Biggest changeAt or For the Year Ended December 31, 2024 2023 Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate (Dollars in thousands) Interest-earning assets: Loans $ 133,176 $ 6,785 5.09 % $ 107,438 $ 4,360 4.06 % Interest-bearing bank deposits 35,554 1,613 4.54 % 9,805 348 3.55 % Time deposits with other financial institutions 1,647 85 5.16 % 2,736 94 3.44 % Securities available for sale 76,260 1,783 2.34 % 114,744 2,902 2.53 % Federal Home Loan Bank stock 576 38 6.60 % 550 24 4.36 % Total interest-earning assets $ 247,213 $ 10,304 4.17 % $ 235,273 $ 7,728 3.28 % Noninterest-earning assets 19,626 21,550 Total assets $ 266,839 $ 256,823 Interest-bearing liabilities: Interest-bearing demand $ 15,316 $ 8 0.05 % $ 16,714 $ 9 0.05 % Money market 30,617 196 0.64 % 36,875 226 0.61 % Savings 41,273 62 0.15 % 45,696 68 0.15 % Time deposits 80,485 2,734 3.40 % 56,573 1,033 1.83 % Total interest-bearing deposits $ 167,691 $ 3,000 1.79 % $ 155,858 $ 1,336 0.86 % Other borrowings 5,000 243 4.86 % 3,461 172 4.97 % Total interest-bearing liabilities $ 172,691 $ 3,243 1.88 % $ 159,319 $ 1,508 0.95 % Noninterest-bearing liabilities 17,162 17,896 Total liabilities $ 189,853 $ 177,215 Equity 76,986 79,608 Total liabilities and equity $ 266,839 $ 256,823 Net interest income $ 7,061 $ 6,220 Interest rate spread (1) 2.29 % 2.33 % Net interest-earning assets (2) 74,522 75,954 Net interest margin (3) 2.86 % 2.64 % Average interest-earning assets to average-interest bearing liabilities 143.15 % 147.67 % (1) Equals the difference between the yield on average earning-assets and the cost of average interest-bearing liabilities.
Biggest changeAt or For the Year Ended December 31, 2025 2024 Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate (Dollars in thousands) Interest-earning assets: Loans $ 136,849 $ 7,453 5.45 % $ 133,176 $ 6,785 5.09 % Interest-bearing bank deposits 45,119 1,737 3.85 % 35,554 1,613 4.54 % Time deposits with other financial institutions 1,394 65 4.66 % 1,647 85 5.16 % Securities available for sale 72,852 1,704 2.34 % 76,260 1,783 2.34 % Federal Home Loan Bank stock 600 34 5.67 % 576 38 6.60 % Total interest-earning assets $ 256,814 $ 10,993 4.28 % $ 247,213 $ 10,304 4.17 % Noninterest-earning assets 19,513 19,626 Total assets $ 276,327 $ 266,839 Interest-bearing liabilities: Interest-bearing demand $ 15,644 $ 8 0.05 % $ 15,316 $ 8 0.05 % Money market 27,749 174 0.63 % 30,617 196 0.64 % Savings 40,749 61 0.15 % 41,273 62 0.15 % Time deposits 92,696 3,174 3.42 % 80,485 2,734 3.40 % Total interest-bearing deposits $ 176,838 $ 3,417 1.93 % $ 167,691 $ 3,000 1.79 % Other borrowings 2,322 113 4.87 % 5,000 243 4.86 % Total interest-bearing liabilities $ 179,160 $ 3,530 1.97 % $ 172,691 $ 3,243 1.88 % Noninterest-bearing liabilities 19,407 17,162 Total liabilities $ 198,567 $ 189,853 Equity 77,760 76,986 Total liabilities and equity $ 276,327 $ 266,839 Net interest income $ 7,463 $ 7,061 Interest rate spread (1) 2.31 % 2.29 % Net interest-earning assets (2) 77,654 74,522 Net interest margin (3) 2.91 % 2.86 % Average interest-earning assets to average-interest bearing liabilities 143.34 % 143.15 % (1) Equals the difference between the yield on average earning-assets and the cost of average interest-bearing liabilities.
Accordingly, although the table provides an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our NPV and will differ from actual results. 37 Table of Contents Liquidity and Capital Resources North Shore Trust and Savings maintains levels of liquid assets deemed adequate by management.
Accordingly, although the table provides an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our NPV and will differ from actual results. 38 Table of Contents Liquidity and Capital Resources North Shore Trust and Savings maintains levels of liquid assets deemed adequate by management.
Our interest rate sensitivity is monitored by management through the use of models which generate estimates of the change in its net portfolio value ("NPV") over a range of interest rate scenarios.
Net Portfolio Value Analysis . Our interest rate sensitivity is monitored by management through the use of models which generate estimates of the change in its net portfolio value ("NPV") over a range of interest rate scenarios.
Our results of operations and financial condition are also significantly affected by general economic and competitive conditions, particularly changes in interest rates, changes in accounting guidance, government policies and actions of regulatory authorities. 31 Table of Contents Critical Accounting Policies In reviewing and understanding financial information for NSTS Bancorp, Inc., you are encouraged to read and understand the significant accounting policies used in preparing our financial statements.
