) was $361.0 million and $346.9 million, respectively.
In addition, as of December 31, 2024, the aggregate amount of all our uninsured certificates of 37 Table of Contents deposit was $187.2 million.
In addition, as of December 31, 2025, the aggregate amount of all our uninsured certificates of deposit was $172.0 million.
Loans evaluated collectively totaled $1.8 billion at December 31, 2024 compared to $1.6 billion at December 31, 2023. Loans evaluated individually totaled $241,000 at December 31, 2024 compared to $4.4 million at December 31, 2023.
Loans evaluated collectively totaled $1.9 billion at December 31, 2025 compared to $1.8 billion at December 31, 2024. We had no loans evaluated individually at December 31, 2025 compared to $241,000 at December 31, 2024.
The following table sets forth information with respect to our non-performing assets at the dates indicated. At December 31, 2024 2023 (Dollars in thousands) Total non-accrual loans $ — $ 4,385 Total accruing loans past due 90 days or more — — Total non-performing loans — 4,385 Real estate owned 5,120 1,456 Total non-performing assets $ 5,120 $ 5,841 Total non-performing loans to total loans — % 0.37 % Total non-performing assets to total assets 0.25 % 0.33 % During the year ended December 31, 2024, non-performing assets decreased by $721,000, or 12.3%, to $5.1 million as of December 31, 2024 from $5.8 million as of December 31, 2023.
The following table sets forth information with respect to our non-performing assets at the dates indicated. At December 31, 2025 2024 (Dollars in thousands) Total non-accrual loans $ — $ — Total accruing loans past due 90 days or more — — Total non-performing loans — — Real estate owned — 5,120 Total non-performing assets $ — $ 5,120 Total non-performing loans to total loans — % — % Total non-performing assets to total assets — % 0.25 % We had no non-performing assets at December 31, 2025 compared to $5.1 million in non-performing assets at December 31, 2024.
In 2023, we collected no interest income from loans that were in non-accrual status in 2023. From time to time, as part of our loss mitigation strategy, we may modify loans to borrowers in financial distress by providing principal forgiveness, term extension, an other-than-insignificant payment delay, or interest rate reduction.
From time to time, as part of our loss mitigation strategy, we may modify loans to borrowers in financial distress by providing principal forgiveness, term extension, an other-than-insignificant payment delay, or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses.
The increase in assets was primarily due to increases in net loans of $226.0 million, cash and cash equivalents of $9.6 million, equity securities of $3.9 million, real estate owned of $3.7 million, and other assets of $3.5 million.
The increase in assets was primarily due to increases in net loans of $47.8 million, equity securities of $4.6 million, securities held-to-maturity of $3.7 million, and cash and cash equivalents of $2.9 million, partially offset by decreases in real estate owned of $5.1 million and accrued interest receivable of $1.3 million.
We also have a limited amount of one- to four-family residential real estate loans, which we no longer originate, and consumer loans, which we originate on a very limited basis. 35 Table of Contents The following table shows the loan portfolio at the dates indicated: 2024 2023 Amount Percent Amount Percent (Dollars in thousands) Residential real estate loans: One- to four-family $ 3,472 0.19 % $ 5,252 0.33 % Multifamily 206,606 11.40 198,927 12.54 Mixed-use 26,571 1.47 29,643 1.87 Total residential real estate loans 236,649 13.06 233,822 14.74 Non-residential real estate loans 29,446 1.62 21,130 1.33 Construction loans 1,426,167 78.68 1,219,413 76.85 Commercial and industrial loans 118,736 6.55 111,116 7.00 Consumer loans 1,649 0.09 1,240 0.08 Total loans 1,812,647 100.00 % 1,586,721 100.00 % Allowance for credit losses (4,830) (5,093) Deferred loan (fees) costs, net (49) 176 Loans, net $ 1,807,768 $ 1,581,804 Loan Maturity .
