☒ |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Virginia
|
|
54-1265373
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS Employer Identification No.)
|
Title of each class
|
Trading Symbol
|
Name of each exchange on which registered
|
Common Stock, $5.00 par value per share
|
OPOF
|
The NASDAQ Stock Market LLC
|
Large accelerated filer
|
☐ |
Accelerated filer
|
☐ |
|
|
||
Non-accelerated filer
|
☒ |
Smaller reporting company
|
☒ |
|
|
||
|
|
Emerging growth company
|
☐ |
|
PAGE
|
|
|
||
|
PART I
|
|
|
||
Item 1.
|
3
|
|
Item 1A.
|
13 | |
Item 1B.
|
24 | |
Item 1C.
|
24 | |
Item 2.
|
25 | |
Item 3.
|
25
|
|
Item 4.
|
25 | |
|
|
|
|
PART II
|
|
|
||
Item 5.
|
26 | |
Item 6.
|
27 | |
Item 7.
|
27 | |
Item 7A.
|
44 | |
Item 8.
|
45 | |
Item 9.
|
86 | |
Item 9A.
|
86 | |
Item 9B.
|
86 | |
Item 9C.
|
86
|
|
|
||
|
||
|
PART III
|
|
|
||
Item 10.
|
87 | |
Item 11.
|
87
|
|
Item 12.
|
87
|
|
Item 13.
|
87
|
|
Item 14.
|
87
|
|
|
||
|
PART IV
|
|
|
||
Item 15.
|
88 | |
Item 16.
|
91 |
|
|
92 |
2023 Form 10-K
|
Annual Report on Form 10-K for the year ended December 31, 2023
|
ACL
|
Allowance for Credit Losses
|
ACLL
|
Allowance for Credit Losses on Loans, a component of ACL
|
ASC
|
Accounting Standards Codification
|
ASU
|
Accounting Standards Update
|
Bank
|
The Old Point National Bank of Phoebus
|
BHCA
|
The Bank Holding Company Act, of 1956, as amended
|
CET1
|
Common Equity Tier 1
|
CTO
|
Chief Technology Officer
|
Company
|
Old Point Financial Corporation and its subsidiaries
|
CBB
|
Community Bankers Bank
|
CBLRF
CODM
|
Community Bank Leverage Ratio Framework
Chief Operating Decision Maker
|
EGRRCPA
|
Economic Growth, Regulatory Relief, and Consumer Protection Act
|
EPS
|
Earnings per share
|
ESPP
|
Employee Stock Purchase Plan
|
Exchange Act
|
Securities Exchange Act of 1934, as amended
|
FASB
|
Financial Accounting Standards Board
|
FDIC
|
Federal Deposit Insurance Corporation
|
FFIEC
|
Federal Financial Institutions Examination Council
|
FHLB
|
Federal Home Loan Bank
|
Federal Reserve
|
Board of Governors of the Federal Reserve System
|
FRB
|
Federal Reserve Bank
|
GAAP
|
Generally Accepted Accounting Principles
|
Incentive Stock Plan
|
Old Point Financial Corporation 2016 Incentive Stock Plan
|
ISO
|
Information Security Officer
|
ISP
|
Information Security Policy
|
IT
|
Information Technology
|
NIM
|
Net Interest Margin
|
Notes
|
The Company’s 3.50% fixed-to-floating rate subordinated notes due 2031
|
OAEM
|
Other Assets Especially Mentioned
|
OREO
|
Other Real Estate Owned
|
PPP
|
Paycheck Protection Program
|
PPPLF
|
Paycheck Protection Program Liquidity Facility
|
SEC
|
U.S. Securities and Exchange Commission
|
SBA
|
Small Business Administration
|
SOFR
|
Secured overnight financing rate
|
TDR
|
Troubled Debt Restructuring
|
Wealth
|
Old Point Trust & Financial Services N.A.
|
|
• |
interest rates and yields, such as changes or volatility in short-term interest rates or yields on U.S. Treasury bonds and changes or volatility in U.S. Treasury bonds and changes or volatility in mortgage
interest rates, and the impacts on macroeconomic conditions, customer and client behavior, the Company’s funding costs, and the Company’s loan and securities portfolios;
|
|
• |
inflation and its impacts on economic growth and customer and client behavior;
|
|
• |
adverse developments in the financial services industry, such as the bank failures in 2023, responsive measures to mitigate and manage such developments, related supervisory and regulatory actions and costs, and
related impacts on customer and client behavior;
|
|
• |
the sufficiency of liquidity and regulatory capital;
|
|
• |
general economic and business conditions in the United States generally and particularly in the Company’s service area, including higher inflation, slowdowns in economic growth, unemployment levels, supply chain
disruptions, and the impacts on customer and client behavior;
|
|
• |
conditions within the financial markets and in the banking industry, as well as the financial condition and capital adequacy of other participants in the banking industry, and the market, supervisory and
regulatory reactions thereto;
|
|
• |
monetary and fiscal policies of the U.S. Government, including policies of the U.S. Department of the Treasury and the Federal Reserve, the effect of these policies on interest rates and business in our markets
and any changes associated with the current administration;
|
|
• |
the quality or composition of the loan or securities portfolios and changes therein;
|
|
• |
effectiveness of expense control initiatives;
|
|
• |
an insufficient ACL or volatility in the ACL resulting from the CECL methodology, either alone or as may be affected by inflation, changing interest rates, or other factors;
|
|
• |
the Company’s liquidity and capital positions;
|
|
• |
the value of securities held in the Company’s investment portfolios;
|
|
• |
deposit flows;
|
|
• |
the Company’s technology, efficiency, and other strategic initiatives;
|
|
• |
the legislative/regulatory climate, regulatory initiatives with respect to financial institutions, products and services, the Consumer Financial Protection Bureau (the “CFPB”) and the regulatory and enforcement
activities of the CFPB;
|
|
• |
future levels of government defense spending particularly in the Company’s service areas;
|
|
• |
uncertainty over future federal spending or budget priorities, particularly in connection with the Department of Defense, on the Company’s service areas;
|
|
• |
the impact of changes in the political landscape and related policy changes, including monetary, regulatory and trade policies;
|
|
• |
the U.S. Government’s guarantee of repayment of student or small business loans purchased by the Company;
|
|
• |
potential claims, damages and fines related to litigation or government actions;
|
|
• |
demand for loan products and the impact of changes in demand on loan growth;
|
|
• |
changes in the volume and mix of interest-earning assets and interest-bearing liabilities;
|
|
• |