Our results of operations and financial condition are also significantly affected by general economic and competitive conditions, particularly changes in interest rates, changes in accounting guidance, government policies and actions of regulatory authorities. 32 Table of Contents Critical Accounting Policies In reviewing and understanding financial information for NSTS Bancorp, Inc., you are encouraged to read and understand the significant accounting policies used in preparing our financial statements.
We will continue to assess and evaluate the estimated future credit loss impact of current market conditions in subsequent reporting periods, which will be highly dependent on credit quality, macroeconomic forecasts and conditions, as well as the composition of our loan and available-for-sale securities portfolios. 35 Table of Contents Noninterest Income .
We will continue to assess and evaluate the estimated future credit loss impact of current market conditions in subsequent reporting periods, which will be highly dependent on credit quality, macroeconomic forecasts and conditions, as well as the composition of our loan and available-for-sale securities portfolios. 36 Table of Contents Noninterest Income .
During the year ended December 31, 2024, management assessed the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit use of the existing net operating losses. A significant piece of objective negative evidence evaluated is the cumulative taxable loss incurred over the four-year period ended December 31, 2024.
During the year ended December 31, 2025, management assessed the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit use of the existing net operating losses. A significant piece of objective negative evidence evaluated is the cumulative taxable loss incurred over the four-year period ended December 31, 2025.
As such, we expect a decrease in the time deposits as these mature during 2025. However, if a substantial portion of these deposits is not retained, we may utilize FHLB of Chicago advances or raise interest rates on deposits to attract new accounts, which may result in higher levels of interest expense.
As such, we expect a decrease in the time deposits as these mature during 2026. However, if a substantial portion of these deposits is not retained, we may utilize FHLB of Chicago advances or raise interest rates on deposits to attract new accounts, which may result in higher levels of interest expense.
Management ’ s Discussion and Analysis of Financial Condition and Results of Operations This discussion and analysis reflects the consolidated financial statements and other relevant statistical data, and is intended to enhance your understanding of the financial condition and results of operations of NSTS Bancorp, Inc. and North Shore Trust and Savings for the years ended December 31, 2024 and 2023 .
Management ’ s Discussion and Analysis of Financial Condition and Results of Operations This discussion and analysis reflects the consolidated financial statements and other relevant statistical data, and is intended to enhance your understanding of the financial condition and results of operations of NSTS Bancorp, Inc. and North Shore Trust and Savings for the years ended December 31, 2025 and 2024 .
(2) Equals total interest-earning assets less total interest-bearing liabilities. (3) Equals net interest income divided by average interest-earning assets. 34 Table of Contents Rate/Volume Analysis . The following table shows the extent to which changes in interest rates and changes in volume of interest-earning assets and interest-bearing liabilities affected our interest income and expense during the periods indicated.
(2) Equals total interest-earning assets less total interest-bearing liabilities. (3) Equals net interest income divided by average interest-earning assets. 35 Table of Contents Rate/Volume Analysis . The following table shows the extent to which changes in interest rates and changes in volume of interest-earning assets and interest-bearing liabilities affected our interest income and expense during the periods indicated.
Management reviews the quarterly reports from the OCC, which show the impact of changing interest rates on net portfolio value. The following table sets forth our NPV as of December 31, 2024 and reflects the changes to NPV as a result of immediate and sustained changes in interest rates as indicated.
Management reviews the quarterly reports from the OCC, which show the impact of changing interest rates on net portfolio value. The following table sets forth our NPV as of December 31, 2025 and reflects the changes to NPV as a result of immediate and sustained changes in interest rates as indicated.
In addition to modeling changes in NPV, we also analyze potential changes to net interest income (“NII”) for a 12-month period under rising and falling interest rate scenarios. The following table shows our NII model as of December 31, 2024 .
In addition to modeling changes in NPV, we also analyze potential changes to net interest income (“NII”) for a 12-month period under rising and falling interest rate scenarios. The following table shows our NII model as of December 31, 2025 .
The following table summarizes our outstanding commitments to originate loans and to advance additional amounts pursuant to outstanding letters of credit, lines of credit and undisbursed construction loans at December 31, 2024 .
The following table summarizes our outstanding commitments to originate loans and to advance additional amounts pursuant to outstanding letters of credit, lines of credit and undisbursed construction loans at December 31, 2025 .
Net cash provided by (used in) financing activities, consisting primarily of the activity in deposit accounts and FHLB of Chicago advances, was $20.8 million and $(7.1) million for the years ended December 31, 2024 and 2023 , respectively. We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis.
Net cash (used in) provided by financing activities, consisting primarily of the activity in deposit accounts and FHLB of Chicago advances, was $(13.7) million and $20.8 million for the years ended December 31, 2025 and 2024 , respectively. We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis.
We anticipate that we will have sufficient funds to meet our current funding commitments. Time deposits that are scheduled to mature in less than one year from December 31, 2024 , totaled $63.6 million. While we historically have experienced strong deposit retention, many of the new time deposits were brought in with a growth pricing strategy.
We anticipate that we will have sufficient funds to meet our current funding commitments. Time deposits that are scheduled to mature in less than one year from December 31, 2025 , totaled $64.3 million. While we historically have experienced strong deposit retention, many of the new time deposits were brought in with a growth pricing strategy.
