Biggest changeThe table below breaks down the commercial real estate portfolio outstanding balance by non-owner and owner occupied and by concentration as of December 31, 2024: Property Type Non-Owner Occupied Owner Occupied Total % of CRE Portfolio % of Total Loans % of Total Bank Risk-Based Capital (1) (Dollars in thousands) Office Portfolio $ 177,102 $ 23,013 $ 200,115 18.6 % 9.7 % 73.9 % Apartment 179,874 — 179,874 16.7 % 8.7 % 66.4 % Industrial 116,663 51,618 168,281 15.6 % 8.1 % 62.1 % Retail 109,936 7,105 117,041 10.9 % 5.7 % 43.2 % Other 37,231 30,471 67,702 6.3 % 3.3 % 25.0 % Mixed Use 71,226 6,402 77,628 7.2 % 3.8 % 28.7 % Hotel/Hospitality 43,133 — 43,133 4.0 % 2.1 % 15.9 % Automotive Sales 2,705 36,554 39,259 3.6 % 1.9 % 14.5 % Adult Care/Assisted Living 31,635 6,119 37,754 3.5 % 1.8 % 13.9 % Self-Storage 33,765 329 34,094 3.2 % 1.6 % 12.6 % Student Housing 22,047 — 22,047 2.0 % 1.1 % 8.1 % Warehouse 20,942 10,045 30,987 2.9 % 1.5 % 11.4 % Shopping Center 23,193 7,518 30,711 2.9 % 1.5 % 11.3 % School/Higher Education 11,376 15,730 27,106 2.5 % 1.3 % 10.0 % Total commercial real estate $ 880,828 $ 194,904 $ 1,075,732 100.0 % 52.0 % 397.1 % % of Total Bank Risk-Based Capital (1) 325.2 % 71.9 % 397.1 % % of Total CRE loans 81.9 % 18.1 % (1) Due to loan classifications, the percentage of Total Bank Risk-Based Capital may differ from the call report. 67 The table below breaks down the commercial real estate portfolio outstanding balance by non-owner and owner occupied and by concentration as of December 31, 2023: Property Type (1) Non-Owner Occupied Owner Occupied Total % of CRE Portfolio % of Total Loans % of Total Bank Risk-Based Capital (2) (Dollars in thousands) Office $ 183,838 $ 32,327 $ 216,165 20.0 % 10.7 % 79.6 % Apartment 176,082 — 176,082 16.3 % 8.7 % 64.9 % Retail 111,091 8,005 119,096 11.0 % 5.9 % 43.9 % Industrial 98,594 53,228 151,822 14.1 % 7.5 % 55.9 % Mixed Use 73,516 6,121 79,637 7.4 % 3.9 % 29.3 % Other 46,245 28,539 74,784 7.0 % 3.7 % 27.7 % Hotel/Hospitality 44,630 — 44,630 4.1 % 2.2 % 16.4 % Adult Care/Assisted Living 32,404 — 32,404 3.0 % 1.6 % 11.9 % Self-Storage 31,551 440 31,991 3.0 % 1.6 % 11.8 % Student Housing 19,724 — 19,724 1.8 % 1.0 % 7.3 % Shopping Center 24,524 8,438 32,962 3.1 % 1.6 % 12.1 % Warehouse 23,978 10,742 34,720 3.2 % 1.7 % 12.8 % School/Higher Education 12,642 11,584 24,226 2.2 % 1.2 % 8.9 % Automotive Sales 2,824 38,684 41,508 3.8 % 2.0 % 15.3 % Total commercial real estate $ 881,643 $ 198,108 $ 1,079,751 100.0 % 53.3 % 397.8 % % of Total Bank Risk-Based Capital (1) 324.8 % 73.0 % % of Total CRE loans 81.7 % 18.3 % (1) December 31, 2023 property types have been reclassified for consistency with December 31, 2024 information.
Biggest changeThe table below breaks down the commercial real estate portfolio outstanding balance by non-owner and owner occupied and by concentration as of December 31, 2024: Property Type Non-Owner Occupied Owner Occupied Total % of CRE Portfolio % of Total Loans % of Total Bank Risk-Based Capital (1) (Dollars in thousands) Office Portfolio $ 177,102 $ 23,013 $ 200,115 18.6 % 9.7 % 73.9 % Apartment 179,874 — 179,874 16.7 % 8.7 % 66.4 % Industrial 116,663 51,618 168,281 15.6 % 8.1 % 62.1 % Retail 109,936 7,105 117,041 10.9 % 5.7 % 43.2 % Other 37,231 30,471 67,702 6.3 % 3.3 % 25.0 % Mixed Use 71,226 6,402 77,628 7.2 % 3.8 % 28.7 % Hotel/Hospitality 43,133 — 43,133 4.0 % 2.1 % 15.9 % Automotive Sales 2,705 36,554 39,259 3.6 % 1.9 % 14.5 % Adult Care/Assisted Living 31,635 6,119 37,754 3.5 % 1.8 % 13.9 % Self-Storage 33,765 329 34,094 3.2 % 1.6 % 12.6 % Student Housing 22,047 — 22,047 2.0 % 1.1 % 8.1 % Warehouse 20,942 10,045 30,987 2.9 % 1.5 % 11.4 % Shopping Center 23,193 7,518 30,711 2.9 % 1.5 % 11.3 % School/Higher Education 11,376 15,730 27,106 2.5 % 1.3 % 10.0 % Total commercial real estate $ 880,828 $ 194,904 $ 1,075,732 100.0 % 52.0 % 397.1 % % of Total Bank Risk-Based Capital (1) 325.2 % 71.9 % 397.1 % % of Total CRE loans 81.9 % 18.1 % (1) Due to loan classifications, the percentage of Total Bank Risk-Based Capital may differ from the call report.
We continue our disciplined and focused approach to core relationship management and customer outreach to meet funding requirements and liquidity needs, with an emphasis on retaining a long-term customer relationship base by competing for and retaining deposits in our local market.
We continue our disciplined and focused approach to core relationship management and customer outreach to meet funding requirements and liquidity needs, with an emphasis on retaining a long-term core customer relationship base by competing for and retaining deposits in our local market.
The credit loss estimation process involves procedures to appropriately consider the unique characteristics of loan portfolio segments, which consist of commercial real estate loans, residential real estate loans, commercial and industrial loans, and consumer loans. These segments are further disaggregated into loan classes, the level at which credit risk is monitored.
The credit loss estimation process involves procedures to appropriately consider the unique characteristics of loan portfolio segments, which consist of commercial real estate loans, residential real estate loans, commercial and industrial loans, and consumer loans. These segments are further disaggregated into loan classes, the level at which credit risk is monitored.
For each of these pools, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on historical internal data.
For each of these pools, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on historical internal data.
This process includes estimates which involve modeling loss projections attributable to existing loan balances, and considering historical experience, current conditions, and future expectations for pools of loans over a reasonable and supportable forecast period.
This process includes estimates which involve modeling loss projections attributable to existing loan balances, and considering historical experience, current conditions, and future expectations for pools of loans over a reasonable and supportable forecast period.
The historical information either experienced by the Company or by a selection of peer banks, when appropriate, is derived from a combination of recessionary and non-recessionary performance periods for which data is available.
The historical information either experienced by the Company or by a selection of peer banks, when appropriate, is derived from a combination of recessionary and non-recessionary performance periods for which data is available.
The table below depicts a well-diversified portfolio of owner occupied commercial real estate portfolio as of December 31, 2024: Property Type MA CT NH Other Total % of Total Bank Risk-Based Capital (1) Weighted Average LTV (2) (Dollars in thousands) Adult Care/Assisted Living $ — $ — $ 6,119 $ — $ 6,119 2.3 % 58.1 % Automotive Sales 29,858 6,696 — — 36,554 13.5 % 59.8 % School/Higher Education 15,730 — — — 15,730 5.8 % 66.8 % Industrial 42,456 8,594 — 568 51,618 19.1 % 52.7 % Mixed Use 5,820 582 — — 6,402 2.4 % 53.0 % Office 20,477 2,536 — — 23,013 8.5 % 57.2 % Retail 7,105 — — — 7,105 2.6 % 53.4 % Shopping Center 5,358 2,160 — — 7,518 2.8 % 56.5 % Self-Storage 329 — — — 329 0.1 % 20.5 % Warehouse 9,671 374 — — 10,045 3.7 % 63.2 % Other 21,773 7,782 916 — 30,471 11.2 % 49.4 % Total Owner Occupied CRE $ 158,577 $ 28,724 $ 7,035 $ 568 $ 194,904 72.0 % 56.0 % 69 (1) Due to loan classifications, the percentage of Total Bank Risk-Based Capital may differ from the call report.
