Biggest changeAt December 31, 2024 2023 2022 (Dollars in thousands) Selected Financial Condition Data: Total assets $ 5,666,378 $ 5,598,396 $ 5,601,293 Cash and cash equivalents 167,744 229,506 45,799 Trading securities 13,884 12,549 10,751 Debt securities available-for-sale, at estimated fair value 1,100,817 795,464 952,173 Debt securities held-to-maturity, at amortized cost 9,303 9,866 10,760 Equity securities 14,261 10,629 10,443 Loans held-for-sale 4,897 — — Loans held-for-investment, net 4,022,224 4,203,654 4,243,693 Allowance for credit losses (35,183) (37,535) (42,617) Net loans held-for-investment 3,987,041 4,166,119 4,201,076 Bank-owned life insurance 175,759 171,543 167,912 FHLBNY stock, at cost 35,894 39,667 30,382 Operating lease right-of-use assets 27,771 30,202 34,288 Deposits 4,138,477 3,878,435 4,150,219 Borrowed funds 666,402 859,272 583,859 Subordinated debentures, net of issuance costs 61,442 61,219 60,996 Operating lease liabilities 32,209 35,205 39,790 Total liabilities 4,961,682 4,898,951 4,899,903 Total stockholders’ equity $ 704,696 $ 699,445 $ 701,390 Years Ended December 31, 2024 2023 2022 (Dollars in thousands, except share data) Selected Operating Data: Interest income $ 237,908 $ 208,795 $ 179,688 Interest expense 123,423 84,128 21,382 Net interest income before provision for credit losses 114,485 124,667 158,306 Provision for credit losses 4,281 1,353 4,482 Net interest income after provision for credit losses 110,204 123,314 153,824 Non-interest income 16,822 11,896 7,983 Non-interest expense 86,525 83,450 76,948 Income before income taxes 40,501 51,760 84,859 Income tax expense 10,556 14,091 23,740 Net income $ 29,945 $ 37,669 $ 61,119 Net income per common share - basic $ 0.72 $ 0.86 $ 1.32 Net income per common share - diluted $ 0.72 $ 0.86 $ 1.32 Weighted average basic shares outstanding 41,567,370 43,560,844 46,234,122 Weighted average diluted shares outstanding 41,628,660 43,638,616 46,438,119 49 At or For the Years Ended December 31, 2024 2023 2022 Selected Financial Ratios and Other Data: Performance Ratios: Return on assets (ratio of net income to average total assets) (1) (2) (3) 0.52 % 0.68 % 1.09 % Return on equity (ratio of net income to average equity) (1) (2) (3) 4.30 5.45 8.57 Interest rate spread (4) 1.45 1.82 2.82 Net interest margin (5) 2.10 2.35 2.97 Dividend payout ratio (6) 72.89 60.51 39.48 Efficiency ratio (7) (8) 65.90 61.11 46.27 Non-interest expense to average total assets 1.51 1.50 1.38 Average interest-earning assets to average interest-bearing liabilities 128.77 133.01 137.82 Average equity to average total assets 12.14 12.44 12.75 Asset Quality Ratios: Non-performing assets to total assets 0.36 0.20 0.18 Non-performing loans to total loans (9) (10) 0.51 0.27 0.24 Allowance for credit losses to total non-performing loans (11) 227.72 328.30 416.26 Allowance for credit losses to total loans held-for-investment, net (12) (13) 0.87 0.89 1.00 Capital Ratio: Tier 1 capital (to adjusted assets) 12.11 12.58 12.64 Other Data: Number of full service offices 37 39 38 Full time equivalent employees 359 401 400 (1) The year ended December 31, 2024, includes a $2.4 million, after tax, gain on sale of property, $795,000 additional tax expense related to options that expired in June 2024, and $492,000, after tax, of severance costs.
Biggest changeAt December 31, 2025 2024 2023 (Dollars in thousands) Selected Financial Condition Data: Total assets $ 5,754,010 $ 5,666,378 $ 5,598,396 Cash and cash equivalents 163,951 167,744 229,506 Trading securities 15,215 13,884 12,549 Debt securities available-for-sale, at estimated fair value 1,412,419 1,100,817 795,464 Debt securities held-to-maturity, at amortized cost 8,339 9,303 9,866 Equity securities 5,000 14,261 10,629 Loans held-for-sale — 4,897 — Loans held-for-investment, net 3,856,773 4,022,224 4,203,654 Allowance for credit losses (38,144) (35,183) (37,535) Net loans held-for-investment 3,818,629 3,987,041 4,166,119 Bank-owned life insurance 182,828 175,759 171,543 FHLBNY stock, at cost 46,568 35,894 39,667 Operating lease right-of-use assets 25,789 27,771 30,202 Goodwill — 41,012 41,012 Total liabilities 5,063,951 4,961,682 4,898,951 Deposits 4,015,809 4,138,477 3,878,435 Borrowed funds 900,216 666,402 859,272 Subordinated debentures, net of issuance costs 61,665 61,442 61,219 Operating lease liabilities 29,643 32,209 35,205 Total stockholders’ equity $ 690,059 $ 704,696 $ 699,445 Years Ended December 31, 2025 2024 2023 (Dollars in thousands, except share data) Selected Operating Data: Interest income $ 249,096 $ 237,908 $ 208,795 Interest expense 111,730 123,423 84,128 Net interest income before provision for credit losses 137,366 114,485 124,667 Provision for credit losses 7,402 4,281 1,353 Net interest income after provision for credit losses 129,964 110,204 123,314 Non-interest income 16,950 16,822 11,896 Non-interest expense 129,863 86,525 83,450 Income before income taxes 17,051 40,501 51,760 Income tax expense 16,255 10,556 14,091 Net income $ 796 $ 29,945 $ 37,669 Net income per common share - basic $ 0.02 $ 0.72 $ 0.86 Net income per common share - diluted $ 0.02 $ 0.72 $ 0.86 Weighted average basic shares outstanding 40,116,839 41,567,370 43,560,844 Weighted average diluted shares outstanding 40,173,403 41,628,660 43,638,616 51 At or For the Years Ended December 31, 2025 2024 2023 Selected Financial Ratios and Other Data: Performance Ratios: Return on assets (ratio of net income to average total assets) (1) (2) (3) 0.01 % 0.52 % 0.68 % Return on equity (ratio of net income to average equity) (1) (2) (3) 0.11 4.30 5.45 Interest rate spread (4) 1.92 1.45 1.82 Net interest margin (5) 2.55 2.10 2.35 Dividend payout ratio (6) NM 72.89 60.51 Efficiency ratio (7) (8) 84.15 65.90 61.11 Non-interest expense to average total assets 2.29 1.51 1.50 Average interest-earning assets to average interest-bearing liabilities 130.14 128.77 133.01 Average equity to average total assets 12.57 12.14 12.44 Asset Quality Ratios: Non-performing assets to total assets 0.28 0.36 0.20 Non-performing loans to total loans (9) (10) 0.42 0.51 0.27 Allowance for credit losses to total non-performing loans (11) 236.42 227.72 328.30 Allowance for credit losses to total loans held-for-investment, net (12) 0.99 0.87 0.89 Capital Ratio: Tier 1 capital (to adjusted assets) 12.24 12.11 12.58 Other Data: Number of full service offices 37 37 39 Full time equivalent employees 372 359 401 (1) The year ended December 31, 2025, included a $41.0 million non-cash, non-tax deductible goodwill impairment charge and $580,000 additional tax expense related to options that expired in May 2025.
The Company continues to maintain an adequate liquidity position and expects to have sufficient funds available to meet current commitments in the normal course of business. 65 The Company has a diversified deposit base, with long-standing client relationships across multiple customer segments providing stable funding. Government deposits are collateralized by assets or letters of credit issued by the FHLBNY.
