Biggest changeFor the Years Ended December 31, 2023 2022 2022 (Dollars in thousands, except per share data) (Unaudited) Interest Income: Interest income $ 414,764 $ 353,327 $ 236,114 Core interest income 414,764 353,327 236,114 Interest Expense: Interest expense 187,381 138,198 36,537 Core interest expense 187,381 138,198 36,537 Provision for Credit Losses: Provision for credit losses 10,873 4,483 10,886 CECL Oakwood impact (3) (4,824) - - Core provision expense 6,049 4,483 10,886 Other Income: Other income 44,193 36,642 29,310 (Gains) losses on former bank premises and equipment (50) - 717 (Gains) losses on sale of securities (7) 2,565 48 Insurance reimbursement of storm expenditures - - (687) Gain on sale of branch - (945) - Gain on extinguishment of debt - (1,458) - Core other income 44,136 36,804 29,388 Other Expense: Other expense 177,652 156,702 149,409 Acquisition-related expenses (2) (1,621) (236) (5,178) Write-down of former bank premises - (432) - Occupancy and bank premises - storm repair - - (501) Core conversion expense (974) - - Core other expense 175,057 156,034 143,730 Pre-Tax Income: Pre-tax income 83,051 90,586 68,592 CECL Oakwood impact (3) 4,824 - - (Gains) losses on former bank premises and equipment (50) - 717 (Gains) losses on sale of securities (7) 2,565 48 Insurance reimbursement of storm expenditures - - (687) Gain on sale of branch - (945) - Gain on extinguishment of debt - (1,458) - Acquisition-related expenses (2) 1,621 236 5,178 Write-down of former bank premises - 432 - Occupancy and bank premises - storm repair - - 501 Core conversion expense 974 - - Core pre-tax income 90,413 91,416 74,349 Provision for Income Taxes: (1) Provision for income taxes 17,944 19,543 14,337 Tax on CECL Oakwood impact (3) 1,019 - - Tax on (gains) losses on former bank premises and equipment (11) - 151 Tax on (gains) losses on sale of securities (1) 542 10 Tax on insurance reimbursement of storm expenditures - - (144) Tax on gain on sale of branch - (200) - Tax on gain on extinguishment of debt - (308) - Tax on acquisition-related expenses (2) 97 21 942 Tax on write-down of former bank premises - 91 - Tax on occupancy and bank premises - storm repair - - 106 Tax on core conversion expense 205 - - Core provision for income taxes 19,253 19,689 15,402 Preferred Dividends Preferred dividends 5,401 5,401 1,350 Core preferred dividends 5,401 5,401 1,350 80 Table of Contents Net Income Available to Common Shareholders: Net income available to common shareholders 59,706 65,642 52,905 CECL Oakwood impact (3), net of tax 3,805 - - (Gains) losses on former bank premises and equipment , net of tax (39) - 566 (Gains) losses on sale of securities, net of tax (6) 2,023 38 Insurance reimbursement of storm expenditures, net of tax - - (543) Gain on sale of branch, net of tax - (745) - Gain on extinguishment of debt, net of tax - (1,150) - Acquisition-related expenses (2), net of tax 1,524 215 4,236 Write-down of former bank premises, net of tax - 341 - Occupancy and bank premises - storm repair, net of tax - - 395 Core conversion expense, net of tax 769 - - Core net income available to common shareholders $ 65,759 $ 66,326 $ 57,597 Diluted Earnings Per Common Share: Diluted earnings per common share $ 2.26 $ 2.59 $ 2.32 CECL Oakwood impact (3), net of tax 0.14 - - (Gains) losses on former bank premises and equipment , net of tax - - 0.02 (Gains) losses on sale of securities, net of tax - 0.08 - Insurance reimbursement of storm expenditures, net of tax - - (0.02) Gain on sale of branch, net of tax - (0.03) - Gain on extinguishment of debt, net of tax - (0.04) - Acquisition-related expenses (2), net of tax 0.06 0.01 0.18 Write-down of former bank premises, net of tax - 0.01 - Occupancy and bank premises - storm repair, net of tax - - 0.02 Core conversion expense, net of tax 0.03 - - Core diluted earnings per common share $ 2.49 $ 2.62 $ 2.52 _______________________________ (1) Tax rates, exclusive of certain nondeductible acquisition-related expenses and goodwill, utilized were 21.129% for both 2024 and 2023 .
Biggest changeFor the Years Ended December 31, (Dollars in thousands, except per share data) (Unaudited) 2025 2024 2023 Interest Income: Interest income $ 465,011 $ 414,764 $ 353,327 Core interest income 465,011 414,764 353,327 Interest Expense: Interest expense 191,848 187,381 138,198 Core interest expense 191,848 187,381 138,198 Provision for Credit Losses: Provision for credit losses 11,318 10,873 4,483 CECL Oakwood impact (3) — (4,824) — Core provision expense 11,318 6,049 4,483 Other Income: Other income 51,542 44,193 36,642 (Gains) losses on former bank premises and equipment 840 (50) — (Gains) losses on sale of securities (64) (7) 2,565 Gain on sale of branch (3,360) — (945) Gain on extinguishment of debt (630) — (1,458) Core other income 48,328 44,136 36,804 Other Expense: Other expense 203,078 177,652 156,702 Acquisition-related expenses (2) (3,810) (1,621) (236) Write-down of former bank premises — — (432) Core conversion expense (2,460) (974) — Employee retention tax credit 1,997 — — Core other expense 198,805 175,057 156,034 Pre-Tax Income: Pre-tax income 110,309 83,051 90,586 CECL Oakwood impact (3) — 4,824 — (Gains) losses on former bank premises and equipment 840 (50) — (Gains) losses on sale of securities (64) (7) 2,565 Gain on sale of branch (3,360) — (945) Gain on extinguishment of debt (630) — (1,458) Acquisition-related expenses (2) 3,810 1,621 236 Write-down of former bank premises — — 432 Core conversion expense 2,460 974 — Employee retention tax credit (1,997) — — Core pre-tax income 111,368 90,413 91,416 Provision for Income Taxes: (1) Provision for income taxes 22,448 17,944 19,543 Tax on CECL Oakwood impact (3) — 1,019 — Tax on (gains) losses on former bank premises and equipment 177 (11) — Tax on (gains) losses on sale of securities (13) (1) 542 Tax on gain on sale of branch (833) — (200) Tax on gain on extinguishment of debt (133) — (308) Tax on acquisition-related expenses (2) 682 97 21 Tax on write-down of former bank premises — — 91 Tax on core conversion expense 521 205 — Tax on employee retention tax credit (422) — — Core provision for income taxes 22,427 19,253 19,689 Preferred Dividends Preferred dividends 5,401 5,401 5,401 Core preferred dividends 5,401 5,401 5,401 Net Income Available to Common Shareholders: Net income available to common shareholders 82,460 59,706 65,642 CECL Oakwood impact (3), net of tax — 3,805 — (Gains) losses on former bank premises and equipment , net of tax 663 (39) — (Gains) losses on sale of securities, net of tax (51) (6) 2,023 Gain on sale of branch, net of tax (2,527) — (745) Gain on extinguishment of debt, net of tax (497) — (1,150) Acquisition-related expenses (2), net of tax 3,128 1,524 215 Write-down of former bank premises, net of tax — — 341 78 Table of Contents Core conversion expense, net of tax 1,939 769 — Employee retention tax credit, net of tax (1,575) — — Core net income available to common shareholders $ 83,540 $ 65,759 $ 66,326 Diluted Earnings Per Common Share: Diluted earnings per common share $ 2.79 $ 2.26 $ 2.59 CECL Oakwood impact (3), net of tax — 0.14 — (Gains) losses on former bank premises and equipment , net of tax 0.02 — — (Gains) losses on sale of securities, net of tax — — 0.08 Gain on sale of branch, net of tax (0.09) — (0.03) Gain on extinguishment of debt, net of tax (0.02) — (0.04) Acquisition-related expenses (2), net of tax 0.11 0.06 0.01 Write-down of former bank premises, net of tax — — 0.01 Core conversion expense, net of tax 0.07 0.03 — Employee retention tax credit, net of tax (0.05) — $ — Core diluted earnings per common share $ 2.83 $ 2.49 $ 2.62 _______________________________ (1) Tax rates, exclusive of certain nondeductible acquisition-related expenses and goodwill, utilized were 21.129% for 2025, 2024 and 2023 .
Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate tangible common equity, as described above, and tangible assets as total assets less goodwill, core deposit and customer intangible assets, net of accumulated amortization.
Tangible Common Equity to Tangible Assets . Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate tangible common equity, as described above, and tangible assets as total assets less goodwill, core deposit and customer intangible assets, net of accumulated amortization.
Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits with a lower rating. 62 Table of Contents Credits rated substandard are those in which the normal repayment of principal and interest may be, or has been, jeopardized by reason of adverse trends or developments of a financial, managerial, economic or political nature, or important weaknesses which exist in collateral.
Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits with a lower rating. 61 Table of Contents Credits rated substandard are those in which the normal repayment of principal and interest may be, or has been, jeopardized by reason of adverse trends or developments of a financial, managerial, economic or political nature, or important weaknesses which exist in collateral.
There can be no assurance, however, that our loan portfolio will not become subject to increasing pressures from deteriorating borrower credit due to general economic conditions. 61 Table of Contents We believe our conservative lending approach and focused management of nonperforming assets has resulted in sound asset quality and the timely resolution of problem assets.
There can be no assurance, however, that our loan portfolio will not become subject to increasing pressures from deteriorating borrower credit due to general economic conditions. 60 Table of Contents We believe our conservative lending approach and focused management of nonperforming assets has resulted in sound asset quality and the timely resolution of problem assets.
We do not hold any Fannie Mae or Freddie Mac preferred stock, corporate equity, collateralized debt obligations, collateralized loan obligations, private label collateralized mortgage obligations, subprime, Alt-A, or second lien elements in our investment portfolio as of December 31, 2024. The allowance for credit losses encompasses potential expected credit losses related to the securities portfolio.
We do not hold any Fannie Mae or Freddie Mac preferred stock, corporate equity, collateralized debt obligations, collateralized loan obligations, private label collateralized mortgage obligations, subprime, Alt-A, or second lien elements in our investment portfolio as of December 31, 2025. The allowance for credit losses encompasses potential expected credit losses related to the securities portfolio.
The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities, and distinguishes between the changes attributable to changes in volume and changes attributable to changes in interest rates. 53 Table of Contents For purposes of this table, changes attributable to both rate and volume that cannot be segregated have been allocated to rate.
The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities, and distinguishes between the changes attributable to changes in volume and changes attributable to changes in interest rates. 52 Table of Contents For purposes of this table, changes attributable to both rate and volume that cannot be segregated have been allocated to rate.
For the years ended December 31, 2024 and 2023, liquidity needs were primarily met by core deposits, security and loan maturities, and amortizing investment and loan portfolios. In addition, we utilize, or have available, brokered deposits, purchased funds from correspondent banks, the Federal Reserve discount window, and overnight advances from the FHLB.
For the years ended December 31, 2025 and 2024, liquidity needs were primarily met by core deposits, security and loan maturities, and amortizing investment and loan portfolios. In addition, we utilize, or have available, brokered deposits, purchased funds from correspondent banks, the Federal Reserve discount window, and overnight advances from the FHLB.
As of December 31, 2024 and December 31, 2023, we and b1BANK were in compliance with all applicable regulatory capital requirements, and b1BANK was classified as “well-capitalized,” for purposes of prompt corrective action regulations. As we employ our capital and continue to grow our operations, our regulatory capital levels may decrease depending on our level of earnings.
As of December 31, 2025 and December 31, 2024, we and b1BANK were in compliance with all applicable regulatory capital requirements, and b1BANK was classified as “well-capitalized,” for purposes of prompt corrective action regulations. As we employ our capital and continue to grow our operations, our regulatory capital levels may decrease depending on our level of earnings.
Contractual Obligations The following tables summarize contractual obligations and other commitments to make future payments as of December 31, 2024 and 2023 (other than non-maturity deposit obligations), which consist of future cash payments associated with our contractual obligations pursuant to our FHLB advances, subordinated debt, revolving line of credit, and non-cancelable future operating leases.
Contractual Obligations The following tables summarize contractual obligations and other commitments to make future payments as of December 31, 2025 and 2024 (other than non-maturity deposit obligations), which consist of future cash payments associated with our contractual obligations pursuant to our FHLB advances, subordinated debt, revolving line of credit, and non-cancelable future operating leases.
For additional discussion of our methodology, please refer to “— Critical Accounting Estimates — Allowance for Credit Losses. ” 63 Table of Contents In connection with our review of the loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans.
For additional discussion of our methodology, please refer to “— Critical Accounting Estimates — Allowance for Credit Losses. ” 62 Table of Contents In connection with our review of the loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans.
In December 2018 we issued subordinated notes in the amount of $25.0 million. The subordinated notes bear a fixed rate of interest at 6.75% until December 31, 2028 and a floating rate thereafter through maturity in 2033. The balance outstanding at both December 31, 2024 and 2023 was $25.0 million.
In December 2018 we issued subordinated notes in the amount of $25.0 million. The subordinated notes bear a fixed rate of interest at 6.75% until December 31, 2028 and a floating rate thereafter through maturity in 2033. The balance outstanding at both December 31, 2025 and 2024 was $25.0 million.
This $8.9 million note was fully extinguished during the year ended December 31, 2023. As part of valuing these three subordinated notes from TCBI, we incurred a fair value adjustment premium of $3.4 million that will accrete over five-to-seven years, with $833,000 and $1.1 million remaining at December 31, 2024 and December 31, 2023, respectively.
This $8.9 million note was fully extinguished during the year ended December 31, 2023. As part of valuing these three subordinated notes from TCBI, we incurred a fair value adjustment premium of $3.4 million that will accrete over five-to-seven years, with $603,000 and $833,000 remaining at December 31, 2025 and December 31, 2024, respectively.
Some of the risk elements we consider include: • for Real Estate: Commercial loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral, and the volatility of income, property value and future operating results typical for properties of that type; • for Real Estate: Construction loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, the experience and ability of the developer, and the loan to value ratio; • for Real Estate: Residential real estate loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of the collateral; and • for Commercial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category, and the value, nature and marketability of collateral; As of December 31, 2024, the allowance for credit losses totaled $58.5 million, or 0.98%, of total loans held for investment.
Some of the risk elements we consider include: • for Real Estate: Commercial loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral, and the volatility of income, property value and future operating results typical for properties of that type; • for Real Estate: Construction loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, the experience and ability of the developer, and the loan to value ratio; • for Real Estate: Residential real estate loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of the collateral; and • for Commercial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category, and the value, nature and marketability of collateral; As of December 31, 2025, the allowance for credit losses totaled $58.1 million, or 0.94%, of total loans held for investment.
Immediately following the consummation of the Oakwood acquisition, Oakwood Bank merged with and into us, with us surviving the merger. Pursuant to the terms of the Reorganization Agreement, upon consummation of the Oakwood acquisition, we issued 3,973,134 shares of our common stock to the former shareholders of Oakwood.
Immediately following the consummation of the Oakwood acquisition, Oakwood Bank merged with and into b1BANK, with b1BANK surviving the merger. Pursuant to the terms of the Reorganization Agreement, upon consummation of the Oakwood acquisition, we issued 3,973,134 shares of our common stock to the former shareholders of Oakwood.
Noninterest Income ( “ Other Income ” ) Our primary sources of noninterest income are service charges on deposit accounts, debit card and automated teller machine (“ATM”) fee income, income from bank-owned life insurance, fees and brokerage commissions, loan sales, swap fee income, and pass-through income from other investments (small business investment company (“SBIC”) partnerships and financial technology (“Fintech”) funds).
Noninterest Income ( “ Other Income ” ) Our primary sources of noninterest income are service charges on deposit accounts, debit card and automated teller machine (“ATM”) fee income, income from bank-owned life insurance, fees and brokerage commissions, loan sales, swap fee income, and pass-through income from other investments (small business investment company (“SBIC”) partnerships 53 Table of Contents and financial technology (“Fintech”) funds).
As of December 31, 2024 and 2023, we maintained six and five lines of credit, respectively, with correspondent banks which provided for extensions of credit with an availability to borrow up to an aggregate of $160.0 million and $145.0 million as of December 31, 2024 and 2023, respectively.
As of December 31, 2025 and 2024, we maintained five and six lines of credit, respectively, with correspondent banks which provided for extensions of credit with an availability to borrow up to an aggregate of $145.0 million and $160.0 million as of December 31, 2025 and 2024, respectively.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations ” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on March 1, 2024, as amended, which is available on the SEC ’ s website at www.sec.gov and on the Company ’ s website, www.b1bank.com.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations ” in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 7, 2025, as amended, which is available on the SEC ’ s website at www.sec.gov and on the Company ’ s website, www.b1bank.com.