The table below depicts a well-diversified portfolio of owner occupied commercial real estate as of December 31, 2024: Property Type MA CT NH Other Total % of Total Bank Risk-Based Capital (1) Weighted Average LTV (2) (Dollars in thousands) Owner Occupied CRE Adult Care/Assisted Living $ — $ — $ 6,119 $ — $ 6,119 2.3 % 58.1 % Automotive Sales 29,858 6,696 — — 36,554 13.5 % 59.8 % School/Higher Education 15,730 — — — 15,730 5.8 % 66.8 % Industrial 42,456 8,594 — 568 51,618 19.1 % 52.7 % Mixed Use 5,820 582 — — 6,402 2.4 % 53.0 % Office 20,477 2,536 — — 23,013 8.5 % 57.2 % Retail 7,105 — — — 7,105 2.6 % 53.4 % Shopping Center 5,358 2,160 — — 7,518 2.8 % 56.5 % Self-Storage 329 — — — 329 0.1 % 20.5 % Warehouse 9,671 374 — — 10,045 3.7 % 63.2 % Other 21,773 7,782 916 — 30,471 11.2 % 49.4 % Total Owner Occupied CRE $ 158,577 $ 28,724 $ 7,035 $ 568 $ 194,904 72.0 % 56.0 % ____________________ (1) Due to loan classifications, the percentage of Total Bank Risk-Based Capital may differ from the call report.
This sensitivity analysis is compared to ALCO policy limits, which specify a maximum tolerance level for net interest income exposure over a one and two-year horizon, assuming no balance sheet growth. The repricing and/or new rates of assets and liabilities moved in tandem with market rates.
This sensitivity analysis is compared to ALCO policy limits, which specify a maximum tolerance level for net interest income exposure over a one and two-year horizon, assuming no balance sheet growth. 79 The repricing and/or new rates of assets and liabilities moved in tandem with market rates.
An institution that has experienced rapid growth in CRE lending, has notable exposure to a specific type of CRE, or is approaching or exceeds the following supervisory criteria may be identified for further supervisory analysis of the level and nature of its CRE concentration risk: 66 1.
An institution that has experienced rapid growth in CRE lending, has notable exposure to a specific type of CRE, or is approaching or exceeds the following supervisory criteria may be identified for further supervisory analysis of the level and nature of its CRE concentration risk: 1.
Our financial condition is affected by our ability to borrow at attractive rates, retain deposits at market rates and other market conditions. We consider our sources of liquidity to be adequate to meet expected funding needs and also to be responsive to changing interest rate markets. 78 Interest Rate Risk.
Our financial condition is affected by our ability to borrow at attractive rates, retain deposits at market rates and other market conditions. We consider our sources of liquidity to be adequate to meet expected funding needs and also to be responsive to changing interest rate markets. Interest Rate Risk.
Fluctuations in interest rates will also affect the market value of all interest-earning assets and interest-bearing liabilities. The Company’s interest rate management strategy is to limit fluctuations in net interest income as interest rates vary up or down and control variations in the market value of assets, liabilities and net worth as interest rates vary.
Fluctuations in interest rates will also affect the market value of all interest-earning assets and interest-bearing liabilities. 78 The Company’s interest rate management strategy is to limit fluctuations in net interest income as interest rates vary up or down and control variations in the market value of assets, liabilities and net worth as interest rates vary.
The expected loss estimates for the consumer loan segment are based on historical loss rates using the WARM method. 58 Although management believes it has established and maintained the allowance for credit losses at adequate levels for the current economic environment and supportable forecast period, if management’s assumptions and judgments prove to be incorrect due to changes in the economic environment and related adjustments to the quantitative components of the CECL methodology, and the allowance for credit losses is not adequate to absorb forecasted losses, our earnings and capital could be significantly and adversely affected.
The expected loss estimates for the consumer loan segment are based on historical loss rates using the WARM method. 59 Although management believes it has established and maintained the allowance for credit losses at adequate levels for the current economic environment and supportable forecast period, if management’s assumptions and judgments prove to be incorrect due to changes in the economic environment and related adjustments to the quantitative components of the CECL methodology, and the allowance for credit losses is not adequate to absorb forecasted losses, our earnings and capital could be significantly and adversely affected.
The Notes will bear interest from the initial issue date to, but excluding, May 1, 2026, or the earlier redemption date, at a fixed rate of 4.875% per annum, payable quarterly in arrears on May 1, August 1, November 1 and February 1 of each year, beginning August 1, 2021, and from and including May 1, 2026, but excluding the maturity date or earlier redemption date, equal to the benchmark rate, which is the 90-day average secured overnight financing rate, plus 412 basis points, determined on the determination date of the applicable interest period, payable quarterly in arrears on May 1, August 1, November 1 and February 1 of each year.
The Notes bear interest from the initial issue date to, but excluding, May 1, 2026, or the earlier redemption date, at a fixed rate of 4.875% per annum, payable quarterly in arrears on May 1, August 1, November 1 and February 1 of each year, beginning August 1, 2021, and from and including May 1, 2026, but excluding the maturity date or earlier redemption date, equal to the benchmark rate, which is the 90-day average secured overnight financing rate (“SOFR”), plus 412 basis points, determined on the determination date of the applicable interest period, payable quarterly in arrears on May 1, August 1, November 1 and February 1 of each year.
At December 31, 2024 and 2023, we did not have an outstanding balance under either of these lines of credit. In addition, we may enter into reverse repurchase agreements with approved broker-dealers. Reverse repurchase agreements are agreements that allow us to borrow money using our securities as collateral.
At December 31, 2025 and 2024, we did not have an outstanding balance under either of these lines of credit. In addition, we may enter into reverse repurchase agreements with approved broker-dealers. Reverse repurchase agreements are agreements that allow us to borrow money using our securities as collateral.
These interest rate swaps are designated as cash flow hedges and involve the receipt of variable rate amounts from a counterparty in exchange for our making fixed payments. 79 Recent Accounting Pronouncements. Refer to Note 1 to our consolidated financial statements for a summary of the recent accounting pronouncements. Impact of Inflation and Changing Prices.
These interest rate swaps are designated as cash flow hedges and involve the receipt of variable rate amounts from a counterparty in exchange for our making fixed payments. Recent Accounting Pronouncements. Refer to Note 1 to our consolidated financial statements for a summary of the recent accounting pronouncements. 80 Impact of Inflation and Changing Prices.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, each appearing elsewhere in this Annual Report on Form 10-K. Management’s discussion focuses on 2024 results compared to 2023.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, each appearing elsewhere in this Annual Report on Form 10-K. Management’s discussion focuses on 2025 results compared to 2024.
In connection with our overall growth strategy, we seek to: ● Increase market share and achieve scale to improve the Company’s profitability and efficiency and return value to shareholders; ● Grow the Company’s commercial loan portfolio and related commercial deposits by targeting businesses in our primary market area of Hampden County and Hampshire County in western Massachusetts and Hartford and Tolland Counties in northern Connecticut to increase the net interest margin and loan income; ● Supplement the commercial portfolio by growing the residential real estate portfolio to diversify the loan portfolio and deepen customer relationships; ● Focus on expanding our retail banking deposit franchise and increase the number of households served within our designated market area; ● Invest in people, systems and technology to grow revenue, improve efficiency and enhance the overall customer experience; ● Grow revenues, increase book value per share and tangible book value, pay competitive dividends to shareholders and utilize the Company’s stock repurchase plan to leverage our capital and enhance franchise value; and ● Consider growth through acquisitions.
