The following tables set forth average consolidated balance sheets, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. Non-accrual loans were included in the computation of average balances. All average balances are daily average balances.
The following tables set forth average consolidated balance sheets, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. Non-accrual loans were included in the computation of average balances. All average balances are daily average balances.
The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate).
The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate).
The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume.
The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume.
We have implemented the following strategies to manage our interest rate risk: ● maintaining capital levels that exceed the thresholds for well-capitalized status under federal regulations; ● maintaining a prudent level of liquidity; ● maintaining a prudent level of off-balance sheet funding capacity; ● growing our volume of core deposit accounts; 77 Table of Contents ● utilizing our AFS securities portfolio and interest rate swaps as part of our balance sheet asset and liability and interest rate risk management strategy to reduce the impact of movements in interest rates on net interest income and the economic value of equity; ● managing our utilization of wholesale funding with borrowings from the FHLB and brokered deposits in a prudent manner; ● continuing to diversify our loan portfolio by adding more commercial-related loans and consumer loans, which typically have shorter maturities and/or balloon payments; and ● continuing to price our one-to-four family residential real estate loan products in a way that encourages borrowers to select our adjustable-rate loans as opposed to longer-term, fixed-rate loans.
We have implemented the following strategies to manage our interest rate risk: ● maintaining capital levels that exceed the thresholds for well-capitalized status under federal regulations; ● maintaining a prudent level of liquidity; ● maintaining a prudent level of off-balance sheet funding capacity; ● growing our volume of core deposit accounts; ● utilizing our AFS securities portfolio and interest rate swaps as part of our balance sheet asset and liability and interest rate risk management strategy to reduce the impact of movements in interest rates on net interest income and the economic value of equity; 89 Table of Contents ● managing our utilization of wholesale funding with borrowings from the FHLB and brokered deposits in a prudent manner; ● continuing to diversify our loan portfolio by adding more commercial-related loans and consumer loans, which typically have shorter maturities and/or balloon payments; and ● continuing to price our one-to-four family residential real estate loan products in a way that encourages borrowers to select our adjustable-rate loans as opposed to longer-term, fixed-rate loans.
Net interest income was $161.2 million for the year ended December 31, 2024, compared to $131.7 million for the year ended December 31, 2023, representing an increase of $29.5 million, or 22.4%, primarily due to a $787.0 million, or 20.8%, increase in the average balance of interest-earning assets to $4.57 billion for the year ended December 31, 2024 from $3.78 billion for the year ended December 31, 2023 and an increase in the weighted average yield on interest-earning assets of 53 basis points to 6.40% at December 31, 2024 from 5.87% at December 31, 2023.
Net interest income was $161.2 million for the year ended December 31, 2024, compared to $131.7 million for the year ended December 31, 2023, representing an increase of $29.5 million, or 22.4%, primarily due to a $787.1 million, or 20.8%, increase in the average balance of interest-earning assets to $4.57 billion for the year ended December 31, 2024 from $3.78 billion for the year ended December 31, 2023 and an increase in the weighted average yield on interest-earning assets of 53 basis points to 6.40% at December 31, 2024 from 5.87% at December 31, 2023.
However, if a substantial portion of these time deposits is not retained, we may utilize advances from the FHLB or the FRB, brokered deposits or raise interest rates on deposits to attract new accounts, which may result in higher levels of interest expense. Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations.
However, if a substantial portion of these time deposits are not retained, we may utilize advances from the FHLB or the FRB, brokered deposits or raise interest rates on deposits to attract new accounts, which may result in higher levels of interest expense. Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations.
Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Commitments. As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon.
As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon.
(2) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. (3) Net interest margin represents net interest income divided by average total interest-earning assets. (4) Other investments are comprised of FRB stock, FHLB stock and swap collateral accounts. Short-term investments are comprised of cash and cash equivalents. 72 Table of Contents Rate/Volume Analysis.
(2) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. (3) Net interest margin represents net interest income divided by average total interest-earning assets. (4) Other investments are comprised of FRB stock, FHLB stock and swap collateral accounts. Short-term investments are comprised of cash and cash equivalents. 84 Table of Contents Rate/Volume Analysis.
(2) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. (3) Net interest margin represents net interest income divided by average total interest-earning assets. (4) Other investments are comprised of FRB stock, FHLB stock and swap collateral accounts. Short-term investments are comprised of cash and cash equivalents. 76 Table of Contents Rate/Volume Analysis.
(2) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. (3) Net interest margin represents net interest income divided by average total interest-earning assets. (4) Other investments are comprised of FRB stock, FHLB stock and swap collateral accounts. Short-term investments are comprised of cash and cash equivalents. 88 Table of Contents Rate/Volume Analysis.
The information in this section has been derived from the consolidated financial statements that appear beginning on page 79 of this Annual Report on Form 10-K.
The information in this section has been derived from the consolidated financial statements that appear beginning on page 98 of this Annual Report on Form 10-K.
The increase in interest and fees on loans was primarily due to an increase of $625.6 million, or 18.1%, in the average balance of the loan portfolio to $4.09 billion for the year ended December 31, 2024 from $3.46 billion for the year ended December 31, 2023 and an increase of 50 basis points in the weighted average yield for the loan portfolio to 6.62% for the year ended December 31, 2024 from 6.12% for the year ended December 31, 2023, reflecting the growth of our commercial and consumer loan portfolios.
The increase in interest and fees on loans was primarily due to an increase of $625.7 million, or 18.1%, in the average balance of the loan portfolio to $4.09 billion for the year ended December 31, 2024 from $3.46 billion for the year ended December 31, 2023 and an increase of 49 basis points in the weighted average yield for the loan portfolio to 6.62% for the year ended December 31, 2024 from 6.13% for the year ended December 31, 2023, reflecting the growth of our commercial and consumer loan portfolios.
The increase in interest and dividends cash equivalents and other was primarily due to an increase of $179.5 million, or 251.2%, in the average balance of short-term investments to $250.9 million for the year ended December 31, 2024 from $71.4 million for the year ended December 31, 2023, along with a 105 basis point increase in the average yield on short-term investments. Average interest-earning assets increased $787.0 million, or 20.8% to $4.57 billion for the year ended December 31, 2024 from $3.78 billion for the year ended December 31, 2023.
The increase in interest and dividends cash equivalents and other was primarily due to an increase of $179.5 million, or 251.6%, in the average balance of short-term investments to $250.9 million for the year ended December 31, 2024 from $71.4 million for the year ended December 31, 2023, along with a 104 basis point increase in the average yield on short-term investments. Average interest-earning assets increased $787.1 million, or 20.8% to $4.57 billion for the year ended December 31, 2024 from $3.78 billion for the year ended December 31, 2023.
For example, decreases in market interest rates can increase the fair values of our loans, mortgage servicing rights, deposits and borrowings. Liquidity and Capital Resources Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business.
For example, decreases in market interest rates can increase the fair values of our loans, deposits, derivatives and borrowings. Liquidity and Capital Resources Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business.
