Biggest changeYear ended December 31 (In thousands) 2024 2023 2022 2021 2020 Net interest income (GAAP) $ 27,125 26,328 27,166 23,990 24,338 Tax-equivalent adjustment 79 417 456 470 492 Net interest income (Tax-equivalent) $ 27,204 26,745 27,622 24,460 24,830 Table of Contents 76 Table 2 - Selected Financial Data Year ended December 31 (Dollars in thousands, except per share amounts) 2024 2023 2022 2021 2020 Income statement Tax-equivalent interest income (a) $ 38,811 34,791 30,001 26,977 28,686 Total interest expense 11,607 8,046 2,379 2,517 3,856 Tax equivalent net interest income (a) 27,204 26,745 27,622 24,460 24,830 Provision for credit losses 36 135 1,000 (600) 1,100 Total noninterest income 3,474 (2,981) 6,506 4,288 5,375 Total noninterest expense 22,166 22,594 19,823 19,433 19,554 Net earnings before income taxes and tax-equivalent adjustment 8,476 1,035 13,305 9,915 9,551 Tax-equivalent adjustment 79 417 456 470 492 Income tax expense 2,000 (777) 2,503 1,406 1,605 Net earnings $ 6,397 1,395 10,346 8,039 7,454 Per share data: Basic and diluted net earnings $ 1.83 0.40 2.95 2.27 2.09 Cash dividends declared $ 1.08 1.08 1.06 1.04 1.02 Weighted average shares outstanding Basic and diluted 3,493,690 3,498,030 3,510,869 3,545,310 3,566,207 Shares outstanding 3,493,699 3,493,614 3,503,452 3,520,485 3,566,276 Stockholders' equity (book value) $ 22.41 21.90 19.42 29.46 30.20 Common stock price High $ 24.57 24.50 34.49 48.00 63.40 Low 16.63 18.80 22.07 31.32 24.11 Period-end $ 23.49 21.28 23.00 32.30 42.29 To earnings ratio (d) 12.84 x 53.20 7.80 14.23 20.23 To book value 105 % 97 118 110 140 Performance ratios: Return on average equity 8.21 % 2.05 12.48 7.54 7.12 Return on average assets 0.65 % 0.14 0.96 0.78 0.83 Dividend payout ratio 59.02 % 270.00 35.93 45.81 48.80 Average equity to average assets 7.93 % 6.66 7.72 10.39 11.63 Asset Quality: Allowance for credit losses as a % of: Loans 1.22 % 1.23 1.14 1.08 1.22 Nonperforming loans 1,366 % 753 211 1,112 1,052 Nonperforming assets as a % of: Loans and other real estate owned 0.09 % 0.16 0.54 0.18 0.12 Total assets 0.05 % 0.09 0.27 0.07 0.06 Nonperforming loans as % of loans 0.09 % 0.16 0.54 0.10 0.12 Net charge-offs (recoveries) as a % of average loans — % 0.01 0.04 0.02 (0.03) Capital Adequacy (c): CET 1 risk-based capital ratio 14.80 % 14.52 15.39 16.23 17.27 Tier 1 risk-based capital ratio 14.80 % 14.52 15.39 16.23 17.27 Total risk-based capital ratio 15.81 % 15.52 16.25 17.06 18.31 Tier 1 leverage ratio 10.49 % 9.72 10.01 9.35 10.32 Other financial data: Net interest margin (a) 3.06 % 2.89 2.81 2.55 2.92 Effective income tax rate 23.82 % (125.73) 19.48 14.89 17.72 Efficiency ratio (b) 72.25 % 95.08 58.08 67.60 64.74 Selected period end balances: Securities $ 243,012 270,910 405,304 421,891 335,177 Loans, net of unearned income 564,017 557,294 504,458 458,364 461,700 Allowance for credit losses 6,871 6,863 5,765 4,939 5,618 Total assets 977,324 975,255 1,023,888 1,105,150 956,597 Total deposits 895,824 896,243 950,337 994,243 839,792 Total stockholders’ equity 78,292 76,507 68,041 103,726 107,689 (a) Tax-equivalent.
Biggest changeYear ended December 31 (In thousands) 2025 2024 2023 2022 2021 Net interest income (GAAP) $ 29,674 27,125 26,328 27,166 23,990 Tax-equivalent adjustment 73 79 417 456 470 N et interest income (Tax-equivalent) $ 29,747 27,204 26,745 27,622 24,460 Table of Contents 58 Table 2 - Selected Financial Data Year ended December 31 (Dollars in thousands, except per share amounts) 2025 2024 2023 2022 2021 Income statement Tax-equivalent interest income (a) $ 40,841 38,811 34,791 30,001 26,977 Total interest expense 11,094 11,607 8,046 2,379 2,517 Tax equivalent net interest income (a) 29,747 27,204 26,745 27,622 24,460 Provision for credit losses 631 36 135 1,000 (600) Total noninterest income 3,119 3,474 (2,981) 6,506 4,288 Total noninterest expense 22,951 22,166 22,594 19,823 19,433 Net earnings before income taxes and tax-equivalent adjustment 9,284 8,476 1,035 13,305 9,915 Tax-equivalent adjustment 73 79 417 456 470 Income tax expense (benefit) 1,956 2,000 (777) 2,503 1,406 Net earnings $ 7,255 6,397 1,395 10,346 8,039 Per share data: Basic net earnings $ 2.08 1.83 0.40 2.95 2.27 Diluted net earnings 2.08 1.83 0.40 2.95 2.27 Cash dividends declared $ 1.08 1.08 1.08 1.06 1.04 Weighted average shares outstanding - basic 3,493,699 3,493,690 3,498,030 3,510,869 3,545,310 Weighted average shares outstanding - diluted 3,495,036 3,493,690 3,498,030 3,510,869 3,545,310 Shares outstanding 3,493,699 3,493,699 3,493,614 3,503,452 3,520,485 Stockholders' equity (book value) $ 26.35 22.41 21.90 19.42 29.46 Common stock price High $ 28.47 24.57 24.50 34.49 48.00 Low 19.48 16.63 18.80 22.07 31.32 Period-end $ 26.95 23.49 21.28 23.00 32.30 To earnings ratio (b) 12.96 12.84 53.20 7.80 14.23 To book value 102.28 104.82 97.17 118.43 109.64 Performance ratios: Return on average equity 8.61 % 8.21 2.05 12.48 7.54 Return on average assets 0.73 % 0.65 0.14 0.96 0.78 Dividend payout ratio 51.92 % 59.02 270.00 35.93 45.81 Average equity to average assets 8.45 % 7.93 6.66 7.72 10.39 Asset Quality: Allowance for credit losses as a % of: Loans 1.27 % 1.22 1.23 1.14 1.08 Nonperforming loans 1,489 % 1,366 753 211 1,112 Nonperforming assets as a % of: Loans and other real estate owned 0.09 % 0.09 0.16 0.54 0.18 Total assets 0.05 % 0.05 0.09 0.27 0.07 Nonperforming loans as % of loans 0.09 % 0.09 0.16 0.54 0.10 Net charge-offs as a % of average loans 0.07 % — 0.01 0.04 0.02 Capital Adequacy (c): CET 1 risk-based capital ratio 16.06 % 14.80 14.52 15.39 16.23 Tier 1 risk-based capital ratio 16.06 % 14.80 14.52 15.39 16.23 Total risk-based capital ratio 17.14 % 15.81 15.52 16.25 17.06 Tier 1 leverage ratio 10.71 % 10.49 9.72 10.01 9.35 Other financial data: Net interest margin (a) 3.27 % 3.06 2.89 2.81 2.55 Effective income tax (benefit) rate 21.24 % 23.82 (125.73) 19.48 14.89 Efficiency ratio (d) 69.83 % 72.25 95.08 58.08 67.60 Selected period end balances: Securities $ 233,259 243,012 270,910 405,304 421,891 Loans, net of unearned income 565,354 564,017 557,294 504,458 458,364 Allowance for credit losses 7,176 6,871 6,863 5,765 4,939 Total assets 1,018,797 977,324 975,255 1,023,888 1,105,150 Total deposits 922,926 895,824 896,243 950,337 994,243 Total stockholders’ equity 92,053 78,292 76,507 68,041 103,726 (a) Tax-equivalent.