In connection with our overall growth strategy, we seek to: ● Increase market share and achieve scale to improve the Company’s profitability and efficiency and return value to shareholders; ● Grow the Company’s commercial loan portfolio and related commercial deposits by targeting businesses in our primary market area of Hampden County and Hampshire County in western Massachusetts and the Capital Region in Connecticut to increase the net interest margin and loan income; ● Supplement the commercial portfolio by growing the residential real estate portfolio to diversify the loan portfolio and deepen customer relationships; ● Focus on expanding our retail banking deposit franchise and increase the number of households served within our designated market area; ● Invest in people, systems and technology to grow revenue, improve efficiency and enhance the overall customer experience; ● Grow revenues, increase book value per share and tangible book value, pay competitive dividends to shareholders and utilize the Company’s stock repurchase plan to leverage our capital and enhance franchise value; and ● Consider growth through acquisitions.
At December 31, 2024 and 2023, the Company held $423,000 of Atlantic Community Bankers Bank stock. The stock is restricted and carried in other assets at cost. The stock is evaluated for impairment based on an estimate of the ultimate recovery to the par value. Loans.
At December 31, 2025 and 2024, the Company held $423,000 of Atlantic Community Bankers Bank stock. The stock is restricted and carried in other assets at cost. The stock is evaluated for impairment based on an estimate of the ultimate recovery to the par value. Loans.
For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” Average Balance Sheet. The following table sets forth information relating to the Company for the years ended December 31, 2024, 2023 and 2022.
For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” Average Balance Sheet. The following table sets forth information relating to the Company for the years ended December 31, 2025, 2024 and 2023.
(2) Loan and securities income are presented on a tax-equivalent basis using a tax rate of 21% for 2024, 2023 and 2022. The tax-equivalent adjustment is deducted from tax-equivalent net interest and dividend income to agree to the amount reported on the consolidated statements of net income.
(2) Loan and securities income are presented on a tax-equivalent basis using a tax rate of 21% for 2025, 2024 and 2023. The tax-equivalent adjustment is deducted from tax-equivalent net interest and dividend income to agree to the amount reported on the consolidated statements of net income.
(7) Net interest margin, on a tax-equivalent basis, represents tax-equivalent net interest and dividend income as a percentage of average interest-earning assets. See “Explanation of Use of Non-GAAP Financial Measurements.” 61 Rate/Volume Analysis .
(7) Net interest margin, on a tax-equivalent basis, represents tax-equivalent net interest and dividend income as a percentage of average interest-earning assets. See “Explanation of Use of Non-GAAP Financial Measurements.” 62 Rate/Volume Analysis .
The tax-equivalent adjustment is deducted from tax-equivalent net interest income to agree to the amount reported in the consolidated statements of net income. See “Explanation of Use of Non-GAAP Financial Measurements.” 62 Explanation of Use of Non-GAAP Financial Measurements.
The tax-equivalent adjustment is deducted from tax-equivalent net interest income to agree to the amount reported in the consolidated statements of net income. See “Explanation of Use of Non-GAAP Financial Measurements.” 63 Explanation of Use of Non-GAAP Financial Measurements.
At December 31, 2024, the Company and the Bank exceeded each of the applicable regulatory capital requirements (See Note 13, Regulatory Capital , to our consolidated financial statements for further information on our regulatory requirements).
At December 31, 2025, the Company and the Bank exceeded each of the applicable regulatory capital requirements (See Note 13, Regulatory Capital , to our consolidated financial statements for further information on our regulatory requirements).
The provision for credit losses was determined by a number of factors: the continued strong credit performance of the Company’s loan portfolio, changes in the loan portfolio mix and Management’s consideration of existing economic conditions and the economic outlook from the Federal Reserve’s actions to control inflation.
The provision for credit losses was determined by a number of factors: the continued strong credit performance of the Company’s loan portfolio, changes in the loan portfolio mix and Management’s consideration of existing economic conditions and the economic outlook from the Federal Reserve Bank’s actions to control inflation.
Accrued interest receivable on loans held for investment was $7.4 million at December 31, 2024 and is excluded from the estimate of credit losses. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change.
Accrued interest receivable on loans held for investment was $7.6 million at December 31, 2025 and is excluded from the estimate of credit losses. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change.
The Company has an available line of credit of $382.9 million with the FRB Discount Window at an interest rate determined and reset on a daily basis. Borrowings from the FRB Discount Window are secured by certain eligible loan collateral and securities from the Company’s investment portfolio not otherwise pledged.
The Company has an available line of credit of $349.0 million with the FRB Discount Window at an interest rate determined and reset on a daily basis. Borrowings from the FRB Discount Window are secured by certain eligible loan collateral and securities from the Company’s investment portfolio not otherwise pledged.
For a discussion of 2023 results compared to 2022, refer to Part II, Item 7 of our Annual Report filed on Form 10-K, which was filed with the SEC on March 8, 2024. Overview.
For a discussion of 2024 results compared to 2023, refer to Part II, Item 7 of our Annual Report filed on Form 10-K, which was filed with the SEC on March 10, 2025. Overview.
Of the $1.1 billion, $880.8 million, or 81.9%, was categorized as non-owner occupied commercial real estate and represented 325.2% of the bank’s total risk-based capital. The Company’s commercial real estate loans are considered to be relatively diversified by borrower, industry and concentrated in the New England geographical area.
Of the $1.1 billion, $900.5 million, or 81.9%, was categorized as non-owner occupied commercial real estate and represented 325.1% of the Bank’s total risk-based capital. The Company’s commercial real estate loans are considered to be relatively diversified by borrower, industry and concentrated in the New England geographical area.
Estimated Changes in Net Interest Income Changes in Interest Rates At December 31, 2024 At December 31, 2023 1 – 12 Months UP 200 basis points -4.4% -4.1% DOWN 200 basis points 3.9% 3.4% 13 – 24 Months UP 200 basis points 7.5% -0.4% DOWN 200 basis points 24.6% 23.3% ________________________ The preceding sensitivity analysis does not represent a forecast of net interest income, nor do the calculations represent any actions that management may undertake in response to changes in interest rates.
Estimated Changes in Net Interest Income Changes in Interest Rates At December 31, 2025 At December 31, 2024 1 – 12 Months UP 200 basis points -4.0 % -4.4 % DOWN 200 basis points 4.2 % 3.9 % 13 – 24 Months UP 200 basis points 3.3 % 7.5 % DOWN 200 basis points 15.8 % 24.6 % The preceding sensitivity analysis does not represent a forecast of net interest income, nor do the calculations represent any actions that management may undertake in response to changes in interest rates.
The Bank is required to purchase FHLB stock at par value in association with advances from the FHLB. The stock is classified as a restricted investment and carried at cost which management believes approximates fair value. The Company’s investment in FHLB capital stock amounted to $5.4 million and $3.2 million at December 31, 2024 and December 31, 2023, respectively.
The Bank is required to purchase FHLB stock at par value in association with advances from the FHLB. The stock is classified as a restricted investment and carried at cost which management believes approximates fair value. The Company’s investment in FHLB capital stock amounted to $4.9 million and $5.4 million at December 31, 2025 and December 31, 2024, respectively.
Principal payments expected to be made on our lease liabilities during the twelve months ended December 31, 2025 were $1.5 million. The remaining lease liability payments totaled $7.4 million and are expected to be made after December 31, 2025 (See Note 12, Leases , to our consolidated financial statements for further information on our lease obligations).
Principal payments expected to be made on our lease liabilities during the twelve months ended December 31, 2025 were $1.4 million. The remaining lease liability payments totaled $6.3 million and are expected to be made after December 31, 2026 (See Note 12, Leases , to our consolidated financial statements for further information on our lease obligations).
FHLB has stated that it expects to be able to continue to pay dividends, redeem excess capital stock, and provide competitively priced advances in the future. At December 31, 2024 and December 31, 2023, outstanding borrowings from the FHLB were $98.0 million and $40.6 million, respectively.
FHLB has stated that it expects to be able to continue to pay dividends, redeem excess capital stock, and provide competitively priced advances in the future. At December 31, 2025 and December 31, 2024, outstanding borrowings from the FHLB were $83.0 million and $98.0 million, respectively.
