Biggest changeFor the Years Ended December 31, 2024 2023 Average Balance Interest and Dividends Yield/ Cost Average Balance Interest and Dividends Yield/Cost (Dollars in thousands) Assets: Cash and cash equivalents $ 10,197 $ 606 5.94 % $ 10,868 $ 568 5.23 % Loans 713,138 33,412 4.69 713,799 32,046 4.49 Securities 178,684 6,939 3.88 144,880 4,162 2.87 Other interest-earning assets 9,106 793 8.71 6,389 504 7.90 Total interest-earning assets 911,125 41,750 4.58 875,936 37,280 4.26 Non-interest-earning assets 59,511 54,925 Total assets $ 970,636 $ 930,861 Liabilities and Equity: NOW and money market accounts $ 67,561 1,359 2.01 $ 85,663 1,399 1.63 Savings accounts 43,975 821 1.87 48,351 580 1.20 Certificates of deposit 508,327 22,405 4.41 498,129 16,045 3.22 Total interest-bearing deposits 619,863 24,585 3.97 632,143 18,024 2.85 Federal Home Loan Bank advances (1) 175,997 6,614 3.76 116,816 4,283 3.67 Total interest-bearing liabilities 795,860 31,199 3.92 748,959 22,307 2.98 Non-interest-bearing deposits 31,572 38,636 Other non-interest-bearing liabilities 6,303 4,627 Total liabilities 833,735 792,222 Total equity 136,901 138,639 Total liabilities and equity $ 970,636 $ 930,861 Net interest income $ 10,551 $ 14,973 Interest rate spread (2) 0.66 % 1.28 % Net interest margin (3) 1.16 % 1.71 % Average interest-earning assets to average interest-bearing liabilities 114.48 % 116.95 % (1) Cash flow hedges are used to manage interest rate risk.
Biggest changeFor the Years Ended December 31, 2025 2024 Average Balance Interest and Dividends Yield/ Cost Average Balance Interest and Dividends Yield/Cost (Dollars in thousands) Assets: Cash and cash equivalents $ 17,390 $ 908 5.22 % $ 10,197 $ 606 5.94 % Loans 686,850 33,521 4.88 713,138 33,412 4.69 Securities 149,549 7,944 5.31 178,684 6,939 3.88 Other interest-earning assets 6,974 636 9.12 9,106 793 8.71 Total interest-earning assets 860,763 43,009 5.00 911,125 41,750 4.58 Non-interest-earning assets 58,254 59,511 Total assets $ 919,017 $ 970,636 Liabilities and Equity: NOW and money market accounts $ 73,918 1,792 2.42 $ 67,561 1,359 2.01 Savings accounts 49,298 1,025 2.08 43,975 821 1.87 Certificates of deposit 492,766 19,637 3.98 508,327 22,405 4.41 Total interest-bearing deposits 615,982 22,454 3.65 619,863 24,585 3.97 Federal Home Loan Bank advances (1) 127,933 5,084 3.97 175,997 6,614 3.76 Total interest-bearing liabilities 743,915 27,538 3.70 795,860 31,199 3.92 Non-interest-bearing deposits 31,008 31,572 Other non-interest-bearing liabilities 5,067 6,303 Total liabilities 779,990 833,735 Total equity 139,027 136,901 Total liabilities and equity $ 919,017 $ 970,636 Net interest income $ 15,471 $ 10,551 Interest rate spread (2) 1.29 % 0.66 % Net interest margin (3) 1.80 % 1.16 % Average interest-earning assets to average interest-bearing liabilities 115.71 % 114.48 % (1) Cash flow hedges are used to manage interest rate risk.
Our primary sources of non-interest income are banking fees and service charges, net gains in cash surrender value of bank-owned life insurance and miscellaneous income. Non-Interest Expenses. Our non-interest expenses consist of salaries and employee benefits, net occupancy, equipment, data processing, federal deposit insurance premiums, advertising, directors fees, professional fees and other general and administrative expenses.
Our primary sources of non-interest income are banking fees and service charges, net gains in cash surrender value of bank-owned life insurance and miscellaneous income. Non-Interest Expenses. Our non-interest expenses consist of salaries and employee benefits, net occupancy and equipment, data processing, federal deposit insurance premiums, advertising, directors fees, professional fees and other general and administrative expenses.
Professional fees include legal, accounting, auditing, risk management, financial printing, transfer agent and payroll processing expenses. Directors' fees consist of the fees we pay to our directors for their service on our board of directors, as well as the costs associated with the directors’ retirement plan and grants to directors under our equity incentive plan.
Directors' fees consist of the fees we pay to our directors for their service on our board of directors, as well as the costs associated with the directors’ retirement plan and grants to directors under our equity incentive plan. Professional fees include legal, accounting, auditing, risk management, financial printing, transfer agent and payroll processing expenses.