In addition, we use short-term borrowings to periodically repurchase outstanding shares of our common stock and for general corporate purposes. Each of these relationships are discussed below. 69 Table of Contents FHLB advances . The FHLB allows us to borrow on a blanket floating lien status collateralized by certain securities and loans.
In addition, we use short-term borrowings to periodically repurchase outstanding shares of our common stock and for general corporate purposes. Each of these relationships are discussed below. FHLB advances . The FHLB allows us to borrow on a blanket floating lien status collateralized by certain securities and loans.
As of December 31, 2024 and 2023, we did not own securities of any one issuer for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity as of such respective dates.
As of December 31, 2025 and 2024, we did not own securities of any one issuer for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity as of such respective dates.
The difference between the estimated fair value of the acquired loan related to non-credit deterioration is treated as an 82 Table of Contents adjustment to the contractual yield and accreted into interest income over the remaining life of the loan. Acquired loans are generally valued using a discount cash flow model.
The difference between the estimated fair value of the acquired loan related to non-credit deterioration is treated as an adjustment to the contractual yield and accreted into interest income over the remaining life of the loan. Acquired loans are generally valued using a discount cash flow model.
Because commitments associated with letters of credit and commitments to extend credit may expire unused, the amounts shown do not necessarily reflect the actual future cash funding requirements. Standby and commercial letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party.
Because commitments associated with letters of credit and commitments to extend credit may expire unused, the amounts shown do not necessarily reflect the actual future cash funding requirements. 75 Table of Contents Standby and commercial letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party.
Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core business. These non-GAAP 79 Table of Contents disclosures are not necessarily comparable to non-GAAP measures that may be presented by other companies.
Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core business. These non-GAAP disclosures are not necessarily comparable to non-GAAP measures that may be presented by other companies.
Real Estate: Construction loans include loans to small-to-midsized businesses to construct owner-occupied properties, loans to developers of commercial real estate investment properties and residential developments and, to a lesser 58 Table of Contents extent, loans to individual clients for construction of single-family homes in our market areas.
Real Estate: Construction loans include loans to small-to-midsized businesses to construct owner-occupied properties, loans to developers of commercial real estate investment properties and residential developments and, to a lesser extent, loans to individual clients for construction of single-family homes in our market areas.
As a result, the carrying values of our investment securities are adjusted for unrealized gain or loss, and any gain or loss is reported on an after-tax basis as a component of other comprehensive income in shareholders’ equity.
As a result, the carrying values of our investment securities are adjusted for unrealized gain or loss, and any gain or loss is reported on an after-tax basis as 65 Table of Contents a component of other comprehensive income in shareholders’ equity.
There were no funds under these lines of credit outstanding as of December 31, 2024 and 2023, respectively. 73 Table of Contents The following table illustrates, during the periods presented, the mix of our funding sources and the average assets in which those funds are invested as a percentage of average total assets for the period indicated.
There were no funds under these lines of credit outstanding as of December 31, 2025 and 2024, respectively. 71 Table of Contents The following table illustrates, during the periods presented, the mix of our funding sources and the average assets in which those funds are invested as a percentage of average total assets for the period indicated.
Based on our assessments, expected credit losses on the investment securities portfolio as of December 31, 2024 and 2023, was negligible and therefore, no allowance for credit loss was recorded related to our investment securities. 67 Table of Contents The following tables set forth the fair value, maturities and approximated weighted average yield based on estimated annual income divided by the average amortized cost of the securities portfolio as of the dates indicated.
Based on our assessments, expected credit losses on the investment securities portfolio as of December 31, 2025 and 2024, was negligible and therefore, no allowance for credit loss was recorded related to our investment securities. 66 Table of Contents The following tables set forth the fair value, maturities and approximated weighted average book yield based on estimated annual income divided by the average amortized cost of the securities portfolio as of the dates indicated.
As of December 31, 2024, we had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature. We had cash and cash equivalents, federal funds sold and securities purchased under agreements to resell, of $567.6 million and $377.2 million as of December 31, 2024 and 2023, respectively.
As of December 31, 2025, we had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature. We had cash and cash equivalents, federal funds sold and securities purchased under agreements to resell, of $609.2 million and $567.6 million as of December 31, 2025 and 2024, respectively.
Fed Funds Purchased (Dollars in Thousands) December 31, 2024 Amount outstanding at year-end $ - Weighted average stated interest rate at year-end 0.00 % Maximum month-end balance during the year $ - Average balance outstanding during the year $ 5 Weighted average interest rate during the year 6.46 % December 31, 2023 Amount outstanding at year-end $ - Weighted average stated interest rate at year-end 0.00 % Maximum month-end balance during the year $ 14,622 Average balance outstanding during the year $ 474 Weighted average interest rate during the year 1.96 % Liquidity and Capital Resources Liquidity Liquidity involves our ability to utilize funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate on an ongoing basis and manage unexpected events.
(Dollars in thousands) Fed Funds Purchased December 31, 2025 Amount outstanding at year-end $ - Weighted average stated interest rate at year-end 0.00 % Maximum month-end balance during the year $ 10 Average balance outstanding during the year $ 1 Weighted average interest rate during the year 5.05 % December 31, 2024 Amount outstanding at year-end $ - Weighted average stated interest rate at year-end 0.00 % Maximum month-end balance during the year $ - Average balance outstanding during the year $ 5 Weighted average interest rate during the year 6.46 % Liquidity and Capital Resources Liquidity Liquidity involves our ability to utilize funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate on an ongoing basis and manage unexpected events.
The preferred stock has a perpetual term and may not be redeemed, except under certain circumstances, under the first five years of issuance. 75 Table of Contents Long Term Debt For information on our subordinated debt, please refer to “Borrowings”. FHLB Advances Advances from the FHLB totaled approximately $355.9 million and $211.2 million at December 31, 2024 and 2023, respectively.
The preferred stock has a perpetual term and may not be redeemed, except under certain circumstances, under the first five years of issuance. 73 Table of Contents Long Term Debt For information on our subordinated debt, please refer to “Borrowings”. FHLB Advances Advances from the FHLB totaled approximately $431.2 million and $355.9 million at December 31, 2025 and 2024, respectively.
You should understand how such other banking organizations calculate their financial metrics or with names similar to the non-GAAP financial measures we have discussed in this statement when comparing such non-GAAP financial measures. Core Net Income.
You should understand how such other banking organizations calculate their financial metrics or with names similar to the non-GAAP financial measures we have discussed in this statement when comparing such non-GAAP financial measures. 77 Table of Contents Core Net Income.
Of this subordinated debt, $25.0 million bears interest at a fixed rate of 6.75% through December 31, 2028 and a floating rate, based on a benchmark rate plus 369 basis points, thereafter through maturity in 2033, $52.5 million of this subordinated debt bears interest at a fixed rate of 4.25% through March 31, 2026 and a floating rate, based on a benchmark rate plus 354 basis points, thereafter through maturity in 2031, $3.9 million of this subordinated debt bears interest at a fixed rate of 4.75% through April 1, 2026 and a floating rate, based on a benchmark rate plus 442 basis points, thereafter through maturity in 2031.
Of this subordinated debt, $25.0 million bears interest at a fixed rate of 6.75% through December 31, 2028 and a floating rate, based on a benchmark rate plus 369 basis points, thereafter through maturity in 2033, $52.5 million of this subordinated debt bears interest at a fixed rate of 4.25% through March 31, 2026 and a floating rate, based on a benchmark rate plus 354 basis points, thereafter through maturity in 2031.
The assumptions in the model included prepayment rates, default/loss given default rates, collateral values, recovery rates, and discount rates. Allowance for Credit Losses on Loans and Unfunded Commitments The allowance for credit losses is established for current expected credit losses on the Company’s loan portfolio, including unfunded credit commitments.
The assumptions in the model included prepayment rates, default/loss given default rates, collateral values, recovery rates, and discount rates. 80 Table of Contents Allowance for Credit Losses on Loans and Unfunded Commitments The allowance for credit losses is established for current expected credit losses on the Company’s loan portfolio, including unfunded credit commitments.
As of December 31, 2024 and 2023, the Company held other equity securities of $41.1 million and $33.9 million, respectively, comprised mainly of FHLB stock, SBIC’s and financial technology (“Fintech”) fund investments. Deposits We offer a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts.