Higher market interest rates and reductions in the securities held by the Federal Reserve to reduce inflation generally reduce economic activity and may reduce loan demand and growth, and may adversely affect unemployment rates.
Higher market interest rates and reductions in the securities held by the Federal Reserve to reduce inflation generally reduce economic activity may reduce loan demand and growth, and may adversely affect unemployment rates.
See "Table 1 - Explanation of Non-GAAP Financial Measures". (b) Efficiency ratio is the result of noninterest expense divided by the sum of noninterest income and tax-equivalent net interest income. (c) Regulatory capital ratios presented are for the Company's wholly-owned subsidiary, AuburnBank. (d) Calculated by dividing period end share price by earnings per share for the previous four quarters.
See "Table 1 - Explanation of Non-GAAP Financial Measures". (b) Calculated by dividing period end share price by earnings per share for the previous four quarters. (c) Regulatory capital ratios presented are for the Company's wholly-owned subsidiary, AuburnBank. ( d) Efficiency ratio is the result of noninterest expense divided by the sum of noninterest income and tax-equivalent net interest income.
To help limit interest rate risk, we have stated policy guidelines for an instantaneous basis point change in interest rates, such that our EVE should not decrease from our base case by more than the following: 35% for an instantaneous change of +/- 400 basis points 30% for an instantaneous change of +/- 300 basis points 25% for an instantaneous change of +/- 200 basis points 15% for an instantaneous change of +/- 100 basis points The following table reports the variance of EVE assuming an immediate change in interest rates up or down when compared to the baseline EVE at December 31, 2024.
To help limit interest rate risk, we have stated policy guidelines for an instantaneous basis point change in interest rates, such that our EVE should not decrease from our base case by more than the following: 35% for an instantaneous change of +/- 400 basis points 30% for an instantaneous change of +/- 300 basis points 25% for an instantaneous change of +/- 200 basis points 15% for an instantaneous change of +/- 100 basis points The following table reports the variance of EVE assuming an immediate change in interest rates up or down when compared to the baseline EVE at December 31, 2025.
An inverted yield curve which means shorter term interest rates are higher than longer term interest rates. This results in a lower spread between our costs of funds and our interest income.
An inverted yield curve means shorter term interest rates are higher than longer term interest rates. This results in a lower spread between our costs of funds and our interest income.
The Company’s effective income tax rate is affected principally by tax-exempt earnings from the Company’s investments in municipal securities, bank-owned life insurance, and New Markets Tax Credits.
The Company’s effective income tax rate is affected principally by tax-exempt earnings from the Company’s investments in municipal securities and loans, bank-owned life insurance, and New Markets Tax Credits.
Actual maturities may differ from contractual maturities of mortgage-backed securities (“MBS”) because the mortgages underlying the securities may be called or prepaid in whole or in part, with or without penalty.
Actual maturities of mortgage-backed securities (“MBS”) may differ from contractual maturities because the mortgages underlying the MBS may be called or prepaid in whole or in part, with or without penalty.
Table of Contents 75 Table 1 – Explanation of Non-GAAP Financial Measures In addition to results presented in accordance with GAAP, this annual report on Form 10-K includes certain designated net interest income amounts presented on a tax-equivalent basis, a non-GAAP financial measure, including the presentation of total revenue and the calculation of the efficiency ratio.
Table of Contents 57 Table 1 – Explanation of Non-GAAP Financial Measures In addition to results presented in accordance with GAAP, this annual report on Form 10-K includes certain designated net interest income amounts presented on a tax-equivalent basis, a non-GAAP financial measure, including the presentation of total revenue and the calculation of the efficiency ratio.
Based upon the level of taxable income over the last three years and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not that we will realize the benefits of these deductible differences at December 31, 2024.
Based upon the level of taxable income over the last three years and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not that we will realize the benefits of these deductible differences at December 31, 2025.
As of December 31, 2024, we believe that this exposure is not material due to the historical level of repurchase requests and loss trends, the results of our quality control reviews, and the fact that 99% of our residential mortgage loans serviced for Fannie Mae were current as of such date.
As of December 31, 2025, we believe that this exposure is not material due to the historical level of repurchase requests and loss trends, the results of our quality control reviews, and the fact that 99% of our residential mortgage loans serviced for Fannie Mae were current as of such date.
Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. At December 31, 2024 and 2023, reasonable and supportable periods of 4 quarters were utilized followed by an 8 quarter straight line reversion period to long term averages.
Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. At December 31, 2025 and 2024, reasonable and supportable periods of 4 quarters were utilized followed by an 8-quarter straight line reversion period to long term averages.
The amount of the deferred tax assets considered realizable, however, could be reduced if estimates of future taxable income are reduced. See Note 1 - Summary of Significant Accounting Policies and Note 10 – Income Taxes in the notes to the consolidated financial statements that accompany this report.
The amount of the deferred tax assets considered realizable, however, could be reduced if estimates of future taxable income are reduced. See Note 1 - Summary of Significant Accounting Policies and Note 9 – Income Taxes in the notes to the consolidated financial statements that accompany this report.
The specific economic and credit risks associated with our loan portfolio include, but are not limited to, the effects of current economic conditions, including the levels of market interest rates, supply chain disruptions, commercial office occupancy levels, housing supply shortages, and effects of inflation on our borrowers’ cash flows, real estate market sales volumes and liquidity, valuations used in making loans and evaluating collateral, availability and cost of financing properties, real estate industry concentrations, competitive pressures from a wide range of other lenders, deterioration in certain credits, interest rate fluctuations, reduced collateral values or non-existent collateral, title defects, inaccurate appraisals, financial deterioration of borrowers, fraud, and any violation of applicable laws and regulations.
Table of Contents 48 The specific economic and credit risks associated with our loan portfolio include, but are not limited to, the effects of current economic conditions, including the levels of market interest rates, supply chain disruptions, commercial office occupancy levels, housing supply shortages, and effects of inflation and tariffs on our borrowers’ cash flows, real estate market sales volumes and liquidity, valuations used in making loans and evaluating collateral, availability and cost of financing properties, real estate industry concentrations, competitive pressures from a wide range of other lenders, deterioration in certain credits, fluctuations in market interest rates, reduced collateral values or non-existent collateral, title defects, inaccurate appraisals, financial deterioration of borrowers, fraud, and any violation of applicable laws and regulations.
See “Risk Factors.” Table of Contents 65 The Company attempts to reduce these economic and credit risks through its loan-to-value guidelines for collateralized loans, investigating the creditworthiness of borrowers and monitoring borrowers’ financial position. Also, we have established and periodically review, our lending policies and procedures.
See “Risk Factors.” The Company attempts to reduce these economic and credit risks through its loan-to-value guidelines for collateralized loans, investigating the creditworthiness of borrowers and monitoring borrowers’ financial position. Also, we have established and periodically review, our lending policies and procedures.
An increase in mortgage interest rates typically results in an increase in the fair value of the MSRs while a decrease in mortgage interest rates typically results in a decrease in the fair value of MSRs. The following table presents a breakdown of the Company’s mortgage lending income for 2024 and 2023.