See "Overview - Provision for Credit Losses" or Note 1 to the Notes to the consolidated financial statements for a complete discussion of the allowance for loan losses. 40 Table of Contents Average Balance Sheets The following tables set forth average balances, average yields and costs, and certain other information for the years indicated.
See "Overview - Provision for Credit Losses" or Note 1 to the Notes to the consolidated financial statements for a complete discussion of the allowance for credit losses. 40 Table of Contents Average Balance Sheets The following tables set forth average balances, average yields and costs, and certain other information for the years indicated.
We believe that we had enough sources of liquidity to satisfy our short- and long-term liquidity needs as of December 31, 2024 . While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan sales and prepayments are greatly influenced by market interest rates, economic conditions, and competition.
We believe that we had enough sources of liquidity to satisfy our short- and long-term liquidity needs as of December 31, 2025 . While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan sales and prepayments are greatly influenced by market interest rates, economic conditions, and competition.
At December 31, 2024 , we exceeded all applicable regulatory capital requirements, and were considered “well capitalized” under regulatory guidelines. See Note 14 in the Notes to the consolidated financial statements. Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Off-Balance Sheet Arrangements.
At December 31, 2025 , we exceeded all applicable regulatory capital requirements, and were considered “well capitalized” under regulatory guidelines. See Note 14 in the Notes to the consolidated financial statements. Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Off-Balance Sheet Arrangements.
The following table presents the estimated changes in our net portfolio value that would result from changes in market interest rates at December 31, 2024 . All estimated changes presented in the table are within the policy limits approved by the board of directors.
The following table presents the estimated changes in our net portfolio value that would result from changes in market interest rates at December 31, 2025 . All estimated changes presented in the table are within the policy limits approved by the board of directors.
As of December 31, 2024 , net interest income simulation results indicated that its exposure over one year to changing interest rates was within our guidelines.
As of December 31, 2025 , net interest income simulation results indicated that its exposure over one year to changing interest rates was within our guidelines.
During the twelve months ended December 31, 2024 and 2023 , the net effect on interest expense on Federal Home Loan Bank advances was a reduced ex pense of $1.5 million and $364,000, respectively. (2) Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
During the twelve months ended December 31, 2025 and 2024 , the net effect on interest expense on Federal Home Loan Bank advances was a reduced ex pense of $664,000 and $1.5 million, respectively. (2) Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
At December 31, 2024 , we also had $54.0 million in unsecured lines of credit with four correspondent banks with no outstanding balances .
At December 31, 2025 , we also had $54.0 million in unsecured lines of credit with four correspondent banks with no outstanding balances .
Loss rates are estimated by utilizing the same loss rates calculated for the allowance general reserve. At December 31, 2024 , the Bank held $135,000 in reserves for unfunded liabilities, compared t o $152,000 as of December 31, 2023 . Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations.
Loss rates are estimated by utilizing the same loss rates calculated for the allowance general reserve. At December 31, 2025 , the Bank held $80,000 in reserves for unfunded liabilities, compared t o $135,000 as of December 31, 2024 . Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations.
Included in this amount was one construction loan, which is being actively managed by the Company totaling $10.9 million and is considered well-secured with a loan-to-value of 41% based on an appraisal performed in November 2024. We did not record any specific reserve, or charge-offs for this loan.
Included in this amount was a $10.9 million construction loan, which is being actively managed by the Company and is considered well-secured with a loan-to-value of 41% based on an appraisal performed in March 2025. We did not record any specific reserve, or charge-offs for this loan.
At December 31, 2024 , the Company’s ratio of average stockholders’ equity-to-total assets was 14.10%, compared to 15.24% at December 31, 2023 . Comparison of Operating Results for the Years Ended December 31, 2024 and 2023 General.
At December 31, 2025, the Company’s ratio of average stockholders’ equity-to-average total assets was 15.30%, compared to 14.10% at December 31, 2024. Comparison of Operating Results for the Years Ended December 31, 2025 and 2024 General.
We are focused on controlling expenses while increasing our net income. We are disciplined in managing non-interest expenses by identifying cost savings opportunities such as renegotiating key third-party contracts and reducing other operating expenses.
We are focused on controlling expenses while increasing our net income. We are disciplined in managing non-interest expenses by identifying cost savings opportunities such as the sale/leaseback transaction we executed, renegotiating key third-party contracts and reducing other operating expenses.
At December 31, 2023 , there were $12.8 million of non-performing assets, which represented 1.36% of total assets. Critical Accounting Estimates The discussion and analysis of the financial condition and results of operations are based on our financial statements, which are prepared in conformity with U.S. generally accepted accounting principles.
At December 31, 2024 , there were $14.0 million of non-performing assets, which represented 1.44% of total assets. Critical Accounting Estimates The discussion and analysis of the financial condition and results of operations are based on our financial statements, which are prepared in conformity with U.S. generally accepted accounting principles.