Provision for Credit Losses. Based on management’s analysis of the adequacy of allowance for credit losses, a provision of $12.1 million was recorded for the year ended December 31, 2024, compared to a provision of $13.9 million for the year ended December 31, 2023.
Based on management’s analysis of the adequacy of the ACL, a provision of $12.1 million was recorded for the year ended December 31, 2024, compared to a provision of $13.9 million for the year ended December 31, 2023.
GAAP, this annual report on Form 10-K contains certain non-GAAP financial measures, including operating net income, operating noninterest expense, operating noninterest income, operating earnings per share, basic, operating earnings per share, diluted, operating return on average assets, operating return on average shareholders’ equity, operating efficiency ratio, tangible shareholders’ equity, tangible assets, tangible book value per share, and efficiency ratio.
GAAP, this Annual Report on Form 10-K contains certain non-GAAP financial measures, including pre-provision net revenue, operating net income, operating pre-tax income, operating noninterest expense, operating noninterest income, operating effective tax rate, operating earnings per share, basic, operating earnings per share, diluted, operating return on average assets, operating return on average shareholders’ equity, operating efficiency ratio, tangible shareholders’ equity, tangible assets and tangible book value per share.
The effective tax rate increased during 2024 primarily as a result of income tax expense of $18.5 million related to the adoption of ASU 2023-02, a smaller impact from tax credits and the $1.7 million income tax and penalty on the surrender of BOLI policies during the year ended December 31, 2024, offset partially by a reduction in 162(m) compensation during the year ended December 31, 2024. 71 Table of Contents Average Balances and Yields.
The effective tax rate was 28.1% and 17.0% for the years ended December 31, 2024 and 2023, respectively. 87 Table of Contents The effective tax rate increased during 2024 primarily as a result of income tax expense of $18.5 million related to the adoption of ASU 2023-02, a smaller impact from tax credits and the $1.7 million income tax and penalty on the surrender of BOLI policies during the year ended December 31, 2024, offset partially by a reduction in 162(m) compensation during the year ended December 31, 2024. Average Balances and Yields.
The decrease in the average balance was due to our strategy to utilize brokered deposits to support loan growth and for liquidity management. 69 Table of Contents Net Interest Income.
The decrease in the average balance was due to our strategy to utilize brokered deposits to support loan growth and for liquidity management. Net Interest Income.
These amounts are not included in the calculation of the tax impact on the non-GAAP adjustments. 65 Table of Contents At and For the Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Net income (U.S.
These amounts are not included in the calculation of the tax impact on the non-GAAP adjustments. At and For the Year Ended December 31, 2025 2024 2023 Net income (U.S.
Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, principal and interest payments on loans and securities, and proceeds from maturities of securities. We are also able to borrow from the FHLB and FRB.
Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, principal and interest payments on loans and securities, and proceeds from maturities of securities.
The table above indicates that at December 31, 2024, we would have experienced a 5.2% increase in net interest income in the event of an instantaneous parallel 200 basis point increase in market interest rates and a 5.8% decrease in net interest income in the event of an instantaneous 200 basis point decrease in market interest rates. 78 Table of Contents Economic Value of Equity (“EVE”) .
The table above indicates that at December 31, 2025, we would have experienced a 6.2% increase in net interest income in the event of an instantaneous parallel 200 basis point increase in market interest rates and a 4.5% decrease in net interest income in the event of an instantaneous 200 basis point decrease in market interest rates. Economic Value of Equity (“EVE”) .
We currently utilize a third-party modeling program, prepared on a quarterly basis, to evaluate our sensitivity to changing interest rates, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors.
We currently utilize a third-party modeling program, prepared on a quarterly basis, to evaluate our sensitivity to changing interest rates, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors. We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates.
The estimates and assumptions that we use are based on historical experience and various other factors and are believed to be reasonable under the circumstances.
We consider the accounting policies discussed below to be critical accounting policies. The estimates and assumptions that we use are based on historical experience and various other factors and are believed to be reasonable under the circumstances.
GAAP) $ 42,149 $ 9,825 $ 30,065 Add (Subtract): Adjustments to net income: Losses on sales of securities available for sale, net 1,868 - - BOLI surrender tax and managed endowment contract penalty (1) 1,705 - - Needham Bank Charitable Foundation contribution resulting from IPO - 19,082 - One-time conversion and IPO-related compensation expense - 7,931 - Defined benefit pension termination expense 390 1,900 - Permanent tax differences resulting from public company tax laws (1) - 3,680 - Total adjustments to net income $ 3,963 $ 32,593 $ - Less net tax benefit associated with losses on sales of securities available for sale, net and reversal of previously taken amortization of solar tax credit investments 634 8,096 - Non-GAAP adjustments, net of tax 3,329 24,497 - Operating net income (non-GAAP) $ 45,478 $ 34,322 $ 30,065 (1) These amounts are reflected in income tax expense and reflect amounts related to 2024 BOLI surrender taxes and penalties and 2023 compensation and writedown for future LTIP vesting amounts that are not expected to be deductible on a tax return, respectively.
GAAP) $ 50,302 $ 42,149 $ 9,825 Add (Subtract): Adjustments to net income: Merger and acquisition expenses 17,265 - - State tax expense - voluntary disclosure agreements 561 - - Losses on sales of securities available for sale, net - 1,868 - BOLI surrender tax and managed endowment contract penalty (1) 2,310 1,705 - Needham Bank Charitable Foundation contribution resulting from IPO - - 19,082 One-time conversion and IPO-related compensation expense - - 7,931 Defined benefit pension termination expense 480 390 1,900 Permanent tax differences resulting from public company tax laws (1) - - 3,680 Total adjustments to net income $ 20,616 $ 3,963 $ 32,593 Less net tax benefit associated with pre-tax non-GAAP adjustments to net income 4,739 634 8,096 Non-GAAP adjustments, net of tax 15,877 3,329 24,497 Operating net income (non-GAAP) $ 66,179 $ 45,478 $ 34,322 (1) These amounts are included in income tax expense and reflect amounts related to 2025 and 2024 BOLI surrender taxes and penalties and 2023 compensation and writedown for future LTIP vesting amounts that are not expected to be deductible on a tax return, respectively.
Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. NB BANCORP, INC. NON-GAAP RECONCILIATION (Dollars in thousands) For the Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Net income (U.S.
GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. 75 Table of Contents Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. NB BANCORP, INC. NON-GAAP RECONCILIATION (Dollars in thousands) For the Year Ended December 31, 2025 2024 2023 Net income (U.S.
Our allowance for credit losses on these unfunded commitments amounted to $3.2 million. We anticipate that we will have sufficient funds available to meet our current lending commitments. Time deposits that are scheduled to mature in less than one year from December 31, 2024 totaled $1.9 billion. Management expects that a substantial portion of these time deposits will be retained.
We anticipate that we will have sufficient funds available to meet our current lending commitments. Time deposits that are scheduled to mature in less than one year from December 31, 2025 totaled $2.5 billion. Management expects that a substantial portion of these time deposits will be retained.
Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates, generally, have a more significant impact on a financial institution’s performance than does inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates, generally, have a more significant impact on a financial institution’s performance than does inflation.
Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates.
Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates.
Noninterest expense for the year ended December 31, 2024 was $102.0 million, representing a decrease of $19.4 million, or 16.0%, from $121.3 million for the year ended December 31, 2023.
Noninterest expense for the year ended December 31, 2024 was $103.0 million, representing a decrease of $18.3 million, or 15.1%, from $121.3 million for the year ended December 31, 2023.
The preparation of these consolidated financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and the reported amounts of income and expenses. We consider the accounting policies discussed below to be significant accounting policies.
GAAP. The preparation of these consolidated financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and the reported amounts of income and expenses.
Income tax expense increased $14.5 million, or 715.7%, to $16.5 million for the year ended December 31, 2024 from $2.0 million for the year ended December 31, 2023. The effective tax rate was 28.1% and 17.0% for the years ended December 31, 2024 and 2023, respectively.
Income tax expense increased $14.5 million, or 715.7%, to $16.5 million for the year ended December 31, 2024 from $2.0 million for the year ended December 31, 2023.
Interest expense on deposits increased $50.5 million, or 66.1%, to $126.9 million for the year ended December 31, 2024 from $76.4 million for the year ended December 31, 2023, due to an increase in the average balance of interest-bearing deposits of $493.9 million, or 18.4%, to $3.18 billion for the year ended December 31, 2024 from $2.69 billion for the year ended December 31, 2023 and an increase in the weighted average rate on interest-bearing deposits of 115 basis points to 3.99% for the year ended December 31, 2024 from 2.84% for the year ended December 31, 2023.
Interest expense on deposits increased $50.5 million, or 66.1%, to $126.9 million for the year ended December 31, 2024 from $76.4 million for the year ended December 31, 2023, due to an increase in the average balance of interest-bearing deposits of $600.2 million, or 22.2%, to $3.30 billion for the year ended December 31, 2024 from $2.70 billion for the year ended December 31, 2023 and an increase in the weighted average rate on interest-bearing deposits of 102 basis points to 3.84% for the year ended December 31, 2024 from 2.83% for the year ended December 31, 2023. Interest expense on FHLB advances decreased $9.7 million, or 68.7%, to $4.4 million for the year ended December 31, 2024 from $14.1 million for the year ended December 31, 2023.
Such commitments are subject to the same credit policies and approval process accorded to loans we make. At December 31, 2024, the unfunded portion of construction loans, home equity lines of credit, commercial lines of credit and other lines of credit, along with letters of credit, totaled $952.3 million.
Such commitments are subject to the same credit policies and approval process on loans we originate. At December 31, 2025, the unfunded portion of construction loans, home equity lines of credit, commercial lines of credit and other lines of credit, along with letters of credit, totaled $1.2 million. Our ACL on these unfunded commitments amounted to $3.3 million.
Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of our financial condition and results of operations to changes in market interest rates.
The Bank’s most significant form of market risk is interest rate risk as the majority of our assets and liabilities are sensitive to changes in interest rates. Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of our financial condition and results of operations to changes in market interest rates.
Recent Accounting Pronouncements See Note 21 to the notes to the consolidated financial statements for a description of recent accounting pronouncements that may affect our financial condition and results of operations. 80 Table of Contents Impact of Inflation and Changing Prices The consolidated financial statements and related data presented in this Annual Report on Form 10-K have been prepared in accordance with U.S.
Such obligations include data processing services, operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities. Recent Accounting Pronouncements See Note 23 to the notes to the consolidated financial statements for a description of recent accounting pronouncements that may affect our financial condition and results of operations. Impact of Inflation and Changing Prices The consolidated financial statements and related data presented in this Annual Report on Form 10-K have been prepared in accordance with U.S.
You should read the information in this section in conjunction with the business and financial information regarding the Company and the Bank and the consolidated financial statements provided in this Annual Report on Form 10-K for the Company and, with respect to the years ended December 31, 2023 and 2022, the Company had not engaged in any material activities prior to December 28, 2023, the date of the consummation of the mutual to stock conversion.
You should read the information in this section in conjunction with the business and financial information regarding the Company and the Bank and the consolidated financial statements provided in this Annual Report on Form 10-K for the Company and, with respect to the years ended December 31, 2025, 2024 and 2023, the Company had not engaged in any material activities prior to December 28, 2023, the date of the consummation of the mutual to stock conversion. Our results of operations depend primarily on our net interest income. Net interest income is the difference between the interest income we earn on our interest-earning assets and the interest we pay on our interest-bearing liabilities.
The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense; such fees, discounts and premiums were not material for the periods presented. For the Year Ended December 31, 2024 December 31, 2023 Average Average Outstanding Average Outstanding Average Balance Interest Yield/Rate Balance Interest Yield/Rate (Dollars in thousands) Interest-earning assets: Loans $ 4,090,276 $ 270,764 6.62 % $ 3,464,692 $ 212,198 6.12 % Securities 204,323 6,853 3.35 % 217,392 4,773 2.20 % Other investments (4) 25,759 1,525 5.92 % 30,774 2,134 6.93 % Short-term investments (4) 250,904 13,374 5.33 % 71,443 3,060 4.28 % Total interest-earning assets 4,571,262 292,516 6.40 % 3,784,301 222,165 5.87 % Non-interest-earning assets 251,181 218,769 Allowance for credit losses (36,064) (30,041) Total assets $ 4,786,379 $ 3,973,029 Interest-bearing liabilities: Savings accounts $ 119,868 60 0.05 % $ 142,985 72 0.05 % NOW accounts 325,619 804 0.25 % 351,436 537 0.15 % Money market accounts 879,363 34,303 3.90 % 777,474 20,427 2.63 % Certificates of deposit and individual retirement accounts 1,859,425 91,756 4.93 % 1,418,482 55,358 3.90 % Total interest-bearing deposits 3,184,275 126,923 3.99 % 2,690,377 76,394 2.84 % FHLB borrowings 85,498 4,395 5.14 % 259,478 14,050 5.41 % Total interest-bearing liabilities 3,269,773 131,318 4.02 % 2,949,855 90,444 3.07 % Non-interest-bearing deposits 686,411 581,017 Other non-interest-bearing liabilities 83,863 77,037 Total liabilities 4,040,047 3,607,909 Shareholders' equity 746,332 365,120 Total liabilities and shareholders' equity $ 4,786,379 $ 3,973,029 Net interest income $ 161,198 $ 131,721 Net interest rate spread (1) 2.38 % 2.80 % Net interest-earning assets (2) $ 1,301,489 $ 834,446 Net interest margin (3) 3.53 % 3.48 % Average interest-earning assets to interest-bearing liabilities 139.80 % 128.29 % (1) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