As of December 31, 2025 and 2024, the Company held other equity securities of $49.3 million and $41.1 million, respectively, comprised mainly of FHLB stock, SBIC’s and financial technology (“Fintech”) fund investments. Deposits We offer a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts.
Payments related to leases are based on actual payments specified in underlying contracts. Advances from the FHLB totaled approximately $355.9 million and $211.2 million as of December 31, 2024 and 2023, respectively.
Payments related to leases are based on actual payments specified in underlying contracts. Advances from the FHLB totaled approximately $431.2 million and $355.9 million as of December 31, 2025 and 2024, respectively.
As of December 31, 2024, we had 859 full-time equivalent employees, compared to 761 full-time equivalents as of December 31, 2023. Salaries and employee benefits included stock-based compensation expense of $2.5 million and $4.4 million for the years ended December 31, 2024 and 2023, respectively. Occupancy of bank premises .
As of December 31, 2025, we had 831 full-time equivalent employees, compared to 859 full-time equivalents as of December 31, 2024. Salaries and employee benefits included stock-based compensation expense of $5.2 million and $2.5 million for the years ended December 31, 2025 and 2024, respectively. Occupancy of bank premises .
Risks associated with these loans include fluctuations in the value of real estate, project completion risk and changes in market trends.
Risks associated with these 57 Table of Contents loans include fluctuations in the value of real estate, project completion risk and changes in market trends.
Our current longest dated FHLB advance matures within ten years. We utilize these borrowings to meet liquidity needs and to fund certain fixed rate loans in our portfolio. The following table presents our FHLB borrowings at the dates indicated.
Our current longest dated FHLB advance matures within eight years. We utilize these borrowings to meet liquidity needs and to fund certain fixed rate loans in our portfolio. 68 Table of Contents The following table presents our FHLB borrowings at the dates indicated.
If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security. The weighted average life of our investment portfolio was 4.63 years with an estimated effective duration of 3.79 years as of December 31, 2024.
If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security. The weighted average life of our investment portfolio was 4.25 years with an estimated effective duration of 3.53 years as of December 31, 2025.
For a description of the factors taken into account by management in determining the allowance for credit losses see “— Financial Condition — Allowance for Credit Losses .” The provision for credit losses was $10.9 million and $4.5 million for the years ended December 31, 2024 and 2023, respectively.
For a description of the factors taken into account by management in determining the allowance for credit losses see “— Financial Condition — Allowance for Credit Losses .” The provision for credit losses was $11.3 million and $10.9 million for the years ended December 31, 2025 and 2024, respectively.
As of December 31, 2024, we had outstanding $1.4 billion in commitments to extend credit and $50.0 million in commitments associated with outstanding standby and commercial letters of credit. As of December 31, 2023, we had outstanding $1.2 billion in commitments to extend credit and $45.2 million in commitments associated with outstanding standby and commercial letters of credit.
As of December 31, 2025, we had outstanding $1.7 billion in commitments to extend credit and $51.2 million in commitments associated with outstanding standby and commercial letters of credit. As of December 31, 2024, we had outstanding $1.4 billion in commitments to extend credit and $50.0 million in commitments associated with outstanding standby and commercial letters of credit.
We do not expect a change in the primary source or use of our funds in the foreseeable future. Our average loans increased 9.6% for the year ended December 31, 2024 compared to the same period in 2023.
We do not expect a change in the primary source or use of our funds in the foreseeable future. Our average loans increased 13.1% for the year ended December 31, 2025 compared to the same period in 2024.
For the Years Ended December 31, 2024 2023 Source of Funds: Deposits: Noninterest-bearing 18.4 % 22.3 % Interest-bearing 63.5 56.2 Subordinated debt (excluding trust preferred securities) 1.4 1.7 Advances from FHLB 4.6 5.2 Other borrowings 0.4 0.4 Bank Term Funding Program 0.9 4.0 Other liabilities 0.8 0.7 Shareholders' equity 10.0 9.5 Total 100.0 % 100.0 % Uses of Funds: Loans, net of allowance for loan losses 75.8 % 76.0 % Securities available for sale 13.2 14.2 Interest-bearing deposits in other banks 4.1 2.8 Other noninterest-earning assets 6.9 7.0 Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 22.5 % 28.4 % Average loans to average deposits 93.3 97.6 Our primary source of funds is deposits, and our primary use of funds is loans.
For the Years Ended December 31, 2025 2024 Source of Funds: Deposits: Noninterest-bearing 16.5 % 18.4 % Interest-bearing 65.2 63.5 Subordinated debt (excluding trust preferred securities) 1.2 1.4 Advances from FHLB 5.1 4.6 Other borrowings 0.3 0.4 Bank Term Funding Program — 0.9 Other liabilities 0.9 0.8 Shareholders' equity 10.8 10.0 Total 100.0 % 100.0 % Uses of Funds: Loans, net of allowance for loan losses 75.8 % 75.8 % Securities available for sale 12.2 13.0 Securities purchased under agreements to resell 0.4 0.2 Interest-bearing deposits in other banks 4.9 4.1 Other noninterest-earning assets 6.7 6.9 Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 20.2 % 22.5 % Average loans to average deposits 93.7 93.3 Our primary source of funds is deposits, and our primary use of funds is loans.
Total uninsured deposits were $2.8 billion, or 43.4% of deposits as of December 31, 2024 compared to $2.0 billion, or 38.9%, or total deposits as of December 31, 2023.
Total uninsured deposits were $2.9 billion, or 43.2% of deposits as of December 31, 2025 compared to $2.8 billion, or 43.4%, or total deposits as of December 31, 2024.
Federal Funds Purchased Lines of Credit Relationships We maintain Federal Funds Purchased Lines of Credit Relationships with the following correspondent banks and limits as of December 31, 2024: Fed Funds Purchase Limits (Dollars in thousands) TIB National Association $ 55,000 PNC Bank 38,000 FNBB 35,000 First Horizon Bank 17,000 ServisFirst Bank 10,000 Texas Capital 5,000 Total $ 160,000 72 Table of Contents The following table represents combined Federal Funds Purchased Lines of Credit for all relationships at the dates indicated.
Federal Funds Purchased Lines of Credit Relationships We maintain Federal Funds Purchased Lines of Credit Relationships with the following correspondent banks and limits as of December 31, 2025: (Dollars in thousands) Fed Funds Purchase Limits TIB National Association $ 45,000 PNC Bank 38,000 FNBB 35,000 First Horizon Bank 17,000 ServisFirst Bank 10,000 Total $ 145,000 70 Table of Contents The following table represents combined Federal Funds Purchased Lines of Credit for all relationships at the dates indicated.
We rely primarily on competitive pricing policies, convenient locations and personalized service to attract and retain these deposits. Total deposits as of December 31, 2024 were $6.5 billion, an increase of $1.3 billion, or 24.1%, compared to $5.2 billion as of December 31, 2023.
We rely primarily on competitive pricing policies, convenient locations and personalized service to attract and retain these deposits. Total deposits as of December 31, 2025 were $6.7 billion, an increase of $187.3 million, or 2.9%, compared to $6.5 billion as of December 31, 2024.
We calculate average assets, liabilities, and equity using a daily average, and average yield/rate utilizing an actual day count convention. For the year ended December 31, 2024, net interest income totaled $227.4 million, and net interest margin and net interest spread were 3.48% and 2.55%, respectively.
We calculate average assets, liabilities, and equity using a daily average, and average yield/rate utilizing an actual day count convention. For the year ended December 31, 2025, net interest income totaled $273.2 million, and net interest margin and net interest spread were 3.69% and 2.89%, respectively.
We currently operate out of banking centers and loan production offices in markets across Louisiana and Texas. As of December 31, 2024, we had total assets of $7.9 billion, total loans of $6.0 billion, total deposits of $6.5 billion, and total shareholders’ equity of $799.5 million.
We currently operate out of banking centers and loan production offices in markets across Louisiana and Texas. As of December 31, 2025, we had total assets of $8.2 billion, total loans of $6.2 billion, total deposits of $6.7 billion, and total shareholders’ equity of $896.9 million.
Core net income available to common shareholders for the year ended December 31, 2024 was $65.8 million, or $2.49 per diluted common share, compared to core net income available to common shareholders of $66.3 million, or $2.62 per diluted common share, for the year ended December 31, 2023.
