Biggest changeThe following table reconciles net interest income to net interest income on a fully taxable-equivalent basis: (dollars in thousands) Years ended December 31, 2024 2023 Net interest income $ 62,191 $ 62,067 Tax-equivalent basis adjustment using a 21% marginal tax rate 819 749 Net interest income on a fully taxable equivalent basis $ 63,010 $ 62,816 24 The following table provides a reconciliation between certain GAAP financial measures (net interest income and other expense) and the related non-GAAP measures to derive the efficiency ratio measure: (dollars in thousands) Years ended December 31, 2024 2023 Net interest income $ 62,191 $ 62,067 Other income (11,151) 8,124 Add back net realized (losses) gains on sales of securities (19,962) 209 Total adjusted revenue $ 71,002 $ 69,982 Other Expenses $ 48,625 $ 43,497 Efficiency ratio 68.48% 62.15% 25 CONSOLIDATED AVERAGE BALANCE SHEETS WITH RESULTANT INTEREST AND RATES (Tax-Equivalent Basis, dollars in thousands) Year Ended December 31 2024 2023 Average Average Average Average Balance Interest Rate Balance Interest Rate (2) (1) (1) (2) (1) (1) ASSETS Interest-earning assets: Interest-bearing deposits with banks $ 51,433 $ 2,768 5.38 % $ 7,537 $ 409 5.43 % Securities available for sale: Taxable 400,050 8,948 2.24 411,633 8,390 2.04 Tax-exempt (1) 68,041 1,868 2.75 70,598 1,940 2.75 Total securities available for sale 468,091 10,816 2.31 482,231 10,330 2.14 Loans receivable (1)(3)(4) 1,646,128 99,815 6.06 1,565,665 85,550 5.46 Total interest-earning assets 2,165,652 113,399 5.24 2,055,433 96,289 4.68 Noninterest earning assets: Cash and due from banks 26,629 26,633 Allowance for credit losses (18,450) (18,122) Other assets 76,340 64,626 Total noninterest earning assets 84,519 73,137 TOTAL ASSETS $ 2,250,171 $ 2,128,570 LIABILITIES AND STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Interest-bearing demand and money market $ 476,106 10,506 2.21 $ 466,329 5,824 1.25 Savings 220,190 711 0.32 248,629 378 0.15 Time 744,895 31,117 4.18 610,726 19,827 3.25 Total interest-bearing deposits 1,441,191 42,334 2.94 1,325,684 26,029 1.96 Short-term borrowings 54,867 1,363 2.48 93,455 3,048 3.26 Other borrowings 146,195 6,692 4.58 94,931 4,396 4.63 Total interest-bearing liabilities 1,642,253 50,389 3.07 1,514,070 33,473 2.21 Noninterest-bearing liabilities: Noninterest-bearing demand deposits 393,616 418,631 Other liabilities 28,350 22,595 Total noninterest-bearing liabilities 421,966 441,226 Stockholders’ equity 185,952 173,274 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 2,250,171 $ 2,128,570 Net Interest Income/spread (tax equivalent basis) 63,010 2.17 % 62,816 2.47 % Tax-equivalent basis adjustment (819) (749) Net Interest Income $ 62,191 $ 62,067 Net interest margin (tax equivalent basis) 2.91 % 3.06 % (1) Interest and yields are presented on a tax-equivalent basis using a marginal tax rate of 21%.
Biggest changeThe following table reconciles net interest income to net interest income on a fully taxable-equivalent basis: (dollars in thousands) Years ended December 31, 2025 2024 Net interest income $ 78,324 $ 62,191 Tax-equivalent basis adjustment using a 21% marginal tax rate 775 819 Net interest income on a fully taxable equivalent basis $ 79,099 $ 63,010 22 The following table provides a reconciliation between certain GAAP financial measures (net interest income and other expense) and the related non-GAAP measures to derive the efficiency ratio measure: (dollars in thousands) Years ended December 31, 2025 2024 Net interest income $ 78,324 $ 62,191 Other income 9,617 (11,151) Add back net realized (losses) gains on sales of securities — (19,962) Total adjusted revenue $ 87,941 $ 71,002 Other Expenses 51,149 48,625 Efficiency ratio 58.16% 68.48% 23 CONSOLIDATED AVERAGE BALANCE SHEETS WITH RESULTANT INTEREST AND RATES (Tax-Equivalent Basis, dollars in thousands) Year Ended December 31 2025 2024 Average Average Average Average Balance Interest Rate Balance Interest Rate (2) (1) (1) (2) (1) (1) ASSETS Interest-earning assets: Interest-bearing deposits with banks $ 24,822 $ 1,064 4.29 % $ 51,433 $ 2,768 5.38 % Securities available for sale: Taxable 402,976 14,563 3.61 400,050 8,948 2.24 Tax-exempt (1) 44,294 1,254 2.83 68,041 1,868 2.75 Total securities available for sale 447,270 15,817 3.54 468,091 10,816 2.31 Loans receivable (1)(3)(4) 1,791,569 110,422 6.16 1,646,128 99,815 6.06 Total interest-earning assets 2,263,661 127,303 5.62 2,165,652 113,399 5.24 Noninterest earning assets: Cash and due from banks 30,376 26,629 Allowance for credit losses (20,523) (18,450) Other assets 96,136 76,340 Total noninterest earning assets 105,989 84,519 TOTAL ASSETS $ 2,369,650 $ 2,250,171 LIABILITIES AND STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Interest-bearing demand and money market $ 585,289 11,912 2.04 $ 476,106 10,506 2.21 Savings 203,765 480 0.24 220,190 711 0.32 Time 821,710 31,289 3.81 744,895 31,117 4.18 Total interest-bearing deposits 1,610,764 43,681 2.71 1,441,191 42,334 2.94 Short-term borrowings 18,173 798 4.39 54,867 1,363 2.48 Other borrowings 84,543 3,725 4.41 146,195 6,692 4.58 Total interest-bearing liabilities 1,713,480 48,204 2.81 1,642,253 50,389 3.07 Noninterest-bearing liabilities: Noninterest-bearing demand deposits 399,948 393,616 Other liabilities 29,062 28,350 Total noninterest-bearing liabilities 429,010 421,966 Stockholders’ equity 227,160 185,952 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 2,369,650 $ 2,250,171 Net Interest Income/spread (tax equivalent basis) 79,099 2.81 % 63,010 2.17 % Tax-equivalent basis adjustment (775) (819) Net Interest Income $ 78,324 $ 62,191 Net interest margin (tax equivalent basis) 3.49 % 2.91 % (1) Interest and yields are presented on a tax-equivalent basis using a marginal tax rate of 21%.
Other services the Bank offers its customers include IntraFi CDARS and ICS, cash management, direct deposit, Remote Deposit Capture, mobile deposit capture, Zelle and Automated Clearing House (ACH) activity. The Bank operates thirty automated teller machines and is affiliated with the MoneyPass® ATM network. Internet banking including bill-pay is offered through the website at www.wayne.bank.