We also have a limited amount of one- to four-family residential real estate loans, which we no longer originate, and consumer loans, which we originate on a very limited basis. The following table shows the loan portfolio at the dates indicated: 2025 2024 Amount Percent Amount Percent (Dollars in thousands) Residential real estate loans: One- to four-family $ 3,114 0.17 % $ 3,472 0.19 % Multifamily 306,508 16.48 206,606 11.40 Mixed-use 25,197 1.35 26,571 1.47 Total residential real estate loans 334,819 18.00 236,649 13.06 Non-residential real estate loans 38,463 2.07 29,446 1.62 Construction loans 1,336,329 71.84 1,426,167 78.68 Commercial and industrial loans 150,397 8.09 118,736 6.55 Consumer loans 58 0.00 1,649 0.09 Total loans 1,860,066 100.00 % 1,812,647 100.00 % Allowance for credit losses (4,731) (4,830) Deferred loan (fees) costs, net 268 (49) Loans, net $ 1,855,603 $ 1,807,768 Loan Maturity .
Regarding the sale/disposition of fixed assets, we recorded gains of $22,000 during the year ended December 31, 2024 compared to losses of $18,000 during the year ended December 31, 2023.
The increase in BOLI income of $39,000 was due to an increase in the yield on BOLI assets. Regarding the sale/disposition of fixed assets, we recorded losses of $6,000 during the year ended December 31, 2025 compared to gains of $22,000 during the year ended December 31, 2024.
Total interest and dividend income increased $27.5 million, or 20.8%, to $160.0 million for the year ended December 31, 2024 from $132.5 million for the year ended December 31, 2023.
Total interest and dividend income decreased $5.9 million, or 3.7%, to $154.1 million for the year ended December 31, 2025 from $160.0 million for the year ended December 31, 2024.
Based on prior experience, management believes that a significant portion of such deposits will remain with us, although there can be no assurance that this will be the case.
At December 31, 2025, certificates of deposit scheduled to mature in less than one year totaled $832.2 million. Based on prior experience, management believes that a significant portion of such deposits will remain with us, although there can be no assurance that this will be the case.
The average balances of our non-interest bearing demand deposits decreased by $44.2 million, or 13.7%, from $322.2 million for the year ended December 31, 2023 to $278.0 million for the year ended December 31, 2024.
In addition, the average balances of our non-interest bearing demand deposits decreased by $3.9 million, or 1.4%, from $277.9 million for the year ended December 31, 2024 to $274.0 million for the year ended December 31, 2025.
Determination of an appropriate ACL is inherently subjective and may have significant changes from period to period. The methodology for determining the ACL has two main components: evaluation of expected credit losses for certain groups of homogeneous loans that share similar risk characteristics and evaluation of loans that do not share risk characteristics with other loans.
The methodology for determining the ACL has two main components: evaluation of expected credit losses for certain groups of homogeneous loans that share similar risk characteristics and evaluation of loans that do not share risk characteristics with other loans. The allowance for credit losses related to loans is measured on a collective (pool) basis when similar risk characteristics exist.
Interest expense increased $21.9 million, or 62.1%, to $57.2 million for the year ended December 31, 2024 from $35.3 million for the year ended December 31, 2023.
Interest expense decreased $3.9 million, or 6.7%, to $53.4 million for the year ended December 31, 2025 from $57.2 million for the year ended December 31, 2024.
Securities held-to-maturity decreased $1.3 million, or 7.8%, to $14.6 million at December 31, 2024 from $15.9 million at December 31, 2023 due to $1.3 million in maturities and pay-downs of various investment securities, partially offset by a decrease of $10,000 in the allowance for credit losses for held-to-maturity securities.
Securities held-to-maturity increased $3.7 million, or 25.3%, to $18.3 million at December 31, 2025 from $14.6 million at December 31, 2024 due to purchases of $4.8 million in municipal bonds, partially offset by $1.1 million in maturities and pay-downs of various investment securities.