The following table further breaks down the non-owner occupied commercial real estate portfolio balances by concentration, collateral location and weighted average loan-to-value (“LTV”) as of December 31, 2024: Property Type MA CT NH RI Other Total % of Total Bank Risk-Based Capital (1) Weighted Average LTV (2) (Dollars in thousands) Apartment $ 114,922 $ 37,212 $ — $ 27,740 $ — $ 179,874 66.4 % 54.7 % Office 62,554 62,906 40,237 — 11,405 177,102 65.4 % 64.4 % Industrial 60,192 35,438 — 14,992 6,041 116,663 43.1 % 56.0 % Retail 55,555 23,551 13,752 6,219 10,859 109,936 40.6 % 55.4 % Mixed Use 31,899 21,552 — 13,062 4,713 71,226 26.3 % 57.7 % Other 30,449 5,949 707 — 126 37,231 13.7 % 55.3 % Hotel/Hospitality 20,813 22,320 — — — 43,133 15.9 % 51.8 % Adult Care/Assisted Living 15,089 16,546 — — — 31,635 11.7 % 58.6 % Self-Storage 24,433 8,548 784 — — 33,765 12.5 % 63.0 % Student Housing 3,717 15,323 2,660 — 347 22,047 8.1 % 72.4 % Shopping Center 7,176 16,017 — — — 23,193 8.6 % 50.9 % Warehouse 17,406 3,319 — — 217 20,942 7.7 % 44.5 % School/Higher Education 11,376 — — — — 11,376 4.2 % 45.0 % Automotive Sales 2,705 — — — — 2,705 1.0 % 39.5 % Total Non-Owner CRE $ 458,286 $ 268,681 $ 58,140 $ 62,013 $ 33,708 $ 880,828 325.2 % 57.2 % ___________________ (1) Due to loan classifications, the percentage of Total Bank Risk-Based Capital may differ from the call report. 68 (2) Weighted average LTV is based on the original appraisal and the current loan exposure.
Property Type MA CT NH RI Other Total % of Total Bank Risk-Based Capital (1) Weighted Average LTV (2) (Dollars in thousands) Apartment $ 114,922 $ 37,212 $ — $ 27,740 $ — $ 179,874 66.4 % 54.7 % Office 62,554 62,906 40,237 — 11,405 177,102 65.4 % 64.4 % Industrial 60,192 35,438 — 14,992 6,041 116,663 43.1 % 56.0 % Retail 55,555 23,551 13,752 6,219 10,859 109,936 40.6 % 55.4 % Mixed Use 31,899 21,552 — 13,062 4,713 71,226 26.3 % 57.7 % Other 30,449 5,949 707 — 126 37,231 13.7 % 55.3 % Hotel/Hospitality 20,813 22,320 — — — 43,133 15.9 % 51.8 % Adult Care/Assisted Living 15,089 16,546 — — — 31,635 11.7 % 58.6 % Self-Storage 24,433 8,548 784 — — 33,765 12.5 % 63.0 % Student Housing 3,717 15,323 2,660 — 347 22,047 8.1 % 72.4 % Shopping Center 7,176 16,017 — — — 23,193 8.6 % 50.9 % Warehouse 17,406 3,319 — — 217 20,942 7.7 % 44.5 % School/Higher Education 11,376 — — — — 11,376 4.2 % 45.0 % Automotive Sales 2,705 — — — — 2,705 1.0 % 39.5 % Total Non-Owner CRE $ 458,286 $ 268,681 $ 58,140 $ 62,013 $ 33,708 $ 880,828 325.2 % 57.2 % (1) Due to loan classifications, the percentage of Total Bank Risk-Based Capital may differ from the call report.
During the twelve months ended December 31, 2024, the Company reported a gain of $1.3 million on non-marketable equity investments, compared to a gain of $590,000 during the twelve months ended December 31, 2023.
During the twelve months ended December 31, 2025, the Company reported a gain of $243,000 on non-marketable equity investments, compared to a gain of $1.3 million during the twelve months ended December 31, 2024.
There were no advances outstanding with the FRB under the BTFP at December 31, 2024. In addition, we have available lines of credit of $15.0 million and $10.0 million with other correspondent banks. Interest rates on these lines are determined and reset on a daily basis by each respective bank.
As of December 31, 2025 and December 31, 2024, there were no advances outstanding under either of these lines. In addition, we have available lines of credit of $15.0 million and $10.0 million with other correspondent banks. Interest rates on these lines are determined and reset on a daily basis by each respective bank.
However, deposit flows, calls of securities and prepayments of loans and mortgage-backed securities are strongly influenced by interest rates, general and local economic conditions and competition in the marketplace. These factors reduce the predictability of the timing of these sources of funds.
Maturing investment securities are a relatively predictable source of funds. However, deposit flows, calls of securities and prepayments of loans and mortgage-backed securities are strongly influenced by interest rates, general and local economic conditions and competition in the marketplace. These factors reduce the predictability of the timing of these sources of funds.
The Company’s primary activities are the origination of commercial real estate loans, commercial and industrial loans and residential real estate loans, as well as and the purchase of mortgage-backed and other investment securities. During the year ended December 31, 2023, we originated $336.4 million in loans, compared to $225.6 million in 2023.
The Company’s primary activities are the origination of commercial real estate loans, commercial and industrial loans and residential real estate loans, as well as and the purchase of mortgage-backed and other investment securities. During the year ended December 31, 2025, we originated $380.2 million in loans, compared to $336.4 million in 2024.
A summary of our past due and nonperforming loans by class is listed in Note 5 of the accompanying unaudited consolidated financial statements. 65 Our commercial real estate portfolio is comprised of diversified property types and primarily within our geographic footprint. At December 31, 2024, the commercial real estate portfolio totaled $1.1 billion, and represented 52.0% of total loans.
A summary of our past due and nonperforming loans by class is listed in Note 3 of the accompanying unaudited consolidated financial statements. Our commercial real estate portfolio is comprised of diversified property types and primarily within our geographic footprint. At December 31, 2025, the commercial real estate portfolio totaled $1.1 billion and represented 50.4% of total loans.
We believe that it is common practice in the banking industry to present interest income and related yield information on tax-exempt loans and securities on a tax-equivalent basis and that such information is useful to investors because it facilitates comparisons among financial institutions.
We believe that it is common practice in the banking industry to present interest income and related yield information on tax-exempt loans and securities on a tax-equivalent basis, as well as presenting tangible book value per share and that such information is useful to investors because it facilitates comparisons among financial institutions.
General. For the twelve months ended December 31, 2024, the Company reported net income of $11.7 million, or $0.56 per diluted share, compared to $15.1 million, or $0.70 per diluted share, for the twelve months ended December 31, 2023.
General. For the twelve months ended December 31, 2025, the Company reported net income of $15.3 million, or $0.75 per diluted share, compared to $11.7 million, or $0.56 per diluted share, for the twelve months ended December 31, 2024.
Return on average assets and return on average equity were 0.45% and 4.93% for the twelve months ended December 31, 2024, respectively, compared to 0.59% and 6.47% for the twelve months ended December 31, 2023, respectively. Net Interest Income and Net Interest Margin.
Return on average assets and return on average equity were 0.56% and 6.35% for the twelve months ended December 31, 2025, respectively, compared to 0.45% and 4.93% for the twelve months ended December 31, 2024, respectively. 74 Net Interest Income and Net Interest Margin.
The average yield on loans, without the impact of tax-equivalent adjustments, increased 32 basis points from 4.54% for the twelve months ended December 31, 2023 to 4.86% for the twelve months ended December 31, 2024.
The average yield on loans, without the impact of tax-equivalent adjustments, increased 14 basis points from 4.86% for the twelve months ended December 31, 2024 to 5.00% for the twelve months ended December 31, 2025.
For the twelve months ended December 31, 2024, the average cost of core deposits, including non-interest-bearing demand deposits, increased 24 basis points from 0.65% for the twelve months ended December 31, 2023, to 0.89%.
For the twelve months ended December 31, 2025, the average cost of core deposits, including non-interest-bearing demand deposits, increased 15 basis points from 0.89% for the twelve months ended December 31, 2024, to 1.04%.