Other services the Bank offers its customers include IntraFi CDARS and ICS, cash management, direct deposit, Remote Deposit Capture, mobile deposit capture, Zelle and Automated Clearing House (ACH) activity. The Bank operates thirty automated teller machines and is affiliated with the MoneyPass® ATM network. Internet banking including bill-pay is offered through the website at wayne.bank.
The remaining deficiency is usually turned over to a collection agency. There are additional risks associated with indirect lending since we must rely on the dealer to provide accurate information to us and accurate disclosures to the borrowers. These loans are principally done on a non-recourse basis.
The remaining deficiency is usually turned over to a collection agency. 13 There are additional risks associated with indirect lending since we must rely on the dealer to provide accurate information to us and accurate disclosures to the borrowers. These loans are principally done on a non-recourse basis.
Commercial lending activities include lines of credit, revolving credit, term loans, mortgages, various forms of secured lending and a limited amount of letter of credit facilities. The rate structure may be fixed, immediately repricing tied to the prime rate or adjustable at set intervals.
Commercial lending activities include lines of credit, revolving credit, term loans, mortgages, various forms of secured 12 lending and a limited amount of letter of credit facilities. The rate structure may be fixed, immediately repricing tied to the prime rate or adjustable at set intervals.
Revenue obligations are backed solely by revenues generated by the project financed and repayment may be affected by the success of the project. 14 Due to the type and nature of the collateral, consumer lending generally involves more credit risk when compared with residential real estate lending.
Revenue obligations are backed solely by revenues generated by the project financed and repayment may be affected by the success of the project. Due to the type and nature of the collateral, consumer lending generally involves more credit risk when compared with residential real estate lending.
The Company 20 also completed an underwritten public offering and sale of 1,150,000 shares of its common stock at $26.00 per share, resulting in net proceeds to the Company of approximately $28 million in December 2024 in connection with these repositioning activities. DEPOSITS The Bank provides a full range of deposit products to its retail, business and municipal customers.
The Company also completed an underwritten public offering and sale of 1,150,000 shares of its common stock at $26.00 per share, resulting in net proceeds to the Company of approximately $28 million in December 2024 in connection with these repositioning activities. 18 DEPOSITS The Bank provides a full range of deposit products to its retail, business and municipal customers.
The Company did not recognize any credit losses on the available-for-sale debt securities for the twelve months ended December 31, 2024 and 2023. In December 2024, the Company repositioned its available-for-sale debt securities portfolio. The repositioning was accomplished by the sale of debt securities with an amortized cost basis of approximately $175 million and an average yield of 1.98%.
The Company did not recognize any credit losses on the available-for-sale debt securities for the twelve months ended December 31, 2025 and 2024. In December 2024, the Company repositioned its available-for-sale debt securities portfolio. The repositioning was accomplished by the sale of debt securities with an amortized cost basis of approximately $175 million and an average yield of 1.98%.
The following table sets forth certain information regarding securities not carried at fair value through earnings, weighted average yields, and maturities of the Company’s securities portfolio as of December 31, 2024. Yields on tax-exempt securities are stated on a fully taxable equivalent basis using a Federal tax rate of 21%.
The following table sets forth certain information regarding securities not carried at fair value through earnings, weighted average yields, and maturities of the Company’s securities portfolio as of December 31, 2025. Yields on tax-exempt securities are stated on a fully taxable equivalent basis using a Federal tax rate of 21%.
Securities classified as HTM are those in which the Company has the ability and the intent to hold the security until contractual maturity. As of December 31, 2024, there were no securities carried in the HTM portfolio. Securities classified as AFS are eligible to be sold due to liquidity needs or interest rate risk management.
Securities classified as HTM are those in which the Company has the ability and the intent to hold the security until contractual maturity. As of December 31, 2025, there were no securities carried in the HTM portfolio. Securities classified as AFS are eligible to be sold due to liquidity needs or interest rate risk management.
These include interest-bearing and noninterest bearing transaction accounts, statement savings and money market accounts. Certificate of deposit terms range up to five years for retail instruments. As of December 31, 2024, the Bank did not have any brokered deposits obtained through internet listing services.
These include interest-bearing and noninterest bearing transaction accounts, statement savings and money market accounts. Certificate of deposit terms range up to five years for retail instruments. As of December 31, 2025, the Bank did not have any brokered deposits obtained through internet listing services.
The portfolio contained no private label mortgage-backed securities, collateralized debt obligations (CDOs), or trust preferred securities, and no off-balance sheet derivatives were in use. As of December 31, 2024, the portfolio did not contain any step-up bonds.
The portfolio contained no private label mortgage-backed securities, collateralized debt obligations (CDOs), or trust preferred securities, and no off-balance sheet derivatives were in use. As of December 31, 2025, the portfolio did not contain any step-up bonds.
(4) Loan yields include the effect of amortization of purchased credit marks and deferred fees net of costs. 26 RATE/VOLUME ANALYSIS The following table shows the fully taxable equivalent effect of changes in volumes and rates on interest income and interest expense.
(4) Loan yields include the effect of amortization of purchased credit marks and deferred fees net of costs. 24 RATE/VOLUME ANALYSIS The following table shows the fully taxable equivalent effect of changes in volumes and rates on interest income and interest expense.
Introduction This Management’s Discussion and Analysis and related financial data are presented to assist in the understanding and evaluation of the financial condition and results of operations for the Company and the Bank, as of December 31, 2024 and 2023, and for the years ended December 31, 2024 and 2023.
Introduction This Management’s Discussion and Analysis and related financial data are presented to assist in the understanding and evaluation of the financial condition and results of operations for the Company and the Bank, as of December 31, 2025 and 2024, and for the years ended December 31, 2025 and 2024.
The borrower must provide proof of fire, flood (if applicable) and casualty insurance on the property serving as collateral and title insurance, and these applicable insurances must be maintained during the full term of the loan. 15 The following table sets forth maturities and interest rate sensitivity for selected categories of loans as of December 31, 2024.
The borrower must provide proof of fire, flood (if applicable) and casualty insurance on the property serving as collateral and title insurance, and these applicable insurances must be maintained during the full term of the loan. The following table sets forth maturities and interest rate sensitivity for selected categories of loans as of December 31, 2025.
At December 31, 2024, the Company had no concentrations of loans in any one industry exceeding 10% of its total loan portfolio.
At December 31, 2025, the Company had no concentrations of loans in any one industry exceeding 10% of its total loan portfolio.
As of December 31, 2024, broker deposits that were secured through Cede & Co totaled $20.0 million. The Bank participates in the Jumbo CD ($250,000 and over) markets with local municipalities and school districts which are typically priced on a competitive bid basis.