The allowance for credit losses is the amount estimated by management as necessary to absorb credit losses in the loan portfolio that are expected over the life of an exposure (or pool of exposures).
The following represents our critical accounting estimate: Allowance for Credit Losses. The allowance for credit losses is the amount estimated by management as necessary to absorb credit losses in the loan portfolio that are expected over the life of an exposure (or pool of exposures).
Our most liquid assets are cash and cash equivalents. The levels of these assets are dependent on our operating, financing, lending and investing activities during any period. At December 31, 2024 , cash and cash equivalents totaled $52.2 million.
Our most liquid assets are cash and cash equivalents. The levels of these assets are dependent on our operating, financing, lending and investing activities during any period. At December 31, 2025 , cash and cash equivalents totaled $35.6 million.
We are committed to actively monitoring and managing our loan portfolio in an effort to proactively identify and mitigate credit risks within the portfolio. At December 31, 2024 , non-performing assets totaled $14.0 million, which represented 1.44% of t otal assets.
We are committed to actively monitoring and managing our loan portfolio in an effort to proactively identify and mitigate credit risks within the portfolio. At December 31, 2025 , non-performing assets totaled $13.3 million, which represented 1.47% of t otal assets.
The weighted average rate paid on borrowings was 4.49% and 4.54% as of December 31, 2024 and December 31, 2023 , respectively. The Company uses cash flow hedges are used to manage interest rate risk.
The weighted average rate paid on borrowings was 4.35% and 4.49% as of December 31, 2025 and December 31, 2024 , respectively. The Company uses cash flow hedges to manage interest rate risk.
During the twelve months ended December 31, 2024 , the use of the cash flow hedges reduced the interest expense on the Federal Home Loan Bank advances by $1.5 million.
During the twelve months ended December 31, 2025, the use of cash flow hedges reduced the interest expense on the Federal Home Loan Bank advances by $644,000, compared to $1.5 million for 2024.
At December 31, 2024 , cash flow hedges used to manage interest rate risk had a notional value of $65.0 million, while fair value hedges totaled $60.0 million in notional value.
At December 31, 2025, cash flow hedges used to manage interest rate risk had a notional value of $85.0 million, while fair value hedges totaled $60.0 million in notional value. Net Interest Income.
Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $140.3 million with a unrealized loss of $5.6 million at December 31, 2024 . 46 Table of Contents We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis.
Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $158.1 million with a unrealized loss of $2.7 million at December 31, 2025 . 46 Table of Contents We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis.
As of December 31, 2024 , $472.7 million, or 66.2% of ou r total loan portfolio, consisted of one- to four-family residential real estate loans. We expect that one- to four-family residential real estate lending will remain our primary lending activity. Continue to emphasize commercial and multi-family real estate lending.
As of December 31, 2025 , $443.9 million, or 68.3% of ou r total loan portfolio, consisted of one- to four-family residential real estate loans. We expect that one- to four-family residential real estate lending will remain our primary lending activity. Continue to emphasize commercial and multi-family real estate lending.
See Note 15 in the Notes to the consolidated financial statements for further information. The reserve for unfunded commitments (the “Unfunded Reserve”) represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. However, a liability is not recognized for commitments unconditionally cancellable by the Company.
The reserve for unfunded commitments (the “Unfunded Reserve”) represents the expected credit losses on off-balance sheet commitments such as unfunded commitments to extend credit and standby letters of credit. However, a liability is not recognized for commitments unconditionally cancellable by the Company.
The decrease reflected a 62 basis point decrease in our net interest rate spread to 0.66% for the twelve months ended December 31, 2024 from 1.28% for the twelve months ended December 31, 2023 .
The increase reflected a 63 basis point increase in our net interest rate spread to 1.29% for the twelve months ended December 31, 2025 from 0.66% for the twelve months ended December 31, 2024.
We anticipate that we will have sufficient funds to meet our current funding commitments. Certificates of deposit due within one year of December 31, 2024 totaled $450.1 million, or 70.0% of total deposits.
We anticipate that we will have sufficient funds to meet our current funding commitments. Certificates of deposit due within one year of December 31, 2025 totaled $441.3 million, or 67.6% of total deposits.
Our commercial real estate and multi-family loan portfolio increased to $192.2 million, or 26.9% of total loans, at December 31, 2024 , from $175.4 million, or 24.5% of total loans, at December 31, 2023 . Increase lower-cost core deposits .
Our commercial real estate and multi-family loan portfolio decreased to $180.9 million, or 27.8% of total loans, at December 31, 2025 , from $192.2 million, or 26.9% of total loans, at December 31, 2024 . Increase lower-cost core deposits .