The Company continues to maintain an adequate liquidity position and expects to have sufficient funds available to meet current commitments in the normal course of business. The Company has a diversified deposit base, with long-standing client relationships across multiple customer segments providing stable funding. Government deposits are collateralized by assets or letters of credit issued by the FHLBNY.
Net income for the year ended December 31, 2024 included a $3.4 million, or $0.06 per share, gain on sale of property, additional tax expense of $795,000, or $0.02 per share, related to options that expired in June 2024, and severance expense of $683,000, or $0.01 per share, related to severance expense.
Net income for the year ended December 31, 2024 included a $3.4 million, or $0.06 per share, gain on the sale of property, additional tax expense of $795,000, or $0.02 per share, related to options that expired in June 2024, and severance expense of $683,000, or $0.01 per share, related to employee severance.
We identified our policy on the allowance for credit losses on loans to be a critical accounting policy because management makes subjective and/or complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions.
We identified our policy on the allowance for credit losses on loans to be a critical accounting policy because management makes subjective and/or complex judgments about matters that are uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions.
In addition, the OCC, as an integral part of their examination process, will review our allowance for credit losses on loans and may require us to recognize adjustments to the allowance based on their judgments about information available to them at the time of their examination.
In addition, the OCC, as an integral part of its examination process, will review our allowance for credit losses on loans and may require us to recognize adjustments to the allowance based on their judgments about information available to them at the time of their examination.
Individually impaired loans that have no impairment losses are not considered for collective allowances described earlier. 52 We have a concentration of loans secured by real property located in New York, New Jersey, and, to a lesser extent, eastern Pennsylvania.
Individually impaired loans that have no impairment losses are not considered for collective allowances described earlier. We have a concentration of loans secured by real property located in New York, New Jersey, and, to a lesser extent, eastern Pennsylvania.
U.S. GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The effect of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature.
GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The effect of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature.
The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning assets and off-balance sheet items to broad risk categories. At December 31, 2024, both Northfield Bank and Northfield Bancorp exceeded all regulatory capital requirements and are considered “well capitalized” under regulatory guidelines. See “Item 1.
The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning assets and off-balance sheet items to broad risk categories. At December 31, 2025, both Northfield Bank and Northfield Bancorp exceeded all regulatory capital requirements and are considered “well capitalized” under regulatory guidelines. See “Item 1.
As part of our ongoing asset-liability management, we currently use the following strategies to manage our interest rate risk: • originating multifamily loans and commercial real estate loans that generally have shorter maturities than one-to-four family residential real estate loans and have higher interest rates that generally reset from five to ten years; • investing in investment grade corporate securities and mortgage-backed securities; and • obtaining general financing through lower-cost core deposits, brokered deposits, longer-term FHLB advances, and repurchase agreements.
As part of our ongoing asset-liability management, we currently use the following strategies to manage our interest rate risk: • originating multifamily loans and commercial real estate loans that generally have shorter maturities than one-to-four family residential real estate loans and have higher interest rates that generally reset from five to ten years; • investing in investment grade corporate securities and REMICs; and • obtaining general financing through lower-cost core deposits, brokered deposits, shorter and longer-term FHLB advances, and repurchase agreements.
(4) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. (5) Net interest margin represents net interest income divided by average total interest-earning assets. 58 Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
(4) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. (5) Net interest margin represents net interest income divided by average total interest-earning assets. 60 Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
Although we believe we have established and maintained the allowance for credit losses at adequate levels, changes may be necessary if future economic or other conditions differ substantially from our estimation of the current operating environment.
Although we believe we have established and maintain the allowance for credit losses at adequate levels, changes may be necessary if future economic or other conditions differ substantially from our estimation of the current operating environment.
In the event of a 200 basis point decrease or less, our projected net interest income should decrease by no more than 10% in year one and 20% in year two, and in the event of a 400 basis point increase or less, our projected net interest income should decrease by no more than 39% in year one and 26% in year two.
In the event of a 200 basis point decrease or less, our projected net interest income should decrease by no more than 10% in year one and 20% in year two, and in the event of a 400 basis point increase or less, our projected net interest income should decrease by no more than 39% in year one and 24% in year two.
The following table details the five Moody's scenarios utilized in determining the allowance for credit losses on loans at December 31, 2024, and weightings of each scenario: Model Scenario Moody's Scenario Description Weight S0 Upside - 4th Percentile 4% S1 Upside - 10th Percentile 10% S3 Downside - 90th Percentile 10% S4 Downside - 96th Percentile 4% Baseline Baseline Scenario 72% If we placed 100% weighting on the baseline scenario, the quantitative allowance for credit losses at December 31, 2024 would have been approximately $2.8 million lower.
The following table details the five Moody's scenarios utilized in determining the allowance for credit losses on loans at December 31, 2025, and weightings of each scenario: Model Scenario Moody's Scenario Description Weight S0 Upside - 4th Percentile 4% S1 Upside - 10th Percentile 10% S3 Downside - 90th Percentile 10% S4 Downside - 96th Percentile 4% Baseline Baseline Scenario 72% If we placed 100% weighting on the baseline scenario, the quantitative allowance for credit losses at December 31, 2025 would have been approximately $1.8 million lower.
The geographic locations of the properties collateralizing our office-related loans are as follows: 49.9% in New York, 48.6% in New Jersey and 1.5% in Pennsylvania.
The geographic locations of the properties collateralizing our office-related loans are: 49.9% in New York, 48.6% in New Jersey and 1.5% in Pennsylvania.
Net charge-offs were $6.6 million for the year ended December 31, 2024, as compared to net charge-offs of $6.4 million for the year ended December 31, 2023, and included charge-offs of $5.5 million and $6.2 million on small business unsecured commercial and industrial loans for the years ended December 31, 2024 and 2023, respectively.
Net charge-offs were $4.4 million for the year ended December 31, 2025, as compared to net charge-offs of $6.6 million for the year ended December 31, 2024, which included charge-offs of $4.2 million and $5.5 million on small business unsecured commercial and industrial loans for the years ended December 31, 2025 and 2024, respectively.
Conversely, if we removed the upside scenarios and reallocated the weights from S0 to S4 and S1 to S3, the allowance for credit losses would have increased approximately $2.8 million. These forecasts revert to our long-term historical average loss rate after a 24-month forecasting period.
Conversely, if we removed the upside scenarios and reallocated the weights from S0 to S4 and S1 to S3, the allowance for credit losses would have increased approximately $1.9 million. These forecasts revert to our long-term historical average loss rate after a 24-month forecasting period.
The stress scenarios include $896.5 million of uninsured deposit outflow. Northfield Bank continues to maintain significant liquidity and capital levels under all stress scenarios. Northfield Bancorp is a separate legal entity from Northfield Bank and must provide for its own liquidity to fund dividend payments, stock repurchases, and other corporate items.
The stress scenarios include $952.9 million of uninsured deposit outflow. Northfield Bank continues to maintain significant liquidity and capital levels under all stress scenarios. Northfield Bancorp is a separate legal entity from Northfield Bank and must provide for its own liquidity to fund dividend payments, stock repurchases, and other corporate items.
Downward adjustments to appraisal values, primarily to reflect “quick sale” discounts, are generally recorded as specific reserves within the allowance for credit losses. The allowance for credit losses to total loans held-for-investment, net, was 0.87% at December 31, 2024, as compared to 0.89% at December 31, 2023.
Downward adjustments to appraisal values, primarily to reflect “quick sale” discounts, are generally recorded as specific reserves within the allowance for credit losses. The allowance for credit losses to total loans held-for-investment, net, was 0.99% at December 31, 2025, as compared to 0.87% at December 31, 2024.
At December 31, 2024 and December 31, 2023, we were in compliance with all Board-approved policies with respect to interest rate risk management. 64 Certain shortcomings are inherent in the methodologies used in determining interest rate risk through changes in net portfolio value and net interest income.