As of December 31, 2025, broker deposits that were secured through Cede & Co totaled $33.2 million. The Bank participates in the Jumbo CD ($250,000 and over) markets with local municipalities and school districts which are typically priced on a competitive bid basis.
The effective tax rate in 2024 was 38.0% compared to 20.7% in 2023.
The effective tax rate in 2025 was 20.7% compared to 38.0% in 2024.
At December 31, 2024, there were $293.0 million of indirect loans in the consumer loan portfolio. 13 Commercial loans and commercial mortgages are provided to local small and mid-sized businesses at a variety of terms and rate structures.
At December 31, 2025, there were $328.0 million of indirect loans in the consumer loan portfolio. Commercial loans and commercial mortgages are provided to local small and mid-sized businesses at a variety of terms and rate structures.
Net charge-offs for 2024 totaled $1,671,000 and represented 0.10% of average loans compared to $6,078,000 and 0.39% of average loans in 2023. Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the allowance for credit losses.
Net charge-offs for 2025 totaled $1,890,000 and represented 0.11% of average loans compared to $1,671,000 and 0.10% of average loans in 2024. Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the allowance for credit losses.
Net realized losses on sales of securities increased $19,753,000 to $19,962,000 during the year ended December 31, 2024, primarily as a result of the repositioning of the securities portfolio in December 2024, while gains on the sale of foreclosed real estate owned and gains on sale of loans increased $84,000 in aggregate.
Net realized losses on sales of securities decreased $19,962,000 during the year ended December 31, 2025, primarily as a result of the repositioning of the securities portfolio in December 2024, while gains on the sale of foreclosed real estate owned and gains on sale of loans increased $99,000 in aggregate.
The provision for credit losses decreased to $2,673,000 for the twelve months ended December 31, 2024, compared to $5,548,000 for the twelve months ended December 31, 2023. The following table sets forth the allocation of the Bank’s allowance for credit losses by loan category and the percent of loans in each category to total loans at the date indicated.
The provision for credit losses decreased to $1,773,000 for the twelve months ended December 31, 2025, compared to $2,673,000 for the twelve months ended December 31, 2024. 16 The following table sets forth the allocation of the Bank’s allowance for credit losses by loan category and the percent of loans in each category to total loans at the date indicated.
As of December 31, 2024, $397.8 million of securities were so classified and carried at their fair value, with unrealized losses, net of tax, of $33.5 million included in accumulated other comprehensive income (loss) as a component of stockholders’ equity. The Company considers its investment portfolio a source of earnings and liquidity.
As of December 31, 2025, $408.8 million of securities were so classified and carried at their fair value, with unrealized losses, net of tax, of $21.9 million included in accumulated other comprehensive income (loss) as a component of stockholders’ equity. The Company considers its investment portfolio a source of earnings and liquidity.
As of December 31, 2024, the Company held 215 investment securities in a loss position, which had a combined unrealized loss of $42.6 million. Management believes that these losses are principally due to changes in interest rates and concluded that the decline in the value of these securities was not indicative of a credit loss.
As of December 31, 2025, the Company held 189 investment securities in a loss position, which had a combined unrealized loss of $30.7 million. Management believes that these losses are principally due to changes in interest rates and concluded that the decline in the value of these securities was not indicative of a credit loss.
As of December 31, 2024, the total of U.S. time deposits in excess of the Federal Deposit Insurance Corporation insurance limits were $272,968,000. Time deposits over $250,000, which consist principally of school district funds, other public funds and short-term deposits from large commercial customers with maturities are generally less than one year.
As of December 31, 2025, the total of U.S. time deposits in excess of the FDIC insurance limits were $289,851,000. Time deposits over $250,000, which consist principally of school district funds, other public funds and short-term deposits from large commercial customers, with maturities are generally less than one year.
Interest expense was $50,389,000 for the year ended December 31, 2024, which resulted in an average cost of interest-bearing liabilities of 3.07% compared to total interest expense of $33,473,000 during the year ended December 31, 2023, with an average cost of 2.21%.
Interest expense was $48,204,000 for the year ended December 31, 2025, which resulted in an average cost of interest-bearing liabilities of 2.81% compared to total interest expense of $50,389,000 during the year ended December 31, 2024, with an average cost of 3.07%.
Cash management accounts in the form of securities sold under agreements to repurchase included in short-term borrowings, totaled $36.3 million at December 31, 2024 compared to $54.1 million as of December 31, 2023. These balances represent commercial and municipal customers’ funds invested in overnight securities. The Company considers these accounts as a source of core funding.
Cash management accounts in the form of securities sold under agreements to repurchase included in short-term borrowings, totaled $0 at December 31, 2025 compared to $36.3 million as of December 31, 2024. These balances represent commercial and municipal customers’ funds invested in overnight securities.
As of December 31, 2024 the Company had a leverage capital ratio of 9.36%, a Tier 1 risk-based capital ratio and a common equity Tier 1 risk-based capital ratio of 12.35%, and a total risk-based capital ratio of 13.45%, compared to 9.00%, 11.99% and 13.06%, respectively, at December 31, 2023.
As of December 31, 2025 the Company had a leverage capital ratio of 9.65%, a Tier 1 risk-based capital ratio and a common equity Tier 1 risk-based capital ratio of 12.37%, and a total risk-based capital ratio of 13.41%, compared to 9.36%, 12.35% and 13.45%, respectively, at December 31, 2024.
As of December 31, 2024, the Company had $19,070,000 million of junior lien home equity loans. For the year ended December 31, 2024, there were $0 of charge-offs in this portfolio, with recoveries of $41,000 in 2024.
As of December 31, 2025, the Company had $21,122,000 of junior lien home equity loans. For the year ended December 31, 2025, there were $0 of charge-offs in this portfolio, with recoveries of $0.
For the year ended December 31, 2024, the Company recognized charge offs of $0 on commercial rentals and $0 on residential rentals.
For the year ended December 31, 2025, the Company recognized charge offs of $0 on commercial rentals and $0 on hotels/motels.
PROVISION FOR CREDIT LOSSES The provision for credit losses was $2,673,000 in 2024 compared to $5,548,000 in 2023. Net charge-offs for the year ended December 31, 2024 decreased to $1,671,000 from net charge-offs of $6,078,000 for the year ended December 31, 2023.
PROVISION FOR CREDIT LOSSES The provision for credit losses was $1,773,000 in 2025 compared to $2,673,000 in 2024. Net charge-offs for the year ended December 31, 2025 decreased to $1,890,000 from net charge-offs of $1,671,000 for the year ended December 31, 2024.