During the twelve months ended December 31, 2024, the average cost of funds, including non-interest-bearing demand accounts and borrowings, increased 70 basis points from 1.44% for the twelve months ended December 31, 2023 to 2.14%.
During the twelve months ended December 31, 2025, the average cost of funds, including non-interest-bearing demand accounts and borrowings, decreased 15 basis points from 2.14% for the twelve months ended December 31, 2024 to 1.99%.
At December 31, 2024, time deposit accounts scheduled to mature within one year totaled $694.9 million. Based on the Company’s deposit retention experience and current pricing strategy, we anticipate that a significant portion of these time deposits will remain on deposit.
At December 31, 2025, time deposit accounts scheduled to mature within one year totaled $678.1 million, or 98.3% of total time deposits. Based on the Company’s deposit retention experience and current pricing strategy, we anticipate that a significant portion of these time deposits will remain on deposit.
The average cost of borrowings, which include borrowings and subordinated debt, increased 16 basis points from 4.84% for the twelve months ended December 31, 2023 to 5.00% for the twelve months ended December 31, 2024.
The average cost of borrowings, which include borrowings and subordinated debt, increased 2 basis points from 5.00% for the twelve months ended December 31, 2024 to 5.02% for the twelve months ended December 31, 2025.
For the twelve months ended December 31, 2024, income tax expense was $3.3 million, with an effective tax rate of 22.0%, compared to $4.5 million, with an effective tax rate of 23.1%, for twelve months ended December 31, 2023.
Income tax expense for the twelve months ended December 31, 2025 was $4.5 million, representing an effective tax rate of 22.8%, compared to $3.3 million, representing an effective tax rate of 22.0%, for the twelve months ended December 31, 2024.
At December 31, 2024, the Company reported unrealized losses on the held-to-maturity securities portfolio of $39.4 million, or 19.2% of the amortized cost basis of the held-to-maturity securities portfolio, compared to $35.7 million, or 16.0% of the amortized cost basis of the held-to-maturity securities portfolio at December 31, 2023.
At December 31, 2025, the Company reported gross unrealized losses on the held-to-maturity securities portfolio of $30.5 million, or 16.2% of the amortized cost basis of the held-to-maturity securities portfolio, compared to $39.4 million, or 19.2% of the amortized cost basis of the held-to-maturity securities portfolio at December 31, 2024.
The Company holds a concentration in commercial real estate loans. As of December 31, 2024, construction, land development and other land loans represented 37.9% of consolidated bank risk-based capital. During the prior 36 months, the Company has experienced an increase in its commercial real estate portfolio of 16.1%.
As of December 31, 2025, construction, land development and other land loans represented 39.0% of consolidated bank risk-based capital. During the prior 36 months, the Company has experienced an increase in its commercial real estate portfolio of 9.0%.
At December 31, 2024, the Company had approximately $122.4 million in loan commitments and letters of credit to borrowers and approximately $343.1 million in available home equity and other unadvanced lines of credit. Deposit inflows and outflows are affected by the level of interest rates, the products and interest rates offered by competitors and by other factors.
At December 31, 2025, the Company had approximately $144.0 million in loan commitments and letters of credit to borrowers and approximately $357.3 million in available home equity and other unadvanced lines of credit. 77 Deposit inflows and outflows are affected by the level of interest rates, the products and interest rates offered by competitors and by other factors.
Total criticized loans, defined as special mention and substandard loans, decreased $1.1 million, or 2.8%, from $39.5 million, or 1.9% of total loans, at December 31, 2023 to $38.4 million, or 1.9% of total loans, at December 31, 2024.
Total criticized loans, defined as special mention and substandard loans, increased $1.3 million, or 3.4%, from $38.4 million, or 1.9% of total loans, at December 31, 2024 to $39.7 million, or 1.8% of total loans, at December 31, 2025.
Core deposits, which the Company defines as all deposits except time deposits, increased $26.7 million, or 1.7%, from $1.5 billion, or 71.5% of total deposits, at December 31, 2023, to $1.6 billion, or 68.9% of total deposits, at December 31, 2024.
Core deposits, which the Company defines as all deposits except time deposits, increased $111.9 million, or 7.2%, from $1.6 billion, or 68.9% of total deposits, at December 31, 2024, to $1.7 billion, or 70.8% of total deposits, at December 31, 2025.
The decrease in income tax expense for the twelve months ended December 31, 2024 compared to the twelve months December 31, 2023 was due to lower income before taxes in 2024. Liquidity and Capital Resources. The term “liquidity” refers to our ability to generate adequate amounts of cash to fund loan originations, loan purchases, deposit withdrawals and operating expenses.
The increase in income tax expense was due to higher pre-tax income for the twelve months ended December 31, 2025. 76 Liquidity and Capital Resources. The term “liquidity” refers to our ability to generate adequate amounts of cash to fund loan originations, loan purchases, deposit withdrawals and operating expenses.
At December 31, 2024 and December 31, 2023, the Company did not have any other real estate owned. At December 31, 2024, the allowance for credit losses was $19.5 million, or 0.94% of total loans and 362.9% of nonperforming loans, compared to $20.3 million, or 1.00% of total loans and 315.6% of nonperforming loans, at December 31, 2023.
At December 31, 2025 and December 31, 2024, the Company did not have any other real estate owned. 66 At December 31, 2025, the allowance for credit losses was $20.3 million, or 0.93% of total loans and 393.2% of nonaccrual loans, compared to $19.5 million, or 0.94% of total loans and 362.9% of nonaccrual loans, at December 31, 2024.
The Company provides a wide range of investment advisory and wealth management services through Westfield Investment Services through LPL Financial, a third-party broker-dealer. Investment assets under management increased $27.2 million, or 15.8%, to $199.3 million as of December 31, 2024, from $172.1 million as of December 31, 2023. Comparison of Operating Results for Years Ended December 31, 2024 and 2023.
The Company provides a wide range of investment advisory and wealth management services through Westfield Investment Services through LPL Financial, a third-party broker-dealer. Investment assets under management increased $34.7 million, or 17.4%, to $234.0 million as of December 31, 2025, from $199.3 million as of December 31, 2024. Comparison of Operating Results for Years Ended December 31, 2025 and 2024.
You should read the following financial results for the year ended December 31, 2024 in the context of this strategy. 57 For the twelve months ended December 31, 2024, net income was $11.7 million, or $0.56 diluted earnings per share, compared to net income of $15.1 million, or $0.70 diluted earnings per share, for the twelve months ended December 31, 2023.
You should read the following financial results for the year ended December 31, 2025 in the context of this strategy. 58 For the twelve months ended December 31, 2025, the Company reported net income of $15.3 million, or $0.75 per diluted share, compared to $11.7 million, or $0.56 per diluted share, for the twelve months ended December 31, 2024.
In 2024, cash flows from deposit inflows were used to first to fund loan growth, and then to purchase securities, primarily AFS securities. While net loan growth during 2024 was centered in residential real estate loans, the Company’s long-term focus continues to be on growing commercial loans that present the appropriate levels of risk and return.
In 2025, cash flows from deposit inflows were used to fund loan growth. During 2025, the Company experienced net loan growth in residential real estate loans, commercial real estate loans and commercial and industrial loans. The Company’s long-term focus continues to be on growing commercial loans that present the appropriate levels of risk and return.