At December 31, 2025 and December 31, 2024, we were in compliance with all Board-approved policies with respect to interest rate risk management. 66 Certain shortcomings are inherent in the methodologies used in determining interest rate risk through changes in net portfolio value and net interest income.
During the year ended December 31, 2024, the Company recorded net charge-offs of $6.6 million, as compared to net charge-offs of $6.4 million for the year ended December 31, 2023, and net charge-offs of $838,000 for the year ended December 31, 2022. Charge-offs in 2024 and 2023 were primarily related to small business unsecured commercial and industrial loans.
During the year ended December 31, 2025, the Company recorded net charge-offs of $4.4 million, as compared to net charge-offs of $6.6 million for the year ended December 31, 2024, and net charge-offs of $6.4 million for the year ended December 31, 2023. Charge-offs in 2025, 2024 and 2023 were primarily related to small business unsecured commercial and industrial loans.
In January 2024, the Company borrowed $300 million from the Federal Reserve Bank through the BTFP at favorable terms and conditions and invested the proceeds at higher rates. These borrowings were repaid in full as of December 31, 2024. 56 Provision for Credit Losses.
In January 2024, the Company borrowed $300 million from the Federal Reserve Bank through the Bank Term Funding Program at favorable terms and conditions and invested the proceeds at higher rates. These borrowings were repaid in full as of December 31, 2024. Provision for Credit Losses.
We believe that the most critical accounting policies upon which our financial condition and results of operation depend, and which involve the most complex subjective decisions or assessments, are the following: Allowance for Credit Losses on Loans. The Company estimates and recognize an allowance for lifetime expected credit losses for loans and other financial assets measured at amortized cost.
We believe that the most critical accounting policy upon which our financial condition and results of operation depend, and which involves the most complex subjective decisions or assessments, is the following: Allowance for Credit Losses on Loans. The Company estimates and recognize an allowance for lifetime expected credit losses for loans and other financial assets measured at amortized cost.
The Company’s primary source of liquidity is the receipt of dividend payments from the Bank in accordance with applicable regulatory requirements. At December 31, 2024, Northfield Bancorp (unconsolidated) had liquid assets of $21.5 million. Northfield Bank and Northfield Bancorp are both subject to various regulatory capital requirements, including a risk-based capital measure.
The Company’s primary source of liquidity is the receipt of dividend payments from the Bank in accordance with applicable regulatory requirements. At December 31, 2025, Northfield Bancorp (unconsolidated) had liquid assets of $11.9 million. Northfield Bank and Northfield Bancorp are both subject to various regulatory capital requirements, including a risk-based capital measure.
Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 For a discussion of our results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022, see “Part II, Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” Comparison of Operating Results, included in our 2023 Form 10-K, filed with the SEC on February 29, 2024. 57 Average Balances and Yields The following table sets forth average balance sheets, average yields and costs, and certain other information for the years indicated.
Comparison of Operating Results for the Years Ended December 31, 2024 and 2023 For a discussion of our results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023, see “Part II, Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” Comparison of Operating Results, included in our 2024 Form 10-K, filed with the SEC on March 3, 2025. 59 Average Balances and Yields The following table sets forth average balance sheets, average yields and costs, and certain other information for the years indicated.
Management believes that Northfield Bank (the “Bank”) has implemented appropriate risk management practices, including risk assessments, board-approved underwriting policies and related procedures, which include monitoring Bank portfolio performance, performing market analysis (economic and real estate), and stressing the Bank’s commercial real estate portfolio under severe, adverse economic conditions.
Management believes that Northfield Bank (the “Bank”) maintains appropriate risk management practices including risk assessments, board-approved underwriting policies and related procedures, which includes monitoring Bank portfolio performance, performing market analysis (economic and real estate), and stressing of the Bank’s commercial real estate portfolio under severe, adverse economic conditions.
At December 31, 2024, total non-performing loans included $2.7 million of modified loans to borrowers experiencing financial difficulty and $2.9 million of TDR loans that existed prior to adoption of ASU 2022-02 on January 1, 2023.
At December 31, 2024, total non-performing loans included $2.7 million of modified loans to borrowers experiencing financial difficulty and $2.9 million of TDR loans that existed prior to the adoption of ASU 2022-02.
At the same time, net charge-offs have remained low at 0.16% of average loans outstanding for the year ended December 31, 2024, as compared to 0.15% for the year ended December 31, 2023, and 0.02% for the year ended December 31, 2022. 59 Non-performing Assets and Delinquent Loans.
At the same time, net charge-offs have remained low at 0.11% of average loans outstanding for the year ended December 31, 2025, as compared to 0.16% for the year ended December 31, 2024, and 0.15% for the year ended December 31, 2023. 61 Non-performing Assets and Delinquent Loans.
Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of mortgage-related securities, other securities and bonds and loans, generally have longer maturities than our liabilities, which consist primarily of deposits and wholesale borrowings.
A majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of mortgage-related securities, other securities and bonds and loans, generally have longer maturities than our liabilities, which consist primarily of deposits and wholesale borrowings.
At December 31, 2024, our largest office-related loan had a principal balance of $89.1 million (with a net active principal balance for the Bank of $29.7 million as we have a 33.3% participation interest), was secured by an office facility located in Staten Island, New York, and was performing in accordance with its original contractual terms.
At December 31, 2025, our largest office-related loan had a principal balance of $86.4 million (with a net active principal balance for the Bank of $28.8 million as we have a 33.3% participation interest), was secured by an office facility located in Staten Island, New York, and was performing in accordance with its original contractual terms.
At December 31, 2024, multifamily loans that have some form of rent stabilization or rent control totaled approximately $437.7 million, or approximately 11% of our total loan portfolio, with an average balance of $1.7 million (although we have originated these type of loans in amounts substantially greater than this average) and a weighted average loan-to-value ratio of 51%.
At December 31, 2025, multifamily loans that have some form of rent stabilization or rent control totaled approximately $418.8 million, or 10.9% of our total loan portfolio, with an average balance of $1.7 million (although we have originated these type of loans in amounts substantially greater than this average) and a weighted average loan-to-value ratio of 50%.
We seek to maintain a ratio of liquid assets (not subject to pledge or encumbered) as a percentage of deposits and borrowings of 35% or greater. At December 31, 2024, this ratio was 49.39%.
We seek to maintain a ratio of liquid assets (not subject to pledge or encumbered) as a percentage of deposits and borrowings of 35% or greater. At December 31, 2025, this ratio was 56.29%.
At December 31, 2024, office-related loans represented $184.0 million, or approximately 5% of our total loan portfolio, with an average balance of $1.8 million (although we have originated these types of loans in amounts substantially greater than this average) and a weighted average loan-to-value ratio of 59%. Approximately 42% were owner-occupied.
At December 31, 2025, office-related loans represented $174.7 million, or 4.5% of our total loan portfolio, with an average balance of $1.8 million (although we have originated these types of loans in amounts substantially greater than this average) and a weighted average loan-to-value ratio of 58%. Approximately 39% were owner-occupied.
Because of the of the high degree of judgment involved in management's estimates of the allowance for credit losses, the subjectivity of assumptions used, and the potential for changes in the forecasted economic environment, there is inherent uncertainty in such estimates. Changes in these estimates could significantly impact the allowance for credit losses on loans.
Because of the of the high degree of judgment involved in management's estimates of the allowance for credit losses, the subjectivity of assumptions used, and the potential for changes in the forecasted economic environment, there is uncertainty in such estimates.
Allowance for Individually Evaluated Loans The Company measures specific reserves for individual loans that do not share common risk characteristics with other loans, consisting of all loans designated as TDRs prior to the adoption of ASU 2022-02 and non-accrual loans with an outstanding balance of $500,000 or greater.