Goodwill is tested annually and deemed impaired when the carrying value of goodwill exceeds its implied fair value. 12 OVERVIEW The following table provides an overview of selected financial data: For the years ended December 31, 2024 2023 2022 Net interest income $62,191 $62,067 $68,397 Provision for credit losses 2,673 5,548 900 Other income before (losses) gains on sales of loans and investments 8,616 8,270 9,926 Net realized (losses) gains on sales of loans and securities (19,767) (146) 6 Other expenses 48,625 43,497 41,044 (Loss) Income before income taxes (258) 21,146 36,385 Income tax (benefit) expense (98) 4,387 7,152 NET (LOSS) INCOME (160) 16,759 29,233 Net (loss) income per share-Basic ($0.02) $2.08 $3.59 -Diluted ($0.02) $2.07 $3.58 Cash dividends paid 9,719 9,417 9,159 Dividend pay-out ratio -6074.38% 56.19% 31.33% Return on average assets -0.01% 0.79% 1.43% Return on average equity -0.09% 9.67% 16.11% BALANCES AT YEAR-END Total assets 2,317,462 2,201,079 2,047,070 Loans receivable 1,713,638 1,603,618 1,473,945 Allowance for credit losses 19,843 18,968 16,999 Total deposits 1,859,163 1,795,159 1,727,727 Stockholders’ equity 213,508 181,070 167,085 Trust assets under management 205,097 192,374 184,855 Book value per share $23.02 $22.33 $20.86 Tier 1 Capital to risk-adjusted assets 12.35% 11.99% 12.49% Total Capital to risk-adjusted assets 13.45% 13.06% 13.58% Allowance for credit losses to total loans 1.16% 1.18% 1.15% Non-performing assets to total assets 0.34% 0.35% 0.07% FINANCIAL CONDITION Total Assets Total assets as of December 31, 2024 were $2.317 billion compared to $2.201 billion as of year-end 2023, an increase of $116.4 million.
Goodwill is tested annually and deemed impaired when the carrying value of goodwill exceeds its implied fair value. 11 OVERVIEW The following table provides an overview of selected financial data: For the years ended December 31, (Dollars in thousands, except per share data) 2025 2024 2023 Net interest income $78,324 $62,191 $62,067 Provision for credit losses 1,773 2,673 5,548 Other income before (losses) gains on sales of loans and investments 9,291 8,616 8,270 Net realized gains (losses) on sales of loans and securities 326 (19,767) (146) Other expenses 51,149 48,625 43,497 Income (loss) before income taxes 35,019 (258) 21,146 Income tax expense (benefit) 7,264 (98) 4,387 NET INCOME (LOSS) 27,755 (160) 16,759 Net income (loss) per share-Basic $3.01 ($0.02) $2.08 -Diluted $3.01 ($0.02) $2.07 Cash dividends paid 11,489 9,719 9,417 Dividend pay-out ratio 41.39% -6074.38% 56.19% Return on average assets 1.17% -0.01% 0.79% Return on average equity 12.22% -0.09% 9.67% BALANCES AT YEAR-END Total assets 2,424,842 2,317,462 2,201,079 Loans receivable 1,853,422 1,713,638 1,603,618 Allowance for credit losses 19,882 19,843 18,968 Total deposits 2,078,645 1,859,163 1,795,159 Stockholders’ equity 242,157 213,508 181,070 Trust assets under management 213,912 205,097 192,374 Book value per share $26.06 $23.02 $22.33 Tier 1 Capital to risk-adjusted assets 12.37% 12.35% 11.99% Total Capital to risk-adjusted assets 13.41% 13.45% 13.06% Allowance for credit losses to total loans 1.07% 1.16% 1.18% Non-performing assets to total assets 0.29% 0.34% 0.35% FINANCIAL CONDITION Total Assets Total assets as of December 31, 2025 were $2.425 billion compared to $2.317 billion as of year-end 2024, an increase of $107.4 million.
The fte yield on average earning assets was 5.24%, increasing 56 basis points from the 4.68% reported last year. The tax-equivalent yield on total loans was 6.06% in 2024, increasing from 5.46% in 2023, while average loans outstanding increased $80.5 million, resulting in an increase in interest income (fte) from loans of $14.3 million.
The fte yield on average earning assets was 5.62%, increasing 38 basis points from the 5.24% reported last year. The tax-equivalent yield on total loans was 6.16% in 2025, increasing from 6.06% in 2024, while average loans outstanding increased $145.4 million, resulting in an increase in interest income (fte) from loans of $10.6 million.
Other Income (dollars in thousands) For the year ended December 31 The following table shows total other income: 2024 2023 Service charges and fees $ 5,959 $ 5,613 Income from fiduciary activities 943 898 Net realized (losses) gains on sales of securities (19,962) (209) Net gain on sale of loans 195 63 Net gain on sale of foreclosed real estate owned 32 80 Earnings and proceeds on life insurance policies 1,056 1,012 Other 626 667 Total $ (11,151) $ 8,124 OTHER EXPENSES Other expenses totaled $48,625,000 for the year ended December 31, 2024, compared to $43,497,000 in the 2023 fiscal year.
Other Income (dollars in thousands) For the year ended December 31 The following table shows total other income: 2025 2024 Service charges and fees $ 6,421 $ 5,959 Income from fiduciary activities 1,033 943 Net realized (losses) gains on sales of securities — (19,962) Net gain on sale of loans 326 195 Net gain on sale of foreclosed real estate owned — 32 Earnings and proceeds on life insurance policies 1,088 1,056 Other 749 626 Total $ 9,617 $ (11,151) OTHER EXPENSES Other expenses totaled $51,149,000 for the year ended December 31, 2025, compared to $48,625,000 in the 2024 fiscal year.
The Bank has limited its exposure to land loans but may expand its lending on raw land, as market conditions allow, to qualified borrowers experienced in the development and sale of raw land.
The substantial majority of land loans have a loan-to-value ratio not exceeding 75%. The Bank has limited its exposure to land loans but may expand its lending on raw land, as market conditions allow, to qualified borrowers experienced in the development and sale of raw land.
Investment securities may also be pledged to secure public deposits and customer repurchase agreements. As of December 31, 2024, the average life of the portfolio was 7.1 years. Purchases for the year totaled $208.1 million, while maturities and principal reductions totaled $58.7 million and proceeds from sales were $155.4 million.
Investment securities may also be pledged to secure public deposits and customer repurchase agreements. As of December 31, 2025, the average life of the portfolio was 6.0 years. Purchases for the year totaled $63.3 million, while maturities and principal reductions totaled $67.8 million and proceeds from sales were $0 million.
As of December 31, 2024 2023 Allowance % of % of Allowance % of % of for Credit ACL Loans for Credit ACL Loans Losses on to Total to Total Losses on to Total to Total Loans ACL Loans Loans ACL Loans (dollars in thousands) Real estate – residential $ 1,146 5.8 % 19.3 % $ 1,351 7.1 % 19.7 Real estate – commercial 11,406 57.5 41.8 11,871 62.6 42.1 Real estate – agricultural 48 0.2 3.7 58 0.3 4.0 Real estate – construction 884 4.5 3.1 933 4.9 3.2 Commercial 1,732 8.7 12.4 1,207 6.4 12.5 Other agricultural loans 162 0.8 1.7 94 0.5 2.0 Consumer 4,465 22.5 18.0 3,454 18.2 16.5 Total $ 19,843 100 % 100 % $ 18,968 100 % 100 Non-Performing Assets Non-performing assets consist of non-performing loans and real estate owned as a result of foreclosure, which is held for sale.