Current Accounting Developments In March 2024, the FASB issued ASU No. 2024-01, “Compensation—Stock Compensation (Topic 718): Scope Applications of Profits Interests and Similar Awards” (ASU 2024-01).
In March 2024, the FASB issued ASU No. 2024-01, “Compensation—Stock Compensation (Topic 718): Scope Applications of Profits Interests and Similar Awards” (ASU 2024-01).
In an effort to continue to grow loan originations, the Bank hired three additional mortgage loan originators during the year ended December 31, 2024. The Bank sold $8.4 million in loans that were originally held in the portfolio to local community banks.
In an effort to continue to grow loan originations, the Bank hired two additional mortgage loan originators during the year ended December 31, 2025. The Bank sold $7.8 million in loans that were originally held in the portfolio to local community banks.
The following table summarizes our cash obligations at December 31, 2024 .
The following table summarizes our cash obligations at December 31, 2025 .
The increase in the ACL is driven by an increase in the portfolio loan balances, partially offset by a reduction in proxy expected lifetime loss rates due to high credit quality of the portfolio and positive economic factors such as a lower inflation rate and stable unemployment rates.
The decrease in the ACL is driven by a decrease in the portfolio loan balances and a reduction in proxy expected lifetime loss rates due to high credit quality of the portfolio and positive economic factors such as a stable inflation and unemployment rates.
The Bank is eligible to borrow up to a total of $78.1 million and $77.2 million at December 31, 2024 and 2023 , respectively, which would be collateralized by $103.8 million and $102.6 million of first mortgage loans under a blanket lien arrangement at December 31, 2024 and 2023 , respectively.
The Bank is eligible to borrow up to a total of $79.1 million and $78.1 million at December 31, 2025 and 2024 , respectively, which would be collateralized by $105.1 million and $103.8 million of first mortgage loans under a blanket lien arrangement at December 31, 2025 and 2024 , respectively.
Results of operations are also affected by our provisions for credit losses, fee income and other noninterest income and noninterest expense. Noninterest expense principally consists of compensation, office occupancy and equipment expense, data processing, advertising and business promotion and other expenses. We expect that our noninterest expenses will increase as we grow and expand our operations.
Results of operations are also affected by our provisions for credit losses, fee income and other noninterest income and noninterest expense. Noninterest expense principally consists of compensation, office occupancy and equipment expense, data processing, advertising and business promotion and other expenses.
Net cash (used in) or provided by investing activities, which consists primarily of net change in loans receivable and net change in investment securities, was $(8.2) million and $25.0 million for the years ended December 31, 2024 and 2023 , respectively.
Net cash used in investing activities, which consists primarily of net change in loans receivable and net change in investment securities, was $9.8 million and $8.2 million for the years ended December 31, 2025 and 2024 , respectively.
Such objective evidence limits the ability to consider other subjective evidence, such as our projections for future growth. On the basis of this evaluation, as of December 31, 2024, a full valuation allowance of $2.5 million, against the net deferred tax assets has been recorded.
Such objective evidence limits the ability to consider other subjective evidence, such as our projections for future growth. On the basis of this evaluation, as of December 31, 2025, a valuation allowance of $3.2 million, against the net deferred tax assets has been recorded. There were no uncertain tax positions outstanding as of December 31, 2025 and 2024 .
Total at Payments Due By Period December 31, 2024 To 1 Year 1-3 Years 4-5 Years After 5 Years (Dollars in thousands) Time deposits $ 92,819 $ 63,630 $ 15,246 $ 13,943 $ — Other borrowings 5,000 5,000 — — — Total cash obligations $ 97,819 $ 68,630 $ 15,246 $ 13,943 $ — Impact of Inflation and Changing Prices The financial statements and related financial data presented herein have been prepared in accordance with accounting principles generally accepted in the United States of America, which generally require the measurement of financial position and operating results in terms of historical dollars, without considering changes in relative purchasing power over time due to inflation.
Total at Payments Due By Period December 31, 2025 To 1 Year 1-3 Years 4-5 Years After 5 Years (Dollars in thousands) Time deposits $ 89,482 $ 64,305 $ 17,922 $ 7,255 $ — Other borrowings — — — — — Total cash obligations $ 89,482 $ 64,305 $ 17,922 $ 7,255 $ — Impact of Inflation and Changing Prices The financial statements and related financial data presented herein have been prepared in accordance with accounting principles generally accepted in the United States of America, which generally require the measurement of financial position and operating results in terms of historical dollars, without considering changes in relative purchasing power over time due to inflation.
Included in the number and amount of loans sold during the period were loans sold that were originated as held for investment, but subsequently sold to local community banks, totaling $8.4 million, for a total gain on sale of $352,000.
Included in the number and amount of loans sold during the periods were loans sold that were originated as held for investment, but subsequently sold to local community banks, totaling $7.8 million, for a total gain on sale of $321,000, and $8.4 million, for a total gain on sale of $352,000, for the years ended December 31, 2025 and 2024, respectively.
For the year ended December 31, 2024, we had a net loss of $789,000 compared to a net loss of $4.0 million for the year ended December 31, 2023 .
For the year ended December 31, 2025, we had a net loss of $386,000 compared to a net loss of $789,000 for the year ended December 31, 2024 .