Changes in these estimates could significantly impact the allowance for credit losses on loans. 54 Allowance for Individually Evaluated Loans The Company measures specific reserves for individual loans that do not share common risk characteristics with other loans, consisting of all loans designated as TDRs prior to the adoption of ASU 2022-02 and non-accrual loans with an outstanding balance of $500,000 or greater.
Among other things, these adjustments include and account for differences in: (i) changes in lending policies and procedures; (ii) changes in local, regional, national, and international economic and business conditions and developments that affect the collectability of our portfolio, including the condition of various market segments; (iii) changes in the experience, ability and depth of lending management and other relevant staff; (iv) changes in the quality of our loan review system; (v) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and (vi) the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio. 51 The Company utilizes a two-year reasonable and supportable forecast period after which estimated losses revert to historical loss experience immediately for the remaining life of the loan.
Among other things, these adjustments include and account for differences in: (i) changes in lending policies and procedures; (ii) changes in local, regional, national, and international economic and business conditions and developments that affect the collectability of our portfolio, including the condition of various market segments; (iii) changes in the experience, ability and depth of lending management and other relevant staff; (iv) changes in the quality of our loan review system; (v) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and (vi) the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio.
The Company accreted interest income related to PCD loans of $1.3 million for both years ended December 31, 2024 and December 31, 2023. Net interest income for the year ended December 31, 2024, included loan prepayment income of $863,000 as compared to $1.6 million for the year ended December 31, 2023. Interest Expense.
The Company accreted interest income related to PCD loans of $945,000 for the year ended December 31, 2025, as compared to $1.3 million for the year ended December 31, 2024. Net interest income for the year ended December 31, 2025, included loan prepayment income of $1.4 million as compared to $863,000 for the year ended December 31, 2024. Interest Expense.
The Company routinely utilizes brokered deposits and borrowed funds to manage interest rate risk, the cost of interest-bearing liabilities, and funding needs related to loan originations and deposit activity. Deposits increased $260.0 million, or 6.70%, to $4.14 billion at December 31, 2024, as compared to $3.88 billion at December 31, 2023.
The Company routinely utilizes brokered deposits and borrowed funds to manage interest rate risk, the cost of interest-bearing liabilities, and funding needs related to loan originations and deposit activity. Deposits, excluding brokered deposits, increased $100.2 million, or 2.6%, to $3.98 billion at December 31, 2025, as compared to $3.88 billion at December 31, 2024.
Generally, loans, excluding PCD loans, are placed on non-accruing status when they become 90 days or more delinquent, and remain on non-accrual status until they are brought current, have six consecutive months of performance under the loan terms, and factors indicating reasonable doubt about the timely collection of payments no longer exist.
At December 31, 2025 and 2024, the Company had no assets acquired through foreclosure. 62 Generally, loans, excluding PCD loans, are placed on non-accrual status when they become 90 days or more delinquent, and remain on non-accrual status until they are brought current, have six consecutive months of performance under the loan terms, and factors indicating reasonable doubt about the timely collection of payments no longer exist.
(6) Dividend payout ratio is calculated as total dividends declared for the year divided by net income for the year. (7) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income.
(5) The net interest margin represents net interest income as a percent of average interest-earning assets for the period. (6) Dividend payout ratio is calculated as total dividends declared for the year divided by net income for the year. (7) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income.
At December 31, 2024, our largest rent-regulated loan had a principal balance of $16.8 million, was secured by an apartment building located in Staten Island, New York, and was performing in accordance with its original contractual terms. Management continues to closely monitor its office and rent-regulated portfolios. For further details on our rent-regulated multifamily portfolio see “Asset Quality”.
At December 31, 2025, our largest rent-regulated loan had a principal balance of $16.4 million, was secured by an apartment building located in Staten Island, New York, and was performing in accordance with its original contractual terms. Management continues to closely monitor its office and rent-regulated portfolios.
Overview Net income was $29.9 million, or $0.72 per diluted common share, and $37.7 million, or $0.86 per diluted common share, for the years ended December 31, 2024 and December 31, 2023, respectively.
Overview Net income was $796,000, or $0.02 per diluted common share, and $29.9 million, or $0.72 per diluted common share, for the years ended December 31, 2025 and December 31, 2024, respectively.
The following table details non-performing assets consisting of non-performing loans held-for-investment and non-performing loans held-for-sale at December 31, 2024 and 2023 (in thousands): December 31, 2024 2023 Non-accrual loans: Held-for-investment $ 14,264 $ 10,115 Loans 90 days or more past due and still accruing: Held-for-investment 1,186 1,318 Total non-performing loans held-for-investment 15,450 11,433 Other non-performing loans held-for-sale 4,897 — Total non-performing loans 20,347 11,433 Total non-performing assets $ 20,347 $ 11,433 Accruing loans 30 to 89 days delinquent $ 9,336 $ 8,683 The following table details non-performing loans by loan type at December 31, 2024 and 2023 (in thousands): December 31, 2024 2023 Held-for-investment Real estate loans: Multifamily $ 2,609 $ 2,709 Commercial 4,578 6,491 One-to-four family residential — 104 Home equity and lines of credit 1,270 499 Commercial and industrial 5,807 305 Other — 7 Total non-accrual loans held-for-investment 14,264 10,115 Loans delinquent 90 days or more and still accruing: Real estate loans: Multifamily $ 164 $ 201 One-to-four family residential 882 406 Home equity and lines of credit 140 711 Total loans delinquent 90 days or more and still accruing held-for-investment 1,186 1,318 Non-performing loans held-for-sale Commercial real estate 4,397 — Commercial and industrial 500 — Total non-performing loans held-for-sale 4,897 — Total non-performing loans $ 20,347 $ 11,433 Total non-performing assets $ 20,347 $ 11,433 The Company's non-performing loans at December 31, 2024, totaled $20.3 million, or 0.51%, of total loans, and include $4.9 million of loans held-for-sale, as compared to $11.4 million, or 0.27%, at December 31, 2023.
The following table details non-performing assets consisting of non-performing loans held-for-investment and non-performing loans held-for-sale at December 31, 2025 and 2024 (in thousands): December 31, 2025 2024 Non-accrual loans: Held-for-investment $ 15,210 $ 14,264 Loans 90 days or more past due and still accruing: Held-for-investment 925 1,186 Total non-performing loans held-for-investment 16,135 15,450 Other non-performing loans held-for-sale — 4,897 Total non-performing loans 16,135 20,347 Total non-performing assets $ 16,135 $ 20,347 Accruing loans 30 to 89 days delinquent $ 11,424 $ 9,336 The following table details non-performing loans by loan type at December 31, 2025 and 2024 (in thousands): December 31, 2025 2024 Held-for-investment Real estate loans: Multifamily $ 3,688 $ 2,609 Commercial mortgage 5,012 4,578 Home equity and lines of credit 1,778 1,270 Commercial and industrial 4,732 5,807 Total non-accrual loans held-for-investment 15,210 14,264 Loans delinquent 90 days or more and still accruing: Real estate loans: Multifamily $ — $ 164 Commercial mortgage 51 — One-to-four family residential 863 882 Home equity and lines of credit 7 140 Other 4 — Total loans delinquent 90 days or more and still accruing held-for-investment 925 1,186 Non-performing loans held-for-sale Commercial mortgage — 4,397 Commercial and industrial — 500 Total non-performing loans held-for-sale — 4,897 Total non-performing loans $ 16,135 $ 20,347 Total non-performing assets $ 16,135 $ 20,347 The Company's non-performing loans at December 31, 2025, totaled $16.1 million, or 0.42% of total loans, as compared to $20.3 million, or 0.51% of total loans at December 31, 2024.
Management utilizes borrowings to mitigate interest rate risk, for short-term liquidity, and to a lesser extent from time to time, as part of leverage strategies. 55 Total stockholders’ equity increased by $5.3 million to $704.7 million at December 31, 2024, from $699.4 million at December 31, 2023.