An increase in mortgage interest rates typically results in an increase in the fair value of the MSRs while a decrease in mortgage interest rates typically results in a decrease in the fair value of MSRs. The following table presents a breakdown of the Company’s mortgage lending income for 2025 and 2024.
For changes up or down in rates from management’s flat interest rate forecast over the next 12 months, policy limits for net interest income variances are as follows: +/- 20% for a gradual change of 400 basis points +/- 15% for a gradual change of 300 basis points +/- 10% for a gradual change of 200 basis points +/- 5% for a gradual change of 100 basis points Table of Contents 70 The following table reports the variance of net interest income over the next 12 months assuming a gradual change in interest rates up or down when compared to the baseline net interest income forecast at December 31, 2024.
For changes up or down in rates from management’s flat interest rate forecast over the next 12 months, policy limits for net interest income variances are as follows: +/- 20% for a gradual change of 400 basis points +/- 15% for a gradual change of 300 basis points +/- 10% for a gradual change of 200 basis points +/- 5% for a gradual change of 100 basis points The following table reports the variance of net interest income over the next 12 months assuming a gradual change in interest rates up or down when compared to the baseline net interest income forecast at December 31, 2025.
Table of Contents 73 The agreement under which we act as servicer generally specifies our standards of responsibility for actions taken by us in such capacity and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements.
The agreement under which we act as servicer generally specifies our standards of responsibility for actions taken by us in such capacity and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following is a discussion of our financial condition at December 31, 2024 and 2023 and our results of operations for the years ended December 31, 2024 and 2023.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following is a discussion of our financial condition at December 31, 2025 and 2024 and our results of operations for the years ended December 31, 2025 and 2024.
Loan concentrations to borrowers in the following classes exceeded 25% of the Bank’s total risk- based capital at December 31, 2024 (and related balances at December 31, 2023).
Loan concentrations to borrowers in the following classes exceeded 25% of the Bank’s total risk- based capital at December 31, 2025 (and related balances at December 31, 2024).
Table of Contents 71 Each of the above analyses may not, on its own, be an accurate indicator of how our net interest income will be affected by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates.
Each of the above analyses may not, on its own, be an accurate indicator of how our net interest income will be affected by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates.
The decrease in the amortized cost basis of securities available-for-sale was primarily attributable to normal paydowns and maturities. The average annualized tax-equivalent yields earned on total securities were 2.25% in 2024 and 2.37% in 2023. The following table shows the carrying value and weighted average yield of securities available-for-sale as of December 31, 2024 according to contractual maturity.
The decrease in the amortized cost basis of securities available-for-sale was primarily attributable to normal paydowns and maturities. The average annualized tax- equivalent yields earned on total securities were 2.23% in 2025 and 2.25% in 2024. The following table shows the carrying value and weighted average yield of securities available-for-sale as of December 31, 2025 according to contractual maturity.
Primary sources of funding for the Bank include customer deposits, other borrowings, interest payments on earning assets, repayment and maturity of securities and loans, sales of securities, and the sale of loans, particularly residential mortgage loans. Primary uses of funds include repayment of maturing obligations and growing the loan portfolio.
Primary sources of funding for the Bank include customer deposits, other borrowings, interest payments on earning assets, repayments and maturities of securities and loans, sales of securities, and the sale of loans, particularly residential mortgage loans. Primary uses of funds include repayment of maturing obligations and growing the loan portfolio.
The Company may also use derivative financial instruments to improve the balance between interest-sensitive assets and interest-sensitive liabilities and as one tool to manage interest rate sensitivity while continuing to meet the credit and deposit needs of our customers.
Table of Contents 54 The Company may also use derivative financial instruments to improve the balance between interest-sensitive assets and interest-sensitive liabilities and as one tool to manage interest rate sensitivity while continuing to meet the credit and deposit needs of our customers.
We believe that interest rates, inflation and monetary policy may continue to fluctuate in 2025 and may be challenging as a result. Our ability to compete and manage our deposits costs until our interest-earning assets reprice and we generate new fixed rate loans with current market interest rates will be important to our net interest margin during 2025.
We believe that interest rates, inflation and monetary policy may continue to fluctuate in 2026 and may be challenging as a result. Our ability to compete and manage our deposits costs until our interest-earning assets reprice and we generate new loans with current market interest rates will be important to our net interest margin during 2026.
Additionally, the provision for income tax expense and the effective tax rates for 2024 included discrete tax items associated with provision to return adjustments in conjunction with the final 2023 tax return filing and the resolution of state examination activities, which resulted in additional tax expense. The Company paid cash dividends of $1.08 per share in 2024, unchanged from 2023.
The provision for income tax expense and the effective tax rates for 2024 included discrete tax items associated with provision to return adjustments in conjunction with the final 2023 tax return filing and the resolution of state examination activities, which resulted in additional tax expense. The Company paid cash dividends of $1.08 per share in 2025 and 2024.
Advances include both fixed and variable terms and may be taken out with varying maturities. At December 31, 2024, the Bank had no FHLB-Atlanta advances outstanding and available credit from the FHLB-Atlanta of $296.9 million. At December 31, 2024, the Bank also had $65.2 million of available federal funds lines with no borrowings outstanding.
Advances include both fixed and variable terms and may be taken out with varying maturities. At December 31, 2025, the Bank had no FHLB-Atlanta advances outstanding and available credit from the FHLB-Atlanta of $304.9 million. At December 31, 2025, the Bank also had $65.2 million of available federal funds lines with no borrowings outstanding.
Banking regulations limit a bank’s credit exposure by prohibiting unsecured loan relationships that exceed 10% of its capital; or 20% of capital, if loans in excess of 10% of capital are fully secured. Under these regulations, we are prohibited from having secured loan relationships in excess of approximately $22.7 million.
Banking regulations limit a bank’s credit exposure by prohibiting unsecured loan relationships that exceed 10% of its capital; or 20% of capital, if loans in excess of 10% of capital are fully secured. Under these regulations, we are prohibited from having secured loan relationships in excess of approximately $23.5 million.
The allowance is adjusted through provision for credit losses and decreased by charge-offs, net of recoveries of amounts previously charged-off. See Note 1 - Summary of Significant Accounting Policies and Note 5 - Loans and Allowance for Credit Losses in the notes to our consolidated financial statements in this report. Table of Contents 60 Fair Value Determination U.S.
The allowance is adjusted through provision for credit losses and decreased by charge-offs, net of recoveries of amounts previously charged-off. See Note 1 - Summary of Significant Accounting Policies and Note 4 - Loans and Allowance for Credit Losses in the notes to our consolidated financial statements in this report. Fair Value Determination U.S.
For more information regarding fair value measurements and disclosures, please refer to Note 1 - Summary of Significant Accounting Policies and Note 13, Fair Value in the notes to the consolidated financial statements that accompany this report. Fair values are based on active market prices of identical assets or liabilities when available.
For more information regarding fair value measurements and disclosures, please refer to Note 1 - Summary of Significant Accounting Policies and Note 14, Fair Value in the notes to the consolidated financial statements that accompany this report. Table of Contents 44 Fair values are based on active market prices of identical assets or liabilities when available.
Table of Contents 69 The Federal Reserve has treated us as a “small bank holding company’ under the Federal Reserve’s Small Bank Holding Company Policy. Accordingly, our capital adequacy is evaluated at the Bank level, and not for the Company and its consolidated subsidiaries.
The Federal Reserve has treated us as a “small bank holding company’ under the Federal Reserve’s Small Bank Holding Company Policy. Accordingly, our capital adequacy is evaluated at the Bank level, and not for the Company and its consolidated subsidiaries.