Core net income available to common shareholders for the year ended December 31, 2025 was $83.5 million, or $2.83 per diluted common share, compared to core net income available to common shareholders of $65.8 million, or $2.49 per diluted common share, for the year ended December 31, 2024.
Results of Operations for the Years Ended December 31, 2024 and 2023 Performance Summary For the year ended December 31, 2024, net income available to common shareholders was $59.7 million, or $2.27 per basic common share and $2.26 per diluted common share, compared to net income available to common shareholders of $65.6 million, or $2.62 per basic common share and $2.59 per diluted common share, for the year ended December 31, 2023.
Results of Operations for the Years Ended December 31, 2025 and 2024 Performance Summary For the year ended December 31, 2025, net income available to common shareholders was $82.5 million, or $2.81 per basic common share and $2.79 per diluted common share, compared to net income available to common shareholders of $59.7 million, or $2.27 per basic common share and $2.26 per diluted common share, for the year ended December 31, 2024.
Our securities portfolio had a weighted average life of 4.63 years and an effective duration of 3.79 years as of December 31, 2024 and a weighted average life of 4.57 years and an effective duration of 3.81 years as of December 31, 2023.
Our securities portfolio had a weighted average life of 4.25 years and an effective duration of 3.53 years as of December 31, 2025 and a weighted average life of 4.63 years and an effective duration of 3.79 years as of December 31, 2024.
We had swap fee income from back-to-back interest rate swaps in the amount of $2.7 million in 2024, compared to $964,000 during 2023, an increase of $1.8 million, or 184.1%. Other. This category includes a variety of other income producing activities, including wire transfer fees, insurance commissions and credit card income.
We had swap fee income from back-to-back interest rate swaps in the amount of $4.4 million in 2025, compared to $2.7 million during 2024, an increase of $1.7 million, or 61.3%. Other. This category includes a variety of other income producing activities, including wire transfer fees and credit card income.
For the Years Ended December 31, 2024 2023 2022 Amount Percent to Total Amount Percent to Total Amount Percent to Total (Dollars in thousands) Real estate: Commercial $ 23,688 40.5 % $ 17,882 40.9 % $ 14,922 38.5 % Construction 8,473 14.5 8,142 18.6 5,905 15.2 Residential 8,394 14.3 5,662 12.9 5,367 13.8 Total real estate 40,555 69.3 31,686 72.4 26,194 67.5 Commercial 17,432 29.8 11,796 27.0 11,950 30.8 Consumer and Other 541 0.9 256 0.6 639 1.7 Total allowance for credit losses $ 58,528 100.0 % $ 43,738 100.0 % $ 38,783 100.0 % Securities We use our securities portfolio to provide a source of liquidity, an appropriate return on funds invested, manage interest rate risk, meet collateral requirements, and meet regulatory capital requirements.
For the Years Ended December 31, 2025 2024 2023 (Dollars in thousands) Amount Percent to Total Amount Percent to Total Amount Percent to Total Real estate: Commercial $ 23,806 40.9 % $ 23,688 40.5 % $ 17,882 40.9 % Construction 4,416 7.6 8,473 14.5 8,142 18.6 Residential 7,732 13.3 8,394 14.3 5,662 12.9 Total real estate 35,954 61.8 40,555 69.3 31,686 72.4 Commercial 21,618 37.2 17,432 29.8 11,796 27.0 Consumer and Other 564 1.0 541 0.9 256 0.6 Total allowance for credit losses $ 58,136 100.0 % $ 58,528 100.0 % $ 43,738 100.0 % Securities We use our securities portfolio to provide a source of liquidity, an appropriate return on funds invested, manage interest rate risk, meet collateral requirements, and meet regulatory capital requirements.
Occupancy of bank premises expenses were $10.9 million and $9.5 million for the years ended December 31, 2024 and 2023, respectively, an increase of $1.4 million, or 15.0%, which is primarily due to the acquisition of Oakwood. Data processing .
Occupancy of bank premises expenses were $12.9 million and $10.9 million for the years ended December 31, 2025 and 2024, respectively, an increase of $1.9 million, or 17.7%, which is primarily due to the Oakwood acquisition. Data processing .
The average yield on the loan portfolio was 7.03%, for the year ended December 31, 2024, compared to 6.65% for the year ended December 31, 2023, and the average yield on total interest-earning assets was 6.35% for the year ended December 31, 2024, compared to 5.95% for the year ended December 31, 2023.
The average yield on the loan portfolio was 6.96%, for the year ended December 31, 2025, compared to 7.03% for the year ended December 31, 2024, and the average yield on total interest-earning assets was 6.28% for the year ended December 31, 2025, compared to 6.35% for the year ended December 31, 2024.
Real estate residential loans also include multi-family residential loans originated to provide permanent financing for multi-family residential income producing properties. Repayment of these loans primarily relies on successful rental and management of the property. Real Estate: Residential loans increased $202.1 million, or 29.6%, to $884.5 million as of December 31, 2024, from $682.4 million as of December 31, 2023.
Real estate residential loans also include multi-family residential loans originated to provide permanent financing for multi-family residential income producing properties. Repayment of these loans primarily relies on successful rental and management of the property. Real Estate: Residential loans increase d $59.5 million, or 6.7%, to $944.1 million as of December 31, 2025, from $884.5 million as of December 31, 2024.
As of December 31, 2024 and 2023, the FHLB advances were collateralized by a blanket floating lien on certain securities and loans, had a weighted average stated rate of 4.15% and 3.65%, respectively, and maturing within ten years.
As of December 31, 2025, and 2024, the FHLB advances were collateralized by a blanket floating lien on certain securities and loans, had a weighted average stated rate of 4.02% and 4.15%, respectively, and mature within eight years.
Real Estate: Construction loans increased $704,000, or 0.1%, to $670.5 million as of December 31, 2024, from $669.8 million as of December 31, 2023. Real Estate: Residential loans include first and second lien 1-4 family mortgage loans, as well as home equity lines of credit, in each case primarily on owner-occupied primary residences.
Real Estate: Construction loans decrease d $31.4 million, or 4.7%, to $639.1 million as of December 31, 2025, from $670.5 million as of December 31, 2024. Real Estate: Residential loans include first and second lien 1-4 family mortgage loans, as well as home equity lines of credit, in each case primarily on owner-occupied primary residences.
As of December 31, 2022, the allowance for credit losses totaled $38.8 million, or 0.84%, of total loans held for investment. 64 Table of Contents The following tables present, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data: For the Years Ended December 31, 2024 2023 2022 (Dollars in thousands) Average loans outstanding $ 5,327,466 $ 4,859,637 $ 4,020,436 Gross loans held for investment outstanding end of period $ 5,981,399 $ 4,992,785 $ 4,606,176 Allowance for credit losses at beginning of period $ 43,738 $ 38,783 $ 29,936 Adoption of ASU 2016-13 - 5,857 - Adjustment for Oakwood purchased credit deterioration loans 8,410 - - Provision for credit losses 10,873 4,483 10,667 Charge-offs: Real Estate: Commercial (263) 2,049 51 Construction 2,261 36 16 Residential 297 42 191 Total Real Estate 2,295 2,127 258 Commercial 986 2,813 2,139 Consumer and other 2,392 1,489 424 Total charge-offs 5,673 6,429 2,821 Recoveries: Real Estate: Commercial 86 26 50 Construction 515 1 25 Residential 14 18 20 Total Real Estate 615 45 95 Commercial 236 672 739 Consumer and other 329 327 167 Total recoveries 1,180 1,044 1,001 Net charge-offs 4,493 5,385 1,820 Allowance for credit losses at end of period $ 58,528 $ 43,738 $ 38,783 Ratio of allowance for credit losses to end of period loans held for investment 0.98 % 0.88 % 0.84 % Ratio of net charge-offs to average loans 0.08 0.11 0.05 Ratio of allowance for credit losses to nonaccrual loans 242.38 258.15 350.85 65 Table of Contents For the Years Ended December 31, 2024 2023 2022 Net Charge-offs (Recoveries) Percent of Average Loans Net Charge-offs (Recoveries) Percent of Average Loans Net Charge-offs (Recoveries) Percent of Average Loans (Dollars in thousands) Real estate: Commercial $ (349) 0.00 % $ 2,023 0.04 % $ 1 0.00 % Construction 1,746 0.03 % 35 0.00 % (9) 0.00 % Residential 283 0.00 % 24 0.00 % 171 0.00 % Total Real Estate Loans 1,680 0.03 % 2,082 0.04 % 163 0.00 % Commercial 750 0.01 % 2,141 0.05 % 1,400 0.04 % Consumer and Other 2,063 0.04 % 1,162 0.02 % 257 0.01 % Total net charge-offs (recoveries) $ 4,493 0.08 % $ 5,385 0.11 % $ 1,820 0.05 % Although we believe that we have established our allowance for loan losses in accordance with GAAP and that the allowance for loan losses was adequate to provide for known and estimated losses in the portfolio at all times shown above, future provisions will be subject to ongoing evaluations of the risks in our loan portfolio.