As of December 31, 2025 2024 Allowance % of % of Allowance % of % of for Credit ACL Loans for Credit ACL Loans Losses on to Total to Total Losses on to Total to Total Loans ACL Loans Loans ACL Loans (dollars in thousands) Real estate – residential $ 2,271 11.5 % 19.0 % $ 1,146 5.8 % 19.3 Real estate – commercial 7,534 37.9 40.5 11,406 57.5 41.8 Real estate – agricultural 395 2.0 3.2 48 0.2 3.7 Real estate – construction 1,471 7.4 4.6 884 4.5 3.1 Commercial 3,011 15.1 12.4 1,732 8.7 12.4 Other agricultural loans 282 1.4 1.4 162 0.8 1.7 Consumer 4,918 24.7 18.9 4,465 22.5 18.0 Total $ 19,882 100 % 100 % $ 19,843 100 % 100 Non-Performing Assets Non-performing assets consist of non-performing loans and real estate owned as a result of foreclosure, which is held for sale.
The resulting fte net interest spread and net interest margin were 2.17% and 2.91%, respectively, in 2024 compared to 2.47% and 3.06%, respectively, in 2023. Interest income (fte) for the year ended December 31, 2024 totaled $113,399,000 compared to $96,289,000 in 2023.
The resulting fte net interest spread and net interest margin were 2.81% and 3.49%, respectively, in 2025 compared to 2.17% and 2.91%, respectively, in 2024. 20 Interest income (fte) for the year ended December 31, 2025 totaled $127,303,000 compared to $113,399,000 in 2024.
The increase in cost was due primarily to time certificates of deposit that repriced to current market rates upon maturity, resulting in an increase in the interest rate paid from 3.25% in 2023 to 4.18% in 2024, along with an increase in the interest-bearing demand and money market from 1.25% in 2023 to 2.21% in 2024.
The decrease in cost was due primarily to time certificates of deposit that repriced to current market rates upon maturity, resulting in a decrease in the interest rate paid from 4.18% in 2024 to 3.81% in 2025, along with a decrease in the interest-bearing demand and money market from 2.21% in 2024 to 2.04% in 2025, and a decrease in savings from 0.32% in 2024 to 0.24% in 2025.
During the year ended December 31, 2024, average interest-bearing deposits increased $115.5 million, which contributed to an increase in interest expense of $16.3 million. The cost of borrowed funds increased $611,000 in 2024, compared to the prior year due to an increase in borrowings.
During the year ended December 31, 2025, average interest-bearing deposits increased $169.6 million, which contributed to an increase in interest expense of $1.3 million. The cost of borrowed funds decreased $3.5 million in 2025, compared to the prior year due to a decrease in borrowings.
RESULTS OF OPERATIONS Summary Net loss for the Company for the year ended December 31, 2024 was $160,000, compared to the net income of $16,759,000 earned in the year ended December 31, 2023. Losses per share on a fully diluted basis were $0.02 for 2024 compared to earnings per share on fully diluted basis of $2.07 in 2023.
Summary Net income for the Company for the year ended December 31, 2025 was $27,755,000, compared to the net loss of $160,000 in the year ended December 31, 2024. Earnings per share on a fully diluted basis were $3.01 for 2025 compared to losses per share on fully diluted basis of $0.02 in 2024.
As of December 31, 2024, the Company had $53.0 million of construction loans, which represented 3.1% of total loans outstanding and 24.4% of regulatory capital requirements. 16 As of December 31, 2024 and 2023, the Company considered its concentration of credit risk to be acceptable.
As of December 31, 2025, the Company had $85.4 million of construction loans, which represented 4.6% of total loans outstanding and 36.5% of regulatory capital requirements. As of December 31, 2025 and 2024, the Company considered its concentration of credit risk to be acceptable.
The following table sets forth information regarding non-performing loans and real estate as of December 31, 2024 and 2023: As of December 31, 2024 2023 (dollars in thousands) Non-accrual loans: Real Estate loans Residential $ 940 $ 432 Commercial 5,743 2,211 Agricultural — — Construction — — Commercial 127 4,264 Other agricultural loans — — Consumer loans 910 715 Total non-accrual loans* 7,720 7,622 Accruing loans which are contractually past-due 90 days or more 154 — Total non-performing loans 7,874 7,622 Foreclosed real estate — 97 Total non-performing assets $ 7,874 $ 7,719 19 Securities The securities portfolio consists of U.S.
The following table sets forth information regarding non-performing loans and real estate as of December 31, 2025 and 2024: As of December 31, 2025 2024 (dollars in thousands) Non-accrual loans: Real Estate loans Residential $ 919 $ 940 Commercial 4,064 5,743 Agricultural — — Construction 34 — Commercial 68 127 Other agricultural loans — — Consumer loans 1,131 910 Total non-accrual loans* 6,216 7,720 Accruing loans which are contractually past-due 90 days or more 123 154 Total non-performing loans 6,339 7,874 Foreclosed real estate 771 — Total non-performing assets $ 7,110 $ 7,874 17 Securities The securities portfolio consists of U.S.
The repositioning of the Company’s Available-for-Sale securities portfolio during the year ended December 31, 2024, impacted the fair value of the portfolio, and contributed to $14.2 million increase in accumulated other comprehensive income.
Fluctuations in interest rates during the year ended December 31, 2025, impacted the fair value of the Company’s Available-for-Sale securities, and contributed to $11.8 million increase in accumulated other comprehensive income.
During the year ended December 31, 2024, all other operating expenses increased $2,000,000, net. The Company’s efficiency ratio, which measures total other expenses as a percentage of net interest income (fte) plus other income excluding losses on securities sales was 68.5% in 2024 compared to 62.1% in 2023.
The Company’s efficiency ratio, which measures total other expenses as a percentage of net interest income (fte) plus other income excluding losses on securities sales was 58.2% in 2025 compared to 68.5% in 2024.
All loans for the construction of speculative sale homes have a loan-to-value ratio of not more than 80%. For both commercial and single-family projects, loan proceeds are disbursed during the construction phase according to a draw schedule based on the stage of completion. Construction projects are inspected by contracted inspectors or bank personnel.
For both commercial and single-family projects, loan proceeds are disbursed during the construction phase according to a draw schedule based on the stage of completion. Construction projects are inspected by contracted inspectors or bank personnel. Construction loans are underwritten on the basis of the estimated value of the property as completed.