For the twelve months ended 12/31/2024 12/31/2023 12/31/2022 (Dollars in thousands) Loans (no tax adjustment) $ 98,898 $ 91,169 $ 77,264 Tax-equivalent adjustment (1) 471 471 494 Loans (tax-equivalent basis) $ 99,369 $ 91,640 $ 77,758 Securities (no tax adjustment) $ 8,649 $ 8,370 $ 8,296 Tax-equivalent adjustment (1) — 1 3 Securities (tax-equivalent basis) $ 8,649 $ 8,371 $ 8,299 Net interest income (no tax adjustment) $ 59,817 $ 67,909 $ 79,232 Tax equivalent adjustment (1) 471 472 497 Net interest income (tax-equivalent basis) $ 60,288 $ 68,381 $ 79,729 Net interest income (no tax adjustment) $ 59,817 $ 67,909 $ 79,232 Less: Fair value hedge interest income 1,398 1,085 — Adjusted net interest income (non-GAAP) $ 58,419 $ 66,824 $ 79,232 Average interest-earning assets $ 2,440,703 $ 2,407,251 $ 2,396,972 Net interest margin (no tax adjustment) 2.45 % 2.82 % 3.31 % Net interest margin, tax-equivalent 2.47 % 2.84 % 3.33 % Adjusted net interest margin, excluding fair value hedge interest income (non-GAAP) 2.39 % 2.77 % 3.31 % 63 At or for the twelve months ended 12/31/2024 12/31/2023 12/31/2022 (Dollars in thousands) Book Value per Share (GAAP) $ 11.30 $ 10.96 $ 10.27 Non-GAAP adjustments: Goodwill (0.60 ) (0.58 ) (0.56 ) Core deposit intangible (0.07 ) (0.08 ) (0.10 ) Tangible Book Value per Share (non-GAAP) $ 10.63 $ 10.30 $ 9.61 Adjusted Efficiency Ratio: Non-interest Expense (GAAP) $ 58,428 $ 58,350 $ 57,235 Net Interest Income (GAAP) $ 59,817 $ 67,909 $ 79,232 Non-interest Income (GAAP) $ 12,903 $ 10,897 $ 13,332 Non-GAAP adjustments: Loss on disposal of premises and equipment 6 3 — Loss on securities, net — — 4 Unrealized (gain) loss on marketable equity securities (13 ) 1 717 Gain on bank-owned life insurance death benefit — (778 ) — Gain on non-marketable equity investments (1,287 ) (590 ) (422 ) Loss (gain) on defined benefit plan termination — 1,143 (2,807 ) Non-interest Income for Adjusted Efficiency Ratio (non-GAAP) $ 11,609 $ 10,676 $ 10,824 Total Revenue for Adjusted Efficiency Ratio (non-GAAP) $ 71,426 $ 78,585 $ 90,056 Efficiency Ratio (GAAP) 80.35 % 74.04 % 61.83 % Adjusted Efficiency Ratio (Non-interest Expense (GAAP)/Total Revenue for Adjusted Efficiency Ratio (non-GAAP)) 81.80 % 74.25 % 63.55 % (1) The tax equivalent adjustment is based upon a 21% tax rate for 2024, 2023 and 2022. 64 Comparison of Financial Condition at December 31, 2024 and December 31, 2023.
For the twelve months ended 12/31/2025 12/31/2024 12/31/2023 (Dollars in thousands) Loans (no tax adjustment) $ 105,379 $ 98,898 $ 91,169 Tax-equivalent adjustment (1) 487 471 471 Loans (tax-equivalent basis) $ 105,866 $ 99,369 $ 91,640 Securities (no tax adjustment) $ 10,215 $ 8,649 $ 8,370 Tax-equivalent adjustment (1) — — 1 Securities (tax-equivalent basis) $ 10,215 $ 8,649 $ 8,371 Net interest income (no tax adjustment) $ 70,097 $ 59,817 $ 67,909 Tax equivalent adjustment (1) 487 471 472 Net interest income (tax-equivalent basis) $ 70,584 $ 60,288 $ 68,381 Net interest income (no tax adjustment) $ 70,097 $ 59,817 $ 67,909 Less: Prepayment penalties 459 8 64 Fair value hedge interest income — 1,398 1,085 Adjusted net interest income (non-GAAP) $ 69,638 $ 58,411 $ 66,760 Average interest-earning assets $ 2,549,650 $ 2,440,703 $ 2,407,251 Net interest margin (no tax adjustment) 2.75 % 2.45 % 2.82 % Net interest margin, tax-equivalent 2.77 % 2.47 % 2.84 % Adjusted net interest margin, excluding prepayment penalties and fair value hedge interest income (non-GAAP) 2.73 % 2.39 % 2.77 % 64 At or for the twelve months ended 12/31/2025 12/31/2024 12/31/2023 (Dollars in thousands) Book Value per Share (GAAP) $ 12.16 $ 11.30 $ 10.96 Non-GAAP adjustments: Goodwill (0.61 ) (0.60 ) (0.58 ) Core deposit intangible (0.06 ) (0.07 ) (0.08 ) Tangible Book Value per Share (non-GAAP) $ 11.49 $ 10.63 $ 10.30 Adjusted Efficiency Ratio: Non-interest Expense (GAAP) $ 62,488 $ 58,428 $ 58,350 Net Interest Income (GAAP) $ 70,097 $ 59,817 $ 67,909 Non-interest Income (GAAP) $ 12,516 $ 12,903 $ 10,897 Non-GAAP adjustments: Loss on disposal of premises and equipment — 6 3 Unrealized (gain) loss on marketable equity securities (35 ) (13 ) 1 Gain on bank-owned life insurance death benefit — — (778 ) Gain on non-marketable equity investments (243 ) (1,287 ) (590 ) Loss on defined benefit plan termination — — 1,143 Non-interest Income for Adjusted Efficiency Ratio (non-GAAP) $ 12,238 $ 11,609 $ 10,676 Total Revenue for Adjusted Efficiency Ratio (non-GAAP) $ 82,335 $ 71,426 $ 78,585 Efficiency Ratio (GAAP) 75.64 % 80.35 % 74.04 % Adjusted Efficiency Ratio (Non-interest Expense (GAAP)/Total Revenue for Adjusted Efficiency Ratio (non-GAAP)) 75.89 % 81.80 % 74.25 % (1) The tax equivalent adjustment is based upon a 21% tax rate for 2025, 2024 and 2023. 65 Comparison of Financial Condition at December 31, 2025 and December 31, 2024.
At December 31, 2024, the Company reported unrealized losses on the available-for-sale securities portfolio of $31.2 million, or 16.2% of the amortized cost basis of the available-for-sale securities portfolio, compared to unrealized losses of $29.2 million, or 17.5% of the amortized cost basis of the available-for-sale securities at December 31, 2023.
At December 31, 2025, the Company reported gross unrealized losses on the available-for-sale securities portfolio of $23.4 million, or 11.8% of the amortized cost basis of the available-for-sale securities portfolio, compared to gross unrealized losses of $31.2 million, or 16.2% of the amortized cost basis of the available-for-sale securities at December 31, 2024.
The average cost of time deposits increased 129 basis points from 3.03% for the twelve months ended December 31, 2023 to 4.32% for the twelve months ended December 31, 2024.
The average cost of time deposits decreased 63 basis points from 4.32% for the twelve months ended December 31, 2024 to 3.69% for the twelve months ended December 31, 2025.
For the twelve months ended December 31, 2024, average demand deposits, an interest-free source of funds, decreased $41.4 million, or 6.9%, from $602.7 million, or 27.8% of total average deposits, for the twelve months ended December 31, 2023, to $561.3 million, or 25.8% of total average deposits. Provision for Credit Losses.
For the twelve months ended December 31, 2025, average demand deposits, an interest-free source of funds, increased $20.9 million, or 3.7%, from $561.3 million, or 25.8% of total average deposits, for the twelve months ended December 31, 2024, to $582.2 million, or 25.1% of total average deposits. Provision for Credit Losses.
At December 31, 2024, the investment securities portfolio totaled $366.1 million, or 13.8% of total assets, compared to $360.7 million, or 14.1% of total assets, at December 31, 2023. At December 31, 2024, the Company’s available-for-sale securities portfolio, recorded at fair market value, increased $23.6 million, or 17.2%, from $137.1 million at December 31, 2023 to $160.7 million.
At December 31, 2025, the investment securities portfolio totaled $365.2 million, or 13.3% of total assets, compared to $366.1 million, or 13.8% of total assets, at December 31, 2024. At December 31, 2025, the Company’s available-for-sale securities portfolio, recorded at fair market value, increased $15.1 million, or 9.4%, from $160.7 million at December 31, 2024 to $175.8 million.
The held-to-maturity securities portfolio, recorded at amortized cost, decreased $18.4 million, or 8.2%, from $223.4 million at December 31, 2023 to $205.0 million at December 31, 2024.
The held-to-maturity securities portfolio, recorded at amortized cost, decreased $16.2 million, or 7.9%, from $205.0 million at December 31, 2024 to $188.8 million at December 31, 2025.