Additionally, the provision for income tax expense and the effective tax rates for 2024 included discrete tax items associated with provision to return adjustments in conjunction with the final 2023 tax return filing and the resolution of state examination activities, which resulted in additional tax expense.
The provision for income tax expense and the effective tax rates for 2024 included discrete tax items associated with provision to return adjustments in conjunction with the final 2023 tax return filing and the resolution o f state examination activities, which resulted in additional tax expense.
The Company was not required to repurchase any loans during 2024 and 2023 as a result of representation and warranty provisions contained in the Company’s sale agreements with Fannie Mae, and had no pending repurchase or make -whole requests at December 31, 2024.
Table of Contents 56 The Company was not required to repurchase any loans during 2025 and 2024 as a result of representation and warranty provisions contained in the Company’s sale agreements with Fannie Mae, and had no pending repurchase or make-whole requests at December 31, 2025.
The Company had no FHLB-Atlanta advances or other wholesale borrowings outstanding at December 31, 2024 and 2023. The average rates paid on total interest-bearing deposits were 1.81 % in 2024 and 1.21% in 2023.
The Company had no FHLB-Atlanta advances or other wholesale borrowings outstanding at December 31, 2025 and 2024. The average rates paid on total interest-bearing deposits were 1.72 % in 2025 and 1.81% in 2024.
The Company’s normal practice is to originate mortgage loans for sale in the secondary market and to either sell or retain the MSRs when the loan is sold. MSRs are recognized based on the fair value of the servicing right on the date the corresponding mortgage loan is sold.
The Company’s customary practice is to originate mortgage loans for sale in the secondary market and to either sell or retain the MSRs when the loan is sold. Table of Contents 46 MSRs are recognized based on the fair value of the servicing right on the date the corresponding mortgage loan is sold.
December 31 (Dollars in thousands) 2024 2023 Nonperforming assets: Nonperforming (nonaccrual) loans $ 503 911 Total nonperforming assets $ 503 911 as a % of loans and other real estate owned 0.09 % 0.16 as a % of total assets 0.05 % 0.09 Nonperforming loans as a % of total loans 0.09 % 0.16 Accruing loans 90 days or more past due $ — — Table of Contents 67 The table below provides information concerning the composition of nonaccrual loans at December 31, 2024 and 2023, respectively.
December 31 (Dollars in thousands) 2025 2024 Nonperforming assets: Nonperforming (nonaccrual) loans $ 482 503 Total nonperforming assets $ 482 503 as a % of loans and other real estate owned 0.09 % 0.09 as a % of total assets 0.05 % 0.05 Nonperforming loans as a % of total loans 0.09 % 0.09 Accruing loans 90 days or more past due $ — — The table below provides information concerning the composition of nonaccrual loans at December 31, 2025 and 2024, respectively.
December 31 (In thousands) 2024 2023 Nonaccrual loans: Commercial and industrial $ 99 — Construction and land development 404 — Commercial real estate — 783 Residential real estate — 128 Total nonaccrual loans $ 503 911 The Company discontinues the accrual of interest income when (1) there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or (2) the principal or interest is more than 90 days past due, unless the loan is both well-secured and in the process of collection.
December 31 (In thousands) 2025 2024 Nonaccrual loans: Commercial and industrial $ — 99 Construction and land development — 404 Commercial real estate 378 — Residential real estate 104 — Total nonaccrual loans $ 482 503 Table of Contents 50 The Company discontinues the accrual of interest income when (1) there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or (2) the principal or interest is more than 90 days past due, unless the loan is both well-secured and in the process of collection.
Off-Balance Sheet Arrangements At December 31, 2024, the Bank had outstanding standby letters of credit of $0.7 million and unfunded loan commitments outstanding of $84.7 million. Because these commitments generally have fixed expiration dates and may expire without being drawn upon, the total commitment level does not necessarily represent future cash requirements.
Table of Contents 55 Off-Balance Sheet Arrangements At December 31, 2025, the Bank had outstanding standby letters of credit of $1.0 million and unfunded loan commitments outstanding of $48.1 million. Because these commitments generally have fixed expiration dates and may expire without being drawn upon, the total commitment level does not necessarily represent future cash requirements.
The provision for credit losses under CECL is reflective of the Company’s credit risk profile and the future economic outlook and forecasts. Our CECL model is largely influenced by economic factors including, most notably, the anticipated unemployment rate. Noninterest income was $3.5 million in 2024 compared to a loss of $3.0 million in 2023.
The provision for credit losses under CECL is reflective of the Company’s credit risk profile and the future economic outlook and forecasts. Our CECL model is largely influenced by economic factors including, most notably, the anticipated unemployment rate. Table of Contents 43 Noninterest income was $3.1 million in 2025 compared to $3.5 million in 2024.
See Note 5 to our Financial Statements. Table of Contents 66 A summary of the changes in the allowance for credit losses on loans and certain asset quality ratios for the years ended December 31, 2024 and 2023 are presented below.
See Note 4 to our Financial Statements. Table of Contents 49 A summary of the changes in the allowance for credit losses on loans and certain asset quality ratios for the years ended December 31, 2025 and 2024 is presented below.
As of December 31, 2024, the unpaid principal balance of residential mortgage loans, which we have originated and sold, but retained the servicing rights (MSRs) totaled $204.4 million.
As of December 31, 2025, the unpaid principal balance of residential mortgage loans, which we have originated and sold, but retained the servicing rights (MSRs) totaled $188.8 million.
Two critical areas of focus for ALCO are interest rate risk and liquidity risk management. Interest Rate Risk Management In the normal course of business, the Company is exposed to market risk arising from fluctuations in interest rates because assets and liabilities may mature or reprice at different times and at different rates of change.
Interest Rate Risk Management In the normal course of business, the Company is exposed to market risk arising from fluctuations in interest rates because assets and liabilities may mature or reprice at different times and at different rates of change.
At December 31, 2024, the Bank’s regulatory capital ratios were well above the minimum amounts required to be “well capitalized” under current regulatory standards with a total risk-based capital ratio of 15.81%, a tier 1 leverage ratio of 10.49% and common equity tier 1 or (CET1) of 14.80% at December 31, 2024.
At December 31, 2025, the Bank’s regulatory capital ratios were well above the minimum amounts required to be “well capitalized” under current regulatory standards with a total risk-based capital ratio of 17.14%, a tier 1 leverage ratio of 10.71% and common equity tier 1 or (CET1) of 16.06% at December 31, 2025.
See "Table 1 - Explanation of Non-GAAP Financial Measures". Financial Summary The Company’s net earnings were $6.4 million for the full year 2024, compared to $1.4 million for the full year 2023. Basic and diluted net earnings per share were $1.83 per share for the full year 2024, compared to $0.40 per share for the full year 2023.
See "Table 1 - Explanation of Non-GAAP Financial Measures". Financial Summary The Company’s net earnings were $7.3 million for the full year 2025, compared to $6.4 million for the full year 2024. Basic and diluted net earnings per share were $2.08 per share for the full year 2025, compared to $1.83 per share for the full year 2024.
At December 31, 2024, the Company’s allowance for credit losses was $6.9 million, or 1.22% of total loans, compared to $6.9 million, or 1.23% of total loans, at December 31, 2023.
At December 31, 2025, the Company’s allowance for credit losses was $7.2 million, or 1.27% of total loans, compared to $6.9 million, or 1.22% of total loans, at December 31, 2024.
Furthermore, we have an internal limit for aggregate credit exposure (loans outstanding plus unfunded commitments) to a single borrower of $20.4 million. Our loan policy requires that the Loan Committee of the Board of Directors approve any loan relationships that exceed this internal limit. At December 31, 2024, the Bank had one loan relationship exceeding our internal limit.