Management utilizes borrowings to mitigate interest rate risk, for short-term liquidity, and to a lesser extent from time to time, as part of leverage strategies. Total stockholders’ equity decreased by $14.6 million to $690.1 million at December 31, 2025, from $704.7 at December 31, 2024.
The increase was attributable to net income of $29.9 million for the year ended December 31, 2024, a $12.1 million increase in accumulated other comprehensive income, associated with an increase in the estimated fair value of our debt securities available-for-sale portfolio due to the increase in market interest rates, and a $3.6 million increase in equity award activity, partially offset by $18.1 million in stock repurchases and $21.8 million in dividend payments. 48 Selected Financial Data The summary information presented below at the dates or for each of the years presented is derived in part from our consolidated financial statements.
The decrease was attributable to $15.0 million in stock repurchases and $21.2 million in dividend payments, partially offset by a $16.1 million decrease in accumulated other comprehensive loss associated with an increase in the estimated fair value of our debt securities available-for-sale portfolio, a $4.7 million increase in equity award activity, and net income of $796,000 for the year ended December 31, 2025. 50 Selected Financial Data The summary information presented below at the dates or for each of the years presented is derived in part from our consolidated financial statements.
The following table sets forth activity in our allowance for credit losses, by loan type, at December 31, for the years indicated (in thousands): Real estate loans Commercial (1) One-to-four Family Residential Construction and Land Home Equity and Lines of Credit Commercial and Industrial Other PCD Total Allowance for Credit Losses 2021 $ 26,785 $ 3,545 $ 169 $ 560 $ 3,173 $ 9 $ 4,732 $ 38,973 Provision/(benefit) for credit losses 2,876 359 155 287 1,243 (12) (426) 4,482 Recoveries 102 32 — 19 144 12 178 487 Charge-offs (278) — — — (446) — (601) (1,325) 2022 29,485 3,936 324 866 4,114 9 3,883 42,617 Provision/(benefit) for credit losses (6,301) (651) (175) 838 8,445 (3) (800) 1,353 Recoveries 71 — — 1 63 — 10 145 Charge-offs — — — — (6,572) — (8) (6,580) 2023 23,255 3,285 149 1,705 6,050 6 3,085 37,535 Provision/(benefit) for credit losses (2,227) (1,049) (46) 457 7,329 (2) (181) 4,281 Recoveries 57 9 — 92 218 — — 376 Charge-offs (136) — — — (6,873) — — (7,009) 2024 $ 20,949 $ 2,245 $ 103 $ 2,254 $ 6,724 $ 4 $ 2,904 $ 35,183 (1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.
At December 31, 2024, the Company had 20 loans classified as individually impaired and recorded $1.3 million of specific reserves on three of the 20 impaired loans. 63 The following table sets forth activity in our allowance for credit losses, by loan type, at December 31, for the years indicated (in thousands): Real estate loans Commercial (1) One-to-four Family Residential Construction and Land Home Equity and Lines of Credit Commercial and Industrial Other PCD Total Allowance for Credit Losses 2022 $ 29,485 $ 3,936 $ 324 $ 866 $ 4,114 $ 9 $ 3,883 $ 42,617 Provision/(benefit) for credit losses (6,301) (651) (175) 838 8,445 (3) (800) 1,353 Recoveries 71 — — 1 63 — 10 145 Charge-offs — — — — (6,572) — (8) (6,580) 2023 23,255 3,285 149 1,705 6,050 6 3,085 37,535 Provision/(benefit) for credit losses (2,227) (1,049) (46) 457 7,329 (2) (181) 4,281 Recoveries 57 9 — 92 218 — — 376 Charge-offs (136) — — — (6,873) — — (7,009) 2024 20,949 2,245 103 2,254 6,724 4 2,904 35,183 Provision/(benefit) for credit losses 3,471 (32) (1) 626 3,315 — 23 7,402 Recoveries 62 — — — 1,143 — 37 1,242 Charge-offs — — — — (5,340) — (343) (5,683) 2025 $ 24,482 $ 2,213 $ 102 $ 2,880 $ 5,842 $ 4 $ 2,621 $ 38,144 (1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.
This total includes fully collateralized uninsured government deposits and intercompany deposits of $923.8 million, leaving estimated uninsured deposits of approximately $896.5 million, or 21.7%, of total deposits as of December 31, 2024. At December 31, 2023, estimated uninsured deposits totaled $869.9 million, or 22.4% of total deposits.
This total includes fully collateralized uninsured government deposits and intercompany deposits of $1.03 billion, leaving estimated uninsured deposits of approximately $952.9 million, or 23.7%, of total deposits. At December 31, 2024, estimated uninsured deposits, excluding fully collateralized uninsured governmental deposits and intercompany deposits of $923.8 million, totaled $896.5 million, or 21.7% of total deposits.
In the event of a 400 basis point increase in interest rates, we would experience an 18.29% decrease in estimated net portfolio value, a 20.93% decrease in net interest income in year one and a 5.16% decrease in net interest income in year two.
In the event of a 400 basis point increase in interest rates, we would experience a 20.00% decrease in estimated net portfolio value, a 13.79% decrease in net interest income in year one and a 0.80% increase in net interest income in year two.
For the Years Ended December 31, 2024 2023 2022 Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate (Dollars in thousands) Interest-earning assets: Loans (1) $ 4,106,641 $ 183,932 4.48 % $ 4,248,355 $ 181,638 4.28 % $ 4,077,175 $ 160,911 3.95 % Mortgage-backed securities (2) 831,681 29,406 3.54 682,416 14,708 2.16 863,897 12,461 1.44 Other securities (2) 293,776 11,459 3.90 238,722 5,087 2.13 285,385 4,325 1.52 FHLBNY stock 38,350 3,704 9.66 40,684 3,113 7.65 22,541 1,174 5.21 Interest-earning deposits 189,379 9,407 4.97 97,975 4,249 4.34 85,485 817 0.96 Total interest-earning assets 5,459,827 237,908 4.36 5,308,152 208,795 3.93 5,334,483 179,688 3.37 Non-interest-earning assets 271,162 247,050 259,891 Total assets $ 5,730,989 $ 5,555,202 $ 5,594,374 Interest-bearing liabilities: Savings, NOW, and money market accounts $ 2,449,037 $ 50,228 2.05 % $ 2,463,455 $ 30,408 1.23 % $ 2,898,048 $ 3,610 0.12 % Certificates of deposit 746,629 32,044 4.29 571,041 18,345 3.21 525,557 6,679 1.27 Total interest-bearing deposits 3,195,666 82,272 2.57 3,034,496 48,753 1.61 3,423,605 10,289 0.30 Borrowings 982,994 37,822 3.85 895,229 32,055 3.58 413,697 9,296 2.25 Subordinated debt 61,322 3,329 5.43 61,169 3,320 5.43 33,436 1,797 5.37 Total interest-bearing liabilities 4,239,982 123,423 2.91 3,990,894 84,128 2.11 3,870,738 21,382 0.55 Non-interest-bearing deposits 694,543 770,939 907,603 Accrued expenses and other liabilities 100,704 102,563 102,807 Total liabilities 5,035,229 4,864,396 4,881,148 Stockholders’ equity 695,760 690,806 713,226 Total liabilities and stockholders’ equity $ 5,730,989 $ 5,555,202 $ 5,594,374 Net interest income $ 114,485 $ 124,667 $ 158,306 Net interest rate spread (3) 1.45 % 1.82 % 2.82 % Net interest-earning assets (4) $ 1,219,845 $ 1,317,258 $ 1,463,745 Net interest margin (5) 2.10 % 2.35 % 2.97 % Average interest-earning assets to interest-bearing liabilities 128.77 % 133.01 % 137.82 % (1) Includes non-accruing loans.