The table presents contractual maturities for mortgage-backed securities and does not reflect repricing or the effect of prepayments. Due after One but within Due after Five but within Due within One Year Five Years Ten Years Due after Ten Years Total Weighted Weighted Weighted Weighted Weighted Carrying Average Carrying Average Carrying Average Carrying Average Carrying Average December 31, 2024 Value Yield Value Yield Value Yield Value Yield Value Yield (Dollars in thousands) Securities held-to-maturity: Mortgage-backed securities $ — — % $ 3 4.62 % $ 1,008 2.10 % $ 1,855 2.24 % $ 2,866 2.20 % U.S. agency collateralized mortgage obligations — — — — — — 2,782 1.49 2,782 1.49 Municipal bonds 527 1.73 1,818 1.76 1,715 1.45 5,034 1.46 9,094 1.53 Total held-to-maturity $ 527 1.73 % $ 1,821 1.76 % $ 2,723 1.69 % $ 9,671 1.62 % $ 14,742 1.65 % Total investment securities $ 527 1.73 % $ 1,821 1.76 % $ 2,723 1.69 % $ 9,671 1.62 % $ 14,742 1.65 % Deposits Deposits are a major source of our funds for lending and other investment purposes, and our deposits are provided primarily by individuals within our market area.
The table presents contractual maturities for mortgage-backed securities and does not reflect repricing or the effect of prepayments. Due after One but within Due after Five but within Due within One Year Five Years Ten Years Due after Ten Years Total Weighted Weighted Weighted Weighted Weighted Carrying Average Carrying Average Carrying Average Carrying Average Carrying Average December 31, 2025 Value Yield Value Yield Value Yield Value Yield Value Yield (Dollars in thousands) Securities held-to-maturity: Mortgage-backed securities $ — — % $ 3 5.51 % $ 808 2.15 % $ 1,590 2.31 % $ 2,401 2.27 % U.S. agency collateralized mortgage obligations — — — — — — 2,673 1.48 2,673 1.48 Municipal bonds 881 3.89 3,591 2.27 3,385 2.13 5,510 1.58 13,367 2.06 Total held-to-maturity $ 881 3.89 % $ 3,594 2.27 % $ 4,193 2.13 % $ 9,773 1.67 % $ 18,441 2.00 % Total investment securities $ 881 3.89 % $ 3,594 2.27 % $ 4,193 2.13 % $ 9,773 1.67 % $ 18,441 2.00 % Deposits Deposits are a major source of our funds for lending and other investment purposes, and our deposits are provided primarily by individuals within our market area.
Loan balances exclude loans held for sale. Year Ended December 31, 2024 2023 Average Average Outstanding Average Outstanding Average Balance Interest Yield/Rate Balance Interest Yield/Rate (Dollars in thousands) Interest-earning assets: Loans receivable $ 1,701,079 $ 153,902 9.05 % $ 1,401,492 $ 127,486 9.10 % Securities 34,765 839 2.41 37,819 777 2.05 Federal Home Loan Bank stock 677 70 10.34 984 82 8.33 Other interest-earning assets 92,610 5,202 5.62 76,542 4,143 5.41 Total interest-earning assets 1,829,131 160,013 8.75 1,516,837 132,488 8.73 Allowance for credit losses (4,940) (4,676) Noninterest-earning assets 90,675 84,287 Total assets $ 1,914,866 $ 1,596,448 Interest-bearing liabilities: Interest-bearing demand deposits $ 209,993 $ 8,498 4.05 % $ 93,426 $ 2,459 2.63 % Savings and club accounts 154,430 3,799 2.46 248,755 6,777 2.72 Certificates of deposit 917,665 43,322 4.72 615,124 24,945 4.06 Interest-bearing deposits 1,282,088 55,619 4.34 957,305 34,181 3.57 Federal Home Loan Bank advances and other 33,117 1,602 4.84 29,007 1,116 3.85 Total interest-bearing liabilities 1,315,205 $ 57,221 4.35 986,312 $ 35,297 3.58 Noninterest-bearing demand deposits 277,957 322,185 Other noninterest-bearing liabilities 19,739 17,139 Total liabilities 1,612,901 1,325,636 Total shareholders’ equity 301,965 270,812 Total liabilities and shareholders’ equity $ 1,914,866 $ 1,596,448 Net interest income $ 102,792 $ 97,191 Net interest rate spread (1) 4.40 % 5.15 % Net interest margin (3) 5.62 % 6.41 % Net interest-earning assets (2) $ 513,926 $ 530,525 Average interest-earning assets to interest-bearing liabilities 139.08 % 153.79 % (1) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