Furthermore, we have an internal limit for aggregate credit exposure (loans outstanding plus unfunded commitments) to a single borrower of $21.2 million. Our loan policy requires that the Loan Committee of the Board of Directors approve any loan relationships that exceed this internal limit. At December 31, 2025, the Bank did not have any loan relationships exceeding our internal limit.
During 2023, the Bank began participating in the Certificates of Deposit Account Registry Service (the “CDARS”) and the Insured Cash Sweep product (“ICS”), which provide for reciprocal (“two-way”) transactions among banks facilitated by IntraFi for the purpose of maximizing FDIC insurance.
The Bank participates in the Certificates of Deposit Account Registry Service (the “CDARS”) and the Insured Cash Sweep product (“ICS”), which provide for reciprocal (“two-way”) transactions among banks facilitated by IntraFi for the purpose of improving FDIC insurance for our depositors.
From time to time, the Company may enter into interest rate swaps (“swaps”) to facilitate customer transactions and meet their financing needs. These swaps qualify as derivatives, but are not designated as hedging instruments. At December 31, 2024 and 2023, the Company had no derivative contracts to assist in managing interest rate sensitivity.
From time to time, the Company may enter into interest rate swaps (“swaps”) to facilitate customer transactions and meet their financing needs. These swaps qualify as derivatives, and may be designated as hedging instruments. At December 31, 2025, the Company had one derivative contract to assist in managing interest rate sensitivity.
Four loan categories represented the majority of the loan portfolio at December 31, 2024: commercial real estate (51%), residential real estate (21%), construction and land development (15%), and commercial and industrial (11%). Approximately 19% of the Company’s commercial real estate loans were classified as owner-occupied at December 31, 2024.
Four loan categories represented the majority of the loan portfolio at December 31, 2025: commercial real estate (58%), residential real estate (21%), construction and land development (10%), and commercial and industrial (10%). Approximately 18% of the Company’s commercial real estate loans were classified as owner-occupied at December 31, 2025.
Liquidity Risk Management Liquidity is the Company’s ability to convert assets into cash equivalents in order to meet daily cash flow requirements, primarily for deposit withdrawals, loan demand and maturing obligations.
The Company had no derivative contracts at December 31, 2024. Liquidity Risk Management Liquidity is the Company’s ability to convert assets into cash equivalents in order to meet daily cash flow requirements, primarily for deposit withdrawals, loan demand and maturing obligations.
At December 31, 2024 we had total deferred tax assets of $10.2 million included as “other assets”, including $9.9 million resulting from unrealized losses in our securities portfolio.
At December 31, 2025 we had net deferred tax assets of $6.9 million included as “other assets”, including $6.5 million resulting from unrealized losses in our securities portfolio.
Noninterest Expense Year ended December 31 (Dollars in thousands) 2024 2023 Salaries and benefits $ 12,534 $ 12,101 Net occupancy and equipment 2,508 2,954 Professional fees 1,188 1,299 FDIC and other regulatory assessments 564 631 Other 5,372 5,609 Total noninterest expense $ 22,166 $ 22,594 Salaries and benefits increased during 2024 compared to 2023 primarily due to routine annual increases in salaries and wages.
Noninterest Expense Year ended December 31 (Dollars in thousands) 2025 2024 Salaries and benefits $ 13,154 $ 12,534 Net occupancy and equipment 2,353 2,508 Professional fees 1,276 1,188 FDIC and other regulatory assessments 569 564 Other 5,599 5,372 Total noninterest expense $ 22,951 $ 22,166 Salaries and benefits increased during 2025 compared to 2024 primarily due to routine annual increases in salaries and wages.
There were no loans 90 days past due and still accruing interest at December 31, 2024 and 2023, respectively. The Company had no OREO at December 31, 2024 and 2023, respectively.
There were no loans 90 days past due and still accruing interest at December 31, 2025 and 2024, respectively. The Company had no other real estate owned at December 31, 2025 and 2024, respectively.
Net interest income (tax-equivalent) was $27.2 million in 2024, a 2% increase compared to $26.7 million in 2023. This increase was primarily due to improved net interest margin. The Company’s net interest margin (tax-equivalent) was 3.06% in 2024, compared to 2.89% in 2023.
Net interest income (tax-equivalent) was $29.7 million in 2025, a 9% increase compared to $27.2 million in 2024. This increase was primarily due to improved net interest margin and a 2% increase in our interest-earning assets. The Company’s net interest margin (tax-equivalent) was 3.27% in 2025, compared to 3.06% in 2024.
Noninterest Income Year ended December 31 (Dollars in thousands) 2024 2023 Service charges on deposit accounts $ 614 $ 603 Mortgage lending 608 430 Bank-owned life insurance 403 411 Securities losses, net — (6,295) Other 1,849 1,870 Total noninterest income $ 3,474 $ (2,981) The Company’s noninterest income from mortgage lending is primarily attributable to the (1) origination and sale of new mortgage loans and (2) servicing of mortgage loans.
Noninterest Income Year ended December 31 (Dollars in thousands) 2025 2024 Service charges on deposit accounts $ 619 $ 614 Mortgage lending 474 608 Bank-owned life insurance 414 403 Other 1,612 1,849 Total noninterest income $ 3,119 $ 3,474 The Company’s noninterest income from mortgage lending is primarily attributable to the (1) origination and sale of new mortgage loans, including refinancings and (2) servicing of mortgage loans.
Table of Contents 72 The following table presents additional information about our contractual obligations as of December 31, 2024, which by their terms had contractual maturity and termination dates subsequent to December 31, 2024: Payments due by period 1 year 1 to 3 3 to 5 More than (Dollars in thousands) Total or less years years 5 years Contractual obligations: Deposit maturities (1) $ 895,824 879,185 14,239 2,400 — Operating lease obligations 246 81 120 45 — Total $ 896,070 879,266 14,359 2,445 — (1) Deposits with no stated maturity (demand, NOW, money market, and savings deposits) are presented in the "1 year or less" column Management believes that the Company and the Bank have adequate sources of liquidity to meet all known contractual obligations and unfunded commitments, including loan commitments and reasonable borrower, depositor, and creditor requirements over the next 12 months.
The following table presents additional information about our contractual obligations as of December 31, 2025, which by their terms had contractual maturity and termination dates subsequent to December 31, 2025: Payments due by period 1 year 1 to 3 3 to 5 More than (Dollars in thousands) Total or less years years 5 years Contractual obligations: Deposit maturities (1) $ 922,926 910,388 9,726 2,812 — Operating lease obligations 157 55 102 — — Total $ 923,083 910,443 9,828 2,812 — (1) Deposits with no stated maturity (demand, NOW, money market, and savings deposits) are presented in the "1 year or less" column Management believes that the Company and the Bank have adequate sources of liquidity to meet all known contractual obligations and unfunded commitments, including loan commitments and reasonable borrower, depositor, and creditor requirements over the next 12 months.
In contrast with our earnings simulation model which evaluates interest rate risk over a 12-month timeframe, EVE uses a terminal horizon which allows for the re-pricing of all assets, liabilities, and off-balance sheet items.
Economic values are estimated by discounting expected cash flows from assets, liabilities and off-balance sheet items, which are used to establish a base case EVE. In contrast with our earnings simulation model which evaluates interest rate risk over a 12-month timeframe, EVE uses a terminal horizon which allows for the re-pricing of all assets, liabilities, and off-balance sheet items.
See "Table 1 - Explanation of Non-GAAP Financial Measures". RESULTS OF OPERATIONS Net Interest Income and Margin Net interest income (tax-equivalent) was $27.2 million in 2024, a 2% increase compared to $26.7 million in 2023. This increase was primarily due to improved net interest margin. The Company’s net interest margin (tax-equivalent) was 3.06% in 2024, compared to 2.89% in 2023.