The yields set forth below include the effect of deferred fees, discounts, and premiums (including purchase accounting adjustments) that are amortized or accreted to interest income or interest expense; such fees, discounts and premiums were not material for the periods presented. For the Year Ended December 31, 2024 December 31, 2023 Average Average Outstanding Average Outstanding Average Balance Interest Yield/Rate Balance Interest Yield/Rate (Dollars in thousands) Interest-earning assets: Loans $ 4,090,055 $ 270,764 6.62 % $ 3,464,365 $ 212,198 6.13 % Securities 204,323 6,853 3.35 % 217,392 4,773 2.20 % Other investments (4) 25,759 1,525 5.92 % 30,774 2,134 6.93 % Short-term investments (4) 250,904 13,374 5.33 % 71,366 3,060 4.29 % Total interest-earning assets 4,571,041 292,516 6.40 % 3,783,897 222,165 5.87 % Non-interest-earning assets 251,402 219,173 Allowance for credit losses (36,064) (30,041) Total assets $ 4,786,379 $ 3,973,029 Interest-bearing liabilities: Savings accounts $ 116,034 60 0.05 % $ 142,359 72 0.05 % NOW accounts 444,036 804 0.18 % 363,571 537 0.15 % Money market accounts 883,197 34,303 3.88 % 778,100 20,427 2.63 % Certificates of deposit and individual retirement accounts 1,859,425 91,756 4.93 % 1,418,482 55,358 3.90 % Total interest-bearing deposits 3,302,692 126,923 3.84 % 2,702,512 76,394 2.83 % FHLB borrowings 85,498 4,395 5.14 % 259,478 14,050 5.41 % Total interest-bearing liabilities 3,388,190 131,318 3.88 % 2,961,990 90,444 3.05 % Non-interest-bearing deposits 568,001 568,891 Other non-interest-bearing liabilities 83,856 77,028 Total liabilities 4,040,047 3,607,909 Shareholders' equity 746,332 365,120 Total liabilities and shareholders' equity $ 4,786,379 $ 3,973,029 Net interest income $ 161,198 $ 131,721 Net interest rate spread (1) 2.52 % 2.82 % Net interest-earning assets (2) $ 1,182,851 $ 821,907 Net interest margin (3) 3.53 % 3.48 % Average interest-earning assets to interest-bearing liabilities 134.91 % 127.75 % (1) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
These increases were offset partially by an increase in the weighted average rate on interest-bearing liabilities of 95 basis points to 4.02% for the year ended December 31, 2024 from 3.07% for the year ended December 31, 2023 and an increase in the average balance of interest-bearing liabilities of $319.9 million, or 10.8%, to $3.27 billion for the year ended December 31, 2024 from $2.95 billion for the year ended December 31, 2023.
These increases were offset partially by an increase in the weighted average rate on interest-bearing liabilities of 83 basis points to 3.88% for the year ended December 31, 2024 from 3.05% for the year ended December 31, 2023 and an increase in the average balance of interest-bearing liabilities of $426.2 million, or 14.4%, to $3.39 billion for the year ended December 31, 2024 from $2.96 billion for the year ended December 31, 2023. Provision for Credit Losses.
There were no out-of-period items or adjustments required to be excluded from the table below. Year Ended December 31, 2024 vs. 2023 Increase (Decrease) Due to Total Increase Volume Rate (Decrease) (In thousands) Interest-earning assets: Loans $ 40,454 $ 18,112 $ 58,566 Securities (267) 2,347 2,080 Other investments (321) (288) (609) Short-term investments 9,399 915 10,314 Total interest-earning assets 49,265 21,086 70,351 Interest-bearing liabilities: Savings accounts (12) — (12) NOW accounts (36) 303 267 Money market accounts 2,953 10,923 13,876 Certificates of deposit and individual retirement accounts 19,668 16,730 36,398 Total interest-bearing deposits 22,573 27,956 50,529 FHLB borrowings (8,977) (678) (9,655) Total interest-bearing liabilities 13,596 27,278 40,874 Change in net interest income $ 35,669 $ (6,192) $ 29,477 Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 Net Income.
There were no out-of-period items or adjustments required to be excluded from the table below. Year Ended December 31, 2024 vs. 2023 Increase (Decrease) Due to Total Increase Volume Rate (Decrease) (In thousands) Interest-earning assets: Loans $ 40,464 $ 18,102 $ 58,566 Securities (267) 2,347 2,080 Other investments (321) (288) (609) Short-term investments 9,405 909 10,314 Total interest-earning assets 49,281 21,070 70,351 Interest-bearing liabilities: Savings accounts (14) 2 (12) NOW accounts 132 135 267 Money market accounts 3,050 10,826 13,876 Certificates of deposit and individual retirement accounts 19,667 16,731 36,398 Total interest-bearing deposits 22,836 27,693 50,529 FHLB borrowings (8,977) (678) (9,655) Total interest-bearing liabilities 13,859 27,015 40,874 Change in net interest income $ 35,422 $ (5,945) $ 29,477 Management of Market Risk General .
Marketing and charitable contributions expense decreased $19.6 million, or 85.0%, as a result of the $19.1 million contribution to the Needham Bank Charitable Foundation during the year ended December 31, 2023; FDIC and state insurance assessments decreased $1.9 million, or 39.5%, as a result of high capital ratios during the year ended December 31, 2024 compared to the year ended December 31, 2023; salaries and employee benefit expenses decreased $1.1 million, or 1.6%, resulting primarily from a decrease in employee bonus expense of $5.0 million, a decrease in pension expense of $3.0 million as a result of the freezing of the pension plan and a $2.0 million decrease in LTIP expenses during the year ended December 31, 2024; partially offset by an increase in employee compensation of $4.7 million due to increased headcount, a $2.8 million increase in ESOP compensation expense as the ESOP was put into place upon the mutual-to-stock conversion on December 27, 2023, a $832,000 increase in medical and dental benefits and a $549,000 increase in 401(k) match expenses, both primarily a result of increased headcount; general and administrative expenses increased $1.1 million or, 17.0%, primarily a result of the $1.8 million decrease in the loss on solar tax partnerships during the year ended December 31, 2024 from the adoption of ASU 2023-02. 70 Table of Contents These decreases were offset partially by an increase in director and professional service fees of $2.4 million, or 38.0%, primarily a result of increased use of audit, legal and human resources services of $2.2 million during the year ended December 31, 2024 and data processing expenses of $1.5 million, or 20.3%, primarily a result of increased IT infrastructure, debit card servicing, management information systems, deposit servicing systems and electronic banking expenses of $550,000, $341,000, $234,000, $183,000 and $152,000 during the year ended December 31, 2024, respectively.
Marketing and charitable contributions expense decreased $19.6 million, or 85.0%, as a result of the $19.1 million contribution to the Needham Bank Charitable Foundation during the year ended December 31, 2023; FDIC and state insurance assessments decreased $1.9 million, or 39.5%, as a result of high capital ratios during the year ended December 31, 2024 compared to the year ended December 31, 2023; salaries and employee benefit expenses decreased $1.1 million, or 1.6%, resulting primarily from a decrease in employee bonus expense of $5.0 million, a decrease in pension expense of $3.0 million as a result of the freezing of the pension plan and a $2.0 million decrease in LTIP expenses during the year ended December 31, 2024; partially offset by an increase in employee compensation of $4.7 million due to increased headcount, a $2.8 million increase in ESOP compensation expense as the ESOP was put into place upon the mutual-to-stock conversion on December 27, 2023, an $832,000 increase in medical and dental benefits and a $549,000 increase in 401(k) match expenses, both primarily a result of increased headcount.