For the year ended December 31, 2024, we had a net loss of $789,000, compared to a net loss of $4.0 million for the year ended December 31, 2023.
For the year ended December 31, 2025, we had a net loss of $386,000, compared to a net loss of $789,000 for the year ended December 31, 2024.
The increase in noninterest expenses was primarily driven by increases in salaries and employee benefits. The average number of employees increased to 50 for the year ended December 31, 2024 compared to 39 for the year ended December 31, 2023.
The increase in noninterest expenses was primarily driven by increases in salaries and employee benefits. The average number of employees increased to 51 for the year ended December 31, 2025 compared to 50 for the year ended December 31, 2024. The increase in salaries and employee benefits primarily stemmed from a 4% increase in salaries recognized during the year.
On January 1, 2023, we adopted the new CECL accounting methodology which requires entities to estimate and recognize an allowance for lifetime expected credit losses for loans and other financial assets measured at amortized cost.
The Current Expected Credit Losses ("CECL") accounting methodology requires entities to estimate and recognize an allowance for lifetime expected credit losses for loans and other financial assets measured at amortized cost.
During the year ended December 31, 2024, we recorded a provision for credit losses of $71,000, comprised of $25,000 provision for credit losses on loans and $46,000 provision for credit losses related to unfunded commitments.
During the year ended December 31, 2025, we recorded a reversal of provision for credit losses of $(192,000), comprised of $(172,000) reversal of provision for credit losses on loans and $(20,000) reversal provision for credit losses related to unfunded commitments.
The average outstanding balance of loans, net increased to $133.2 million for the year ended December 31, 2024, an increase of $25.8 million from $107.4 million for the year ended December 31, 2023. Additionally, the average yield earned on those loans outstanding increased 103 basis points to 5.09% for the year ended December 31, 2024.
The average outstanding balance of loans, net increased to $136.8 million for the year ended December 31, 2025, an increase of $3.6 million from $133.2 million for the year ended December 31, 2024. Additionally, the average yield earned on those loans outstanding increased 36 basis points to 5.45% for the year ended December 31, 2025.
Our loans, net, increased by $9.8 million to $130.4 million at December 31, 2024 compared to $120.6 million at December 31, 2023. The Bank originated $43.2 million in loans to be held in the portfolio during the year ended December 31, 2024 and had loan principal payments and payoffs and changes to deferred fees and costs of $25.0 million.
Our loans, net, decreased by $1.8 million to $128.6 million at December 31, 2025 compared to $130.4 million at December 31, 2024. The Bank originated $36.5 million in loans to be held in the portfolio during the year ended December 31, 2025 and had loan principal payments and payoffs and changes to deferred fees and costs of $30.5 million.
Average interest-earning assets of $247.2 million for the year ended December 31, 2024 increased $11.9 million compared to $235.3 million for the year ended December 31, 2023.
Average interest-earning assets of $256.8 million for the year ended December 31, 2025 increased $9.6 million compared to $247.2 million for the year ended December 31, 2024.
See Note 1 – Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements included elsewhere in this report for a discussion of our allowance for credit losses. 32 Table of Contents Comparison of Financial Condition at December 31, 2024 and December 31, 2023 At December 31, 2024 2023 (Dollars in thousands) Selected Consolidated Financial Condition Data: Total assets $ 278,688 $ 256,776 Cash and cash equivalents 53,481 31,388 Securities available for sale 71,249 82,135 Federal Home Loan Bank stock 585 550 Loans held for sale 1,218 380 Loans, net 130,356 120,623 Total deposits 190,156 168,826 Other borrowings 5,000 5,000 Total equity 76,490 77,545 Total Assets .
See Note 1 – Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements included elsewhere in this report for a discussion of our allowance for credit losses. 33 Table of Contents Comparison of Financial Condition at December 31, 2025 and December 31, 2024 At December 31, 2025 2024 (Dollars in thousands) Selected Consolidated Financial Condition Data: Total assets $ 266,648 $ 278,688 Cash and cash equivalents 34,042 53,481 Securities available for sale 78,719 71,249 Federal Home Loan Bank stock 605 585 Loans held for sale 4,459 1,218 Loans, net 128,635 130,356 Total deposits 181,472 190,156 Other borrowings — 5,000 Total equity 79,974 76,490 Total Assets .
For the Year Ended December 31, 2024 2023 (Dollars in thousands) Noninterest income: Gain on sale of mortgage loans $ 1,245 $ 32 Loss on sale of securities — (1,794 ) Rental income on office building 64 64 Service charges on deposits 256 270 Increase in cash surrender value of BOLI 220 192 Other 156 86 Total noninterest income $ 1,941 $ (1,150 ) For the year ended December 31, 2024 compared to the same period ended December 31, 2023, noninterest income increased $3.1 million to $1.9 million.
For the Year Ended December 31, 2025 2024 (Dollars in thousands) Noninterest income: Gain on sale of mortgage loans $ 1,565 $ 1,245 Rental income on office building 65 64 Service charges on deposits 252 256 Increase in cash surrender value of BOLI 233 220 Other 157 156 Total noninterest income $ 2,272 $ 1,941 For the year ended December 31, 2025 compared to the same period ended December 31, 2024, noninterest income increased $331,000 to $2.3 million.