As of December 31, 2023, the allowance for credit losses totaled $43.7 million, or 0.88%, of total loans held for investment. 63 Table of Contents The following tables present, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data: For the Years Ended December 31, (Dollars in thousands) 2025 2024 2023 Average loans outstanding $ 6,023,214 $ 5,327,466 $ 4,859,637 Gross loans held for investment outstanding end of period $ 6,189,490 $ 5,981,399 $ 4,992,785 Allowance for credit losses at beginning of period $ 58,528 $ 43,738 $ 38,783 Adoption of ASU 2016-13 - - 5,857 Adjustment for Oakwood purchased credit deterioration loans - 8,410 - Provision for credit losses 11,318 10,873 4,483 Charge-offs: Real Estate: Commercial 4,116 (263) 2,049 Construction 20 2,261 36 Residential 242 297 42 Total Real Estate 4,378 2,295 2,127 Commercial 6,768 986 2,813 Consumer and other 1,991 2,392 1,489 Total charge-offs 13,137 5,673 6,429 Recoveries: Real Estate: Commercial 30 86 26 Construction 211 515 1 Residential 33 14 18 Total Real Estate 274 615 45 Commercial 839 236 672 Consumer and other 314 329 327 Total recoveries 1,427 1,180 1,044 Net charge-offs 11,710 4,493 5,385 Allowance for credit losses at end of period $ 58,136 $ 58,528 $ 43,738 Ratio of allowance for credit losses to end of period loans held for investment 0.94 % 0.98 % 0.88 % Ratio of net charge-offs to average loans 0.19 0.08 0.11 Ratio of allowance for credit losses to nonaccrual loans 78.07 242.38 258.15 64 Table of Contents For the Years Ended December 31, 2025 2024 2023 (Dollars in thousands) Net Charge-offs (Recoveries) Percent of Average Loans Net Charge-offs (Recoveries) Percent of Average Loans Net Charge-offs (Recoveries) Percent of Average Loans Real estate: Commercial $ 4,086 0.07 % $ (349) 0.00 % $ 2,023 0.04 % Construction (191) 0.00 1,746 0.03 35 0.00 Residential 209 0.00 283 0.00 24 0.00 Total Real Estate Loans 4,104 0.07 1,680 0.03 2,082 0.04 Commercial 5,929 0.10 750 0.01 2,141 0.05 Consumer and Other 1,677 0.02 2,063 0.04 1,162 0.02 Total net charge-offs (recoveries) $ 11,710 0.19 % $ 4,493 0.08 % $ 5,385 0.11 % Although we believe that we have established our allowance for loan losses in accordance with GAAP and that the allowance for loan losses was adequate to provide for known and estimated losses in the portfolio at all times shown above, future provisions will be subject to ongoing evaluations of the risks in our loan portfolio.
Average assets totaled $7.0 billion and $6.3 billion for the years ended December 31, 2024 and 2023, respectively.
Average assets totaled $7.9 billion and $7.0 billion for the years ended December 31, 2025 and 2024, respectively.
Other income increased $2.5 million, or 53.0%, for the year ended December 31, 2024, compared to the same period in 2023. Noninterest Expense ( “ Other Expense ” ) Generally, noninterest expense is composed of all employee expenses and costs associated with operating our facilities, obtaining and retaining customer relationships and providing bank services.
Other income increased $861,000, or 10.8%, for the year ended December 31, 2025, compared to the same period in 2024. 54 Table of Contents Noninterest Expense ( “ Other Expense ” ) Generally, noninterest expense is composed of all employee expenses and costs associated with operating our facilities, obtaining and retaining customer relationships and providing bank services.
The following tables present information regarding nonperforming loans at the dates indicated: As of December 31, 2024 2023 2022 (Dollars in thousands) Nonaccrual loans $ 24,147 $ 16,943 $ 11,054 Accruing loans 90 or more days past due 860 127 335 Total nonperforming loans 25,007 17,070 11,389 Other nonperforming assets - - 62 Other real estate owned: Commercial real estate, construction, land and land development 5,197 1,326 1,199 Residential real estate 332 359 173 Total other real estate owned 5,529 1,685 1,372 Total nonperforming assets $ 30,536 $ 18,755 $ 12,823 Ratio of nonperforming loans to total loans held for investment 0.42 % 0.34 % 0.25 % Ratio of nonperforming assets to total assets 0.39 0.28 0.21 Ratio of nonaccrual loans to total loans held for investment 0.40 0.34 0.24 As of December 31, 2024 2023 2022 (Dollars in thousands) Nonaccrual loans by category: Real Estate Loans: Commercial $ 3,621 $ 3,280 $ 2,644 Construction 5,251 3,543 992 Residential 7,078 7,352 4,080 Total Real Estate Loans 15,950 14,175 7,716 Commercial 8,039 2,395 3,150 Consumer and Other 158 373 188 Total $ 24,147 $ 16,943 $ 11,054 Potential Problem Loans From a credit risk standpoint, we classify loans in one of four categories: pass, special mention, substandard or doubtful.
The following tables present information regarding nonperforming loans at the dates indicated: As of December 31, (Dollars in thousands) 2025 2024 2023 Nonaccrual loans $ 74,471 $ 24,147 $ 16,943 Accruing loans 90 or more days past due 2,215 860 127 Total nonperforming loans 76,686 25,007 17,070 Other nonperforming assets — — — Other real estate owned: Commercial real estate, construction, land and land development 12,192 5,197 1,326 Residential real estate 821 332 359 Total other real estate owned 13,013 5,529 1,685 Total nonperforming assets $ 89,699 $ 30,536 $ 18,755 Ratio of nonperforming loans to total loans held for investment 1.24 % 0.42 % 0.34 % Ratio of nonperforming assets to total assets 1.09 0.39 0.28 Ratio of nonaccrual loans to total loans held for investment 1.20 0.40 0.34 As of December 31, (Dollars in thousands) 2025 2024 2023 Nonaccrual loans by category: Real Estate Loans: Commercial $ 36,252 $ 3,621 $ 3,280 Construction 4,539 5,251 3,543 Residential 10,144 7,078 7,352 Total Real Estate Loans 50,935 15,950 14,175 Commercial 23,370 8,039 2,395 Consumer and Other 166 158 373 Total $ 74,471 $ 24,147 $ 16,943 Potential Problem Loans From a credit risk standpoint, we classify loans in one of four categories: pass, special mention, substandard or doubtful.
The dividend was paid on February 28, 2025. On January 23, 2025, our board of directors declared a quarterly dividend based upon our financial performance for the three months ended December 31, 2024 in the amount of $0.14 per common share to the common shareholders of record as of February 15, 2025. The dividend was paid on February 28, 2025.
The dividend is to pay on February 28, 2026, or as soon as practicable thereafter. On January 22, 2026, our board of directors declared a quarterly dividend based upon our financial performance for the three months ended December 31, 2025 in the amount of $0.15 per common share to the common shareholders of record as of February 15, 2026.
These loans are usually repaid through refinancing, cash flow from the borrower’s ongoing operations, development of the property, or sale of the property. Real Estate: Commercial loans increased $265.3 million, or 12.0%, to $2.5 billion as of December 31, 2024, from $2.2 billion as of December 31, 2023.
These loans are usually repaid through refinancing, cash flow from the borrower’s ongoing operations, development of the property, or sale of the property. Real Estate: Commercial loans increase d $128.1 million, or 5.2%, to $2.6 billion as of December 31, 2025, from $2.5 billion as of December 31, 2024.
As of December 31, 2024 and 2023, total borrowing capacity of $2.0 billion and $1.8 billion, respectively, was available under this arrangement and $355.9 million and $211.2 million, respectively, was outstanding with a weighted average stated interest rate of 4.15% as of December 31, 2024 and 3.65% as of December 31, 2023.
As of December 31, 2025 and 2024, total borrowing capacity of $2.0 billion was available under this arrangement for both periods, and $431.2 million and $355.9 million, respectively, was outstanding with a weighted average stated interest rate of 4.02% as of December 31, 2025 and 4.15% as of December 31, 2024.