During the twelve months ended December 31, 2023, the Company also reported unrealized losses on marketable equity securities of $1,000, compared to unrealized gains on marketable equity securities of $13,000 during the twelve months ended December 31, 2024. Non-Interest Expense.
During the twelve months ended December 31, 2025, the Company reported unrealized gains on marketable equity securities of $35,000, compared to unrealized gains on marketable equity securities of $13,000 during the twelve months ended December 31, 2024.
At December 31, 2024 and December 31, 2023, there were no loans 90 or more days past due and still accruing interest. Total nonperforming assets totaled $5.4 million, or 0.20% of total assets, at December 31, 2024, compared to $6.4 million, or 0.25% of total assets, at December 31, 2023.
At December 31, 2025 and December 31, 2024, there were no loans 90 or more days past-due and still accruing interest. Total nonperforming assets, defined as nonaccrual loans and other real estate owned, totaled $5.2 million, or 0.19% of total assets, at December 31, 2025, compared to $5.4 million, or 0.20% of total assets, at December 31, 2024.
The Company’s book value per share was $11.30 at December 31, 2024, compared to $10.96 at December 31, 2023, while tangible book value per share, a non-GAAP financial measure, increased $0.33, or 3.2%, from $10.30 at December 31, 2023 to $10.63 at December 31, 2024. Tangible book value is a Non-GAAP measure.
The Company’s book value per share was $12.16 at December 31, 2025, compared to $11.30 at December 31, 2024, while tangible book value per share, a non-GAAP financial measure, increased $0.86, or 8.1%, from $10.63 at December 31, 2024 to $11.49 at December 31, 2025.
The Board has established internal maximum limits on CRE as an asset class overall as well as sub limits within CRE by property class, to better manage and control the exposure to property classes during periods of changing economic conditions. The Board also has minimum targets for regulatory capital ratios that are in excess of well capitalized ratios.
The Company’s Board of Directors (the “Board”) has established internal maximum limits on CRE as an asset class overall as well as sub limits within CRE by property class, to better manage and control the exposure to property classes during periods of changing economic conditions.
At December 31, 2024, shareholders’ equity was $235.9 million, or 8.9% of total assets, compared to $237.4 million, or 9.3% of total assets, at December 31, 2023.
Shareholders’ Equity. At December 31, 2025, shareholders’ equity was $247.6 million, or 9.1% of total assets, compared to $235.9 million, or 8.9% of total assets, at December 31, 2024.
Net interest income decreased $8.1 million, or 11.9%, provision for credit losses decreased $1.5 million, non-interest income increased $2.0 million, or 18.4%, and non-interest expense increased $78,000, or 0.1%, during the same period in 2023.
Net interest income increased $10.3 million, or 17.2%, provision for credit losses increased $1.0 million, non-interest income decreased $387,000, or 3.0%, and non-interest expense increased $4.1 million, or 6.9%, during the same period in 2024.
Loan interest and yield data does not include any accrued interest from non-accruing loans. 59 For the Years Ended December 31, 2024 2023 2022 Average Average Yield/ Average Average Yield/ Average Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost (Dollars in thousands) ASSETS: Interest-earning assets Loans(1)(2) $ 2,035,149 $ 99,369 4.88 % $ 2,006,166 $ 91,640 4.57 % $ 1,953,527 $ 77,758 3.98 % Securities(2) 357,631 8,649 2.42 368,201 8,371 2.27 407,444 8,299 2.04 Other investments - at cost 14,669 687 4.68 12,425 558 4.49 10,289 177 1.72 Short-term investments(3) 33,254 1,598 4.81 20,459 1,021 4.99 25,712 191 0.74 Total interest-earning assets 2,440,703 110,303 4.52 2,407,251 101,590 4.22 2,396,972 86,425 3.61 Total non-interest-earning assets 155,056 155,511 152,941 Total assets $ 2,595,759 $ 2,562,762 $ 2,549,913 LIABILITIES AND EQUITY: Interest-bearing liabilities Interest-bearing checking accounts $ 136,861 1,022 0.75 $ 142,005 1,041 0.73 $ 139,993 530 0.38 Savings accounts 182,678 166 0.09 202,354 181 0.09 222,267 161 0.07 Money market accounts 631,197 12,242 1.94 697,621 9,529 1.37 890,763 3,187 0.36 Time deposits 666,917 28,806 4.32 524,827 15,898 3.03 363,258 1,474 0.41 Total interest-bearing deposits 1,617,653 42,236 2.61 1,566,807 26,649 1.70 1,616,281 5,352 0.33 Short-term borrowings and long-term debt 155,560 7,779 5.00 135,532 6,560 4.84 31,556 1,344 4.26 Interest-bearing liabilities 1,773,213 50,015 2.82 1,702,339 33,209 1.95 1,647,837 6,696 0.41 Non-interest-bearing deposits 561,264 602,652 647,971 Other non-interest-bearing liabilities 24,541 24,885 35,615 Total non-interest-bearing liabilities 585,805 627,537 683,586 Total liabilities 2,359,018 2,329,876 2,331,423 Total equity 236,741 232,886 218,490 Total liabilities and equity $ 2,595,759 $ 2,562,762 $ 2,549,913 Less: Tax-equivalent adjustment(2) (471 ) (472 ) (497 ) Net interest and dividend income $ 59,817 $ 67,909 $ 79,232 Net interest rate spread(4) 1.68 % 2.25 % 3.18 % Net interest rate spread, on a tax-equivalent basis(5) 1.70 % 2.27 % 3.20 % Net interest margin(6) 2.45 % 2.82 % 3.31 % Net interest margin, on a tax-equivalent basis(7) 2.47 % 2.84 % 3.33 % Ratio of average interest-earning assets to average interest-bearing liabilities 137.64 % 141.41 % 145.46 % 60 (1) Loans, including nonperforming loans, are net of deferred loan origination costs and unadvanced funds.
Loan interest and yield data does not include any accrued interest from non-accruing loans. 60 For the Years Ended December 31, 2025 2024 2023 Average Average Yield/ Average Average Yield/ Average Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost (Dollars in thousands) ASSETS: Interest-earning assets Loans(1)(2) $ 2,108,767 $ 105,866 5.02 % $ 2,035,149 $ 99,369 4.88 % $ 2,006,166 $ 91,640 4.57 % Securities(2) 371,206 10,215 2.75 357,631 8,649 2.42 368,201 8,371 2.27 Other investments - at cost 14,907 690 4.63 14,669 687 4.68 12,425 558 4.49 Short-term investments(3) 54,770 2,335 4.26 33,254 1,598 4.81 20,459 1,021 4.99 Total interest-earning assets 2,549,650 119,106 4.67 2,440,703 110,303 4.52 2,407,251 101,590 4.22 Total non-interest-earning assets 156,591 155,056 155,511 Total assets $ 2,706,241 $ 2,595,759 $ 2,562,762 LIABILITIES AND EQUITY: Interest-bearing liabilities Interest-bearing checking accounts $ 155,831 1,497 0.96 $ 136,861 1,022 0.75 $ 142,005 1,041 0.73 Savings accounts 186,780 180 0.10 182,678 166 0.09 202,354 181 0.09 Money market accounts 704,654 15,242 2.16 631,197 12,242 1.94 697,621 9,529 1.37 Time deposits 693,208 25,593 3.69 666,917 28,806 4.32 524,827 15,898 3.03 Total interest-bearing deposits 1,740,473 42,512 2.44 1,617,653 42,236 2.61 1,566,807 26,649 1.70 Short-term borrowings and long-term debt 119,764 6,010 5.02 155,560 7,779 5.00 135,532 6,560 4.84 Interest-bearing liabilities 1,860,237 48,522 2.61 1,773,213 50,015 2.82 1,702,339 33,209 1.95 Non-interest-bearing deposits 582,168 561,264 602,652 Other non-interest-bearing liabilities 23,472 24,541 24,885 Total non-interest-bearing liabilities 605,640 585,805 627,537 Total liabilities 2,465,877 2,359,018 2,329,876 Total equity 240,364 236,741 232,886 Total liabilities and equity $ 2,706,241 $ 2,595,759 $ 2,562,762 Less: Tax-equivalent adjustment(2) (487 ) (471 ) (472 ) Net interest and dividend income $ 70,097 $ 59,817 $ 67,909 Net interest rate spread(4) 2.04 % 1.68 % 2.25 % Net interest rate spread, on a tax-equivalent basis(5) 2.06 % 1.70 % 2.27 % Net interest margin(6) 2.75 % 2.45 % 2.82 % Net interest margin, on a tax-equivalent basis(7) 2.77 % 2.47 % 2.84 % Ratio of average interest-earning assets to average interest-bearing liabilities 137.06 % 137.64 % 141.41 % 61 (1) Loans, including nonperforming loans, are net of deferred loan origination costs and unadvanced funds.