Management strives to operate within the thresholds set forth above. As of December 31, 2024, the Company had $716.9 million of commercial real estate loans, which represented 41.8% of total loans outstanding. Non-owner occupied commercial real estate loans totaled $189.8 million, or 11.1% of total loans outstanding and 87.2% of regulatory capital requirements.
Management strives to operate within the thresholds set forth above. As of December 31, 2025, the Company had $750.2 million of commercial real estate loans, which represented 40.5% of total loans outstanding. Non-owner occupied commercial real estate loans totaled $186.3 million, or 10.1% of total loans outstanding and 79.6% of regulatory capital requirements.
As of December 31, 2024, the highest concentrations are in commercial rentals and the residential rentals category, with loans outstanding of $156.2 million, or 9.1% of loans outstanding, to commercial rentals, and $114.7 million, or 6.7% of loans outstanding, to residential rentals.
As of December 31, 2025, the highest concentrations are in commercial rentals and the hotels/motels category, with loans outstanding of $178.7 million, or 9.7% of loans outstanding, to commercial rentals, and $125.1 million, or 6.8% of loans outstanding, to hotels/motels.
The return on average assets for the year ended December 31, 2024, was (0.01)%, and the return on average equity was (0.09)%, compared to 0.79% and 9.67%, respectively, for the year ended December 31, 2023. Net interest income increased $124,000 for the year ended December 31, 2024.
The return on average assets for the year ended December 31, 2025, was 1.17%, and the return on average equity was 12.22%, compared to (0.01)% and (0.09)%, respectively, for the year ended December 31, 2024. Net interest income increased $16,133,000 for the year ended December 31, 2025.
Earnings and proceeds on life insurance policies increased $44,000 in 2024 compared to 2023, while all other items of other income increased $350,000, net, in 2024. During the year ended December 31 ,2024, other expenses were $48,625,000, compared to $43,497,000 for the same period in 2023, an increase of $5,128,000.
Earnings and proceeds on life insurance policies increased $32,000 in 2025 compared to 2024, while all other items of other income increased $675,000, net, in 2025. During the year ended December 31, 2025, other expenses were $51,149,000, compared to $48,625,000 for the year ended December 31, 2024, an increase of $2,524,000.
Total interest-bearing deposits cost was 2.94% for the year ended December 31, 2024, which was an increase of 98 basis points over the 2023 fiscal year ended.
Total interest-bearing deposits cost was 2.71% for the year ended December 31, 2025, which was a decrease of 23 basis points over the 2024 fiscal year ended.
Net realized losses on sales of securities increased $19,753,000 to $19,962,000 during the year ended December 31, 2024, primarily as a result of the repositioning of the securities portfolio in December 2024.
Net realized losses on sales of securities decreased $19,962,000 to $0 during the year ended December 31, 2025, primarily as a result of the repositioning of the securities portfolio in December 2024. Service charges and fees increased $462,000 and gains on sale of loans increased $131,000.
For the year ended December 31, 2024, fully taxable equivalent (“fte”) net interest income totaled $63,010,000, an increase of $194,000 from the year ended December 31, 2023 total. Average loans outstanding increased $80.5 million in 2024, which contributed to an increase in interest income (fte) of $14.3 million.
For the year ended December 31, 2025, fully taxable equivalent (“fte”) net interest income totaled $79,099,000, an increase of $16,089,000 from the year ended December 31, 2024 total. Average loans outstanding increased $145.4 million in 2025, which contributed to an increase in interest income (fte) of $10.6 million.
During the year ended December 31, 2024, the resulting net interest spread (fte) decreased to 2.17% compared to 2.47% at December 31, 2023, as a 0.56% increase in the yield earned was offset by a 0.86% increase in the cost of funds.
During the year ended December 31, 2025, the resulting net interest spread (fte) decreased to 2.81% compared to 2.17% at December 31, 2024, due to a 0.38% increase in the yield earned, and a 0.26% decrease in the cost of funds.
The Company recognized charge offs of $6,000 on commercial rentals and $44,000 on residential rentals in 2023. 17 The following table sets forth information with respect to the Bank’s allowance for credit losses as of December 31, 2024 and 2023: As of December 31, 2024 2023 (dollars in thousands) Total loans receivable, net of deferred fees $ 1,713,638 $ 1,603,618 Allowance balance at beginning of period $ 18,968 $ 16,999 Net (charge-offs) recoveries: Real Estate-Residential 41 (28) Real Estate-Commercial 110 (139) Real Estate-Agricultural — — Real Estate-Construction — — Commercial loans (100) (4,932) Other agricultural loans — — Consumer (1,722) (979) Total (1,671) (6,078) Impact of Adopting ASC 326 — 2,466 Provision Expense 2,546 5,581 Allowance balance at end of period $ 19,843 $ 18,968 Average loans receivable: Real Estate-Residential $ 319,984 $ 306,404 Real Estate-Commercial 691,673 692,681 Real Estate-Agricultural 62,802 67,367 Real Estate-Construction 49,542 38,017 Commercial loans 204,876 197,598 Other agricultural loans 30,988 33,859 Consumer 286,263 229,739 Total average loans outstanding $ 1,646,128 $ 1,565,665 Net (charge-offs) recoveries as a percent of average loans outstanding Real Estate-Residential 0.01 % (0.01) % Real Estate-Commercial 0.02 (0.02) Real Estate-Agricultural - - Real Estate-Construction - - Commercial loans (0.05) (2.50) Other agricultural loans - - Consumer (0.60) (0.43) Total net charge-offs (0.10) % (0.39) % Credit Quality Ratios: As a percent of year-end loans, net of unearned income: Allowance for credit losses 1.16% 1.18% Nonaccrual loans 0.45% 0.48% Nonperforming loans 0.46% 0.48% Allowance for credit losses to nonaccrual loans 257.03% 248.86% Allowance for credit losses to nonperforming loans 252.01% 248.86% 18 During the twelve month period ended December 31, 2024, the Bank recognized charge-offs in the amount of $1,671,000 compared to the $6,078,000 of net charge-offs reported for the twelve months ended December 31, 2023.