the effects of management’s investment strategy and strategy to manage the NIM;
|
|
• |
the level of net charge-offs on loans;
|
|
• |
the performance of the Company’s dealer/indirect lending program;
|
|
• |
the strength of the Company’s counterparties;
|
|
• |
the Company’s ability to compete in the market for financial services and increased competition from both banks and non-banks, including fintech companies;
|
|
• |
demand for financial services in the Company’s market area;
|
|
• |
the Company’s ability to develop and maintain secure and reliable electronic systems;
|
|
• |
any interruption or breach of security in the Company’s information systems or those of the Company’s third-party vendors or their service providers;
|
|
• |
reliance on third parties for key services;
|
|
• |
cyber threats, attacks, or events;
|
|
• |
the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts, financial crises, political crises, war, and other geopolitical conflicts, such as
the war between Russia and Ukraine or in the Middle East, or public health events, and of governmental and societal responses thereto, on, among other things, the Company’s operations, liquidity and credit quality;
|
|
• |
the use of inaccurate assumptions in management’s modeling systems;
|
|
• |
technological risks and developments;
|
|
• |
the commercial and residential real estate markets;
|
|
• |
the demand in the secondary residential mortgage loan markets;
|
|
• |
expansion of the Company’s product offerings;
|
|
• |
effectiveness of expense control initiatives;
|
|
• |
changes in management; and
|
|
• |
changes in accounting principles, standards, policies, guidelines and interpretations and elections made by the Company thereunder, and the related impact on the Company’s financial statements.
|
Item 1. |
Business
|
Item 1A. |
Risk Factors
|
Item 1C. |
Cybersecurity
|
Item 2. |
Properties
|
Item 3. |
Legal Proceedings
|
Item 4. |
Mine Safety Disclosures
|
Name (Age) And Present Position
|
Served as an Executive Officer Since
|
Principal Occupation During Past Five Years
|
Robert F. Shuford, Jr. (60)
|
||
Chairman, President & Chief Executive Officer
Old Point Financial Corporation |
2003
|
Chairman of the Board, President & Chief Executive Officer of the Company and the Bank since 2020. Executive Vice President/Bank of the Company since 2015; Chief Operating Officer & Senior Vice President/Operations of the
Company from 2003 to 2015
President & Chief Executive Officer of the Bank since 2015; Senior Executive Vice President & Chief Operating Officer of the Bank from 2012 to 2015; Executive Vice President & Chief Operating Officer of the Bank from 2003 to 2012; Chairman of the Board of the Bank |
Cathy W. Liles (60)
|
||
Chief Financial Officer & Senior Vice President/Finance
Old Point Financial Corporation |
2024
|
Chief Financial Officer & Senior Vice President/Finance of the Company since November 2024; previously, Chief Accounting Officer & Senior Vice President since May 2024; Senior Vice President and Chief Accounting Officer at
American National Bankshares Inc. from 2016 to 2024; Chief Financial Officer for Carter Bank & Trust from 2013 to 2015; partner in the accounting firm Forvis LLP (previously named Dixon Hughes Goodman); a Certified Public Accountant
Chief Financial Officer & Executive Vice President of the Bank |
Donald S. Buckless (60)
|
||
Chief Lending Officer & Senior Vice President
Old Point Financial Corporation |
2016
|
Chief Lending Officer & Senior Vice President of the Company since 2016
Chief Banking Officer of the Bank since 2024; Chief Lending Officer & Executive Vice President of the Bank since 2016; Chief Lending Officer & Senior Vice President of the Bank from 2015 to 2016 |
Thomas L. Hotchkiss (69)
|
||
Chief Credit Officer & Executive Vice President
Old Point National Bank |
2019
|
Chief Credit Officer & Executive Vice President of the Bank since 2019; Chief Credit Officer of finanical institution in Maryland from February 2015 to February 2019
|
A. Eric Kauders, Jr. (55)
|
||
Chairman, President, and Chief Executive Officer
Old Point Wealth Management |
2021
|
Senior Vice President/Wealth of the Company since September 2021
President and Chief Executive Officer of Wealth since September 2021; Managing Director at Bank of America Private Bank from 2008 to 2021 |
Joseph R. Witt (64)
|
||
President, Financial Services, Chief Strategy Officer
Old Point Financial Corporation |
2008
|
Executive Vice President/Financial Services since 2020. Chief Business Development Officer & Senior Vice President of the Company since 2015; Chief Administrative Officer & Senior Vice President/Administration of the Company from
2012 to 2015; Senior Vice President/Corporate Banking/Human Resources of the Company from 2010 to 2012; Senior Vice President/Corporate Banking of the Company from 2008 to 2010
Chief Strategy Officer & President, Financial Services of the Bank beginning in 2020. Senior Executive Vice President & Chief Business Development Officer of the Bank from 2015 to 2019; Senior Executive Vice President & Chief Administrative Officer of the Bank from 2012 to 2015; Executive Vice President/Corporate Banking & Human Resources Director of the Bank from 2010 to 2012 |
Item 5. |
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
Item 6. |
Reserved
|
Item 7. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
Years Ended December 31,
|
||||||||
(dollars in thousands, except per share amounts)
|
2024
|
2023
|
||||||
Net income
|
||||||||
Bank
|
$
|
10,752
|
$
|
9,300
|
||||
Wealth
|
520
|
162
|
||||||
Parent
|
9,508
|
7,730
|
||||||
Eliminations
|
(11,272
|
)
|
(9,462
|
)
|
||||
Consolidated net income
|
$
|
9,508
|
$
|
7,730
|
||||
Earnings per share - basic and diluted
|
$
|
1.88
|
$
|
1.54
|
||||
Return on average equity
|
8.60
|
%
|
7.61
|
%
|
||||
Return on average assets
|
0.65
|
%
|
0.54
|
%
|
|
• |
Total assets were $1.5 billion at December 31, 2024, increasing $4.2 million or 0.3%. Net loans held for investment were $998.7 million at December 31, 2024, decreasing $69.3 million or 6.5%.