Loans with similar risk characteristics are collectively assessed within pools (or segments). 62 Table of Contents Loss estimates within the collectively assessed population are based on a combination of pooled assumptions and loan-level characteristics.
Loss estimates within the collectively assessed population are based on a combination of pooled assumptions and loan-level characteristics.
The table above indicates that at December 31, 2024, we would have experienced a 1.6% decrease in EVE in the event of an instantaneous parallel 200 basis point increase in market interest rates and a 1.7% increase in EVE in the event of an instantaneous 200 basis point decrease in market interest rates.
The table above indicates that at December 31, 2025, we would have experienced a 3.7% decrease in EVE in the event of an instantaneous parallel 200 basis point increase in market interest rates and a 0.5% increase in EVE in the event of an instantaneous 200 basis point decrease in market interest rates. Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements.
GAAP) $ 765,167 $ 757,959 $ 344,065 Subtract: Intangible assets (core deposit intangible) 1,079 1,227 1,377 Total tangible shareholders’ equity (non-GAAP) 764,088 756,732 342,688 Total assets (U.S.
GAAP) $ 858,932 $ 765,167 $ 757,959 Subtract: Intangible assets (core deposit intangible and goodwill) 37,815 1,079 1,227 Total tangible shareholders’ equity (non-GAAP) 821,117 764,088 756,732 Total assets (U.S.
The measurement of uncertain tax positions is adjusted when new information is available, or when an event occurs that requires a change. The Company’s policy is to analyze its tax positions for all open tax years. Interest and penalties, if any, associated with uncertain tax positions, are classified as additional income tax expense in the consolidated statements of income.
The measurement of uncertain tax positions is adjusted when new information is available, or when an event occurs that requires a change. The Company’s policy is to analyze its tax positions for all open tax years.
The table below sets forth our noninterest income for the years ended December 31, 2024 and 2023: Year ended December 31, Change 2024 2023 Amount Percent (Dollars in thousands) Customer service fees $ 7,784 $ 7,592 $ 192 2.53% Increase in cash surrender value of BOLI 2,269 1,510 759 50.26% Mortgage banking income 1,023 581 442 76.08% Swap contract income 1,659 2,153 (494) (22.94%) Loss on sale of available-for-sale securities, net (1,867) — (1,867) (100.00%) Employee retention credit income — 3,452 (3,452) (100.00%) Other income 664 64 600 937.50% Total noninterest income $ 11,532 $ 15,352 $ (3,820) (24.88%) Noninterest Expense.
Noninterest income decreased $3.8 million, or 24.9%, to $11.5 million for the year ended December 31, 2024 from $15.4 million for the year ended December 31, 2023. 86 Table of Contents The decrease resulted primarily from a $3.5 million employee retention credit earned during the year ended December 31, 2023 resulting from COVID-19 impacts not recognized during the year ended December 31, 2024, an increase in losses on the sale of AFS securities of $1.9 million during the year ended December 31, 2024 compared to no losses on the sale of AFS securities during the year ended December 31, 2023, partially offset by an increase in the change in the cash surrender value of BOLI of $759,000 and an increase in other income of $600,000 million during the year ended December 31, 2024. The table below sets forth our noninterest income for the years ended December 31, 2024 and 2023: Year ended December 31, Change 2024 2023 Amount Percent (Dollars in thousands) Customer service fees $ 7,784 $ 7,592 $ 192 2.53% Increase in cash surrender value of BOLI 2,269 1,510 759 50.26% Mortgage banking income 1,023 581 442 76.08% Swap contract income 1,659 2,153 (494) (22.94%) Loss on sale of available-for-sale securities, net (1,867) — (1,867) 100.00% Employee retention credit income — 3,452 (3,452) (100.00%) Other income 1,692 64 1,628 2543.75% Total noninterest income $ 12,560 $ 15,352 $ (2,792) (18.19%) Noninterest Expense.
GAAP) $ 101,989 $ 121,344 $ 71,319 Subtract (Add): Noninterest expense components: Needham Bank Charitable Foundation contribution resulting from IPO - 19,082 - One-time conversion and IPO-related compensation expense - 7,931 - Defined benefit pension termination expense 390 1,900 - Total impact of non-GAAP noninterest expense adjustments $ 390 $ 28,913 $ - Noninterest expense on an operating basis (non-GAAP) $ 101,599 $ 92,431 $ 71,319 For the Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Noninterest income (U.S.
GAAP) $ 137,874 $ 103,017 $ 121,344 Subtract (Add): Noninterest expense components: Merger and acquisition expenses 17,265 - - Needham Bank Charitable Foundation contribution resulting from IPO - - 19,082 One-time conversion and IPO-related compensation expense - - 7,931 Defined benefit pension termination expense 480 390 1,900 Total impact of non-GAAP noninterest expense adjustments $ 17,745 $ 390 $ 28,913 Noninterest expense on an operating basis (non-GAAP) $ 120,129 $ 102,627 $ 92,431 Noninterest income (U.S.
Prepaid expenses and other assets consist primarily of right of use assets related to our long-term leases, derivatives with a positive fair value, prepaid expenses and income tax receivables. Prepaid expenses and other assets increased $6.4 million, or 12.0%, to $59.5 million at December 31, 2024 from $53.1 million at December 31, 2023.
Prepaid expenses and other assets consist primarily of right of use assets related to our long-term leases, derivative assets, prepaid expenses and income tax receivables. Prepaid expenses and other assets increased $9.5 million, or 16.1%, to $68.1 million at December 31, 2025 from $58.6 million at December 31, 2024.
Shortening the average term of our interest-earning assets by increasing our investments in shorter-term assets, as well as originating loans with variable interest rates, helps to match the maturities and interest rates of our assets and liabilities better, thereby reducing the exposure of our net interest income to changes in market interest rates.
Shortening the average term of our interest-earning assets by increasing our investments in shorter-term assets, as well as originating loans with variable interest rates, helps to match the maturities and interest rates of our assets and liabilities better, thereby reducing the exposure of our net interest income to changes in market interest rates. On occasion, we have employed various financial risk methodologies that limit, or “hedge,” the adverse effects of rising or decreasing interest rates on our loan portfolios and short-term liabilities.
We also compute amounts by which the net present value of our assets and liabilities, or EVE, would change in the event of a range of assumed changes in market interest rates. This model uses a discounted cash flow analysis and an option-based pricing approach to measure the interest rate sensitivity of net portfolio value.
We also compute amounts by which the net present value of our assets and liabilities, or EVE, would change in the event of a range of assumed changes in market interest rates.
The table below sets forth our noninterest expense for the years ended December 31, 2024 and 2023: Year ended December 31, Change 2024 2023 Amount Percent (Dollars in thousands) Salaries and employee benefits $ 67,257 $ 68,344 $ (1,087) (1.59%) Director and professional service fees 8,601 6,232 2,369 38.01% Occupancy and equipment expenses 5,580 5,192 388 7.47% Data processing expenses 9,024 7,500 1,524 20.32% Marketing and charitable contribution expenses 3,459 23,082 (19,623) (85.01%) FDIC and state insurance assessments 2,847 4,707 (1,860) (39.52%) General and administrative expenses 5,221 6,287 (1,066) (16.96%) Total noninterest expense $ 101,989 $ 121,344 $ (19,355) (15.95%) Income Tax Expense.