Our overhead ratio, defined as non-interest expense to average total assets, wa s 1.50% for the year ended December 31, 2024 compared to 1.69% for the year ended December 31, 2023 .
Our overhead ratio, defined as non-interest expense to average total assets, was 1.66% for the year ended December 31, 2025 compared to 1.66% for the year ended December 31, 2024.
This recovery in 2024 was inclusive of the effect of the transfer of certain securities from the held to maturity portfolio to the available for sale portfolio, which resulted in a $108,000 recovery for credit losses. Additionally, we recorded a $17,000 recovery of credit losses for contingent liabilities for the twelve months ended December 31, 2024 . Non-Interest Income.
This 2024 recovery was inclusive of the effect due to the transfer of certain securities from the held to maturity portfolio to the available for sale portfolio, which resulted in a $108,000 recovery for credit losses for the 2024 period. Non-Interest Income.
Net interest income decreased $4.4 million, or 29.5%, to $10.6 million for the twelve months ended December 31, 2024 from $15.0 million for the twelve months ended December 31, 2023 .
Net interest income increased $4.9 million, or 46.6%, to $15.5 million for the twelve months ended December 31, 2025 from $10.7 million for the twelve months ended December 31, 2024.
At December 31, 2024 , we had the ability to borrow up to $280.4 million, of which $175.3 million was outstanding and $1.5 million was utilized as collateral for letters of credit issued to secure municipal deposits resulting in remaining availability of $105.1 million.
At December 31, 2025 , we had the ability to borrow up to $232.8 million, of which $93.3 million was outstanding and $3.0 million was utilized as collateral for letters of credit issued to secure municipal deposits resulting in remaining availability of $136.6 million.
At December 31, 2024 , municipal deposits totaled $30.7 million, which represented 4.8% of total deposits, and brokered deposits totaled $101.6 million, which represented 15.8% of total deposits. At December 31, 2023 , municipal deposits totaled $48.0 million, which represented 7.7% of total deposits, and brokered deposits tot aled $53.5 million, which represented 8.5% of total deposits. Borrowings.
At December 31, 2025 , municipal deposits totaled $45.1 million, which represented 6.9% of total deposits, and brokered deposits totaled $109.7 million, which represented 16.8% of total deposits. At December 31, 2024 , municipal deposits totaled $30.7 million, which represented 4.8% of total deposits, and brokered deposits tot aled $101.6 million, which represented 15.8% of total deposits. Borrowings.
This decrease was primarily due to a decrease of $4.4 million in net interest income, offset by a decrease of $1.2 million in non-interest expense, an increase of $209,000 increase in non-interest income and a $209,000 increase in income tax benefit. Interest Income.
This increase was primarily due to an increase of $4.9 million in net interest income and an increase of $420,000 in non-interest income offset by an increase of $707,000 in non-interest expense and an increase of $353,000 in income tax. Interest Income.
The following table presents the estimated impact of interest rate changes on our estimated net interest income over one year: Changes in Interest Rates (basis points) (1) Change in Net Interest Income Year One (% change from year one base) 400 bp (11.13 ) 300 bp (8.12 ) 200 bp (5.31 ) 100 bp (2.37 ) 0 0 (100) bp 2.34 (200) bp 4.60 (300) bp 6.39 (400) bp 7.18 (1) The calculated change in net interest income assumes an instantaneous parallel shift of the yield curve.
The following table presents the estimated impact of interest rate changes on our estimated net interest income over one year: Changes in Interest Rates (basis points) (1) Change in Net Interest Income Year One (% change from year one base) 400 bp (22.96) 300 bp (17.08) 200 bp (11.23) 100 bp (5.57) 0 0 (100) bp 4.78 (200) bp 9.77 (300) bp 13.63 (400) bp 12.93 (1) The calculated change in net interest income assumes an instantaneous parallel shift of the yield curve.
The increase was due to a 112 basis point increase in the average cost of interest-bearing deposits to 3.97% for the twelve months ended December 31, 2024 from 2.85% for the twelve months ended December 31, 2023 , offset by a $12.3 million decrease in the average balance of interest-bearing deposits.
The decrease was due to a 32 basis point decrease in the average cost of interest-bearing deposits to 3.65% for the twelve months ended December 31, 2025 from 3.97% for the twelve months ended December 31, 2024 and a $3.9 million decrease in the average balance of interest-bearing deposits.
The decrease in net loans reflected a $13.4 million, or 2.7%, decrease in one- to four-family residential real estate loans and home equity lines of credit to $472.7 million at December 31, 2024 from $486.1 million at December 31, 2023 , and a decrease of $6.1 million, or 12.4%, in construction loans to $43.2 million at December 31, 2024 from $49.3 million at December 31, 2023 offset by an increase of $16.7 million, or 9.5%, increase in commercial and multi-family real estate loans to $192.1 million at December 31, 2024 from $175.4 million at December 31, 2023 .