|
|
• |
Total deposits were $1.3 billion at December 31, 2024, up $24.5 million, or 2.0%.
|
|
• |
Return on average equity (ROE) was at 8.6% for the year ended December 31, 2024, compared to 7.61%. Return on average assets (ROA) was at 0.65% for the year ended December 31, 2024, compared to 0.54%.
|
|
• |
Book value per share and tangible book value per share (non-GAAP) at December 31, 2024 increased 5.9% and 6.1%, respectively.
|
|
• |
Net income for the year ended December 31, 2024 improved $1.8 million, or 23%, to $9.5 million.
|
|
• |
Net interest margin (NIM) was 3.54% for 2024, compared to 3.61% in 2023. NIM on a fully tax-equivalent basis (FTE)(non-GAAP) was 3.55% for 2024, compared to 3.62% in 2023.
|
|
• |
Interest income increased $5.8 million, or 8.7%, due primarily to higher levels of overnight liquidity at the Federal Reserve in 2024 than in 2023, earning the target rate of over 5% for the majority of the year.
|
|
• |
Interest expense increased $5.8 million, or 31.3%, due primarily to higher interest rates on deposits.
|
|
• |
Provision for credit losses of $713 thousand was recognized in 2024, compared to $2.6 million for 2023.
|
|
• |
Non-performing assets increased by $512 thousand to $2.7 million or 0.19% of total assets, from $2.2 million or 0.15% of total assets as of December 31, 2023.
|
|
• |
Liquidity, defined as cash and cash equivalents, unpledged securities, and available secured borrowing capacity, totaled $460.0 million, representing 31.7% of total assets, compared to $342.5 million, representing
23.7% of total assets as of December 31, 2023.
|
For the years ended December 31,
|
||||||||||||||||||||||||||||||||||||
|
2024
|
2023
|
2022
|
|||||||||||||||||||||||||||||||||
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Rate
|
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Rate
|
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Rate
|
||||||||||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Loans*
|
$
|
1,048,395
|
$
|
58,733
|
5.60
|
%
|
$
|
1,078,303
|
$
|
56,305
|
5.22
|
%
|
$
|
919,990
|
$
|
41,440
|
4.50
|
%
|
||||||||||||||||||
Investment securities:
|
||||||||||||||||||||||||||||||||||||
Taxable
|
176,209
|
7,273
|
4.13
|
%
|
179,576
|
7,177
|
4.00
|
%
|
192,639
|
4,936
|
2.56
|
%
|
||||||||||||||||||||||||
Tax-exempt*
|
25,996
|
701
|
2.70
|
%
|
33,053
|
910
|
2.75
|
%
|
42,792
|
1,258
|
2.94
|
%
|
||||||||||||||||||||||||
Total investment securities
|
202,205
|
7,974
|
3.94
|
%
|
212,629
|
8,087
|
3.80
|
%
|
235,431
|
6,194
|
2.63
|
%
|
||||||||||||||||||||||||
Interest-bearing due from banks
|
105,032
|
5,500
|
5.24
|
%
|
38,746
|
2,067
|
5.33
|
%
|
75,111
|
598
|
0.80
|
%
|
||||||||||||||||||||||||
Federal funds sold
|
805
|
41
|
5.09
|
%
|
698
|
34
|
4.87
|
%
|
2,694
|
21
|
0.77
|
%
|
||||||||||||||||||||||||
Other investments
|
4,356
|
306
|
7.02
|
%
|
4,610
|
326
|
7.07
|
%
|
1,554
|
87
|
5.63
|
%
|
||||||||||||||||||||||||
Total earning assets
|
1,360,793
|
$
|
72,554
|
5.33
|
%
|
1,334,986
|
$
|
66,819
|
5.01
|
%
|
1,234,780
|
$
|
48,340
|
3.91
|
%
|
|||||||||||||||||||||
Allowance for credit losses
|
(11,932
|
)
|
(11,694
|
)
|
(9,958
|
)
|
||||||||||||||||||||||||||||||
Other nonearning assets
|
105,481
|
105,759
|
99,272
|
|||||||||||||||||||||||||||||||||
Total assets
|
$
|
1,454,342
|
$
|
1,429,051
|
$
|
1,324,094
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
Interest-bearing deposits:
|
||||||||||||||||||||||||||||||||||||
Interest-bearing transaction accounts
|
$
|
96,359
|
$
|
12
|
0.01
|
%
|
$
|
85,939
|
$
|
13
|
0.02
|
%
|
$
|
78,167
|
$
|
10
|
0.01
|
%
|
||||||||||||||||||
Money market deposit accounts
|
463,195
|
11,227
|
2.42
|
%
|
432,758
|
6,766
|
1.56
|
%
|
385,067
|
697
|
0.18
|
%
|
||||||||||||||||||||||||
Savings accounts
|
83,585
|
25
|
0.03
|
%
|
103,372
|
31
|
0.03
|
%
|
125,310
|
39
|
0.03
|
%
|
||||||||||||||||||||||||
Time deposits
|
250,379
|
9,463
|
3.78
|
%
|
220,674
|
7,057
|
3.20
|
%
|
159,889
|
1,403
|
0.88
|
%
|
||||||||||||||||||||||||
Total time and savings deposits
|
893,518
|
20,727
|
2.32
|
%
|
842,743