This increase was primarily due to the acquisition of Oakwood, which resulted in stock issuance of $103.8 million, net income available to common shareholders of $59.7 million, other comprehensive income of $3.6 million resulting from the after tax effect of unrealized gains in our investment securities portfolio, and offset by dividends paid on common shares of $14.9 million. 74 Table of Contents On January 23, 2025, our board of directors declared a quarterly dividend in the amount of $18.75 per preferred share to the preferred shareholders of record as of February 15, 2025.
This increase was primarily due to net income available to common shareholders of $82.5 million, other comprehensive income of $29.7 million resulting from the after tax effect of unrealized gains in our investment securities portfolio, and offset by dividends paid on common shares of $16.8 million. 72 Table of Contents On January 22, 2026, our board of directors declared a quarterly dividend in the amount of $18.75 per preferred share to the preferred shareholders of record as of February 15, 2026.
Financial Highlights The financial highlights as of and for the year ended December 31, 2024 include: • Total assets of $7.9 billion, a $1.3 billion, or 19.3%, increase from December 31, 2023. • Total loans held for investment of $6.0 billion, a $988.6 million, or 19.8%, increase from December 31, 2023. • Total deposits of $6.5 billion, a $1.3 billion, or 24.1%, increase from December 31, 2023. • Net income available to common shareholders of $59.7 million, a $5.9 million, or 9.0%, decrease from the year ended December 31, 2023. • Net interest income of $227.4 million, a $12.3 million, or 5.7%, increase from the year ended December 31, 2023. • An allowance for credit losses of 0.98% of total loans held for investment, compared to 0.88% as of December 31, 2023, and a ratio of nonperforming loans to total loans held for investment of 0.42%, compared to 0.34% as of December 31, 2023. 51 Table of Contents • Earnings per common share for the year ended December 31, 2024 of $2.27 per basic common share and $2.26 per diluted common share, compared to $2.62 per basic common share and $2.59 per diluted common share for the year ended December 31, 2023. • Return to common shareholders on average assets of 0.86% compared to 1.04% for the year ended December 31, 2023. • Return to common shareholders on average common equity of 9.54% compared to 12.36% for the year ended December 31, 2023. • Capital Ratios included Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 9.53%, 9.44%, 10.56% and 12.75%, respectively, compared to Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 9.52%, 9.15%, 10.46% and 12.85% for the year ended December 31, 2023. • Book value per common share of $24.62, an increase of 9.0% from $22.58 at December 31, 2023.
Financial Highlights The financial highlights as of and for the year ended December 31, 2025 include: • Total assets of $8.2 billion, a $357.7 million, or 4.6%, increase from December 31, 2024. • Total loans held for investment of $6.2 billion, a $208.1 million, or 3.5%, increase from December 31, 2024. • Total deposits of $6.7 billion, a $187.3 million, or 2.9%, increase from December 31, 2024. • Net income available to common shareholders of $82.5 million, a $22.8 million, or 38.1%, increase from the year ended December 31, 2024. • Net interest income of $273.2 million, a $45.8 million, or 20.1%, increase from the year ended December 31, 2024. 50 Table of Contents • An allowance for credit losses of 0.94% of total loans held for investment, compared to 0.98% as of December 31, 2024, and a ratio of nonperforming loans to total loans held for investment of 1.24%, compared to 0.42% as of December 31, 2024. • Earnings per common share for the year ended December 31, 2025 of $2.81 per basic common share and $2.79 per diluted common share, compared to $2.27 per basic common share and $2.26 per diluted common share for the year ended December 31, 2024. • Return to common shareholders on average assets of 1.05% compared to 0.86% for the year ended December 31, 2024. • Return to common shareholders on average common equity of 10.59% compared to 9.54% for the year ended December 31, 2024. • Capital Ratios included Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 10.08%, 9.94%, 11.00% and 12.93%, respectively, compared to Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 9.53%, 9.44%, 10.56% and 12.75% for the year ended December 31, 2024. • Book value per common share of $27.95, an increase of 13.5% from $24.62 at December 31, 2024.
As of December 31, 2024 2023 Amount Ratio Amount Ratio (Dollars in thousands) Business First Total capital (to risk weighted assets) $ 878,914 12.75 % $ 754,990 12.85 % Tier 1 capital (to risk weighted assets) 727,959 10.56 % 614,975 10.46 % Common Equity Tier 1 capital (to risk weighted assets) 651,029 9.44 % 538,045 9.15 % Tier 1 Leverage capital (to average assets) 727,959 9.53 % 614,975 9.52 % b1BANK Total capital (to risk weighted assets) $ 857,627 12.45 % $ 730,117 12.43 % Tier 1 capital (to risk weighted assets) 799,099 11.60 % 686,379 11.69 % Common Equity Tier 1 capital (to risk weighted assets) 799,099 11.60 % 686,379 11.69 % Tier 1 Leverage capital (to average assets) 799,099 10.47 % 686,379 10.63 % Preferred Stock On September 1, 2022, we entered into a securities purchase agreement with certain investors pursuant to which we offered and sold shares of our 7.50% fixed-to-floating rate non-cumulative perpetual preferred stock, with no par value, for an aggregate purchase price of $72.0 million.
As of December 31, 2025 2024 (Dollars in thousands) Amount Ratio Amount Ratio Business First Total capital (to risk weighted assets) $ 939,331 12.93 % $ 878,914 12.75 % Tier 1 capital (to risk weighted assets) 799,527 11.00 % 727,959 10.56 % Common Equity Tier 1 capital (to risk weighted assets) 722,597 9.94 % 651,029 9.44 % Tier 1 Leverage capital (to average assets) 799,527 10.08 % 727,959 9.53 % b1BANK Total capital (to risk weighted assets) $ 930,600 12.82 % $ 857,627 12.45 % Tier 1 capital (to risk weighted assets) 872,464 12.02 % 799,099 11.60 % Common Equity Tier 1 capital (to risk weighted assets) 872,464 12.02 % 799,099 11.60 % Tier 1 Leverage capital (to average assets) 872,464 11.01 % 799,099 10.47 % Preferred Stock On September 1, 2022, we entered into a securities purchase agreement with certain investors pursuant to which we offered and sold shares of our 7.50% fixed-to-floating rate non-cumulative perpetual preferred stock, with no par value, for an aggregate purchase price of $72.0 million.
Salaries and employee benefits were $103.9 million for the year ended December 31, 2024, an increase of $13.3 million, or 14.7%, compared to the same period in 2023. The increase was primarily due to the acquisitions of Waterstone and Oakwood, additional hires for new positions and our merit increase cycle.
Salaries and employee benefits were $115.9 million for the year ended December 31, 2025, an increase of $11.9 million, or 11.5%, compared to the same period in 2024. The increase was primarily due to the Oakwood acquisition in late 2024, additional hires for new positions and our merit increase cycle.
The following table summarizes the simulated change in net interest income and fair value of equity over a 12-month horizon as of the dates indicated: As of December 31, 2024 2023 Change in Interest Rates (Basis Points) Percent Change in Net Interest Income Percent Change in Fair Value of Equity Percent Change in Net Interest Income Percent Change in Fair Value of Equity +300 8.10 % (0.70 %) (5.50 %) (5.59 %) +200 5.60 % (0.30 %) (3.20 %) (3.47 %) +100 2.90 % - % (1.10 %) (1.39 %) Base - % - % - % - % -100 (2.30 %) 0.30 % 0.30 % 1.40 % -200 (5.20 %) (1.30 %) 0.50 % 2.67 % The results of the simulations are primarily driven by the contractual characteristics of all balance sheet instruments and customer behavior.
Specific details of the simulations are reflected in policy as directed by ALCO. 76 Table of Contents The following table summarizes the simulated change in net interest income and fair value of equity over a 12-month horizon as of the dates indicated: As of December 31, 2025 2024 Change in Interest Rates (Basis Points) Percent Change in Net Interest Income Percent Change in Fair Value of Equity Percent Change in Net Interest Income Percent Change in Fair Value of Equity +300 7.81 % (3.73 %) 8.10 % (0.70 %) +200 5.31 % (2.36 %) 5.60 % (0.30 %) +100 2.69 % (1.03 %) 2.90 % - % Base - % - % - % - % -100 (2.62 %) 0.89 % (2.30 %) 0.30 % -200 (5.09 %) 1.23 % (5.20 %) (1.30 %) The results of the simulations are primarily driven by the contractual characteristics of all balance sheet instruments and customer behavior.