The decrease in net loans reflected a $28.9 million, or 6.1%, decrease in one- to four-family residential real estate loans and home equity lines of credit to $443.9 million at December 31, 2025 from $472.7 million at December 31, 2024 , a decrease of $21.1 million, or 48.9%, in construction loans to $22.0 million at December 31, 2025 from $43.2 million at December 31, 2024 and an decrease of $11.3 million, or 5.8%, decrease in commercial and multi-family real estate loans to $180.9 million at December 31, 2025 from $192.1 million at December 31, 2024 .
Interest expense on Federal Home Loan Bank borrowings increased $2.3 million, or 54.4%, from $4.3 million for the twelve months ended December 31, 2023 to $6.6 million for the twelve months ended December 31, 2024 .
Interest expense on Federal Home Loan Bank borrowings decreased $1.5 million, or 23.1%, from $6.6 million for the twelve months ended December 31, 2024 to $5.1 million for the twelve months ended December 31, 2025.
Interest income on loans increased $1.4 million, or 4.3%, to $33.4 million for the twelve months ended December 31, 2024 compared to $32.0 million for the twelve months ended December 31, 2023 due primarily to a 20 basis point increase in the average yield from 4.49% for the twelve months ended December 31, 2023 to 4.69% for the twelve months ended December 31, 2024 .
Interest income on loans increased $109,000, or 0.3%, to $33.5 million for the twelve months ended December 31, 2025 compared to $33.4 million for the twelve months ended December 31, 2024 primarily due to a 19 basis point increase in the average yield from 4.69% for the twelve months ended December 31, 2024 to 4.88% for the twelve months ended December 31, 2025 offset by a $26.3 million decrease in the average balance to $686.9 million for the twelve months ended December 31, 2025 from $713.1 million for the twelve months ended December 31, 2024.
The increase was primarily due to a $59.2 million increase in the average balance of borrowings to $176.0 million for the twelve months ended December 31, 2024 from $116.8 million for the twelve months ended December 31, 2023 .
The decrease was due to a decrease in the average balance of borrowings of $48.1 million to $127.9 million for the twelve months ended December 31, 2025 from $176.0 million for the twelve months ended December 31, 2024.
Net loans decreased $3.0 million, or 0.4%, to $711.7 million at December 31, 2024 from $714.7 million at December 31, 2023 due to $90.1 million in repayments, partially offset by new originations of approximately $60.5 million and loan purchases of approximately $26.6 million.
Net loans decreased $64.1 million, or 9.0%, to $647.6 million at December 31, 2025 from $711.7 million at December 31, 2024 due to $105.1 million in repayments, partially offset by new originations of approximately $41.0 million.
Interest income increased $4.4million, or 12.0%, from $37.3 million for the twelve months ended December 31, 2023 to $41.7 million for the twelve months ended December 31, 2024 due to increases in the average balances of and higher yields on interest-earning assets.
Interest income increased $1.3 million, or 3.0%, from $41.8 million for the twelve months ended December 31, 2024 to $43.0 million for the twelve months ended December 31, 2025 due to higher yields on interest-earning assets offset by lower average balances.
Federal Home Loan Bank of New York borrowings increased $4.5 million, or 2.7%, to $172.2 million at December 31, 2024 from $167.7 million at December 31, 2023 , due to proceeds of $57.8 million from short-term advances, offset by a decrease of $53.4 million in long-term advances.
Federal Home Loan Bank of New York borrowings decreased $78.9 million, or 45.8%, to $93.3 million at December 31, 2025 from $172.2 million at December 31, 2024 , due to repayments of $9.5 million from short-term advances and a decrease of $69.4 million in long-term advances.
At December 31, 2024 , th e Company ha d five interest rate swaps with a notional amount of $65.0 mill ion hedging on certain short-term FHLB advances. Total Equity.
At December 31, 2025 , th e Company ha d six interest rate swaps with a notional amount of $85.0 mill ion hedging on certain short-term FHLB advances. Borrowings decrease because of less need for wholesale funding with a decrease in assets and a increase in deposits. Total Equity.
Income tax benefit increased $209,000, or 129.1%, to a benefit of $372,000 for the twelve months ended December 31, 2024 from a $162,000 benefit for the twelve months ended December 31, 2023 . The increase in benefit was due to $3.0 million of lower taxable income.
Other expense decreased $168,000, or 17.5%, due to lower miscellaneous expenses. Income Tax Expense. Income tax expense increased $353,000, to a benefit of $18,000 for the twelve months ended December 31, 2025 from a benefit of $372,000 for the twelve months ended December 31, 2024. The increase in expense was due to $4.1 million, or 118.0%, of higher taxable income.
Core deposits are our least costly source of funds, which improves our interest rate spread and also contributes non-interest income from account related services.