|
13,867
|
1.65
|
%
|
748,433
|
2,149
|
0.29
|
%
|
||||||||||||||||||||||||
Federal funds purchased, repurchase
agreements and other short-term borrowings |
2,145
|
3
|
0.14
|
%
|
4,245
|
40
|
0.94
|
%
|
6,170
|
69
|
1.12
|
%
|
||||||||||||||||||||||||
Federal Home Loan Bank advances
|
50,861
|
2,278
|
4.48
|
%
|
67,248
|
3,339
|
4.97
|
%
|
5,606
|
207
|
3.69
|
%
|
||||||||||||||||||||||||
Long term borrowings
|
29,729
|
1,181
|
3.97
|
%
|
29,601
|
1,181
|
3.99
|
%
|
29,469
|
1,180
|
4.01
|
%
|
||||||||||||||||||||||||
Total interest-bearing liabilities
|
976,253
|
24,189
|
2.48
|
%
|
943,837
|
18,427
|
1.95
|
%
|
789,678
|
3,605
|
0.46
|
%
|
||||||||||||||||||||||||
Demand deposits
|
359,355
|
374,716
|
422,849
|
|||||||||||||||||||||||||||||||||
Other liabilities
|
8,177
|
8,876
|
5,222
|
|||||||||||||||||||||||||||||||||
Stockholders' equity
|
110,557
|
101,622
|
105,345
|
|||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
1,454,342
|
$
|
1,429,051
|
$
|
1,323,094
|
||||||||||||||||||||||||||||||
Net interest margin
|
$
|
48,365
|
3.55
|
%
|
$
|
48,392
|
3.62
|
%
|
$
|
44,735
|
3.62
|
%
|
For the years ended December 31, 2024 from 2023
|
For the years ended December 31, 2023 from 2022
|
|||||||||||||||||||||||
Increase (Decrease)
|
Increase (Decrease)
|
|||||||||||||||||||||||
Due to Changes in:
|
Due to Changes in:
|
|||||||||||||||||||||||
(dollars in thousands)
|
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
||||||||||||||||||
Earning Assets
|
||||||||||||||||||||||||
Loans*
|
$
|
(1,562
|
)
|
$
|
3,990
|
$
|
2,428
|
$
|
7,131
|
$
|
7,734
|
$
|
14,865
|
|||||||||||
Investment securities:
|
||||||||||||||||||||||||
Taxable
|
(135
|
)
|
231
|
96
|
(335
|
)
|
2,576
|
2,241
|
||||||||||||||||
Tax-exempt*
|
(194
|
)
|
(15
|
)
|
(209
|
)
|
(286
|
)
|
(62
|
)
|
(348
|
)
|
||||||||||||
Total investment securities
|
(329
|
)
|
216
|
(113
|
)
|
(621
|
)
|
2,514
|
1,893
|
|||||||||||||||
|
||||||||||||||||||||||||
Federal funds sold
|
5
|
2
|
7
|
(16
|
)
|
29
|
13
|
|||||||||||||||||
Other investments**
|
3,518
|
(105
|
)
|
3,413
|
(119
|
)
|
1,827
|
1,708
|
||||||||||||||||
Total earning assets
|
1,632
|
4,103
|
5,735
|
6,375
|
12,104
|
18,479
|
||||||||||||||||||
Interest-Bearing Liabilities
|
||||||||||||||||||||||||
Interest-bearing transaction accounts
|
2
|
(3
|
)
|
(1
|
)
|
1
|
2
|
3
|
||||||||||||||||
Money market deposit accounts
|
476
|
3,985
|
4,461
|
86
|
5,983
|
6,069
|
||||||||||||||||||
Savings accounts
|
(6
|
)
|
-
|
(6
|
)
|
(7
|
)
|
(1
|
)
|
(8
|
)
|
|||||||||||||
Time deposits
|
950
|
1,456
|
2,406
|
533
|
5,121
|
5,654
|
||||||||||||||||||
Total time and savings deposits
|
1,422
|
5,438
|
6,860
|
613
|
11,105
|
11,718
|
||||||||||||||||||
Federal funds purchased, repurchase
agreements and other borrowings |
(20
|
)
|
(17
|
)
|
(37
|
)
|
(22
|
)
|
(7
|
)
|
(29
|
)
|
||||||||||||
Federal Home Loan Bank advances
|
(814
|
)
|
(247
|
)
|
(1,061
|
)
|
2,276
|
856
|
3,132
|
|||||||||||||||
Long term borrowings
|
5
|
(5
|
)
|
-
|
5
|
(4
|
)
|
1
|
||||||||||||||||
Total interest-bearing liabilities
|
593
|
5,169
|
5,762
|
2,872
|
11,950
|
14,822
|
||||||||||||||||||
Change in net interest income
|
$
|
1,039
|
$
|
(1,066
|
)
|
$
|
(27
|
)
|
$
|
3,503
|
$
|
154
|
$
|
3,657
|
December 31,
|
||||||||||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||||||||||
U.S. Treasury securities
|
$
|
3,917
|
2
|
%
|
$
|
3,857
|
2
|
%
|
||||||||
Obligations of U.S. Government agencies
|
41,291
|
19
|
%
|
42,735
|
21
|
%
|
||||||||||
Obligations of state and political subdivisions
|
49,635
|
22
|
%
|
50,597
|
24
|
%
|
||||||||||
Mortgage-backed securities
|
94,838
|
43
|
%
|
81,307
|
39
|
%
|
||||||||||
Corporate bonds and other securities
|
28,402
|
13
|
%
|
23,735
|
12
|
%
|
||||||||||
218,083
|
99
|
%
|
202,231
|
98
|
%
|
|||||||||||
Restricted securities:
|
||||||||||||||||
Federal Home Loan Bank stock
|
$
|
2,906
|
1
|
%
|
$
|
4,242
|
2
|
%
|
||||||||
Federal Reserve Bank stock
|
966
|
-
|
892
|
-
|
||||||||||||
Community Bankers' Bank stock
|
46
|
-
|
42
|
-
|
||||||||||||
3,918
|
5,176
|