Management continues to monitor macroeconomic variables related to increasing interest rates, inflation and the concerns of an economic downturn, and believes it is appropriately reserved for the current economic environment. 74 Although management believes it has established and maintained the allowance for credit losses at appropriate levels for the current economic environment and supportable forecast period, future adjustments may be necessary if economic, real estate and other conditions differ substantially from the current operating environment.
Although management believes it has established and maintained the allowance for credit losses at appropriate levels for the current economic environment and supportable forecast period, future adjustments may be necessary if economic, real estate and other conditions differ substantially from the current operating environment. Non-Interest Income.
Our risk management process begins with a robust underwriting program. The underwriting and risk rating of all loans is completed by the Company’s Credit Department that is independent of the originating lender(s).
The Board also has minimum targets for regulatory capital ratios that are in excess of well capitalized ratios. Our risk management process begins with a robust underwriting program. The underwriting and risk rating of all loans is completed by the Company’s Credit Department that is independent of the originating lender(s).
The change was primarily attributable to an increase in accumulated other comprehensive loss of $1.5 million, cash dividends paid of $5.9 million, repurchase of shares at a cost of $7.8 million, partially offset by net income of $11.7 million. At December 31, 2024, total shares outstanding were 20,875,713.
The change was primarily attributable to net income of $15.3 million and a decrease in accumulated other comprehensive loss of $6.6 million, partially offset by cash dividends paid of $5.7 million and the repurchase of shares at a cost of $6.2 million. At December 31, 2025, total shares outstanding were 20,372,786.
Our leases have remaining lease terms of less than one year to fourteen years, some of which include options to extend the leases for additional five-year terms up to ten years. Undiscounted lease liabilities totaled $8.9 million as of December 31, 2024.
Further, the Company has operating leases for certain of its banking offices and ATMs. Our leases have remaining lease terms of less than one year to thirteen years, some of which include options to extend the leases for additional five-year terms up to ten years. Undiscounted lease liabilities totaled $7.7 million as of December 31, 2025.
Total delinquency was $5.0 million, or 0.24% of total loans, at December 31, 2024, compared to $6.0 million, or 0.30% of total loans at December 31, 2023. At December 31, 2024, nonperforming loans totaled $5.4 million, or 0.26% of total loans, compared to $6.4 million, or 0.32% of total loans, at December 31, 2023.
Total delinquency was $3.1 million, or 0.14% of total loans, at December 31, 2025, compared to $5.0 million, or 0.24% of total loans at December 31, 2024. At December 31, 2025, nonaccrual loans totaled $5.2 million, or 0.24% of total loans, compared to $5.4 million, or 0.26% of total loans, at December 31, 2024.
We do not anticipate any material capital expenditures during the calendar year 2025, except in pursuance of the Company’s strategic initiatives. The Company does not have any balloon or other payments due on any long-term obligations or any off-balance sheet items other than the commitments and unused lines of credit noted above. 77 Off-Balance Sheet Arrangements.
The Company does not have any balloon or other payments due on any long-term obligations or any off-balance sheet items other than the commitments and unused lines of credit noted above. Off-Balance Sheet Arrangements.
During the twelve months ended December 31, 2024, average interest-earning assets increased $33.5 million, or 1.4%, to $2.4 billion, compared to the twelve months ended December 31, 2023, primarily due to an increase in average loans of $29.0 million, or 1.4%, an increase in average short-term investments, consisting of cash and cash equivalents, of $12.8 million, or 62.5%, and an increase in average other investments of $2.2 million, or 18.1%, partially offset by a decrease in average securities of $10.6 million, or 2.9%.
During the twelve months ended December 31, 2025, average interest-earning assets increased $108.9 million, or 4.5%, to $2.5 billion, compared to the twelve months ended December 31, 2024, primarily due to an increase in average loans of $73.6 million, or 3.6%, an increase in average short-term investments, consisting of cash and cash equivalents, of $21.5 million, or 64.7%, and an increase in average securities of $13.6 million, or 3.8%.
At December 31, 2024, we had $464.1 million in available borrowing capacity with the FHLB. We have the ability to increase our borrowing capacity with the FHLB by pledging investment securities or additional loans.
At December 31, 2025, we had $538.6 million in available borrowing capacity with the FHLB, including our $9.5 million overnight Ideal Way Line of Credit. We have the ability to increase our borrowing capacity with the FHLB by pledging investment securities or additional loans.
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Increase (Decrease) Due to Increase (Decrease) Due to Volume Rate Net Volume Rate Net Interest-earning assets (Dollars in thousands) (Dollars in thousands) Loans (1) $ 1,323 $ 6,406 $ 7,729 $ 2,095 $ 11,787 $ 13,882 Investment securities (1) (240 ) 518 278 (799 ) 871 72 Other investments - at cost 101 28 129 37 344 381 Short-term investments 639 (62 ) 577 (39 ) 869 830 Total interest-earning assets 1,823 6,890 8,713 1,294 13,871 15,165 Interest-bearing liabilities Interest-bearing checking accounts (39 ) 20 (19 ) 8 503 511 Savings accounts (18 ) 3 (15 ) (14 ) 34 20 Money market accounts (907 ) 3,620 2,713 (691 ) 7,033 6,342 Time deposits 4,304 8,604 12,908 656 13,768 14,424 Short-term borrowing and long-term debt 969 250 1,219 4,428 788 5,216 Total interest-bearing liabilities 4,309 12,497 16,806 4,387 22,126 26,513 Change in net interest and dividend income $ (2,486 ) $ (5,607 ) $ (8,093 ) $ (3,093 ) $ (8,255 ) $ (11,348 ) (1) Securities and loan income and net interest income are presented on a tax-equivalent basis using a tax rate of 21% for 2024, 2023 and 2022.
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Increase (Decrease) Due to Increase (Decrease) Due to Volume Rate Net Volume Rate Net Interest-earning assets (Dollars in thousands) (Dollars in thousands) Loans (1) $ 3,595 $ 2,902 $ 6,497 $ 1,323 $ 6,406 $ 7,729 Investment securities (1) 328 1,238 1,566 (240 ) 518 278 Other investments - at cost 11 (8 ) 3 101 28 129 Short-term investments 1,034 (297 ) 737 639 (62 ) 577 Total interest-earning assets 4,968 3,835 8,803 1,823 6,890 8,713 Interest-bearing liabilities Interest-bearing checking accounts 142 333 475 (39 ) 20 (19 ) Savings accounts 4 10 14 (18 ) 3 (15 ) Money market accounts 1,425 1,575 3,000 (907 ) 3,620 2,713 Time deposits 1,136 (4,349 ) (3,213 ) 4,304 8,604 12,908 Short-term borrowing and long-term debt (1,790 ) 21 (1,769 ) 969 250 1,219 Total interest-bearing liabilities 917 (2,410 ) (1,493 ) 4,309 12,497 16,806 Change in net interest and dividend income $ 4,051 $ 6,245 $ 10,296 $ (2,486 ) $ (5,607 ) $ (8,093 ) (1) Securities and loan income and net interest income are presented on a tax-equivalent basis using a tax rate of 21% for 2025, 2024 and 2023.
During the twelve months ended December 31, 2024, net interest income decreased $8.1 million, or 11.9%, to $59.8 million, compared to $67.9 million for the twelve months ended December 31, 2023.
During the twelve months ended December 31, 2025, net interest income increased $10.3 million, or 17.2%, to $70.1 million, compared to $59.8 million for the twelve months ended December 31, 2024.