Core deposits are our least costly source of funds, which improves our interest rate spread and also contributes non-interest income from account related services. At December 31, 2025 , core d eposits decreased to 24.3% o f our total deposits compared to 24.8% of our total deposits at December 31, 2024 .
Interest income on securities increased $2.7 million, or 66.7%, to $6.9 million for the twelve months ended December 31, 2024 from $4.2 million for the twelve months ended December 31, 2023 due to a 101 basis point increase in the average yield from 2.87% for the twelve months ended December 31, 2023 to 3.88% for the twelve months ended December 31, 2024 , and by a $33.8 million increase in the average balance of securities to $178.7 million for the twelve months ended December 31, 2024 from $144.9 million for the twelve months ended December 31, 2023 . 43 Table of Contents Interest Expense.
Interest income on securities increased $1.0 million, or 14.5%, to $7.9 million for the twelve months ended December 31, 2025 from $6.9 million for the twelve months ended December 31, 2024 due to a 143 basis point increase in the average yield from 3.88% for the twelve months ended December 31, 2024 to 5.31% for the twelve months ended December 31, 2025, offset by a $29.1 million decrease in the average balance of securities to $149.5 million for the twelve months ended December 31, 2025 from $178.7 million for the twelve months ended December 31, 2024.
Interest expense increa sed $8.9 million, or 39.9%, from $22.3 million for the twelve months ended December 31, 2023 to $31.2 million for the twelve months ended December 31, 2024 due to increases in the average balance of and higher costs on interest-bearing liabilities.
Interest expense decreased $3.7 million, or 11.7%, from $31.2 million for the twelve months ended December 31, 2024 to $27.5 million for the twelve months ended December 31, 2025 due to a lower average balance of and lower costs on interest-bearing liabilities.
Portfolio segment is defined as the level at which an entity develops and documents a systematic methodology to determine its allowance for credit losses (“ACL”). The Company has designated six portfolio segments, which are residential, commercial real estate, multi-family, construction, commercial and industrial and consumer.
The Company determines its allowance for credit losses (“ACL”) through an analysis of its loan portfolio segments. The Company has designated six portfolio segments, which are residential, commercial real estate, multi-family, construction, commercial and industrial and consumer.
We recorded a $148,000 recovery of credit losses for the year ended December 31, 2023 compared to a $125,000 recovery of credit losses for the twelve-month period ended December 31, 2023 . The Bank had decreases in the loan and securities portfolios and no charge-offs during the years.
We recorded a $130,000 recovery of credit losses for the twelve months ended December 31, 2025 compared to a $148,000 recovery for credit losses for the twelve-month period ended December 31, 2024 which reflected a decrease in the loan portfolio, as well as no charge-offs during the years.
Interest expense on interest-bearing deposits increased $6.6 million, or 36.4%, to $24.6 million for the twelve months ended December 31, 2024 from $18.0 million for the twelve months ended December 31, 2023 .
Interest expense on interest-bearing deposits decreased $2.1 million, or 8.7%, to $22.5 million for the twelve months ended December 31, 2025 from $24.6 million for the twelve months ended December 31, 2024.
We use the same credit policies in making commitments as we do for on-balance sheet instruments. At December 31, 2024 , we had $7.9 million of commitments to originate loans, comprised of $562,000 of residential loans, $7.0 million of commitments for commercial real estate loans and $299,000 of commitments of home equity loans and lines of credit.
We use the same credit policies in making commitments as we do for on-balance sheet instruments. At December 31, 2025 , we had $1.3 million of commitments to originate loans, comprised of $1.3 million of commitments of home equity loans and lines of credit. See Note 15 in the Notes to the consolidated financial statements for further information.
Stockholders’ equity increased $116,000, or 0.1%, to $137.3 million, due to a reduction in the accumulated other comprehensive loss on the securities portfolio of $2.9 million, offset by a net loss of $2.2 million and the repurchase of 221,130 shares of stock at a cost of $1.7 million.
The increase was due to a reduction in the accumulated other comprehensive loss on the securities portfolio of $1.5 million and net income of $2.1 million, offset by the repurchase of 123,603 shares of stock at a total cost of $1.1 million.
Net income decreased by $2.8 million, or 437.8%, to a net loss of $2.2 million for the twelve months ended December 31, 2024 from net income of $643,000 for the twelve months ended December 31, 2023 .
Net income increased by $4.3 million, or 196.3%, to net income of $2.1 million for the twelve months ended December 31, 2025, compared to a net loss of $2.2 million for the twelve months ended December 31, 2024.
Interest i ncome on cash and cash equivalents increased $38,000, or 6.7%, to $606,000 for the twelve months ended December 31, 2024 from $568,000 for the twelve months ended December 31, 2023 due a 71 basis point increase in the average yield from 5.23% for the twelve months ended December 31, 2023 to 5.94% for the twelve months ended December 31, 2024 due to the higher interest rate environment for most of 2024.