For the Years Ended December 31, 2025 2024 2023 Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate (Dollars in thousands) Interest-earning assets: Loans (1) $ 3,931,319 $ 184,832 4.70 % $ 4,106,641 $ 183,932 4.48 % $ 4,248,355 $ 181,638 4.28 % Mortgage-backed securities (2) 1,247,621 55,608 4.46 831,681 29,406 3.54 682,416 14,708 2.16 Other securities (2) 69,474 2,000 2.88 293,776 11,459 3.90 238,722 5,087 2.13 FHLBNY stock 39,691 3,128 7.88 38,350 3,704 9.66 40,684 3,113 7.65 Interest-earning deposits 100,738 3,528 3.50 189,379 9,407 4.97 97,975 4,249 4.34 Total interest-earning assets 5,388,843 249,096 4.62 5,459,827 237,908 4.36 5,308,152 208,795 3.93 Non-interest-earning assets 280,950 271,162 247,050 Total assets $ 5,669,793 $ 5,730,989 $ 5,555,202 Interest-bearing liabilities: Savings, NOW, and money market accounts $ 2,516,697 $ 48,970 1.95 % $ 2,449,037 $ 50,228 2.05 % $ 2,463,455 $ 30,408 1.23 % Certificates of deposit 809,542 29,915 3.70 746,629 32,044 4.29 571,041 18,345 3.21 Total interest-bearing deposits 3,326,239 78,885 2.37 3,195,666 82,272 2.57 3,034,496 48,753 1.61 Borrowings 753,134 29,525 3.92 982,994 37,822 3.85 895,229 32,055 3.58 Subordinated debt 61,546 3,320 5.39 61,322 3,329 5.43 61,169 3,320 5.43 Total interest-bearing liabilities 4,140,919 111,730 2.70 4,239,982 123,423 2.91 3,990,894 84,128 2.11 Non-interest-bearing deposits 722,711 694,543 770,939 Accrued expenses and other liabilities 93,373 100,704 102,563 Total liabilities 4,957,003 5,035,229 4,864,396 Stockholders’ equity 712,790 695,760 690,806 Total liabilities and stockholders’ equity $ 5,669,793 $ 5,730,989 $ 5,555,202 Net interest income $ 137,366 $ 114,485 $ 124,667 Net interest rate spread (3) 1.92 % 1.45 % 1.82 % Net interest-earning assets (4) $ 1,247,924 $ 1,219,845 $ 1,317,258 Net interest margin (5) 2.55 % 2.10 % 2.35 % Average interest-earning assets to interest-bearing liabilities 130.14 % 128.77 % 133.01 % (1) Includes non-accruing loans.
The increase in deposits, excluding brokered deposits, was attributable to increases of $81.9 million in time deposits and $66.3 million in transaction accounts, partially offset by decreases of $30.0 million in money market accounts and $21.6 million in savings accounts.
The increase in deposits, excluding brokered deposits, was primarily attributable to increases of $164.4 million in transaction accounts, and $3.3 million in money market accounts, partially offset by decreases of $21.9 million in time deposits, and $45.6 million in savings accounts. Growth in transaction accounts was primarily due to new municipal relationships and new commercial relationships.
The increase was attributable to net income of $29.9 million for the year ended December 31, 2024, a $12.1 million increase in accumulated other comprehensive income, associated with an increase in the estimated fair value of our debt securities available-for-sale portfolio due to the increase in market interest rates, and a $3.6 million increase in equity award activity, partially offset by $18.1 million in stock repurchases and $21.8 million in dividend payments.
The decrease was attributable to $15.0 million in stock repurchases and $21.2 million in dividend payments, partially offset by a $16.1 million decrease in accumulated other comprehensive loss associated with an increase in the estimated fair value of our debt securities available-for-sale portfolio, a $4.7 million increase in equity award activity, and net income of $796,000 for the year ended December 31, 2025.
Significant variances from the prior year are as follows: a $10.2 million decrease in net interest income, a $2.9 million increase in the provision for credit losses on loans, a $4.9 million increase in non-interest income, a $3.1 million increase in non-interest expense, and a $3.5 million decrease in income tax expense.
Significant variances from the prior year are as follows: a $22.9 million increase in net interest income, a $3.1 million increase in the provision for credit losses on loans, a $43.3 million increase in non-interest expense, which includes a $41.0 million non-cash, non-tax deductible goodwill impairment charge, and a $5.7 million increase in income tax expense. Interest Income.
(8) The year ended December 31, 2024, includes $3.4 million, pre-tax, of gain on sale of property, and $683,000, pre-tax, of severance costs. The year ended December 31, 2023, includes $440,000, pre-tax, of severance costs.
(8) The year ended December 31, 2025, included a $41.0 million non-cash, non-tax deductible goodwill impairment charge. The year ended December 31, 2024, included a $3.4 million, pre-tax, gain on the sale of property, and $683,000, pre-tax, of severance expense. The year ended December 31, 2023, includes $440,000, pre-tax, of severance expense.
Year Ended December 31, Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 Total Total Increase (Decrease) Due to Increase Increase (Decrease) Due to Increase Volume Rate (Decrease) Volume Rate (Decrease) (Dollars in thousands) Interest-earning assets: Loans $ (5,383) $ 7,677 $ 2,294 $ 6,944 $ 13,783 $ 20,727 Mortgage-backed securities 3,742 10,956 14,698 (1,661) 3,908 2,247 Other securities 1,385 4,987 6,372 (514) 1,276 762 FHLBNY stock (166) 757 591 1,225 714 1,939 Interest-earning deposits 4,463 695 5,158 136 3,296 3,432 Total interest-earning assets 4,041 25,072 29,113 6,130 22,977 29,107 Interest-bearing liabilities: Savings, NOW and money market accounts (177) 19,997 19,820 (459) 27,257 26,798 Certificates of deposit 6,546 7,153 13,699 625 11,041 11,666 Total deposits 6,369 27,150 33,519 166 38,298 38,464 Borrowings 3,376 2,400 5,776 16,963 7,319 24,282 Total interest-bearing liabilities 9,745 29,550 39,295 17,129 45,617 62,746 Change in net interest income $ (5,704) $ (4,478) $ (10,182) $ (10,999) $ (22,640) $ (33,639) Asset Quality PCD Loans (Held-for-Investment) Based on a detailed review of PCD loans and experience in loan workouts, management believes it has a reasonable expectation about the amount and timing of future cash flows and accordingly has classified PCD loans of $9.2 million at December 31, 2024 and $9.9 million at December 31, 2023 as accruing, even though they may be contractually past due.
Year Ended December 31, Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 Total Total Increase (Decrease) Due to Increase Increase (Decrease) Due to Increase Volume Rate (Decrease) Volume Rate (Decrease) (Dollars in thousands) Interest-earning assets: Loans $ (6,189) $ 7,089 $ 900 $ (5,383) $ 7,677 $ 2,294 Mortgage-backed securities 14,986 11,216 26,202 3,742 10,956 14,698 Other securities (7,958) (1,501) (9,459) 1,385 4,987 6,372 FHLBNY stock 118 (694) (576) (166) 757 591 Interest-earning deposits (4,075) (1,804) (5,879) 4,463 695 5,158 Total interest-earning assets (3,118) 14,306 11,188 4,041 25,072 29,113 Interest-bearing liabilities: Savings, NOW and money market accounts 1,471 (2,729) (1,258) (177) 19,997 19,820 Certificates of deposit 3,278 (5,407) (2,129) 6,546 7,153 13,699 Total deposits 4,749 (8,136) (3,387) 6,369 27,150 33,519 Borrowings (9,283) 977 (8,306) 3,376 2,400 5,776 Total interest-bearing liabilities (4,534) (7,159) (11,693) 9,745 29,550 39,295 Change in net interest income $ 1,416 $ 21,465 $ 22,881 $ (5,704) $ (4,478) $ (10,182) Asset Quality PCD Loans (Held-for-Investment) Based on a detailed review of PCD loans and experience in loan workouts, management believes it has a reasonable expectation about the amount and timing of future cash flows and accordingly has classified PCD loans of $8.3 million at December 31, 2025 and $9.2 million at December 31, 2024 as accruing, even though they may be contractually past due. 4.0% of PCD loans were past due 30 to 89 days, and 23.2% were past due 90 days or more, as compared to 2.1% and 24.9%, respectively, at December 31, 2024.