The Company recognized charge offs of $0 on commercial rentals and $0 on residential rentals in 2024, the highest concentrations in 2024. 15 The following table sets forth information with respect to the Bank’s allowance for credit losses as of December 31, 2025 and 2024: As of December 31, 2025 2024 (dollars in thousands) Total loans receivable, net of deferred fees $ 1,853,422 $ 1,713,638 Allowance balance at beginning of period $ 19,843 $ 18,968 Net (charge-offs) recoveries: Real Estate-Residential (60) 41 Real Estate-Commercial (51) 110 Real Estate-Agricultural — — Real Estate-Construction — — Commercial loans (43) (100) Other agricultural loans (48) — Consumer (1,688) (1,722) Total (1,890) (1,671) Provision Expense 1,929 2,546 Allowance balance at end of period $ 19,882 $ 19,843 Average loans receivable: Real Estate-Residential $ 337,223 $ 319,984 Real Estate-Commercial 736,961 691,673 Real Estate-Agricultural 61,732 62,802 Real Estate-Construction 68,993 49,542 Commercial loans 225,592 204,876 Other agricultural loans 27,507 30,988 Consumer 333,561 286,263 Total average loans outstanding $ 1,791,569 $ 1,646,128 Net (charge-offs) recoveries as a percent of average loans outstanding Real Estate-Residential (0.02) % 0.01 % Real Estate-Commercial (0.01) 0.02 Real Estate-Agricultural - - Real Estate-Construction - - Commercial loans (0.02) (0.05) Other agricultural loans (0.17) - Consumer (0.51) (0.60) Total net charge-offs (0.11) % (0.10) % Credit Quality Ratios: As a percent of year-end loans, net of unearned income: Allowance for credit losses 1.07% 1.16% Nonaccrual loans 0.34% 0.45% Nonperforming loans 0.34% 0.46% Allowance for credit losses to nonaccrual loans 319.85% 257.03% Allowance for credit losses to nonperforming loans 313.65% 252.01% During the twelve month period ended December 31, 2025, the Bank recognized net charge-offs in the amount of $1,890,000 compared to the $1,671,000 of net charge-offs reported for the twelve months ended December 31, 2024.
Other Expenses (dollars in thousands) For the year ended December 31 The following table shows total other expenses: 2024 2023 Salaries $ 15,447 $ 14,514 Employee benefits 9,571 9,051 Occupancy 3,928 3,864 Furniture and equipment 1,121 1,219 Data processing and related operations 4,520 3,342 Federal Deposit Insurance Corporation insurance assessment 1,344 985 Advertising 930 630 Professional fees 2,173 1,676 Postage and telephone 1,090 981 Taxes, other than income 615 566 Foreclosed real estate 54 129 Amortization of intangible assets 69 85 Other 7,763 6,455 Total $ 48,625 $ 43,497 INCOME TAXES Income tax benefit for the year ended December 31, 2024 totaled $98,000, which resulted in an effective tax rate of 38.0%, compared to an income tax expense of $4,387,000 and 20.7% for 2023.
Please see “Non-GAAP Financial Measures” later in this discussion for more information on this Non-GAAP Financial Measure. 21 Other Expenses (dollars in thousands) For the year ended December 31 The following table shows total other expenses: 2025 2024 Salaries $ 16,054 $ 15,447 Employee benefits 10,874 9,571 Occupancy 4,073 3,928 Furniture and equipment 1,405 1,121 Data processing and related operations 4,563 4,520 Federal Deposit Insurance Corporation insurance assessment 1,552 1,344 Advertising 742 930 Professional fees 1,913 2,173 Postage and telephone 1,311 1,090 Taxes, other than income 770 615 Foreclosed real estate 142 54 Amortization of intangible assets 54 69 Merger related 1,238 — Other 6,458 7,763 Total $ 51,149 $ 48,625 INCOME TAXES Income tax expense for the year ended December 31, 2025 totaled $7,264,000, which resulted in an effective tax rate of 20.7%, compared to an income tax benefit of $98,000 and 38.0% for 2024.
Years Ended December 31, 2024 2023 Average Average Balance Rate Paid Balance Rate Paid (dollars in thousands) Noninterest-bearing demand $ 393,616 — % $ 418,631 — % Interest-bearing demand 279,231 2.25 228,909 1.13 Money Market 196,875 2.15 237,421 1.37 Savings 220,190 0.32 248,629 0.15 Time 744,895 4.18 610,725 3.25 Total $ 1,834,807 $ 1,744,315 As of December 31, 2024 and 2023, the total of uninsured deposits of the Company was $698,357,000 and $644,486,000, respectively.
Years Ended December 31, 2025 2024 Average Average Balance Rate Paid Balance Rate Paid (dollars in thousands) Noninterest-bearing demand $ 399,948 — % $ 393,616 — % Interest-bearing demand 397,801 2.09 279,231 2.25 Money Market 187,488 1.92 196,875 2.15 Savings 203,765 0.24 220,190 0.32 Time 821,710 3.81 744,895 4.18 Total $ 2,010,712 $ 1,834,807 As of December 31, 2025 and 2024, the total of uninsured deposits of the Company was $833,097,000 and $698,357,000, respectively.
Total other income was a loss of $11,151,000 for the year ended December 31, 2024, compared to income of $8,124,000 in the prior year, a decrease of $19,275,000.
Total other income was $9,617,000 for the year ended December 31, 2025, compared to a loss of $11,151,000 in the prior year, an increase of $20,768,000.
OTHER INCOME Total other income was a loss of $11,151,000 for the year ended December 31, 2024, compared to income of $8,124,000 for the year ended December 31, 2023, a decrease of $19,275,000.
OTHER INCOME Total other income was $9,617,000 for the year ended December 31, 2025, compared to a loss of other income of $11,151,000 for the year ended December 31, 2024, an increase of $20,768,000.
The following table sets forth changes in net income (loss) (in thousands): Net income 2023 $ 16,759 Net interest income 124 Provision for credit losses 2,875 Net gains on sales of loans and securities (19,621) Net gains on sales of foreclosed real estate (48) Other income 394 Salaries and employee benefits (1,453) Occupancy, furniture and equipment 34 Data processing and related operations (1,178) Advertising (300) FDIC insurance assessment (359) Indirect dealer fees (426) Shares tax expense (49) Other expenses (1,397) Income tax expense 4,485 Net loss 2024 $ (160) 22 NET INTEREST INCOME Net interest income (fte) totaled $63,010,000 for the year ended December 31, 2024 compared to $62,816,000 for 2023, an increase of $194,000.
The following table sets forth changes in net income (loss) (in thousands): Net loss 2024 $ (160) Net interest income 16,133 Provision for credit losses 900 Net gains on sales of loans and securities 20,093 Net gains on sales of foreclosed real estate (32) Other income 707 Salaries and employee benefits (1,910) Occupancy, furniture and equipment (429) Data processing and related operations (43) Advertising 188 FDIC insurance assessment (208) Indirect dealer fees (559) Shares tax expense (155) Merger related (1,238) Other expenses 1,830 Income tax expense (7,362) Net income 2025 $ 27,755 NET INTEREST INCOME Net interest income (fte) totaled $79,099,000 for the year ended December 31, 2025 compared to $63,010,000 for 2024, an increase of $16,089,000.
The yield on securities increased 17 basis points in 2024 due primarily to higher yields on new securities purchased during the year ended December 31, 2024. During the year ended December 31, 2024, while average securities outstanding decreased $14.1 million, interest income (fte) from securities outstanding, increased $486,000 from the year ended December 31, 2023.