See "Table 1 - Explanation of Non-GAAP Financial Measures". Table of Contents 45 RESULTS OF OPERATIONS Net Interest Income and Margin Net interest income (tax-equivalent) was $29.7 million in 2025, a 9% increase compared to $27.2 million in 2024. This increase was primarily due to improved net interest margin and a 2% increase in our interest-earning assets.
Our allowance for credit losses reflects an amount we believe appropriate, based on our allowance assessment methodology, to adequately cover all expected credit losses as of the date the allowance is determined.
A specific reserve was established for one loan and the other loan was partially charged off. Our allowance for credit losses reflects an amount we believe appropriate, based on our allowance assessment methodology, to adequately cover all expected credit losses as of the date the allowance is determined.
The ability of many borrowers to service their debts also may decrease during periods of rising interest rates or economic stress, which may differ across industries and economic sectors.
The ability of many borrowers to service their debts also may decrease during periods of rising interest rates or economic stress, which may differ across industries and economic sectors. Depositors and borrowers may also change their deposit and loan preferences and behaviors as a result of changes and expected changes in interest rates.
The Bank utilizes short and long-term non-deposit borrowings from time to time. Short-term borrowings generally consist of federal funds purchased and securities sold under agreements to repurchase with an original maturity of one year or less.
The Bank utilizes short and long-term non-deposit borrowings from time to time. Short-term borrowings generally consist of federal funds purchased and securities sold under agreements to repurchase with an original maturity of one year or less. The Bank had available federal funds lines totaling $65.2 million at December 31, 2025 and 2024 with no federal funds borrow ed.
The provision for income taxes expense was $2.0 million for an effective tax rate of 23.82% for 2024, compared to a tax benefit of $0.8 million for a negative effective tax rate of (125.73)% for 2023.
Income Tax Expense The provision for income taxes expense was $2.0 million for an effective tax rate of 21.24% for 2025, compared to $2.0 million for an effective tax rate of 23.82% for 2024.
Summary of Results of Operations Year ended December 31 (Dollars in thousands, except per share data) 2024 2023 Net interest income (a) $ 27,204 $ 26,745 Less: tax-equivalent adjustment 79 417 Net interest income (GAAP) 27,125 26,328 Noninterest income 3,474 (2,981) Total revenue 30,599 23,347 Provision for credit losses 36 135 Noninterest expense 22,166 22,594 Income tax expense (benefit) 2,000 (777) Net earnings $ 6,397 $ 1,395 Basic and diluted net earnings per share $ 1.83 $ 0.40 (a) Tax-equivalent.
Summary of Results of Operations Year ended December 31 (Dollars in thousands, except per share data) 2025 2024 Net interest income (a) $ 29,747 $ 27,204 Less: tax-equivalent adjustment 73 79 Net interest income (GAAP) 29,674 27,125 Noninterest income 3,119 3,474 Total revenue 32,793 30,599 Provision for credit losses 631 36 Noninterest expense 22,951 22,166 Income tax expense (benefit) 1,956 2,000 Net earnings $ 7,255 $ 6,397 Basic and diluted net earnings per share $ 2.08 $ 1.83 (a) Tax-equivalent.
The Bank’s tier 1 leverage ratio was 10.49%, CET1 risk-based capital ratio was 14.80%, tier 1 risk-based capital ratio was 14.80%, and total risk-based capital ratio was 15.81 % at December 31, 2024.
The Bank’s tier 1 leverage ratio was 10.71%, CET1 risk-based capital ratio was 16.06%, tier 1 risk-based capital ratio was 16.06%, and total risk-based capital ratio was 17.14 % at December 31, 2025.
Changes in Interest Rates Net Interest Income % Variance 400 basis points 0.47 % 300 basis points 0.74 200 basis points 0.67 100 basis points 0.35 (100) basis points (0.92) (200) basis points (1.49) (300) basis points (1.75) (400) basis points (2.20) At December 31, 2024, our earnings simulation model indicated that we were in compliance with the policy guidelines noted above.
Changes in Interest Rates Net Interest Income % Variance 400 basis points 4.67 % 300 basis points 3.95 200 basis points 2.76 100 basis points 1.40 (100) basis points (1.97) (200) basis points (3.13) (300) basis points (4.13) (400) basis points (5.16) At December 31, 2025, our earnings simulation model indicated that we were in compliance with the policy guidelines noted above.
Economic Value of Equity Economic value of equity (“EVE”) measures the extent that estimated economic values of our assets, liabilities and off- balance sheet items will change as a result of interest rate changes. Economic values are estimated by discounting expected cash flows from assets, liabilities and off-balance sheet items, to which establish a base case EVE.
Table of Contents 53 Economic Value of Equity Economic value of equity (“EVE”) measures the extent that estimated economic values of our assets, liabilities and off- balance sheet items will change as a result of interest rate changes.
(Dollars in thousands) December 31, 2024 Maturity of: 3 months or less $ 8,353 Over 3 months through 6 months 23,669 Over 6 months through 12 months 23,939 Over 12 months 2,442 Total estimated uninsured time deposits $ 58,403 Other Borrowings The Company had no long-term debt at December 31, 2024 and 2023.
(Dollars in thousands) December 31, 2025 Maturity of: 3 months or less $ 15,624 Over 3 months through 6 months 31,140 Over 6 months through 12 months 28,306 Over 12 months 4,273 Total estimated uninsured time deposits $ 79,343 Other Borrowings The Company had no long-term debt at December 31, 2025 and 2024.
Year ended December 31 (Dollars in thousands) 2024 2023 Allowance for credit losses: Balance at beginning of period $ 6,863 5,765 Impact of adopting ASC 326 — 1,019 Charge-offs: Commercial and industrial (9) (164) Residential real estate (61) — Consumer installment (114) (105) Total charge -offs (184) (269) Recoveries: Commercial and industrial 144 204 Residential real estate 9 14 Consumer installment 45 5 Total recoveries 198 223 Net recoveries (charge-offs) 14 (46) (Reversal of) provision for credit losses (6) 125 Ending balance $ 6,871 6,863 as a % of loans 1.22 % 1.23 as a % of nonperforming loans 1,366 % 753 Net charge-offs as a % of average loans — % 0.01 Nonperforming Assets At December 31, 2024 the Company had $0.5 million in nonperforming assets compared to $0.9 million at December 31, 2023.
Year ended December 31 (Dollars in thousands) 2025 2024 Allowance for credit losses: Balance at beginning of period $ 6,871 6,863 Charge-offs: Commercial and industrial (142) (9) Commercial real estate (296) — Residential real estate (7) (61) Consumer installment (96) (114) Total charge -offs (541) (184) Recoveries: Commercial and industrial 30 144 Residential real estate 84 9 Consumer installment 29 45 Total recoveries 143 198 Net (charge-offs) recoveries (398) 14 Provision for credit losses - Loans 703 (6) Ending balance $ 7,176 6,871 as a % of loans 1.27 % 1.22 as a % of nonperforming loans 1,489 % 1,366 Net charge-offs as a % of average loans 0.07 % — Nonperforming Assets The Company had $0.5 million in nonperforming assets at both December 31, 2025 and 2024.
Year ended December 31 (Dollars in thousands) 2024 2023 Origination income $ 261 $ 71 Servicing fees, net 347 359 Total mortgage lending income $ 608 $ 430 The Company’s income from mortgage lending typically fluctuates as mortgage interest rates change and is primarily attributable to the origination and sale of new mortgage loans.