The increase was primarily due to a $2.8 million increase in employee compensation and benefits, primarily attributable to higher salary expense related to annual merit increases and higher medical expense. Partially offsetting the increase was a $461,000 decrease in stock compensation expense related to performance stock awards not expected to vest.
The remaining increase in non-interest expense was primarily due to a $2.0 million increase in employee compensation and benefits, primarily attributable to higher salary expense related to annual merit increases, an increase in headcount, and higher stock compensation expense as the prior year included a credit of $461,000 related to performance stock awards not expected to vest.
Depending on current market interest rates we then calculate what the net interest income would be for the same period under the assumption that interest rates experience an instantaneous and sustained increase of 100, 200, 300, or 400 basis points, or a decrease of 100, 200, 300 or 400 basis points, which is based on the current interest rate environment. 63 The following tables set forth, as of December 31, 2024 and December 31, 2023, our calculation of the estimated changes in our NPV, NPV ratio, and percent change in net interest income that would result from the designated instantaneous and sustained changes in interest rates (dollars in thousands).
Depending on current market interest rates we then calculate what the net interest income would be for the same period under the assumption that interest rates experience an instantaneous and sustained increase of 100, 200, 300, or 400 basis points, or a decrease of 100, 200, 300 or 400 basis points, which is based on the current interest rate environment.
The decrease in the coverage ratio from December 31, 2023 was primarily attributable to a decrease of $2.4 million, or 6.3%, in the allowance for credit losses from December 31, 2023 to December 31, 2024, offset by a decrease in the loan portfolio of $176.5 million, or 4.2%.
The increase in the coverage ratio from December 31, 2024 was primarily attributable to an increase of $3.0 million, or 8.4%, in the allowance for credit losses from December 31, 2024 to December 31, 2025, as well as a decrease in the loan portfolio of $165.5 million, or 4.1%.
Although management believes the Bank has implemented appropriate policies and procedures to manage its commercial real estate concentration risk, the Bank’s regulators could require it to implement additional policies and procedures or could require it to maintain higher levels of regulatory capital, which might adversely affect its loan originations, the Company's ability to pay dividends, and overall profitability. 54 Our real estate portfolio includes credit risk exposure to loans collateralized by office buildings and multifamily properties in New York State subject to some form of rent regulation limiting increases for rent stabilized multifamily properties.
Although management believes the Bank has implemented appropriate policies and procedures to manage its commercial real estate concentration risk, the Bank’s regulators could require it to implement additional policies and procedures or could require it to maintain higher levels of regulatory capital, which might adversely affect its loan originations, the Company's ability to pay dividends, and overall profitability.
PCD loans totaled $9.2 million and $9.9 million at December 31, 2024 and December 31, 2023, respectively. The majority of the remaining PCD loan balance consists of loans acquired as part of a Federal Deposit Insurance Corporation-assisted transaction.
For further details on our rent-regulated multifamily portfolio see “Asset Quality”. 56 PCD loans totaled $8.3 million and $9.2 million at December 31, 2025 and December 31, 2024, respectively. The majority of the remaining PCD loan balance consists of loans acquired as part of a Federal Deposit Insurance Corporation-assisted transaction.
The following table sets forth the total amounts of delinquencies for accruing loans that were 30 to 89 days past due by type and by amount at the dates indicated (in thousands): December 31, 2024 2023 Real estate loans: Multifamily $ 2,831 $ 740 Commercial 78 1,010 One-to-four family residential 2,407 3,339 Home equity and lines of credit 1,472 817 Commercial and industrial loans 2,545 2,767 Other loans 3 10 $ 9,336 $ 8,683 The increase in multifamily delinquent loans at December 31, 2024, as compared to December 31, 2023, was primarily due to two relationships totaling $2.4 million that became current subsequent to December 31, 2024.
The following table sets forth the total amounts of delinquencies for accruing loans that were 30 to 89 days past due by type and by amount at the dates indicated (in thousands): December 31, 2025 2024 Real estate loans: Multifamily $ 471 $ 2,831 Commercial mortgage 6,984 78 One-to-four family residential 1,124 2,407 Home equity and lines of credit 1,110 1,472 Commercial and industrial loans 1,735 2,545 Other loans — 3 $ 11,424 $ 9,336 The increase in delinquent commercial mortgage loans was primarily due to one loan which had an outstanding balance of $6.5 million and was 61 days past due at December 31, 2025.
The increase resulted from income earned on bank-owned life insurance for the year ended December 31, 2024, which was primarily due to the restructuring and enhancements in our bank-owned life insurance policies in the fourth quarter of 2024. FHLBNY stock decreased by $3.8 million, or 9.5%, to $35.9 million at December 31, 2024, from $39.7 million at December 31, 2023.
The increase resulted from income earned on bank-owned life insurance for the year ended December 31, 2025, which was primarily due to the restructuring and enhancements in our bank-owned life insurance policies into higher-yielding policies in the fourth quarter of 2024.
Allowance for Credit Losses The allowance for credit losses to non-performing loans decreased from 328.30% at December 31, 2023 to 227.72% at December 31, 2024.
Allowance for Credit Losses The allowance for credit losses to non-performing loans held-for-investment increased from 227.72% at December 31, 2024 to 236.42% at December 31, 2025.
The investment in the Small Business Administration Loan Fund is utilized by the Bank as part of its Community Reinvestment Act program. The increase in equity securities was primarily due to the purchase of money market mutual funds.
Equity securities are primarily comprised of an investment in a Small Business Administration (“SBA”) Loan Fund. This investment is utilized by the Bank as part of its Community Reinvestment Act program.
In establishing its estimate of expected credit losses, the Company utilizes five externally-sourced forward-looking economic scenarios developed by Moody's Analytics (“Moody's”) so as to incorporate uncertainties related to the economic environment.
The Company utilizes a two-year reasonable and supportable forecast period after which estimated losses revert to historical loss experience immediately for the remaining life of the loan. In establishing its estimate of expected credit losses, the Company utilizes five externally-sourced forward-looking economic scenarios developed by Moody's Analytics (“Moody's”) so as to incorporate uncertainties related to the economic environment.
Significant variances from the prior year are as follows: a $10.2 million decrease in net interest income, a $2.9 million increase in the provision for credit losses on loans, a $4.9 million increase in non-interest income, a $3.1 million increase in non-interest expense, and a $3.5 million decrease in income tax expense. Interest Income.
Significant variances from the prior year are as follows: a $22.9 million increase in net interest income, a $3.1 million increase in the provision for credit losses on loans, a $43.3 million increase in non-interest expense, which includes a $41.0 million, or $1.03 per share, non-cash, non-tax deductible goodwill impairment charge, and a $5.7 million increase in income tax expense.
The increase in the average balance of interest-earning assets was primarily due to increases in the average balance of mortgage-backed securities of $149.3 million, the average balance of interest-earning deposits in financial institutions of $91.4 million, and the average balance of other securities of $55.1 million, partially offset by a decrease in the average balance of loans of $141.7 million.
The decrease was primarily due to decreases in the average balance of loans of $175.3 million, the average balance of other securities of $224.3 million, and the average balance of interest-earning deposits in financial institutions of $88.6 million, partially offset by an increase in the average balance of mortgage-backed securities of $415.9 million.