|||||||||||||||
Total Securities
|
$
|
222,001
|
100
|
%
|
$
|
207,407
|
100
|
%
|
(dollars in thousands)
|
1 year or less
|
1-5 years
|
5-10 years
|
Over 10 years
|
Total
|
|||||||||||||||
U.S. Treasury securities
|
$
|
-
|
$
|
3,917
|
$
|
-
|
$
|
-
|
$
|
3,917
|
||||||||||
Weighted average yield
|
-
|
1.70
|
%
|
-
|
-
|
1.70
|
%
|
|||||||||||||
Obligations of U.S. Government agencies
|
$
|
983
|
$
|
2,820
|
$
|
1,009
|
$
|
36,479
|
$
|
41,291
|
||||||||||
Weighted average yield
|
1.16
|
%
|
3.12
|
%
|
3.05
|
%
|
6.03
|
%
|
5.64
|
%
|
||||||||||
Obligations of state and political subdivisions
|
$
|
999
|
$
|
960
|
$
|
23,157
|
$
|
24,519
|
$
|
49,635
|
||||||||||
Weighted average yield
|
3.43
|
%
|
1.47
|
%
|
2.33
|
%
|
2.29
|
%
|
2.31
|
%
|
||||||||||
Mortgage-backed securities
|
$
|
-
|
$
|
10,919
|
$
|
-
|
$
|
83,919
|
$
|
94,838
|
||||||||||
Weighted average yield
|
-
|
2.29
|
%
|
-
|
3.51
|
%
|
3.37
|
%
|
||||||||||||
Corporate bonds and other securities
|
$
|
-
|
$
|
992
|
$
|
27,410
|
$
|
-
|
$
|
28,402
|
||||||||||
Weighted average yield
|
-
|
8.98
|
%
|
4.60
|
%
|
-
|
4.75
|
%
|
||||||||||||
Federal Home Loan Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,906
|
$
|
2,906
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
7.38
|
%
|
7.38
|
%
|
|||||||||||||
Federal Reserve Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
966
|
$
|
966
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
6.00
|
%
|
6.00
|
%
|
|||||||||||||
Community Bankers' Bank stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
46
|
$
|
46
|
||||||||||
Weighted average yield
|
-
|
-
|
-
|
0.00
|
%
|
0.00
|
%
|
|||||||||||||
Total Securities
|
$
|
1,982
|
$
|
19,608
|
$
|
51,576
|
$
|
148,835
|
$
|
222,001
|
||||||||||
Weighted average yield
|
2.30
|
%
|
2.59
|
%
|
3.55
|
%
|
3.98
|
%
|
3.74
|
%
|
December 31,
|
||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Commercial and industrial
|
$
|
53,906
|
$
|
64,112
|
||||
Real estate-construction
|
85,926
|
107,179
|
||||||
Real estate-mortgage (1)
|
286,771
|
283,853
|
||||||
Real estate-commercial (2)
|
438,885
|
441,716
|
||||||
Consumer (3)
|
142,138
|
180,155
|
||||||
Other
|
2,534
|
3,237
|
||||||
Ending Balance
|
$
|
1,010,160
|
$
|
1,080,252
|
As of December 31, 2024
|
||||||||||||||||||||||||||||
(dollars in thousands)
|
Commercial and industrial
|
Real estate-construction
|
Real estate-mortgage (1)
|
Real estate-commercial (2)
|
Consumer (3)
|
Other
|
Total
|
|||||||||||||||||||||
Variable Rate:
|
||||||||||||||||||||||||||||
Within 1 year
|
$
|
13,537
|
$
|
43,585
|
$
|
69,108
|
$
|
68,087
|
$
|
5,997
|
$
|
1,769
|
$
|
202,083
|
||||||||||||||
1 to 5 years
|
385
|
348
|
31,243
|
17,450
|
-
|
320
|
49,746
|
|||||||||||||||||||||
5 to 15 years
|
-
|
8,101
|
34,458
|
-
|
27
|
-
|
42,586
|
|||||||||||||||||||||
After 15 years
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
Fixed Rate:
|
||||||||||||||||||||||||||||
Within 1 year
|
$
|
1,972
|
$
|
13,311
|
$
|
5,429
|
$
|
33,254
|
$
|
955
|
$
|
-
|
$
|
54,921
|
||||||||||||||
1 to 5 years
|
29,951
|
11,862
|
45,918
|
200,470
|
94,661
|
86
|
382,948
|
|||||||||||||||||||||
5 to 15 years
|
8,061
|
8,678
|
34,616
|
114,456
|
33,579
|
359
|
199,749
|
|||||||||||||||||||||
After 15 years
|
-
|
41
|
65,999
|
5,168
|
6,919
|
-
|
78,127
|
|||||||||||||||||||||
$
|
53,906
|
$
|
85,926
|
$
|
286,771
|
$
|
438,885
|
$
|
142,138
|
$
|
2,534
|
$
|
1,010,160
|
December 31,
|
December 31,
|
|||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Total loans
|
$
|
1,010,160
|
$
|
1,080,252
|
||||
Nonaccrual loans
|
82
|
188
|
||||||
Loans past due 90 days or more and accruing interest
|
641
|
1,780
|
||||||
Repossessed assets
|
1,972
|
215
|
||||||
Total Nonperforming Assets
|
$
|
2,695
|
$
|
2,183
|
||||
ACLL
|
$
|
11,447
|
$
|
12,206
|
||||
Nonaccrual loans to total loans
|
0.01
|
%
|
0.02
|
%
|
||||
ACLL to total loans
|
1.13
|
%
|
1.13
|
%
|
||||
ACLL to nonaccrual loans
|
13959.76
|
%
|
6492.55
|
%
|
||||
Annualized year-to-date net charge-offs to average loans
|
0.15
|
%
|
0.16
|
%
|
December 31,
|