These decreases were offset partially by an increase in director and professional service fees of $2.4 million, or 38.0%, primarily a result of increased use of audit, legal and human resources services of $2.2 million during the year ended December 31, 2024 and data processing expenses of $1.5 million, or 20.3%, primarily a result of increased IT infrastructure, debit card servicing, management information systems, deposit servicing systems and electronic banking expenses of $550,000, $341,000, $234,000, $183,000 and $152,000 during the year ended December 31, 2024, respectively. The table below sets forth our noninterest expense for the years ended December 31, 2024 and 2023: Year ended December 31, Change 2024 2023 Amount Percent (Dollars in thousands) Salaries and employee benefits $ 67,257 $ 68,344 $ (1,087) (1.59%) Director and professional service fees 8,601 6,232 2,369 38.01% Occupancy and equipment expenses 5,580 5,192 388 7.47% Data processing expenses 9,024 7,500 1,524 20.32% Marketing and charitable contribution expenses 3,459 23,082 (19,623) (85.01%) FDIC and state insurance assessments 2,847 4,707 (1,860) (39.52%) General and administrative expenses 6,249 6,287 (38) (0.60%) Total noninterest expense $ 103,017 $ 121,344 $ (18,327) (15.10%) Income Tax Expense.
Noninterest expense currently consists primarily of expenses related to salary and employee benefits and director fees, occupancy and equipment, data processing, marketing and charitable contribution expense, professional fees, FDIC assessments and other general and administrative expenses. 61 Table of Contents Our results of operations also may be affected significantly by general and local economic and competitive conditions, changes in market interest rates, governmental policies and actions of regulatory authorities.
Noninterest expense currently consists primarily of expenses related to salary and employee benefits and director fees, occupancy and equipment, data processing, marketing and charitable contribution expense, professional fees, FDIC assessments and other general and administrative expenses. Our results of operations also may be affected significantly by general and local economic and competitive conditions, changes in market interest rates, governmental policies and actions of regulatory authorities. On November 15, 2025 we completed our previously announced Provident Acquisition, which resulted in the addition of approximately $1.40 billion in total assets, $1.18 billion of total net loans and $1.14 billion in total deposits, all at fair value.
Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings. We estimate what our net interest income would be for a 12-month period.
We analyze our sensitivity to changes in interest rates through a net interest income model. Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings.
Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. For additional information, see the consolidated statements of cash flows for the years ended December 31, 2024 and 2023 included as part of the consolidated financial statements appearing elsewhere in this Annual Report on Form 10-K.
For additional information, see the consolidated statements of cash flows for the years ended December 31, 2025 and 2024 included as part of the consolidated financial statements appearing elsewhere in this Annual Report on Form 10-K. We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis.
Net income was $9.8 million for the year ended December 31, 2023, compared to net income of $30.1 million for the year ended December 31, 2022, a decrease of $20.2 million, or 67.3%.
Net income was $42.1 million for the year ended December 31, 2024, compared to net income of $9.8 million for the year ended December 31, 2023, an increase of $32.3 million, or 329.0%.
During the year ended December 31, 2024, commercial real estate loans, including multi-family real estate loans, increased $316.6 million, or 22.9%; commercial and industrial loans increased $67.9 million, or 13.8%; one-to-four-family residential real estate loans, including home equity loans, increased $60.1 million, or 5.0%; and consumer loans increased $39.7 million, or 19.4%.
During the year ended December 31, 2025, commercial real estate loans, including multi-family real estate loans, increased $745.1 million, or 43.9%; commercial and industrial loans increased $447.8 million, or 80.0%; construction and land development loans increased $146.8 million, or 25.1%; and one-to-four-family residential real estate loans, including home equity loans, increased $74.9 million, or 6.0%.
Total assets increased $624.3 million, or 13.8%, to $5.16 billion as of December 31, 2024 from $4.53 billion at December 31, 2023. The increase was primarily the result of increases in net loans, cash and cash equivalents, BOLI and AFS securities. Cash and Cash Equivalents.
Total assets increased $1.85 billion, or 35.8%, to $7.01 billion as of December 31, 2025 from $5.16 billion at December 31, 2024. The increase was primarily the result of increases in net loans, cash and cash equivalents, AFS securities, banking premises and equipment, goodwill and other intangibles and deferred tax assets from the Provident Acquisition. Cash and Cash Equivalents.
Noninterest income currently consists primarily of customer service fees, swap contract income, and income on BOLI.
Our results of operations also are affected by our provision for credit losses, noninterest income and noninterest expense. Noninterest income currently consists primarily of customer service fees, swap contract income, and income on BOLI.
Deposits increased $790.3 million, or 23.3%, to $4.18 billion at December 31, 2024 from $3.39 billion at December 31, 2023. Core deposits (which we define as all deposits other than brokered deposits) increased $664.1 million, or 20.7%, to $3.9 billion at December 31, 2024 from $3.2 billion at December 31, 2023.
Core deposits (which we define as all deposits other than brokered deposits) increased $1.45 billion, or 37.5%, to $5.32 billion at December 31, 2025 from $3.87 billion at December 31, 2024.
The weighted average remaining maturity (“WARM”) method is the primary credit loss estimation methodology used by the Company and involves estimating future cash flows and expected credit losses for pools of loans using their expected remaining weighted average remaining maturity In applying future economic forecasts, the Company utilizes a forecast period of up to two years.
The weighted average remaining maturity (“WARM”) method is the primary credit loss estimation methodology used by the Company and involves estimating future cash flows and expected credit losses for pools of loans using their expected remaining WARM. The quantitative model estimates expected credit losses using loan level data over the estimated life of the exposure, considering the effect of prepayments.
Such gains and losses are recognized within non-interest income in the consolidated statements of income. Non-GAAP Financial Measures. In addition to results presented in accordance with U.S.
Interest and penalties, if any, associated with uncertain tax positions, are classified as additional income tax expense in the consolidated statements of income (see Note 11). Non-GAAP Financial Measures. In addition to results presented in accordance with U.S.
The following table sets forth, as of December 31, 2024, the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve. At December 31, 2024 Change in Interest Rates Net Interest Income Year 1 Change from (basis points) (1) Year 1 Forecast Level (Dollars in thousands) 400 $ 202,121 9.0 % 300 198,794 7.2 % 200 195,159 5.2 % 100 191,506 3.3 % Level 185,432 — % (100) 179,705 (3.1) % (200) 174,599 (5.8) % (300) 170,827 (7.9) % (400) 168,011 (9.4) % (1) Assumes an immediate uniform change in interest rates at all maturities.