Additionally, non-interest expense included an $837,000 increase in credit loss expense/(benefit) for off-balance sheet exposure due to a provision of $282,000 recorded during the year ended December 31, 2024, as compared to a benefit of $555,000 for the year ended December 31, 2023.
The decrease in credit loss expense/(benefit) for off-balance sheet exposure was due to a benefit of $228,000 recorded during the year ended December 31, 2025, as compared to a provision of $282,000 for the year ended December 31, 2024, due to a decrease in the pipeline of loans committed and awaiting closing.
During the year ended December 31, 2024, the Company repurchased 1.8 million of its common stock at an average price of $10.03 for a total of $18.1 million pursuant to the approved stock repurchase programs. As of December 31, 2024, the Company had no outstanding repurchase program.
During the year December 31, 2025, the Company repurchased 1.3 million shares of its common stock outstanding at an average price of $11.52 for a total of $15.0 million pursuant to the approved stock repurchase plans.
Net interest income for the year ended December 31, 2024, decreased $10.2 million, or 8.2%, to $114.5 million, from $124.7 million for the year ended December 31, 2023, primarily due to a 25 basis point decrease in net interest margin to 2.10% for the year ended December 31, 2024 from 2.35% for the year ended December 31, 2023.
Net interest income for the year ended December 31, 2025, increased $22.9 million, or 20.0%, to $137.4 million, from $114.5 million for the year ended December 31, 2024, primarily due to a 45 basis point increase in net interest margin to 2.55% for the year ended December 31, 2025 from 2.10% for the year ended December 31, 2024.
The Company recorded income tax expense of $10.6 million for the year ended December 31, 2024, compared to $14.1 million for the year ended December 31, 2023, with the decrease due to lower taxable income. The effective tax rate for the year ended December 31, 2024, was 26.1%, compared to 27.2% for the year ended December 31, 2023.
The Company recorded income tax expense of $16.3 million for the year ended December 31, 2025, compared to $10.6 million for the year ended December 31, 2024, with the increase due to higher taxable income.
For additional information, see Note 14 of the Notes to the consolidated financial statements. Recent Accounting Pronouncements Not Yet Adopted ASU No. 2023-09. In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”.
For additional information, see Note 14 of the Notes to the consolidated financial statements. Recent Accounting Pronouncements Not Yet Adopted ASU No. 2024-03.
Interest expense increased $39.3 million, or 46.7%, to $123.4 million for the year ended December 31, 2024, as compared to $84.1 million for the year ended December 31, 2023.
Interest expense decreased $11.7 million, or 9.5%, to $111.7 million for the year ended December 31, 2025, as compared to $123.4 million for the year ended December 31, 2024.
Management continues to monitor the small business unsecured commercial and industrial loan portfolio, which totaled $28.9 million at December 31, 2024. Non-interest Income.
Management continues to monitor the small business unsecured commercial and industrial loan portfolio, which totaled $20.6 million at December 31, 2025. Non-interest Income. Non-interest income increased by $128,000, or 0.8%, to $17.0 million for the year ended December 31, 2025, from $16.8 million for the year ended December 31, 2024.
Interest income increased $29.1 million, or 13.9%, to $237.9 million for the year ended December 31, 2024, from $208.8 million for the year ended December 31, 2023, The increase in interest income was primarily due to a $151.7 million, or 2.9%, increase in the average balance of interest-earning assets coupled with a 43 basis point increase in yields on interest-earning assets, which increased to 4.36% for the year ended December 31, 2024, from 3.93% for the year ended December 31, 2023, due to the rising rate environment.
Interest income increased $11.2 million, or 4.7%, to $249.1 million for the year ended December 31, 2025, from $237.9 million for the year ended December 31, 2024, The increase in interest income was primarily due to a 26 basis point increase in yields on interest-earning assets, which increased to 4.62% for the year ended December 31, 2025, from 4.36% for the year ended December 31, 2024, due to higher yields on mortgage-backed securities and loans, partially offset by a $71.0 million, or 1.3%, decrease in the average balance of interest-earning assets.
The decrease in FHLBNY stock directly correlates with lower short-term borrowing balances at December 31, 2024, as compared to December 31, 2023. Other assets decreased $1.6 million, or 3.4%, to $46.9 million at December 31, 2024, from $48.6 million at December 31, 2023.
FHLBNY stock increased by $10.7 million, or 29.7%, to $46.6 million at December 31, 2025, from $35.9 million at December 31, 2024. The increase in FHLBNY stock directly correlates with higher short-term borrowing balances at December 31, 2025, as compared to December 31, 2024.
Cash and cash equivalents decreased by $61.8 million, or 26.9%, to $167.7 million at December 31, 2024, from $229.5 million at December 31, 2023. Balances fluctuate based on the timing of receipt of security and loan repayments and the redeployment of cash into higher-yielding assets such as loans and securities, or the funding of deposit outflows or borrowing maturities.
Balances fluctuate based on the timing of receipt of security and loan repayments and the redeployment of cash into higher-yielding assets such as loans and securities, deposit inflows and the funding of deposit outflows or borrowing maturities. 55 The Company’s available-for-sale debt securities portfolio increased by $311.6 million, or 28.3%, to $1.41 billion at December 31, 2025, from $1.10 billion at December 31, 2024.
The increase was primarily due to an increase in available-for-sale debt securities of $305.4 million, or 38.4%, partially offset by decreases in loans receivable of $181.4 million, or 4.3%, and cash and cash equivalents of $61.8 million, or 26.9%.
The increase was primarily due to an increase in available-for-sale debt securities of $311.6 million, or 28.3%, partially offset by decreases in loans receivable of $170.3 million, or 4.2%, goodwill of $41.0 million, or 100%, and other assets of $13.8 million, or 29.4%.
The increase was primarily due to an increase in available-for-sale debt securities of $305.4 million, or 38.4%, partially offset by decreases in loans receivable of $181.4 million, or 4.3%, and cash and cash equivalents of $61.8 million, or 26.9%.
The increase was primarily due to an increase in available-for-sale debt securities of $311.6 million, or 28.3%, partially offset by decreases in loans receivable of $170.3 million, or 4.2%, goodwill of $41.0 million, or 100%, and other assets of $13.8 million, or 29.4%.
The decrease in net interest margin was primarily due to interest-bearing liabilities repricing faster than interest-earning assets. The net interest margin was negatively affected by approximately 10 basis points due to a leverage strategy implemented in the first quarter of 2024.
The increase in net interest margin was primarily due to higher yields on loans and mortgage backed securities, coupled with a decrease in the cost of interest-bearing liabilities. For the year ended December 31, 2024, net interest margin was negatively affected by approximately 10 basis points due to a leverage strategy implemented in the first quarter of 2024.
Government agency securities, $35.8 million in corporate bonds, substantially all of which were considered investment grade, and $685,000 in municipal bonds at December 31, 2024. Gross unrealized losses, net of tax, on available-for-sale debt securities and held-to-maturity securities approximated $21.8 million and $400,000, respectively, at December 31, 2024, and $32.5 million and $279,000, respectively, at December 31, 2023.
Gross unrealized losses, net of tax, on available-for-sale debt securities and held-to-maturity securities approximated $10.5 million and $206,000, respectively, at December 31, 2025, and $21.8 million and $400,000, respectively, at December 31, 2024. Equity securities were $5.0 million at December 31, 2025 and $14.3 million at December 31, 2024.
This decrease was primarily attributable to a decrease of $2.4 million, or 6.3%, in the allowance for credit losses as well as an increase in non-performing loans of $8.9 million, from $11.4 million at December 31, 2023 to $20.3 million at December 31, 2024.
This increase was primarily attributable to an increase of $3.0 million, or 8.4%, in the allowance for credit losses, partially offset by an increase in non-performing loans held-for-investment of $685,000 to $16.1 million at December 31, 2025, from $15.5 million at December 31, 2024.