Interest income on cash and cash equivalents increased $302,000, or 49.8%, to $908,000 for the twelve months ended December 31, 2025 from $606,000 for the twelve months ended December 31, 2024 due to a $7.2 million increase in the average balance to $17.4 million for the twelve months ended December 31, 2025 from $10.2 million for the twelve months ended December 31, 2024, offset by a 72 basis point decrease in the average yield from 5.94% for the twelve months ended December 31, 2024 to 5.22% for the twelve months ended December 31, 2025 due to the lower interest rate environment for most of 2025.
The average balance of certificates of deposit increased $10.2 million to $508.3 million for the twelve months ended December 31, 2024 from $498.1 million for the twelve months ended December 31, 2023 while NOW and money market accounts and savings accounts decreased $18.1 million and $4.4 million for the twelve months ended December 31, 2024 , respectively, compared to the twelve months ended December 31, 2023 .
The changes was also due to a slight change in the composition of the deposit portfolio as the average balances of certificates of deposit decreased $15.6 million to $492.8 million for the twelve months ended December 31, 2025 from $508.3 million for the twelve months ended December 31, 2024 while NOW and money market accounts and savings accounts increased $6.4 million and $5.3 million for the twelve months ended December 31, 2025, respectively, compared to the twelve months ended December 31, 2024.
The increase was also due, to a lesser extent, an increase in the average cost of borrowings of nine basis points to 3.76% for the twelve months ended December 31, 2024 from 3.67% for the twelve months ended December 31, 2023 due to the new borrowings being at higher rates. Net Interest Income.
The decrease was offset by an increase in the average cost of 22 basis points to 3.97% for the twelve months ended December 31, 2025 from 3.76% for the twelve months ended December 31, 2024 due to maturity of low cost borrowings.
The benefit would have been higher, but we recorded valuation reserves on certain deferre d tax assets as of December 31, 2024 . 44 Table of Contents Management of Market Risk General. The majority of our assets and liabilities are monetary. Consequently, our most significant form of market risk is interest rate risk.
The effective tax rate for the twelve months ended December 31, 2025 and December 31, 2024 were (0.88%) and (14.62%), respectively. 44 Table of Contents Management of Market Risk General. The majority of our assets and liabilities are monetary. Consequently, our most significant form of market risk is interest rate risk.
We opened a new branch in Upper Saddle River during the second quarter of 2024, in which deposits have continued to grow throughout the year. We will co nsider acquisition opportunities that may enhance the value of our franchise and yield potential financial benefits for our stockholders.
Grow through opportunistic bank or branch acquisitions or formations. We are opening a new branch in Point Pleasant during the second quarter of 2026, which we hope will be an additional source for deposit growth. We will consider acquisition opportunities that may enhance the value of our franchise and yield potential financial benefits for our stockholders.
Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services. ITEM 7A. Quantitative and Qualitative Disclosures About Market Risk For information regarding market risk, see Item 7. “Management’s Discussion and Analysis of Financial Conditions and Results of Operations—Management of Market Risk.”
Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
NPV NPV as Percent of Portfolio Value of Assets (Dollars in thousands) Basis Point (“bp”) Change in Interest Rates Dollar Amount Dollar Change Percent Change NPV Ratio Change 400 bp $ 145,580 $ (93,432 ) (39.09 )% 10.01 % 24.93 % 300 bp 170,281 (68,731 ) (28.76 ) 11.09 (19.87 ) 200 bp 191,764 (47,248 ) (19.77 ) 11.99 (13.37 ) 100 bp 214,962 (24,050 ) (10.06 ) 12.93 (6.58 ) 0 239,012 — — 13.84 — (100) bp 262,014 23,002 9.62 14.68 6.07 (200) bp 283,551 44,539 18.63 15.36 10.98 (300) bp 302,731 63,719 26.66 15.99 15.53 (400) bp 323,313 84,301 35.27 16.83 21.60 Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements.
NPV NPV as Percent of Portfolio Value of Assets (Dollars in thousands) Basis Point (“bp”) Change in Interest Rates Dollar Amount Dollar Change Percent Change NPV Ratio Change 400 bp $ 95,145 $ (49,387 ) (39.09 )% 11.52 % (39.52 )% 300 bp 107,616 (36,916 ) (28.76 ) 12.75 (20.71 ) 200 bp 119,228 (25,304 ) (19.77 ) 13.84 (13.93 ) 100 bp 131,356 (13,176 ) (0.09 ) 14.94 (7.09 ) 0 144,532 — — 16.08 — (100) bp 156,929 12,397 9.62 17.09 6.28 (200) bp 168,367 23,835 18.63 17.97 11.75 (300) bp 179,331 34,799 26.66 18.75 16.60 (400) bp 191,277 46,745 35.27 19.63 22.08 Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements.