Loan balances exclude loans held for sale. Year Ended December 31, 2025 2024 Average Average Outstanding Average Outstanding Average Balance Interest Yield/Rate Balance Interest Yield/Rate (Dollars in thousands) Interest-earning assets: Loans receivable $ 1,805,645 $ 149,624 8.29 % $ 1,701,079 $ 153,902 9.05 % Securities 39,311 1,082 2.75 34,765 839 2.41 Federal Home Loan Bank stock 580 42 7.24 677 70 10.34 Other interest-earning assets 71,763 3,370 4.70 92,610 5,202 5.62 Total interest-earning assets 1,917,299 154,118 8.04 1,829,131 160,013 8.75 Allowance for credit losses (4,856) (4,940) Noninterest-earning assets 93,183 90,675 Total assets $ 2,005,626 $ 1,914,866 Interest-bearing liabilities: Interest-bearing demand deposits $ 292,998 $ 9,881 3.37 % $ 209,993 $ 8,498 4.05 % Savings and club accounts 136,894 2,942 2.15 154,430 3,799 2.46 Certificates of deposit 858,115 36,895 4.30 917,665 43,322 4.72 Interest-bearing deposits 1,288,007 49,718 3.86 1,282,088 55,619 4.34 Borrowings 83,933 3,664 4.37 33,117 1,602 4.84 Total interest-bearing liabilities 1,371,940 $ 53,382 3.89 1,315,205 $ 57,221 4.35 Noninterest-bearing demand deposits 274,033 277,957 Other noninterest-bearing liabilities 21,194 19,739 Total liabilities 1,667,167 1,612,901 Total shareholders’ equity 338,459 301,965 Total liabilities and shareholders’ equity $ 2,005,626 $ 1,914,866 Net interest income $ 100,736 $ 102,792 Net interest rate spread (1) 4.15 % 4.40 % Net interest margin (3) 5.25 % 5.62 % Net interest-earning assets (2) $ 545,359 $ 513,926 Average interest-earning assets to interest-bearing liabilities 139.75 % 139.08 % (1) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
As a result of the transaction, the Bank no longer generates investment advisory fees. The decrease in unrealized gain (loss) on equity securities was due to an unrealized loss of $109,000 on equity securities during the year ended December 31, 2024 compared to an unrealized gain of $294,000 on equity securities during the year ended December 31, 2023.
The increase in unrealized gain on equity securities was due to an unrealized gain of $577,000 on equity securities during the year ended December 31, 2025 compared to an unrealized loss of $109,000 on equity securities during the year ended December 31, 2024.
The Company recorded income tax expense of $18.7 million and $18.5 million for the years ended December 31, 2024 and 2023, respectively. For the year ended December 31, 2024, the Company had approximately $802,000 in tax exempt income, compared to $1.1 million in tax exempt income for the year ended December 31, 2023.
For the year ended December 31, 2025, the Company had approximately $867,000 in tax exempt income, compared to $$802,000 in tax exempt income for the year ended December 31, 2024.
The decrease in the allowances for credit losses was due primarily to the charge-offs of $1.3 million during the year ended December 31, 2024 that were comprised of a complete charge-off of $1.0 million against a potential non-performing commercial and industrial loan whereby the borrower pleaded guilty and faces incarceration due to loan fraud not related to our commercial and industrial loan and charge-offs totaling $347,000 against various unpaid overdrafts in our demand deposit accounts, partially offset by provision for credit losses related to loans totaling $1.0 million during 2024.
The decrease in the allowances for credit losses was due primarily to the charge-offs of $702,000 during the year ended December 31, 2025 that were comprised of charge-offs against various unpaid overdrafts in our demand deposit accounts, partially offset by a provision for credit losses reduction of $272,000 and recoveries totaling $875,000.