Year ended December 31 (Dollars in thousands) 2025 2024 Origination income $ 154 $ 261 Servicing fees, net 320 347 Total mortgage lending income $ 474 $ 608 The Company’s income from mortgage lending typically fluctuates as mortgage interest rates, housing sales and refinancings change.
The Company had reciprocal deposits on balance sheet of $6.9 million at December 31, 2024, compared to none at December 31, 2023. Uninsured amounts are estimated based on the portion of account balances that exceed FDIC insurance limits.
At December 31, 2025, estimated uninsured deposits totaled $392.9 million, or 43% of total deposits, compared to $359.7 million, or 40% of total deposits at December 31, 2024. Uninsured amounts are estimated based on the portion of account balances that exceed FDIC insurance limits.
Loans December 31 (In thousands) 2024 2023 Commercial and industrial $ 63,274 73,374 Construction and land development 82,493 68,329 Commercial real estate 289,992 287,307 Residential real estate 118,627 117,457 Consumer installment 9,631 10,827 Total loans 564,017 557,294 Total loans, net of unearned income, were $564.0 million at December 31, 2024, and $557.3 million at December 31, 2023, an increase of $6.7 million, or 1%.
Loans December 31 (In thousands) 2025 2024 Commercial and industrial $ 58,400 63,274 Construction and land development 56,436 82,493 Commercial real estate 325,521 289,992 Residential real estate 116,554 118,627 Consumer installment 8,421 9,631 Total loans 565,332 564,017 Total loans, net of unearned income, were $565.3 million at December 31, 2025, and $564.0 million at December 31, 2024, an increase of $1.3 million.
Within the residential real estate portfolio segment, the Company had junior lien mortgages of approximately $11.2 million, or 2%, and $8.7 million, or 2%, of total loans at December 31, 2024 and 2023, respectively. For residential real estate mortgage loans with a consumer purpose, the Company had no loans that required interest only payments at December 31, 2024 and 2023.
Within the residential real estate portfolio segment , the Company had junior lien mortgages of approximately $12.3 million, or 2%, and $11.2 million, or 2%, of total loans at December 31, 2025 and 2024, respectively.
The rules included the implementation of a capital conservation buffer of CET1 capital of 2.5% that is added to the minimum requirements for capital adequacy purposes. A banking organization with a capital conservation buffer of 2.5% or less is subject to limitations on “distributions” from “eligible retained earnings”, including dividend payments, share repurchases and certain discretionary bonus payments.
A banking organization with a capital conservation buffer of 2.5% or less is subject to limitations on “distributions” from “eligible retained earnings”, including dividend payments, share repurchases and certain discretionary bonus payments. At December 31, 2025 and 2024, the Bank had a capital conservation buffer of 9.14% and 7.81%, respectively.
Table of Contents 77 Table 3 - Average Balance and Net Interest Income Analysis Year ended December 31 2024 2023 Interest Interest Average Income/ Yield/ Average Income/ Yield/ (Dollars in thousands) Balance Expense Rate Balance Expense Rate Interest-earning assets: Loans and loans held for sale (1) $ 568,733 $ 29,735 5.23% $ 523,838 $ 24,925 4.76% Securities - taxable 248,072 5,430 2.19% 335,366 7,208 2.15% Securities - tax-exempt (2) 10,084 373 3.70% 52,122 1,985 3.81% Total securities 258,156 5,803 2.25% 387,488 9,193 2.37% Federal funds sold 17,907 939 5.24% 5,221 250 4.79% Interest bearing bank deposits 44,634 2,334 5.23% 8,593 423 4.92% Total interest-earning assets 889,430 38,811 4.36% 925,140 34,791 3.76% Cash and due from banks 17,779 15,230 Other assets 75,059 81,438 Total assets $ 982,268 $ 1,021,808 Interest-bearing liabilities: Deposits: NOW $ 192,702 2,680 1.39% $ 193,451 1,907 0.99% Savings and money market 251,778 2,168 0.86% 289,235 2,132 0.74% Certificates of deposit 195,097 6,756 3.46% 175,085 3,935 2.25% Total interest-bearing deposits 639,577 11,604 1.81% 657,771 7,974 1.21% Short-term borrowings 628 3 0.48% 3,255 72 2.21% Total interest-bearing liabilities 640,205 11,607 1.81% 661,026 8,046 1.22% Noninterest-bearing deposits 262,224 289,019 Other liabilities 1,918 3,697 Stockholders' equity 77,921 68,066 Total liabilities and and stockholders' equity $ 982,268 $ 1,021,808 Net interest income and margin $ 27,204 3.06% $ 26,745 2.89% (1) Average loan balances are shown net of unearned income and loans on nonaccrual status have been included in the computation of average balances.
Table of Contents 59 Table 3 - Average Balance and Net Interest Income Analysis Year ended December 31 2025 2024 Interest Interest Average Income/ Yield/ Average Income/ Yield/ (Dollars in thousands) Balance Expense Rate Balance Expense Rate Interest-earning assets: Loans and loans held for sale (1) $ 560,476 $ 30,840 5.50% $ 568,733 $ 29,735 5.23% Securities - taxable 228,793 4,949 2.16% 248,072 5,430 2.19% Securities - tax-exempt (2) 9,173 346 3.77% 10,084 373 3.70% Total securities 237,966 5,295 2.23% 258,156 5,803 2.25% Federal funds sold 26,535 1,127 4.25% 17,907 939 5.24% Interest bearing bank deposits 83,648 3,579 4.28% 44,634 2,334 5.23% Total interest-earning assets 908,625 40,841 4.49% 889,430 38,811 4.36% Cash and due from banks 15,414 17,779 Other assets 72,438 75,059 Total assets $ 996,477 $ 982,268 Interest-bearing liabilities: Deposits: NOW $ 205,951 2,740 1.33% $ 192,702 2,680 1.39% Savings and money market 253,668 2,461 0.97% 251,778 2,168 0.86% Certificates of deposit 184,047 5,891 3.20% 195,097 6,756 3.46% Total interest-bearing deposits 643,666 11,092 1.72% 639,577 11,604 1.81% Short-term borrowings 28 2 7.14% 628 3 0.48% Total interest-bearing liabilities 643,694 11,094 1.72% 640,205 11,607 1.81% Noninterest-bearing deposits 265,978 262,224 Other liabilities 2,578 1,918 Stockholders' equity 84,227 77,921 Total liabilities and and stockholders' equity $ 996,477 $ 982,268 Net interest income and margin $ 29,747 3.27% $ 27,204 3.06% (1) Average loan balances are shown net of unearned income and loans on nonaccrual status have been included in the computation of average balances.
The Company’s effective income tax rate is affected principally by tax-exempt earnings from the Company’s investments in municipal securities, bank-owned life insurance, and New Markets Tax Credits.
The provision for income tax expense was $2.0 million for an effective tax rate of 21.24% for 2025, compared to $2.0 million for an effective tax rate of 23.82% for 2024. The Company’s effective income tax rate is affected principally by tax-exempt earnings from the Company’s investments in municipal securities and loans, bank-owned life insurance, and New Markets Tax Credits.
The Bank’s uninsured deposits at December 31, 2024 and 2023 include approximately $223.1 million and $206.2 million, respectively, of deposits of state, county and local governments that are collateralized by securities having a fair value equal to such deposits.
The Bank’s uninsured deposits at December 31, 2025 and 2024 include approximately $228.7 million and $223.1 million, respectively, of deposits of state, county and local governments that are collateralized by securities. Deposits of state, county and local governments were 58% and 62% of our estimated uninsured deposits at December 31, 2025 and 2024, respectively.