||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Total ACLL
|
$
|
11,447
|
$
|
12,206
|
||||
Total reserve for unfunded commitments
|
184
|
236
|
||||||
Total ACL
|
$
|
11,631
|
$
|
12,442
|
For the year ended December 31, 2024
|
||||||||||||||||||||||||||||||||
(dollars in thousands)
|
Commercial
and Industrial
|
Real Estate
Construction
|
Real Estate -
Mortgage (1)
|
Real Estate -
Commercial (3)
|
Consumer (2)
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for credit losses on loans:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
573
|
$
|
982
|
$
|
2,904
|
$
|
5,742
|
$
|
1,827
|
$
|
178
|
$
|
-
|
$
|
12,206
|
||||||||||||||||
Charge-offs
|
(231
|
)
|
-
|
-
|
-
|
(1,519
|
)
|
(209
|
)
|
-
|
(1,959
|
)
|
||||||||||||||||||||
Recoveries
|
10
|
-
|
31
|
11
|
336
|
47
|
-
|
435
|
||||||||||||||||||||||||
Provision for (recovery of) credit losses
|
128
|
(168
|
)
|
(61
|
)
|
(260
|
)
|
997
|
129
|
-
|
765
|
|||||||||||||||||||||
Ending Balance
|
$
|
480
|
$
|
814
|
$
|
2,874
|
$
|
5,493
|
$
|
1,641
|
$
|
145
|
$
|
-
|
$
|
11,447
|
||||||||||||||||
Average loans
|
56,218
|
97,880
|
292,159
|
440,134
|
159,149
|
2,855
|
1,048,395
|
|||||||||||||||||||||||||
Ratio of net charge-offs to average loans
|
0.39
|
%
|
0.00
|
%
|
-0.01
|
%
|
0.00
|
%
|
0.74
|
%
|
5.67
|
%
|
0.15
|
%
|
For the year ended December 31, 2023
|
||||||||||||||||||||||||||||||||
(dollars in thousands)
|
Commercial
and Industrial
|
Real Estate
Construction
|
Real Estate -
Mortgage (1)
|
Real Estate -
Commercial (3)
|
Consumer (2)
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
673
|
$
|
552
|
$
|
2,575
|
$
|
4,499
|
$
|
2,065
|
$
|
156
|
$
|
6
|
$
|
10,526
|
||||||||||||||||
Day 1 impact of adoption of CECL
|
(11
|
)
|
19
|
87
|
1,048
|
(365
|
)
|
(137
|
)
|
$
|
-
|
$
|
641
|
|||||||||||||||||||
Charge-offs
|
(492
|
)
|
-
|
-
|
-
|
(1,613
|
)
|
(298
|
)
|
-
|
(2,403
|
)
|
||||||||||||||||||||
Recoveries
|
69
|
-
|
42
|
-
|
506
|
59
|
-
|
676
|
||||||||||||||||||||||||
Provision for (recovery of) credit losses
|
334
|
411
|
200
|
195
|
1,234
|
398
|
(6
|
)
|
2,766
|
|||||||||||||||||||||||
Ending Balance
|
$
|
573
|
$
|
982
|
$
|
2,904
|
$
|
5,742
|
$
|
1,827
|
$
|
178
|
$
|
-
|
$
|
12,206
|
||||||||||||||||
Average loans
|
73,878
|
92,429
|
275,411
|
437,826
|
196,560
|
2,199
|
1,078,303
|
|||||||||||||||||||||||||
Ratio of net charge-offs to average loans
|
0.57
|
%
|
0.00
|
%
|
-0.02
|
%
|
0.00
|
%
|
0.56
|
%
|
10.87
|
%
|
0.16
|
%
|
December 31,
|
||||||||||||||||
2024
|
2023
|
|||||||||||||||
(dollars in thousands)
|
Amount
|
Percent of
Loans to
Total Loans
|
Amount
|
Percent of
Loans to
Total Loans
|
||||||||||||
Commercial and industrial
|
$
|
480
|
5.34
|
%
|
$
|
573
|
5.93
|
%
|
||||||||
Real estate-construction
|
814
|
8.51
|
%
|
982
|
9.92
|
%
|
||||||||||
Real estate-mortgage (1)
|
2,874
|
28.39
|
%
|
2,904
|
26.28
|
%
|
||||||||||
Real estate-commercial (3)
|
5,493
|
43.45
|
%
|
5,742
|
40.89
|
%
|
||||||||||
Consumer (2)
|
1,641
|
14.07
|
%
|
1,827
|
16.68
|
%
|
||||||||||
Other
|
145
|
0.24
|
%
|
178
|
0.30
|
%
|
||||||||||
Ending Balance
|
$
|
11,447
|
100.00
|
%
|
$
|
12,206
|
100.00
|
%
|
Years ended December 31,
|
||||||||||||||||
2024
|
2023
|
|||||||||||||||
Average
Balance
|
Average
Rate
|
Average
Balance
|
Average
Rate
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Interest-bearing transaction
|
$
|
96,359
|
0.01
|
%
|
$
|
85,939
|
0.02
|
%
|
||||||||
Money market
|
463,195
|
2.42
|
%
|
432,758
|
1.56
|
%
|
||||||||||
Savings
|
83,585
|
0.03
|
%
|
103,372
|
0.03
|
%
|
||||||||||
Time deposits
|
250,379
|
3.78
|
%
|
220,674
|
3.20
|
%
|
||||||||||
Total interest bearing
|
893,518
|
2.32
|
%
|
842,743
|
1.65
|
%
|
||||||||||
Demand
|
359,355
|
374,716
|
||||||||||||||
Total deposits
|
$
|
1,252,873
|
$
|
1,217,459
|
As of December 31,
|
||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Maturing in:
|
||||||||
Within 3 months
|
$
|
42,772
|
$
|
35,496
|
||||
4 through 6 months
|
533
|
11,839
|
||||||
7 through 12 months
|
30,143
|
17,878
|
||||||
Greater than 12 months
|
11,179
|
8,700
|
||||||
|
$
|