Change in Interest Rates in Basis Points Net Interest (Rate Shock) Income $ Change % Change (Dollars in thousands) 300bp $ 7,102 $ 173 2.5 % 200 7,186 257 3.7 % 100 7,127 198 2.9 % Static 6,929 — 0.0 % -100 6,585 (344 ) (5.0 )% -200 6,245 (684 ) (9.9 )% The table above indicates that as of December 31, 2024 , in the event of an immediate and sustained 300 basis point increase in interest rates, our net interest income for the twelve months ending December 31, 2025 would be expected to increase by $173,000, or 2.5% to $7.1 million.
Change in Interest Rates in Basis Points Net Interest (Rate Shock) Income $ Change % Change (Dollars in thousands) 300bp $ 7,526 $ 63 0.8 % 200 7,677 214 2.9 % 100 7,698 235 3.1 % Static 7,463 — 0.0 % -100 7,120 (343 ) (4.6 )% -200 6,727 (736 ) (9.9 )% The table above indicates that as of December 31, 2025 , in the event of an immediate and sustained 300 basis point increase in interest rates, our net interest income for the twelve months ending December 31, 2025 would be expected to increase by $63,000, or 0.8% to $7.5 million.
As of December 31, 2024, the allowance for credit losses on loans (“ACL”) totaled $1.2 million, an increase of $25,000 compared to December 31, 2023.
As of December 31, 2025, the allowance for credit losses on loans (“ACL”) totaled $1.1 million, a decrease of $73,000 compared to December 31, 2024.
Management continues to actively monitor our liquidity position on a daily basis and maintains levels of liquid assets deemed adequate. Securities Available for Sale. Securities available-for-sale decreased to $71.2 million as of December 31, 2024, compared to $82.1 million at December 31, 2023. There were no purchases or sales of securities available-for-sale during the year ended December 31, 2024.
Management continues to actively monitor our liquidity position on a daily basis and maintains levels of liquid assets deemed adequate. Securities Available for Sale. Securities available-for-sale increased to $78.7 million as of December 31, 2025, compared to $71.2 million at December 31, 2024. The Bank purchased $10.8 million of securities available-for-sale during the year ended December 31, 2025.
Marketing and advertising costs increased during 2024 as a result of an increased focus on lending operations and related marketing to our new lending area, Will County, Illinois. Data processing expenses increased as we have continued to invest in systems and processes to improve the lending experience for our customers as well as implement efficiencies within our internal processes.
Marketing and advertising costs decreased during 2025 as a result of marketing initiatives in 2024 that did not continue into 2025. Data processing expenses increased as we have continued to invest in systems and processes to improve the lending experience for our customers as well as implement efficiencies within our internal processes.
Based on current offering rates in our market area and our current deposit pricing strategy, as well as our strong historical deposit retention, management anticipates that a significant portion of maturing time deposits will be retained. Management continues to actively monitor the deposit balances and interest rates offered to maintain an adequate level of liquidity. Other Borrowings.
Based on current offering rates in our market area and our current deposit pricing strategy, as well as our strong historical deposit retention, management anticipates that a portion of the maturing time deposits will not renew, however a significant portion of maturing time deposits will be retained.
As of December 31, 2024, there were no loans individually assessed and no loans were rated substandard or watch. As of December 31, 2024, the Bank has no non-accrual loans and two loans past due greater than 30 days.
As of December 31, 2025, there were two loans individually assessed, both of which had no allowance for credit losses. As of December 31, 2025, the Bank has two non-accrual loans and two loans past due greater than 30 days.
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. Net cash provided by operating activities was $9.4 million and $431,000 for the years ended December 31, 2024 and 2023 , respectively.
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.
Interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services, since such prices are affected by inflation to a larger extent than interest rates.
Interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services, since such prices are affected by inflation to a larger extent than interest rates. Current Accounting Developments On December 14, 2023, the FASB issued ASU 2023-09 “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”.
The Bank actively monitors the loan portfolio for signs of weakening credit quality, noting as of December 31, 2024 the portfolio remains of high quality with limited credit concerns. Deposits. Total deposits increased $21.4 million to $190.2 million at December 31, 2024 compared to $168.8 million at December 31, 2023.
The Bank actively monitors the loan portfolio for signs of weakening credit quality, noting as of December 31, 2025 the portfolio remains of high quality with limited credit concerns. Deposits.
For the year ended December 31, 2024 2023 (Dollars in thousands) Noninterest expense: Salaries and employee benefits $ 5,939 $ 4,554 Equipment and occupancy 782 739 Data processing 884 684 Professional services 513 601 Advertising 286 104 Supervisory fees and assessments 142 140 Loan expenses 212 117 Deposit expenses 239 217 Director fees 215 216 Other 508 480 Total noninterest expense $ 9,720 $ 7,852 Noninterest expenses increased $1.8 million for the year ended December 31, 2024, compared to the year ended December 31, 2023.