See Table 1 - Explanation of Non-GAAP Financial Measures." Table of Contents 78 Table 4 - Volume and Rate Variance Analysis Year ended December 31, 2024 vs. 2023 Year ended December 31, 2023 vs. 2022 Net Due to change in Net Due to change in (Dollars in thousands) Change Rate (2) Volume (2) Change Rate (2) Volume (2) Interest income: Loans and loans held for sale $ 4,810 2,463 2,347 $ 4,684 1,390 3,294 Securities - taxable (1,778) 133 (1,911) 632 1,247 (615) Securities - tax-exempt (1) (1,612) (57) (1,555) (187) 174 (361) Total securities (3,390) 76 (3,466) 445 1,421 (976) Federal funds sold 689 24 665 (185) 1,661 (1,846) Interest bearing bank deposits 1,911 26 1,885 (154) 2,285 (2,439) Total interest income $ 4,020 2,589 1,431 $ 4,790 6,757 (1,967) Interest expense: Deposits: NOW $ 773 783 (10) $ 1,537 1,574 (37) Savings and money market 36 359 (323) 1,483 1,762 (279) Certificates of deposit 2,821 2,128 693 2,635 2,167 468 Total interest-bearing deposits 3,630 3,270 360 5,655 5,503 152 Short-term borrowings (69) (56) (13) 12 40 (28) Total interest expense 3,561 3,214 347 5,667 5,543 124 Net interest income $ 459 (625) 1,084 $ (877) 1,214 (2,091) (1) Yields on tax-exempt securities have been computed on a tax-equivalent basis using an income tax rate of 21%.
See Table 1 - Explanation of Non-GAAP Financial Measures." Table of Contents 60 Table 4 - Volume and Rate Variance Analysis Year ended December 31, 2025 vs. 2024 Year ended December 31, 2024 vs. 2023 Net Due to change in Net Due to change in (Dollars in thousands) Change Rate (2) Volume (2) Change Rate (2) Volume (2) Interest income: Loans and loans held for sale $ 1,105 1,559 (454) $ 4,810 2,463 2,347 Securities - taxable (481) (64) (417) (1,778) 133 (1,911) Securities - tax-exempt (1) (27) 7 (34) (1,612) (57) (1,555) Total securities (508) (57) (451) (3,390) 76 (3,466) Federal funds sold 188 (178) 366 689 24 665 Interest bearing bank deposits 1,245 (424) 1,669 1,911 26 1,885 Total interest income $ 2,030 900 1,130 $ 4,020 2,589 1,431 Interest expense: Deposits: NOW $ 60 (116) 176 $ 773 783 (10) Savings and money market 293 275 18 36 359 (323) Certificates of deposit (865) (511) (354) 2,821 2,128 693 Total interest-bearing deposits (512) (352) (160) 3,630 3,270 360 Short-term borrowings (1) 42 (43) (69) (56) (13) Total interest expense (513) (310) (203) 3,561 3,214 347 Net interest income $ 2,543 1,210 1,333 $ 459 (625) 1,084 (1) Yields on tax-exempt securities have been computed on a tax-equivalent basis using an income tax rate of 21%.
BALANCE SHEET ANALYSIS Securities Securities available-for-sale were $243.0 million at December 31, 2024, compared to $270.9 million at December 31, 2023. This decrease reflects a decrease in the amortized cost basis of securities available -for-sale of $27.1 million, and a decrease of $0.8 million in the fair value of securities available-for-sale.
Table of Contents 47 BALANCE SHEET ANALYSIS Securities Securities available-for-sale were $233.3 million at December 31, 2025, compared to $243.0 million at December 31, 2024. This decrease reflects a decrease in the amortized cost basis of securities available -for-sale of $23.4 million, partially offset by an increase of $13.7 million in the fair value of securities available-for -sale.
Deposits December 31 (In thousands) 2024 2023 Noninterest bearing demand $ 260,874 270,723 NOW 199,883 190,724 Money market 153,916 148,040 Savings 89,904 88,541 Certificates of deposit under $250,000 103,594 100,572 Certificates of deposit and other time deposits of $250,000 or more 87,653 97,643 Total deposits $ 895,824 896,243 Total deposits were stable and decreased only $0.4 million to $895.8 million at December 31, 2024, compared to $896.2 million at December 31, 2023.
Deposits December 31 (In thousands) 2025 2024 Noninterest bearing demand $ 268,026 260,874 NOW 214,827 199,883 Money market 170,352 153,916 Savings 92,920 89,904 Certificates of deposit under $250,000 97,458 103,594 Certificates of deposit and other time deposits of $250,000 or more 79,343 87,653 Total deposits $ 922,926 895,824 Total deposits were $922.9 million at December 31, 2025, compared to $895.8 million at December 31, 2024.
Changes in Interest Rates EVE % Variance 400 basis points 0.43 % 300 basis points 1.69 200 basis points 2.05 100 basis points 1.41 (100) basis points (2.61) (200) basis points (8.19) (300) basis points (17.50) (400) basis points (30.86) At December 31, 2024, our EVE model indicated that we were in compliance with the policy guidelines noted above.
Changes in Interest Rates EVE % Variance 400 basis points 3.76 % 300 basis points 4.08 200 basis points 3.44 100 basis points 2.21 (100) basis points (3.41) (200) basis points (9.01) (300) basis points (17.83) (400) basis points (27.26) At December 31, 2025, our EVE model indicated that we were in compliance with the policy guidelines noted above.
Table of Contents 61 Average Balance Sheet and Interest Rates Year ended December 31 2024 2023 Average Yield/ Average Yield/ (Dollars in thousands) Balance Rate Balance Rate Loans and loans held for sale $ 568,733 5.23% $ 523,838 4.76% Securities - taxable 248,072 2.19% 335,366 2.15% Securities - tax-exempt (a) 10,084 3.70% 52,122 3.81% Total securities 258,156 2.25% 387,488 2.37% Federal funds sold 17,907 5.24% 5,221 4.79% Interest bearing bank deposits 44,634 5.23% 8,593 4.92% Total interest-earning assets 889,430 4.36% 925,140 3.76% Deposits: NOW 192,702 1.39% 193,451 0.99% Savings and money market 251,778 0.86% 289,235 0.74% Certificates of deposit 195,097 3.46% 175,085 2.25% Total interest-bearing deposits 639,577 1.81% 657,771 1.21% Short-term borrowings 628 0.48% 3,255 2.21% Total interest-bearing liabilities 640,205 1.81% 661,026 1.22% Net interest income and margin (a) $ 27,204 3.06% $ 26,745 2.89% (a) Tax-equivalent.
Average Balance Sheet and Interest Rates Year ended December 31 2025 2024 Average Yield/ Average Yield/ (Dollars in thousands) Balance Rate Balance Rate Loans and loans held for sale $ 560,476 5.50% $ 568,733 5.23% Securities - taxable 228,793 2.16% 248,072 2.19% Securities - tax-exempt (a) 9,173 3.77% 10,084 3.70% Total securities 237,966 2.23% 258,156 2.25% Federal funds sold 26,535 4.25% 17,907 5.24% Interest bearing bank deposits 83,648 4.28% 44,634 5.23% Total interest-earning assets 908,625 4.49% 889,430 4.36% Deposits: NOW 205,951 1.33% 192,702 1.39% Savings and money market 253,668 0.97% 251,778 0.86% Certificates of deposit 184,047 3.20% 195,097 3.46% Total interest-bearing deposits 643,666 1.72% 639,577 1.81% Short-term borrowings 28 7.14% 628 0.48% Total interest-bearing liabilities 643,694 1.72% 640,205 1.81% Net interest income and margin (a) $ 29,747 3.27% $ 27,204 3.06% (a) Tax-equivalent.