84,627
|
$
|
73,913
|
2024
Regulatory
Minimums
|
December 31, 2024
|
2023
Regulatory
Minimums
|
December 31, 2023
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
4.500
|
%
|
12.97
|
%
|
4.500
|
%
|
11.45
|
%
|
||||||||
Tier 1 Capital to Risk-Weighted Assets
|
6.000
|
%
|
12.97
|
%
|
6.000
|
%
|
11.45
|
%
|
||||||||
Total Capital to Risk-Weighted Assets
|
8.000
|
%
|
13.98
|
%
|
8.000
|
%
|
12.46
|
%
|
||||||||
Tier 1 Leverage to Average Assets
|
4.000
|
%
|
10.06
|
%
|
4.000
|
%
|
9.46
|
%
|
||||||||
Risk-Weighted Assets
|
$
|
1,149,515
|
$
|
1,222,320
|
December 31,
2024
|
December 31,
2023
|
|||||||||||||||||||||||
(dollars in thousands)
|
Total
|
In Use
|
Available
|
Total
|
In Use
|
Available
|
||||||||||||||||||
Sources:
|
||||||||||||||||||||||||
Federal funds lines of credit
|
$
|
115,000
|
$
|
-
|
$
|
115,000
|
$
|
90,000
|
$
|
-
|
$
|
90,000
|
||||||||||||
Federal Home Loan Bank advances
|
431,580
|
40,000
|
391,580
|
431,580
|
69,450
|
362,130
|
||||||||||||||||||
Federal funds sold & balances at the Federal Reserve
|
122,792
|
-
|
122,792
|
63,715
|
-
|
63,715
|
||||||||||||||||||
Short-term borrowings
|
3,250
|
2,005
|
1,245
|
-
|
-
|
-
|
||||||||||||||||||
Securities, available for sale and unpledged at fair value
|
136,329
|
-
|
136,329
|
120,719
|
-
|
120,719
|
||||||||||||||||||
Total funding sources
|
$
|
766,946
|
$
|
636,564
|
||||||||||||||||||||
Uses: (1)
|
||||||||||||||||||||||||
Unfunded loan commitments and lending lines of credit
|
84,692
|
89,807
|
||||||||||||||||||||||
Letters of credit
|
829
|
226
|
||||||||||||||||||||||
Total potential short-term funding uses
|
85,521
|
90,033
|
||||||||||||||||||||||
Liquidity coverage ratio
|
896.8
|
%
|
707.0
|
%
|
|
Years Ended December 31,
|
|||||||
(dollar in thousands, except share and per share data)
|
2024
|
2023
|
||||||
Fully Taxable Equivalent (FTE) Net Interest Income
|
||||||||
Net interest income (GAAP)
|
$
|
48,218
|
$
|
48,199
|
||||
FTE adjustment
|
147
|
193
|
||||||
Net interest income (FTE) (non-GAAP)
|
$
|
48,365
|
$
|
48,392
|
||||
Noninterest income (GAAP)
|
13,409
|
13,873
|
||||||
Total revenue (FTE) (non-GAAP)
|
$
|
61,774
|
$
|
62,265
|
||||
Noninterest expense (GAAP)
|
49,509
|
50,407
|
||||||
|
||||||||
Average earning assets
|
$
|
1,360,793
|
$
|
1,334,986
|
||||
Net interest margin
|
3.54
|
%
|
3.61
|
%
|
||||
Net interest margin (FTE) (non-GAAP)
|
3.55
|
%
|
3.62
|
%
|
||||
|
||||||||
Efficiency ratio
|
80.34
|
%
|
81.21
|
%
|
||||
Efficiency ratio (FTE) (non-GAAP)
|
80.15
|
%
|
80.96
|
%
|
||||
|
||||||||
Tangible Book Value Per Share
|
||||||||
Total Stockholders Equity (GAAP)
|
$
|
113,970
|
$
|
106,778
|
||||
Less goodwill
|
1,650
|
1,650
|
||||||
Less core deposit intangible
|
143
|
187
|
||||||
Tangible Stockholders Equity (non-GAAP)
|
$
|
112,177
|
$
|
104,941
|
||||
|
||||||||
Shares issued and outstanding, including nonvested restricted stock
|
5,078,318
|
5,040,095
|
||||||
|
||||||||
Book value per share
|
$
|
22.44
|
$
|
21.19
|
||||
Tangible book value per share
|
$
|
22.09
|
$
|
20.82
|
Item 7A. |
Quantitative and Qualitative Disclosures About Market Risk
|
Change in Net Interest Income
|
||||||||||||||||
December 31, 2024
|
December 31, 2023
|
|||||||||||||||
Change in Yield Curve
|
Dollars
|
%
|
Dollars
|
%
|
||||||||||||
+300 basis points
|
930
|
1.80
|
%
|
(4,380
|
)
|
-9.15
|
%
|
|||||||||
+200 basis points
|
(40
|
)
|
-0.08
|
%
|
(3,540
|
)
|
-7.39
|
%
|
||||||||
+100 basis points
|
(430
|
)
|
-0.83
|
%
|
(2,110
|
)
|
-4.41
|
%
|
||||||||
Most likely rate scenario
|
||||||||||||||||
-100 basis points
|
(390
|
)
|
-0.75
|
%
|
(1,060
|
)
|
-2.21
|
%
|
||||||||
-200 basis points
|
(1,520
|
)
|
-2.94
|
%
|
(1,340
|
)
|
-2.80
|
%
|
||||||||
-300 basis points
|
(3,570
|
)
|
-6.90
|
%
|
(1,580
|
)
|
-3.30
|
%
|
Change in Economic Value of Equity
|
||||||||||||||||
December 31, 2024
|
December 31, 2023
|
|||||||||||||||
Change in Yield Curve
|
Dollars
|
%
|
Dollars
|
%
|
||||||||||||
+300 basis points
|
24,600
|
9.97
|
%
|
3,200
|
1.34
|
%
|
||||||||||
+200 basis points
|
19,300
|
7.82
|
%
|
5,500