For the year ended December 31, 2025 2024 (Dollars in thousands) Noninterest expense: Salaries and employee benefits $ 6,266 $ 5,939 Equipment and occupancy 875 782 Data processing 951 884 Professional services 570 513 Advertising 141 286 Supervisory fees and assessments 150 142 Loan expenses 301 212 Deposit expenses 292 239 Director fees 210 215 Other 557 508 Total noninterest expense $ 10,313 $ 9,720 Noninterest expenses increased $593,000 for the year ended December 31, 2025, compared to the year ended December 31, 2024.
Total Amounts Committed at Amount of Commitment Expiration – Per Period December 31, 2024 To 1 Year 1-3 Years 4-5 Years After 5 Years (Dollars in thousands) Unused line of credit $ 8,950 $ 254 $ 1,360 $ 765 $ 6,571 Commitments to originate loans 1,109 1,109 — — — Total commitments $ 10,059 $ 1,363 $ 1,360 $ 765 $ 6,571 38 Table of Contents Cash Obligations .
Total Amounts Committed at Amount of Commitment Expiration – Per Period December 31, 2025 To 1 Year 1-3 Years 4-5 Years After 5 Years (Dollars in thousands) Unused line of credit $ 7,220 $ 556 $ 235 $ 437 $ 5,992 Commitments to originate loans 1,586 1,586 — — — Total commitments $ 8,806 $ 2,142 $ 235 $ 437 $ 5,992 39 Table of Contents Cash Obligations .
As of December 31, 2024 , we had total assets of $278.7 million, including $130.4 million in net loans and $71.2 million of securities available for sale, total deposits of $190.2 million and total equity of $76.5 million.
As of December 31, 2025 , we had total assets of $266.6 million, including $128.6 million in net loans and $78.7 million of securities available for sale, total deposits of $181.5 million and total equity of $80.0 million.
During the year ended December 31, 2024, the Bank received principal payments of $5.5 million, had maturities of $4.3 million, had net premium amortization and discount accretion of $515,000 and had an increase in the unrealized loss on the portfolio of $535,000.
There were no sales of securities available-for-sale during the year ended December 31, 2025. During the year ended December 31, 2025, the Bank received principal payments of $5.8 million, had maturities of $1.1 million, had net premium amortization and discount accretion of $461,000 and had a decrease in the unrealized loss on the portfolio of $4.0 million.
Consequently, our ability to maintain a positive spread between the interest earned on assets and the interest paid on deposits and borrowings will be adversely affected as market rates of interest continue to rise. Net Portfolio Value Analysis .
Our interest-earning assets consist primarily of securities available-for-sale and long-term residential and commercial mortgage loans, which generally have fixed rates of interest. Consequently, our ability to maintain a positive spread between the interest earned on assets and the interest paid on deposits and borrowings will be adversely affected as market rates of interest continue to rise.
The increase in gain on sale of mortgages was primarily the result of an overall increase in total mortgage loans originated during the period. During the year ended December 31, 2024, we sold 199 loans totaling $53.1 million for a gain on sale of $1.2 million.
During the year ended December 31, 2025, we sold 244 loans totaling $75.5 million for a gain on sale of $1.6 million. During the year ended December 31, 2024, we sold 199 loans totaling $53.1 million for a gain on sale of $1.2 million.
Our interest rate spread decreased to 2.29% for the year ended December 31, 2024 from 2.33% for the year ended December 31, 2023. Our net interest margin increased to 2.86% for the year ended December 31, 2024 compared to 2.64% for the year ended December 31, 2023.
Net interest income increased $402,000, to $7.5 million for year ended December 31, 2025 compared to $7.1 million for the year ended December 31, 2024. Our interest rate spread increased to 2.31% for the year ended December 31, 2025 from 2.29% for the year ended December 31, 2024.
This increase is a result of an overall increase in market rates on mortgage loans originated during 2024, as well as increased loan demand for specialty portfolio products which are originated at higher interest rates and with additional origination fees.
This increase is a result of an increased loan demand for specialty portfolio products which are originated at higher interest rates and with additional origination fees. The cost of interest-bearing liabilities increased 9 basis points for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Federal net operating losses as of December 31, 2024 are $6.7 million, of which $1.3 million is subject to expire in 2027, the remainder does not expire.
The increase in valuation allowance of $196,000 was offset by an equal deferred tax benefit. Federal net operating losses as of December 31, 2025 are $7.4 million, of which $1.3 million is subject to expire in 2027, the remainder does not expire. State net operating losses as of December 31, 2025 are $6.1 million and will begin expiring in 2026.
Additionally, the Bank sold $5.9 million of loans on December 30, 2024, resulting in an increase in cash held as of the end of the year. Currently, the Bank holds a majority of the cash on hand at the Federal Reserve Bank of Chicago, earning 4.40%, to keep the funds available to fund loan demand.
Additionally, the cash and cash equivalents balance at December 31, 2024 was higher due to timing of a loan sale, and cash coming in at the end of the year. Currently, the Bank holds a majority of the cash on hand at the Federal Reserve Bank of Chicago to keep the funds available to fund loan demand.
As of December 31, 2024 , North Shore Trust and Savings was well capitalized under the regulatory framework for prompt corrective action. During the year ended December 31, 2020, North Shore Trust and Savings elected to begin using the CBLR.
As of December 31, 2025 , North Shore Trust and Savings was well capitalized under the regulatory framework for prompt corrective action. North Shore Trust and Savings’ Tier 1 capital to Average Assets was 24.32% and 23.53% at December 31, 2025 and 2024 , respectively. Commitments .