An increase in interest rates from 3% to 4% would mean, for example, a 100-basis point increase in the “Change in Interest Rates” column below. The following table sets forth, as of December 31, 2025, the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve. At December 31, 2025 Change in Interest Rates Net Interest Income Year 1 Change from (basis points) (1) Year 1 Forecast Level (Dollars in thousands) 400 $ 257,507 3.3 % 300 270,556 8.5 % 200 264,733 6.2 % 100 258,487 3.7 % Level 249,268 — % (100) 243,011 (2.5) % (200) 238,154 (4.5) % (300) 233,744 (6.2) % (400) 235,216 (5.6) % (1) Assumes an immediate uniform change in interest rates at all maturities.
Net income was $42.1 million for the year ended December 31, 2024, compared to net income of $9.8 million for the year ended December 31, 2023, an increase of $32.3 million, or 329.0%. 68 Table of Contents The increase was primarily due to an increase in interest and fees on loans of $58.6 million, or 27.6%, a decrease in marketing and charitable contributions expense of $19.6 million, or 85.0%, an increase in interest and dividends on cash equivalents and other of $9.7 million, or 186.9%, and a decrease in interest expense on borrowings of $9.7 million, or 68.7%; primarily offset by an increase in interest expense on deposits of $50.5 million, or 66.1%, and an increase in income tax expense of $14.5 million, or 715.7%.
The increase was primarily due to an increase in interest and fees on loans of $58.6 million, or 27.6%, a decrease in marketing and charitable contributions expense of $19.6 million, or 85.0%, an increase in interest and dividends on cash equivalents and other of $9.7 million, or 186.9%, and a decrease in interest expense on borrowings of $9.7 million, or 68.7%; primarily offset by an increase in interest expense on deposits of $50.5 million, or 66.1%, and an increase in income tax expense of $14.5 million, or 715.7%. Operating net income, excluding one-time charges, amounted to $45.5 million, or $1.15 per diluted share for the year ended December 31, 2024 compared to operating net income of $34.3 million, or $0.82 per diluted share for the year ended December 31, 2023, an increase of $11.2 million, or 32.5%. The material one-time pre-tax amounts during the year ended December 31, 2024 were: ◾ Loss on the sale of available-for sale securities amounting to $1.9 million; ◾ Tax expense and a managed endowment contract penalty related to the surrender of BOLI policies of $1.7 million, and; ◾ Defined benefit pension termination expense, amounting to $390,000 The material one-time pre-tax amounts for the year ended December 31, 2023 included: ◾ Needham Bank charitable foundation contribution as a result of the Company’s IPO of $19.1 million; ◾ One-time conversion and IPO-related compensation expense of $7.9 million; ◾ Permanent tax differences as a result of the Company’s IPO of $3.7 million; and ◾ Defined benefit pension termination expense, amounting to $1.9 million 85 Table of Contents Interest and Dividend Income.
Shareholders’ equity increased $7.2 million, or 1.0%, to $765.2 million at December 31, 2024 from $758.0 million at December 31, 2023.
Shareholders’ equity increased $93.8 million, or 12.3%, to $858.9 million at December 31, 2025 from $765.2 million at December 31, 2024.
Noninterest income decreased $3.8 million, or 24.9%, to $11.5 million for the year ended December 31, 2024 from $15.4 million for the year ended December 31, 2023.
Income tax expense increased $4.4 million, or 26.5%, to $20.8 million for the year ended December 31, 2025 from $16.5 million for the year ended December 31, 2024.
Based on management’s analysis of the adequacy of allowance for credit losses, a provision of $13.9 million was recorded for the year ended December 31, 2023 in accordance with the CECL standard, compared to a provision of $6.7 million for the year ended December 31, 2022 in accordance with the incurred loss standard.
Based on management’s analysis of the adequacy of ACL, a provision of $4.7 million was recorded for the year ended December 31, 2025, of which $4.7 million related to the provision for credit losses on loans, compared to a provision of $12.1 million for the year ended December 31, 2024, which included a $14.9 million provision for credit losses on loans.
While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition. Our most liquid assets are cash and short-term investments. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period.
Our most liquid assets are cash and short-term investments. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period. Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities.
At December 31, 2024, the Company and the Bank exceed all of their regulatory capital requirements, and were categorized as well-capitalized at that date. Management is not aware of any conditions or events since the most recent notification of well-capitalized status that would change our category. See Note 10 of the notes to consolidated financial statements on pages 120-121.
Management is not aware of any conditions or events since the most recent notification of well-capitalized status that would change our category. See Note 12 of the notes to consolidated financial statements. Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Commitments.
Accordingly, our consolidated financial statements may not be comparable to the financial statements of public companies that comply with such new or revised accounting standards. The following represent our significant accounting policies: Loans Held for Investment and ACL.
Accordingly, our consolidated financial statements may not be comparable to the financial statements of public companies that comply with such new or revised accounting standards. The following represent our critical accounting policies: ACL – The ACL represents management’s best estimate of credit losses over the remaining life of loans measured at amortized cost and unfunded lending commitments at the consolidated balance sheet date and is established through a provision for credit losses charged to net income.
We experienced increases in each of our loan portfolio segments except for construction and land development loans, which decreased $39.0 million, or 6.3%, to $583.8 million at December 31, 2024 from $622.8 million at December 31, 2023.
Loans, net increased $1.60 billion, or 37.4%, to $5.90 billion at December 31, 2025 from $4.29 billion at December 31, 2024. We experienced increases in each of our loan portfolio segments except for consumer loans, which decreased $41.1 million, or 16.8%, to $203.5 million at December 31, 2025 from $244.6 million at December 31, 2024.
Our hedging activity varies based on the level and volatility of interest rates and other changing market conditions. Net Interest Income. We analyze our sensitivity to changes in interest rates through a net interest income model.
We also engage in hedging strategies with respect to arrangements where our customers swap floating interest rate obligations for fixed interest rate obligations, or vice versa. Our hedging activity varies based on the level and volatility of interest rates and other changing market conditions. Net Interest Income.
At December 31, 2024 we also had $451.0 million available from a line under the BIC program at the FRB of Boston. 79 Table of Contents Additionally, at December 31, 2024, we had $309.8 million of brokered deposits, and pursuant to our internal liquidity policy, which allows us to utilize brokered deposits up to 25.0% of our total assets, we had an additional capacity of up to approximately $979.6 million of brokered deposits.
At December 31, 2025 we also had $939.5 million available from the discount window under the BIC program at the FRB of Boston. Additionally, at December 31, 2025, we had $535.7 million of brokered deposits, and pursuant to our internal liquidity policy, which allows us to utilize brokered deposits up to 25.0% of our total assets, we had an additional capacity of up to approximately $1.22 billion of brokered deposits. 91 Table of Contents While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition.
At December 31, 2024, we had outstanding borrowings of $120.8 million from the FHLB. At December 31, 2024, we had unused borrowing capacity of $754.1 million with the FHLB.
We are also able to borrow from the FHLB and FRB. At December 31, 2025, we had outstanding borrowings of $196.2 million from the FHLB. At December 31, 2025, we had unused borrowing capacity of $913.7 million with the FHLB.