Allowance for Credit Losses - Loans The allowance for credit losses related to loans is a valuation reserve established and maintained by charges against income and is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loans.
Actual results could differ from these judgments and estimates under different conditions, resulting in a change that could have a material impact on the carrying values of our assets and liabilities and our results of operations. 32 Table of Contents Allowance for Credit Losses - Loans The allowance for credit losses related to loans is a valuation reserve established and maintained by charges against income and is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loans.
Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. 32 Table of Contents The ACL is an estimate of expected credit losses, measured over the contractual life of a loan, that considers our historical loss experience, current conditions and forecasts of future economic conditions.
The ACL is an estimate of expected credit losses, measured over the contractual life of a loan, that considers our historical loss experience, current conditions and forecasts of future economic conditions. Determination of an appropriate ACL is inherently subjective and may have significant changes from period to period.
In addition, we track our board approved limits for each commercial real estate category on a monthly basis. Analysis of Non-Performing, Troubled Debt Restructurings and Classified Assets. Classified Assets . FDIC regulations and our Asset Classification Policy provide that loans and other assets considered to be of lesser quality be classified as “substandard,” “doubtful” or “loss” assets.
In addition, we track our board approved limits for each commercial real estate category on a monthly basis. 44 Table of Contents Analysis of Non-Performing, Troubled Debt Restructurings and Classified Assets. Classified Assets .
As a result, at December 31, 2024, we had two non-performing assets consisting of two foreclosed properties, with one foreclosed property totaling $4.4 million located in the Bronx, New York and one foreclosed property totaling $767,000 located in Pittsburgh, Pennsylvania. In 2024, we collected no interest income from loans that were in non-accrual status in 2024.
Non-performing assets as of December 31, 2024 consisted of a foreclosed property totaling $4.3 million located in the Bronx, New York and a foreclosed property totaling $767,000 located in Pittsburgh, Pennsylvania.
The table below sets forth, as of December 31, 2024, the Bank’s net portfolio value, the estimated changes in our net portfolio value and net interest income that would result from the designated instantaneous parallel changes in market interest rates. Twelve Month Net Interest Income Net Portfolio Value Percent Percent Change in Interest Rates (Basis Points) of Change Estimated NPV of Change +300 23.83 % $ 364,108 4.64 % +200 16.09 359,276 3.25 +100 8.20 354,127 1.77 0 — 347,958 — -100 (8.93) % $ 338,651 (2.67) % -200 (18.03) 327,376 (5.92) -300 (28.08) 313,474 (9.91) As of December 31, 2024, based on the scenarios above, net interest income would increase by approximately 8.20% to 23.83%, over a one-year time horizon in a rising interest rate environment.
The table below sets forth, as of December 31, 2025, the Bank’s net portfolio value, the estimated changes in our net portfolio value and net interest income that would result from the designated instantaneous parallel changes in market interest rates. Twelve Month Net Interest Income Net Portfolio Value Percent Percent Change in Interest Rates (Basis Points) of Change Estimated NPV of Change +300 25.83 % $ 386,025 2.50 % +200 17.36 383,474 1.82 +100 8.69 380,641 1.07 0 — 376,603 — -100 (9.61) % $ 369,509 (1.88) % -200 (19.27) 358,709 (4.75) -300 (27.76) 346,848 (7.90) As of December 31, 2025, based on the scenarios above, net interest income would increase by approximately 8.69% to 25.83%, over a one-year time horizon in a rising interest rate environment.
Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible.
Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
The allowance for credit losses related to held-to-maturity of debt securities decreased by $10,000 to $126,000 at December 31, 2024 from $136,000 at December 31, 2023 due primarily to a decrease in the amount of applicable held-to-maturity debt securities.
The allowance for credit losses related to off-balance sheet commitments increased by $175,000 to $879,000 at December 31, 2025 from $704,000 at December 31, 2024 due primarily to an increase in the amount of off-balance sheet commitments. The allowance for credit losses related to held-to-maturity of debt securities remained the same at $126,000 at December 31, 2025 and 2024.