Change in Interest NPV as % of Rates In Basis Points Net Portfolio Value Portfolio Value of Assets (Rate Shock) Amount $ Change % Change NPV Ratio Change (Dollars in thousands) 300bp $ 58,410 $ (13,279 ) (18.5 )% 23.4 % (2.9 )% 200 62,836 (8,853 ) (12.3 )% 24.5 % (1.8 )% 100 67,257 (4,432 ) (6.2 )% 25.4 % (0.9 )% Static 71,689 — — 26.3 % — -100 74,513 2,824 3.9 % 26.6 % 0.3 % -200 77,262 5,573 7.8 % 26.7 % 0.4 % Net Interest Income Analysis .
Change in Interest NPV as % of Rates In Basis Points Net Portfolio Value Portfolio Value of Assets (Rate Shock) Amount $ Change % Change NPV Ratio Change (Dollars in thousands) 300bp $ 66,209 $ (7,209 ) (9.8 )% 27.4 % (0.8 )% 200 69,116 (4,302 ) (5.9 )% 27.9 % (0.3 )% 100 71,735 (1,683 ) (2.3 )% 28.3 % 0.1 % Static 73,418 — — 28.2 % — -100 74,891 1,473 2.0 % 28.0 % (0.2 )% -200 75,337 1,919 2.6 % 27.5 % (0.7 )% Net Interest Income Analysis .
As of December 31, 2024, the securities available for sale portfolio included an unrealized loss position of $12.0 million, or 14.5% of the total book value of the portfolio. Management monitors the portfolio for credit losses and believes that the decline in value does not presently represent realized losses and is due to market volatility and increased market interest rates.
Management monitors the portfolio for credit losses and believes that the decline in value does not presently represent realized losses and is due to market volatility and increased market interest rates. While the Bank does not currently intend to sell securities in a loss position, management may consider the opportunity to reposition the investment securities portfolio in the future.
North Shore Trust and Savings’ Tier 1 capital to Average Assets was 23.53% and 24.72% at December 31, 2024 and 2023 , respectively. Commitments . At December 31, 2024 , we had $1.1 million of outstanding commitments to originate loans. Our total letters and lines of credit and unused lines of credit totaled $9.0 million at December 31, 2024 .
At December 31, 2025 , we had $1.6 million of outstanding commitments to originate loans. Our total letters and lines of credit and unused lines of credit totaled $7.2 million at December 31, 2025 .
As of December 31, 2024 , tax years remaining open for State of Illinois and Wisconsin were 2020 through 2023. Federal tax years that remained open were 2021 through 2023. As of December 31, 2024 , there were also no unrecognized tax benefits that are expected to significantly increase or decrease within the next twelve months.
As of December 31, 2025 , tax years remaining open for State of Illinois and Wisconsin were 2021 through 2024. Federal tax years that remained open were 2022 through 2024.
The amendments in the update are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted.
The guidance is effective for public business entities for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted.
Total assets increased $21.9 million to $278.7 million as of December 31, 2024 compared to $256.8 million at December 31, 2023. The increase was driven by an increase in loans, net, funded by an increase in time deposits and a reduction in securities available for sale due to maturities and principal payments of securities. Cash and cash equivalents.
Total assets decreased $12.1 million to $266.6 million as of December 31, 2025 compared to $278.7 million at December 31, 2024. The decrease was driven by a reduction in total deposits held at the bank, reducing cash and cash equivalents. Additionally, loans, net decreased. Cash and cash equivalents.
Years Ended December 31, 2024 vs. 2023 Total Increase (Decrease) Due to Increase Volume Rate (Decrease) (Dollars in thousands) Interest-earning assets: Loans $ 1,174 $ 1,251 $ 2,425 Federal funds sold and interest-bearing deposits in other banks 1,144 121 1,265 Time deposits in other banks (46 ) 37 (9 ) Investment securities (913 ) (206 ) (1,119 ) FHLB of Chicago stock 1 13 14 Total interest-earning assets $ 1,360 $ 1,216 $ 2,576 Interest-bearing liabilities: Interest-bearing demand $ (1 ) $ — $ (1 ) Money market (40 ) 10 (30 ) Savings (7 ) 1 (6 ) Time deposit 560 1,141 1,701 Total interest-bearing deposits $ 512 $ 1,152 $ 1,664 Other borrowings 75 (4 ) 71 Total interest-bearing liabilities $ 587 $ 1,148 $ 1,735 Change in net interest income $ 773 $ 68 $ 841 Comparison of Operating Results for the Years Ended December 31, 2024 and 2023 General.
Years Ended December 31, 2025 vs. 2024 Total Increase (Decrease) Due to Increase Volume Rate (Decrease) (Dollars in thousands) Interest-earning assets: Loans $ 189 $ 479 $ 668 Federal funds sold and interest-bearing deposits in other banks 393 (269 ) 124 Time deposits in other banks (12 ) (8 ) (20 ) Investment securities (78 ) (1 ) (79 ) FHLB of Chicago stock 2 (6 ) (4 ) Total interest-earning assets $ 494 $ 195 $ 689 Interest-bearing liabilities: Interest-bearing demand $ — $ — $ — Money market (18 ) (4 ) (22 ) Savings (1 ) — (1 ) Time deposit 420 20 440 Total interest-bearing deposits $ 401 $ 16 $ 417 Other borrowings (130 ) — (130 ) Total interest-bearing liabilities $ 271 $ 16 $ 287 Change in net interest income $ 223 $ 179 $ 402 Comparison of Operating Results for the Years Ended December 31, 2025 and 2024 General.