The increase in the average cost of deposits was due to the higher interest rate environment and the composition of the deposit portfolio consisting of a greater proportion of certificates of deposit.
The decrease in the average cost of deposits was due to the lower interest rate environment, which primarily impacted the rates paid on certificates of deposit, which remain the largest portion of the portfolio.
Year Ended December 31, 2024 vs 2023 Increase (Decrease) Due to Volume Rate Net (In thousands) Interest income: Cash and cash equivalents $ (37 ) $ 75 $ 38 Loans receivable (30 ) 1,396 1,366 Securities 1,107 1,670 2,777 Other interest-earning assets 232 57 289 Total interest-earning assets 1,272 3,198 4,470 Interest expense: NOW and money market accounts (328 ) 288 (40 ) Savings accounts (57 ) 298 241 Certificate of deposit 335 6,025 6,360 Federal Home Loan Bank advances 2,221 110 2,331 Total interest-bearing liabilities 2,171 6,721 8,892 Net decrease in net interest income $ (899 ) $ (3,523 ) $ (4,422 ) Comparison of Financial Condition at December 31, 2024 and December 31, 2023 Total Assets.
Year Ended December 31, 2025 vs 2024 Increase (Decrease) Due to Volume Rate Net (In thousands) Interest income: Cash and cash equivalents $ 383 $ (81 ) $ 302 Loans receivable (1,254 ) 1,363 109 Securities (1,258 ) 2,263 1,005 Other interest-earning assets (193 ) 36 (157 ) Total interest-earning assets (2,322 ) 3,581 1,259 Interest expense: NOW and money market accounts 137 296 433 Savings accounts 105 99 204 Certificate of deposit (664 ) (2,104 ) (2,768 ) Federal Home Loan Bank advances (1,887 ) 357 (1,530 ) Total interest-bearing liabilities (2,309 ) (1,352 ) (3,661 ) Net decrease in net interest income $ (13 ) $ 4,933 $ 4,920 Comparison of Financial Condition at December 31, 2025 and December 31, 2024 Total Assets.
As of December 31, 2024 , the Bank had no loans held for sale. 42 Table of Contents Bank-Owned Life Insurance. Bank-owned life insur ance increased $872,000, or 2.8%, to $31.9 million at December 31, 2024 from $31.0 million at December 31, 2023 due to an increase in the cash surrender value.
As of December 31, 2025 , the Bank had no loans held for sale. 42 Table of Contents Regulatory Stock. Regulatory stock decreased $3.5 million or 39.4% to $5.4 million at December 31, 2025 from $4.7 million as of December 31, 2024, the decrease was due to a reduction in borrowings. Investment in limited partnership.
Total assets increased $32.2 million, or 3.4%, to $971.5 million at December 31, 2024 from $939.3 million at December 31, 2023 .
Total stockholders’ equity increased $3.6 million to $140.9 million at December 31, 2025, from $137.3 million at December 31, 2024.
These increases were partially offset by a $3.0 million decrease in net loans and a $3.0 million decrease in net premises and equipment. Cas h and Cash Equivalents. Total cash and cash equivalents increased $27.3 million, or 109.5%, to $52.2 million at December 31, 2024 from $24.9 million at December 31, 2023 .
Total assets decreased $66.6 million, or 6.9%, to $904.9 million at December 31, 2025 from $971.5 million at December 31, 2024 . The decrease was primarily due to a $64.1 million decrease in loans and $16.6 million decrease in cash and cash equivalents, offset by a $17.8 million increase in securities available for sale. Cas h and Cash Equivalents.
This increase was primarily due to loan payments received, proceeds from sales and maturities of securities, additional borrowings and an increase in deposits. Investment Securities. Total securities available for sale increased $71.4 million, or 103.7%, to $140.3 million at December 31, 2024 from $68.9 million at December 31, 2023 .
Cash and cash equivalents decreased $16.6 million, or 31.8%, to $35.6 million at December 31, 2025 from $52.2 million at December 31, 2024 . This decrease was primarily due to cash used to purchase securities. Investment Securities. Securities available for sale increased $17.8 million, or 12.7%, to $158.1 million at December 31, 2025 from $140.3 million at December 31, 2024.
Our net interest margin decreased 55 basis points to 1.16% for the twelve months ended December 31, 2024 from 1.71% for the twelve months ended December 31, 2023 . The Bank entered into a sale-leaseback transaction whereby the Bank sold three of its branch offices resulting in a $9.0 million pre-tax gain.
Our net interest margin increased 64 basis points to 1.80% for the twelve months ended December 31, 2025 from 1.16% for the twelve months ended December 31, 2024. Provision for (recovery of) Credit Losses.