Return to common shareholders on average assets decreased to 0.86% for the year ended December 31, 2024 from 1.04% for the year ended December 31, 2023. Return to common shareholders on average common equity decreased to 9.54% for the year ended December 31, 2024, as compared to 12.36% for the year ended December 31, 2023.
Return to common shareholders on average assets increased to 1.05% for the year ended December 31, 2025 from 0.86% for the year ended December 31, 2024. Return to common shareholders on average common equity increased to 10.59% for the year ended December 31, 2025, as compared to 9.54% for the year ended December 31, 2024.
We had $30.5 million and $18.8 million in nonperforming assets as of December 31, 2024 and 2023, respectively. We had $25.0 million in nonperforming loans as of December 31, 2024 compared to $17.1 million as of December 31, 2023.
We had $89.7 million and $30.5 million in nonperforming assets as of December 31, 2025 and 2024, respectively. We had $76.7 million in nonperforming loans as of December 31, 2025 compared to $25.0 million as of December 31, 2024.
Commercial loans increased $509.8 million, or 37.5%, to $1.9 billion as of December 31, 2024, from $1.4 billion as of December 31, 2023. Consumer and other loans include a variety of loans to individuals for personal, family and household purposes, including secured and unsecured installment and term loans.
Commercial loans increase d $53.2 million, or 2.8%, and remained at $1.9 billion as of December 31, 2025 and 2024. Consumer and other loans include a variety of loans to individuals for personal, family and household purposes, including secured and unsecured installment and term loans.
Subordinated Debt (Dollars in Thousands) December 31, 2024 Amount outstanding at year-end $ 99,760 Weighted average stated interest rate at year-end 5.69 % Maximum month-end balance during the year $ 99,971 Average balance outstanding during the year $ 99,884 Weighted average interest rate during the year 5.40 % December 31, 2023 Amount outstanding at year-end $ 99,990 Weighted average stated interest rate at year-end 5.72 % Maximum month-end balance during the year $ 110,698 Average balance outstanding during the year $ 105,369 Weighted average interest rate during the year 5.05 % Trust preferred securities .
(Dollars in thousands) Subordinated Debt December 31, 2025 Amount outstanding at year-end $ 92,530 Weighted average stated interest rate at year-end 5.54 % Maximum month-end balance during the year $ 99,971 Average balance outstanding during the year $ 93,765 Weighted average interest rate during the year 5.28 % December 31, 2024 Amount outstanding at year-end $ 99,760 Weighted average stated interest rate at year-end 5.69 % Maximum month-end balance during the year $ 99,971 Average balance outstanding during the year $ 99,884 Weighted average interest rate during the year 5.40 % Trust preferred securities .
Upon consummation of the acquisition, we paid $3.3 million in cash to the former owners of Waterstone. Acquisition of Oakwood On October 1, 2024, we consummated the merger of Oakwood, the parent bank holding company for Oakwood Bank, with and into us, with us continuing as the surviving corporation pursuant to the terms of the Reorganization Agreement.
Acquisition of Oakwood On October 1, 2024, we consummated the merger of Oakwood, the parent bank holding company for Oakwood Bank, with and into Business First, with Business First continuing as the surviving corporation pursuant to the terms of the Reorganization Agreement.
As of December 31, 2023, the allowance for credit losses totaled $43.7 million, or 0.88%, of total loans held for investment.
As of December 31, 2024, the allowance for credit losses totaled $58.5 million, or 0.98%, of total loans held for investment.
The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and presents tangible book value per common share compared to book value per common share: As of December 31, 2024 2023 (Dollars in thousands, except per share data) (Unaudited) Tangible Common Equity Total shareholders' equity $ 799,466 $ 644,259 Preferred stock (71,930) (71,930) Total common shareholders' equity 727,536 572,329 Adjustments: Goodwill (121,572) (88,391) Core deposit and customer intangibles (17,252) (11,895) Total tangible common equity $ 588,712 $ 472,043 Common shares outstanding (1) 29,552,358 25,351,809 Book value per common shares (1) $ 24.62 $ 22.58 Tangible book value per common shares (1) 19.92 18.62 _______________________________ (1) Excludes the dilutive effect, if any, of 198,238 and 217,094 shares of common stock issuable upon exercise of outstanding stock options and restricted stock awards as of December 31, 2024 and 2023 , respectively. 81 Table of Contents Tangible Common Equity to Tangible Assets .
The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and presents tangible book value per common share compared to book value per common share: As of December 31, (Dollars in thousands, except per share data) (Unaudited) 2025 2024 Tangible Common Equity Total shareholders' equity $ 896,883 $ 799,466 Preferred stock (71,930) (71,930) Total common shareholders' equity 824,953 727,536 Adjustments: Goodwill (121,146) (121,572) Core deposit and customer intangibles (14,497) (17,252) Total tangible common equity $ 689,310 $ 588,712 Common shares outstanding (1) 29,510,668 29,552,358 Book value per common shares (1) $ 27.95 $ 24.62 Tangible book value per common shares (1) 23.36 19.92 _______________________________ (1) Excludes the dilutive effect, if any, of 149,240 and 198,238 shares of common stock issuable upon exercise of outstanding stock options and restricted stock awards as of December 31, 2025 and 2024 , respectively.
The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and total assets to tangible assets: As of December 31, 2023 2022 (Dollars in thousands, except per share data) (Unaudited) Tangible Common Equity Total shareholders' equity $ 799,466 $ 644,259 Preferred stock (71,930) (71,930) Total common shareholders' equity 727,536 572,329 Adjustments: Goodwill (121,572) (88,391) Core deposit and customer intangibles (17,252) (11,895) Total tangible common equity $ 588,712 $ 472,043 Tangible Assets Total Assets $ 7,857,090 $ 6,584,550 Adjustments: Goodwill (121,572) (88,391) Core deposit and customer intangibles (17,252) (11,895) Total tangible assets $ 7,718,266 $ 6,484,264 Common Equity to Total Assets 9.3 % 8.7 % Tangible Common Equity to Tangible Assets 7.6 7.3 Critical Accounting Estimates Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and with general practices within the financial services industry.
The most directly comparable GAAP financial measure for tangible common equity to tangible assets is total common shareholders’ equity to total assets. 79 Table of Contents The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and total assets to tangible assets: As of December 31, (Dollars in thousands, except per share data) (Unaudited) 2025 2024 Tangible Common Equity Total shareholders' equity $ 896,883 $ 799,466 Preferred stock (71,930) (71,930) Total common shareholders' equity 824,953 727,536 Adjustments: Goodwill (121,146) (121,572) Core deposit and customer intangibles (14,497) (17,252) Total tangible common equity $ 689,310 $ 588,712 Tangible Assets Total Assets $ 8,214,740 $ 7,857,090 Adjustments: Goodwill (121,146) (121,572) Core deposit and customer intangibles (14,497) (17,252) Total tangible assets $ 8,079,097 $ 7,718,266 Common Equity to Total Assets 10.0 % 9.3 % Tangible Common Equity to Tangible Assets 8.5 7.6 Critical Accounting Estimates Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and with general practices within the financial services industry.
For the year ended December 31, 2023, net interest income totaled $215.1 million and net interest margin and net interest spread were 3.62% and 2.72%, respectively.
For the year ended December 31, 2024, net interest income totaled $227.4 million and net interest margin and net interest spread were 3.48% and 2.55%, respectively.
This $8.9 million note was fully extinguished during the year ended December 31, 2023. As part of valuing these three subordinated notes from TCBI, we incurred a fair value adjustment premium of $3.4 million that will accrete over five-to-seven years, with $833,000 and $1.1 million remaining at December 31, 2024 and December 31, 2023, respectively.
As part of valuing these three subordinated notes from TCBI, we incurred a fair value adjustment premium of $3.4 million that will accrete over five-to-seven years, with $603,000 and $833,000 remaining at December 31, 2025 and December 31, 2024, respectively. 69 Table of Contents The following table presents the Subordinated Debt at the dates indicated.
The increase in nonperforming assets from December 31, 2023 to December 31, 2024 is primarily due to two lending relationships secured by residential real estate, one secured by commercial real estate, and one commercial loan that is unsecured.
The increase in nonperforming assets from December 31, 2024 to December 31, 2025 is primarily due to one lending relationship secured by residential real estate, four secured by commercial and construction real estate, four commercial loans, and two other real estate owned properties.