The Company will adopt this ASU for the reporting period beginning January 1, 2025, and does not expect the amendments to have a material impact to the financial statements of the Company. 39 Table of Contents
The Company is assessing ASU 2024-03 and its impact on its Consolidated Financial Statements and disclosures, and does not expect the amendments to have a material impact to the annual financial statements of the Company. 40 Table of Contents
Upon adoption, ASU 2024-01 is not expected to have an impact on the Company’s consolidated balance sheets or consolidated statements of income. On November 27, 2023, the FASB issued ASU 2023-07, "Segment Reporting (ASC 280): Improvements to Reportable Segment Disclosures", intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses.
Upon adoption, ASU 2024-01 is not expected to have an impact on the Company’s consolidated balance sheets or consolidated statements of operations.
Cash and cash equivalents increased $22.1 million to $53.5 million as of December 31, 2024, from $31.4 million at December 31, 2023. The increase in cash was driven by an increase in time deposits during the same period and principal payments received on securities available for sale.
Cash and cash equivalents decreased $19.5 million to $34.0 million as of December 31, 2025, from $53.5 million at December 31, 2024. The decrease was driven by a reduction in total deposits, as well as purchases of securities available-for-sale throughout the year ended December 31, 2025.
The decrease is primarily due to an increase in the unrealized loss position on the securities available-for-sale portfolio, a reduction in retained earnings due to a net loss during the year and an increase in treasury stock as a result of stock repurchases completed during the year ended December 31, 2024. 33 Table of Contents Average Balances, Net Interest Income, and Yields Earned and Rates Paid .
These increases were offset by a decrease in retained earnings as a result of a net loss during the year. 34 Table of Contents Average Balances, Net Interest Income, and Yields Earned and Rates Paid .
As of December 31, 2024, the Bank has $5.0 million in outstanding advances from FHLB Chicago with a term of 24 months at 4.78%, that is scheduled to mature in June 2025. No additional borrowings were made during the year ended December 31, 2024. Total Equity. Total equity decreased $1.0 million to $76.5 million at December 31, 2024.
The Bank paid off the advance from FHLB Chicago totaling $5.0 million, in June 2025 that was outstanding as of December 31, 2024. Total Equity. Total equity increased $3.5 million to $80.0 million at December 31, 2025.
Exposure to Changes in Interest Rates Our ability to maintain net interest income depends upon our ability to earn a higher yield on interest-earning assets than the rates we pay on deposits and borrowings. Our interest-earning assets consist primarily of securities available-for-sale and long-term residential and commercial mortgage loans, which generally have fixed rates of interest.
As of December 31, 2025 , there were also no unrecognized tax benefits that are expected to significantly increase or decrease within the next twelve months. 37 Table of Contents Exposure to Changes in Interest Rates Our ability to maintain net interest income depends upon our ability to earn a higher yield on interest-earning assets than the rates we pay on deposits and borrowings.
The cost of interest-bearing liabilities increased 93 basis points for the year ended December 31, 2024 compared to the year ended December 31, 2023. The net increase in our funding costs was primarily due to an increase in rates offered on time deposit accounts to remain competitive with the local market. Provision for Credit Losses.
The net increase in our funding costs was primarily due to a shift in our deposit balances, with an increased percentage of the total portfolio being related to higher-rate time deposits compared to core deposits. Provision for Credit Losses.
The Company adopted this standard effective January 1, 2024, and did not have a material impact on the consolidated financial statements. On December 14, 2023, the FASB issued ASU 2023-09 “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”.
The ASU is effective for public business entities for annual periods beginning after December 15, 2024. The Company adopted this standard effective for its fiscal year ended December 31, 2025, and did not have a material impact on the consolidated financial statements.
The decrease in net loss for the year-ended December 31, 2024 is primarily due to a loss on sale of securities and a valuation allowance on the deferred tax assets recognized in 2023 which did not occur in 2024.
The decrease in net loss for the year-ended December 31, 2025 is primarily attributable to an increase in net interest income, an increase in noninterest income, and a reversal of provision for credit losses. Net Interest Income.
The increase was driven by an increase in the gain on sale of mortgage loans and no loss on sale of securities during the year ended December 31, 2024. Gain on sale of mortgage loans increased $1.2 million, from $32,000 to $1.2 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Our net interest margin increased to 2.91% for the year ended December 31, 2025 compared to 2.86% for the year ended December 31, 2024. The increases are driven by an increase in yields earned on loans, driving an overall increase in yields on interest-earning assets.
Management continues to look for opportunities and markets to sell loans as we continue to see increased loan production compared to prior years. Noninterest Expense . The following table shows the components of noninterest expense for the periods presented.
Noninterest Expense . The following table shows the components of noninterest expense for the periods presented.