The yield on securities increased 123 basis points in 2025 due primarily to the repositioning of the portfolio in December 2024. During the year ended December 31, 2025, while average securities outstanding decreased $20.8 million, interest income (fte) from securities outstanding, increased $5.0 million from the year ended December 31, 2024.
The following table indicates the amount of time deposits that are uninsured by time remaining until maturity as of December 31, 2024: Amount (in thousands) Three months or less $ 63,145 Over 3 through 6 months 115,304 Over 6 months through 12 months 84,683 Over 12 months 9,836 $ 272,968 Total deposits as of December 31, 2024, were $1.859 billion, an increase of $64.0 million from December 31, 2023.
The following table indicates the amount of time deposits that are uninsured by time remaining until maturity as of December 31, 2025: Amount (in thousands) Three months or less $ 90,190 Over 3 through 6 months 107,098 Over 6 months through 12 months 61,312 Over 12 months 31,251 $ 289,851 Total deposits as of December 31, 2025, were $2.079 billion, an increase of $219.5 million from December 31, 2024.
Salaries and benefits costs increased $1,453,000 in 2024, while data processing costs increased $1,178,000. Professional fees increased $497,000. All other operating expenses increased $2,000,000, net, in 2024. Income tax benefit for the 2024 year totaled $98,000, compared to income tax expense of $4,387,000 from the 2023 year ended.
Salaries and benefits costs increased $1,910,000 in 2025, while merger related expenses increased $1,238,000, and furniture and equipment expenses increased $284,000. All other operating expenses decreased $908,000, net, in 2025. Income tax expense for the 2025 year totaled $7,264,000, compared to an income tax benefit of $98,000 from the 2024 year ended.
Construction loans are underwritten on the basis of the estimated value of the property as completed. For commercial projects, the Bank typically also provides the permanent financing after the construction period, as a commercial mortgage. The Bank also, from time to time, originates loans secured by undeveloped land.
For commercial projects, the Bank typically also provides the permanent financing after the construction period, as a commercial mortgage. The Bank also, from time to time, originates loans secured by undeveloped land. Land loans granted to individuals have a term of up to five years. Land loans granted to developers may have an interest only period during development.
At December 31, 2024, the Bank had approximately $156.2 million in loans on commercial rentals, as well as $114.7 million of loans outstanding on residential rentals, which are its largest lending concentrations. The Bank’s construction lending has primarily involved lending for commercial construction projects and for single-family residences.
At December 31, 2025, the Bank had approximately $178.7 million in loans on commercial rentals, as well as $116.6 million of loans outstanding on residential rentals. The Bank’s construction lending has primarily involved lending for commercial construction projects and for single-family residences. All loans for the construction of speculative sale homes have a loan-to-value ratio of not more than 80%.
Non-maturity interest-bearing deposits increased $23.7 million in 2024, while non-interest bearing demand deposits decreased $18.1 million. Time deposits increased $58.4 million during 2024 primarily as a result of higher market interest rates. 21 As of December 31, 2024, non-interest bearing demand deposits totaled $381.5 million compared to $399.5 million at December 31, 2023.
Non-maturity interest-bearing deposits increased $83.6 million in 2025, while non-interest bearing demand deposits increased $38.1 million. Time deposits increased $97.8 million during 2025. As of December 31, 2025, non-interest bearing demand deposits totaled $419.6 million compared to $381.5 million at December 31, 2024.
The increase in total assets was primarily attributable to a $109.1 million increase in loans receivable.
The increase in total assets was primarily attributable to a $139.8 million increase in loans receivable, offset by a $27.9 million decrease in cash and cash equivalents.
Loans Receivable As of December 31, 2024, loans receivable totaled $1.714 billion compared to $1.604 billion as of year-end 2023, an increase of $110.2 million due primarily to a $43.5 million increase in consumer loans and an increase of $41.7 million in commercial real estate loans. Residential real estate loans increased $14.3 million during the year ended December 31, 2024.
Loans Receivable As of December 31, 2025, loans receivable totaled $1.853 billion compared to $1.714 billion as of year-end 2024, an increase of $139.8 million due primarily to a $42.6 million increase in consumer loans, an increase of $33.4 million in commercial real estate loans, and an increase of $32.4 million in construction loans.
CAPITAL AND DIVIDENDS Total stockholders’ equity as of December 31, 2024, was $213.5 million, compared to $181.1 million as of December 31, 2023. The increase in stockholders’ equity was primarily due to the receipt of approximately $28.1 million in net proceeds from the Offering, partially offset by $10.2 million in cash dividends declared.
CAPITAL AND DIVIDENDS Total stockholders’ equity as of December 31, 2025 was $242.2 million, compared to $213.5 million as of December 31, 2024. Earnings retention, net of an $11.6 million reduction resulting from cash dividends declared, contributed to the increase.
Increase/(Decrease) (dollars in thousands) 2024 compared to 2023 Variance due to Volume Rate Net INTEREST-EARNING ASSETS: Interest-bearing deposits $ 2,385 $ (26) $ 2,359 Securities available for sale: Taxable (255) 813 558 Tax-exempt securities (72) — (72) Total securities available for sale (327) 813 486 Loans receivable 4,715 9,550 14,265 Total interest-earning assets 6,773 10,337 17,110 INTEREST-BEARING LIABILITIES Interest-bearing demand and money market 211 4,471 4,682 Savings (81) 414 333 Time 5,051 6,239 11,290 Total interest-bearing deposits 5,181 11,124 16,305 Short-term borrowings (1,164) (521) (1,685) Other borrowings 2,368 (72) 2,296 Total interest-bearing liabilities 6,385 10,531 16,916 Net interest income (tax-equivalent basis) $ 388 $ (194) $ 194 Changes in net interest income that could not be specifically identified as either a rate or volume change were allocated proportionately to changes in volume and changes in rate.
Increase/(Decrease) (dollars in thousands) 2025 compared to 2024 Variance due to Volume Rate Net INTEREST-EARNING ASSETS: Interest-bearing deposits $ (1,376) $ (328) $ (1,704) Securities available for sale: Taxable 105 5,511 5,616 Tax-exempt securities (653) 39 (614) Total securities available for sale (548) 5,550 5,002 Loans receivable 8,843 1,764 10,607 Total interest-earning assets 6,919 6,986 13,905 INTEREST-BEARING LIABILITIES Interest-bearing demand and money market 2,351 (945) 1,406 Savings (42) (189) (231) Time 3,064 (2,892) 172 Total interest-bearing deposits 5,373 (4,026) 1,347 Short-term borrowings (1,035) 471 (564) Other borrowings (2,817) (150) (2,967) Total interest-bearing liabilities 1,521 (3,705) (2,184) Net interest income (tax-equivalent basis) $ 5,398 $ 10,691 $ 16,089 Changes in net interest income that could not be specifically identified as either a rate or volume change were allocated proportionately to changes in volume and changes in rate.