The yield on interest-earning assets increased 181 basis points to 5.87% for the year ended December 31, 2023 from 4.06% for the year ended December 31, 2022. Interest Expense. Total interest expense increased $74.9 million, or 481.7%, to $90.4 million for the year ended December 31, 2023 from $15.5 million for the year ended December 31, 2022.
The yield on interest-earning assets increased 4 basis points to 6.44% for the year ended December 31, 2025 from 6.40% for the year ended December 31, 2024. Interest Expense.
The increase in these loan portfolio segments reflects our strategy to grow the balance sheet by continuing to diversify into higher-yielding loans to improve net margins and manage interest rate risk. In addition, to help manage interest rate risk and generate non-interest income, occasionally we sell one-to-four-family residential mortgage loans into the secondary market on a servicing-retained basis.
In addition, to help manage interest rate risk and generate non-interest income, occasionally we sell one-to-four-family residential mortgage loans into the secondary market on a servicing-retained basis. During the year ended December 31, 2025, $9.0 million of loans were sold with gains recognized of $165,000.
As a result of the surrender and purchase, BOLI increased $52.3 million, or 103.5%, to $102.8 million at December 31, 2024 from $50.5 million at December 31, 2023. Deferred Income Tax Asset, Net. Deferred tax asset, net increased $11.2 million, or 58.4%, to $30.3 million at December 31, 2024 from $19.1 million at December 31, 2023.
Deferred income tax asset, net increased $18.5 million, or 61.2%, to $48.8 million at December 31, 2025 from $30.3 million at December 31, 2024.
GAAP) 5,157,737 4,533,391 3,592,433 Subtract: Intangible assets (core deposit intangible) 1,079 1,227 1,377 Total tangible assets (non-GAAP) $ 5,156,658 $ 4,532,164 $ 3,591,056 Tangible shareholders' equity / tangible assets (non-GAAP) 14.82% 16.70% 9.54% Total common shares outstanding 42,705,729 42,705,729 N/A Tangible book value per share (non-GAAP) $ 17.89 $ 17.72 $ N/A For the Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Noninterest expense on an operating basis (non-GAAP) $ 101,599 $ 92,431 $ 71,319 Total revenue (net interest income plus total noninterest income) (non-GAAP) 174,598 147,073 114,407 Operating efficiency ratio (non-GAAP) 58.19% 62.85% 62.34% Comparison of Financial Condition at December 31, 2024 and 2023 Total Assets.
GAAP) 7,006,130 5,157,737 4,533,391 Subtract: Intangible assets (core deposit intangible and goodwill) 37,815 1,079 1,227 Total tangible assets (non-GAAP) $ 6,968,315 $ 5,156,658 $ 4,532,164 Tangible shareholders' equity / tangible assets (non-GAAP) 11.78% 14.82% 16.70% Total common shares outstanding 45,770,128 42,705,729 42,705,729 Tangible book value per share (non-GAAP) $ 17.94 $ 17.89 $ 17.72 Comparison of Financial Condition at December 31, 2025 and 2024 Total Assets.
Interest expense on deposit accounts increased $63.7 million, or 502.0%, to $76.4 million for the year ended December 31, 2023 from $12.7 million for the year ended December 31, 2022, due to an increase in the weighted average rate on interest-bearing deposits to 2.84% for the year ended December 31, 2023 from 0.60% for the year ended December 31, 2022 and an increase in the average balance of interest-bearing deposits of $576.2 million, or 27.3%, to $2.70 billion for the year ended December 31, 2023 from $2.11 billion for the year ended December 31, 2022.
Total interest expense increased $7.0 million, or 5.3%, to $138.3 million for the year ended December 31, 2025 from $131.3 million for the year ended December 31, 2024. Interest expense on deposits increased $6.0 million, or 4.7%, to $132.9 million for the year ended December 31, 2025 from $126.9 million for the year ended December 31, 2024, due to an increase in the average balance of certificates of deposit and individual retirement accounts of $198.5 million, or 10.7%, to $2.06 billion for the year ended December 31, 2025 from $1.86 billion for the year ended December 31, 2024 and an increase in the average balance of money market accounts of $297.3 million, or 33.7%, to $1.18 billion for the year ended December 31, 2025 from $883.2 million for the year ended December 31, 2024.
The increase in interest and fees on loans was primarily due to the increase of $984.4 million in the average balance of the loan portfolio to $3.46 billion for the year ended December 31, 2023 from $2.48 billion for the year ended December 31, 2022 and an increase of 152 basis points in the weighted average yield for the loan portfolio to 6.12% for the year ended December 31, 2023 from 4.60% for the year ended December 31, 2022, reflecting the increasing rate environment year to year. 73 Table of Contents Average interest-earning assets increased $800.7 million, or 26.8%, to $3.78 billion for the year ended December 31, 2023 from $2.98 billion for the year ended December 31, 2022.
Income from the Provident Acquisition is only included in the results of 2025 since November 15, 2025. 80 Table of Contents The increase in interest and fees on loans was primarily due to an increase of $629.5 million, or 15.4%, in the average balance of the loan portfolio to $4.72 billion for the year ended December 31, 2025 from $4.09 billion for the year ended December 31, 2024 and an increase of 5 basis points in the weighted average yield for the loan portfolio to 6.67% for the year ended December 31, 2025 from 6.62% for the year ended December 31, 2024, reflecting the growth of our commercial loan portfolios.
At December 31, 2024 and 2023, we had $309.8 million and $183.6 million of brokered deposits, respectively, as a result of funding needs and to support overall liquidity. The Company had $395.2 million and $317.4 million in deposits from the cannabis industry as of December 31, 2024 and December 31, 2023, respectively. Borrowings.
The increase in brokered deposits was driven by the $120.0 million in brokered deposits assumed from the Provident Acquisition and additional usage of brokered deposits for liquidity and funding needs. The Company had $453.0 million and $395.2 million in deposits from the cannabis industry as of December 31, 2025 and 2024, respectively. 79 Table of Contents Borrowings.
Summary of Significant Accounting Policies The discussion and analysis of the financial condition and results of operations are based on our consolidated financial statements, which are prepared in conformity with U.S. GAAP.
We issued 5.9 million shares of our common stock in the exchange and paid $111.8 million in cash, which resulted in a transaction value of approximately $226.5 million based upon the closing price of our common stock on November 14, 2025 of $19.29 per share. Critical Accounting Policies and Estimates The discussion and analysis of the financial condition and results of operations are based on our consolidated financial statements, which are prepared in conformity with U.S.
Interest and Dividend Income. Interest and dividend income increased $101.1 million, or 83.6%, to $222.2 million for the year ended December 31, 2023 from $121.0 million for the year ended December 31, 2022, primarily due to a $98.1 million, or 86.0%, increase in interest and fees on loans.
Interest and dividend income increased $43.2 million, or 14.8%, to $335.7 million for the year ended December 31, 2025 from $292.5 million for the year ended December 31, 2024, primarily due to a $44.2 million, or 16.3%, increase in interest and fees on loans and a $2.7 million, or 38.7%, increase in interest on investment securities, offset by a $3.7 million, or 24.8%, decrease in interest and dividends on cash equivalents and other.