|
2.31
|
%
|
||||||||||
+100 basis points
|
11,500
|
4.66
|
%
|
5,200
|
2.18
|
%
|
||||||||||
Most likely rate scenario
|
||||||||||||||||
-100 basis points
|
(15,400
|
)
|
-6.24
|
%
|
(12,100
|
)
|
-5.08
|
%
|
||||||||
-200 basis points
|
(38,400
|
)
|
-15.56
|
%
|
(32,900
|
)
|
-13.81
|
%
|
||||||||
-300 basis points
|
(72,400
|
)
|
-29.34
|
%
|
(66,100
|
)
|
-27.74
|
%
|
|
•
|
Obtaining an understanding of the Company’s processes for determining its ACLL on collectively evaluated loans, including
the underlying methodology and significant inputs to the calculation.
|
|
•
|
Substantively testing
management’s process for measuring the collectively evaluated ACLL, including:
|
|
•
|
Evaluating conceptual soundness, assumptions, and key data inputs of the Company’s DCF and WARM methodologies,
including the identification of loan pools, the calculation of loss rate inputs, and the calculation of prepayment/attrition rate inputs for each pool.
|
|
•
|
Evaluating the methodology and testing the accuracy of incorporating reasonable and supportable forecasts in the collectively evaluated
ACLL estimate.
|
|
•
|
Evaluating the completeness and accuracy of data inputs used as a basis for the qualitative factors.
|
|
•
|
Evaluating the qualitative factors for directional consistency in comparison to prior periods and for reasonableness in comparison to
underlying supporting data.
|
|
•
|
Testing the accuracy of the ACLL for collectively evaluated loans including both the quantitative and
qualitative components of the calculation.
|
December 31,
|
||||||||
(dollars in thousands, except share data)
|
2024
|
2023
|
||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
17,098
|
$
|
16,778
|
||||
Interest-bearing due from banks
|
122,238
|
63,539
|
||||||
Federal funds sold
|
708
|
489
|
||||||
Cash and cash equivalents
|
140,044
|
80,806
|
||||||
Securities available-for-sale, at fair value
|
218,083
|
202,231
|
||||||
Restricted securities, at cost
|
3,918
|
5,176
|
||||||
Loans held for sale
|
-
|
470
|
||||||
Loans, net
|
998,713
|
1,068,046
|
||||||
Premises and equipment, net
|
29,198
|
29,913
|
||||||
Premises and equipment, held for sale
|
344
|
344
|
||||||
Bank-owned life insurance
|
36,182
|
35,088
|
||||||
Goodwill
|
1,650
|
1,650
|
||||||
Core deposit intangible, net
|
143
|
187
|
||||||
Repossessed assets |
1,972 | 215 | ||||||
Other assets
|
20,323
|
22,256
|
||||||
Total assets
|
$
|
1,450,570
|
$
|
1,446,382
|
||||
Liabilities & Stockholders’ Equity
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing deposits
|
$
|
355,041
|
$
|
331,992
|
||||
Savings deposits
|
659,445
|
655,694
|
||||||
Time deposits
|
240,428
|
242,711
|
||||||
Total deposits
|
1,254,914
|
1,230,397
|
||||||
Federal funds purchased, overnight repurchase agreements and other short-term borrowings
|
3,967 | 2,383 | ||||||
Federal Home Loan Bank advances
|
40,000 | 69,450 | ||||||
Subordinated notes, net
|
29,799
|
29,668
|
||||||
Accrued expenses and other liabilities
|
7,920
|
7,706
|
||||||
Total liabilities
|
1,336,600
|
1,339,604
|
||||||
Stockholders’ equity:
|
||||||||
Common stock, $5 par value, 10,000,000 shares authorized; 5,078,318 and 5,040,095 shares outstanding (includes 65,920
and 53,660 of nonvested restricted stock, respectively)
|
25,062
|
24,932
|
||||||
Additional paid-in capital
|
17,548
|
17,099
|
||||||
Retained earnings
|
88,492
|
82,277
|
||||||
Accumulated other comprehensive loss, net
|
(17,132
|
)
|
(17,530
|
)
|
||||
Total stockholders’ equity
|
113,970
|
106,778
|
||||||
Total liabilities and stockholders’ equity
|
$
|
1,450,570
|
$
|
1,446,382
|
Years Ended | ||||||||
December 31,
|
||||||||
(in thousands, except share and per share data)
|
2024
|
2023
|
||||||
Interest and dividend income:
|
||||||||
Loans, including fees
|
$
|
58,733
|
$
|
56,303
|
||||
Due from banks
|
5,500
|
2,067
|
||||||
Federal funds sold
|
41
|
34
|
||||||
Securities:
|
||||||||
Taxable
|
7,273
|
7,177
|
||||||
Tax-exempt
|
554
|
719
|
||||||
Dividends and interest on all other securities
|
306
|
326
|
||||||
Total interest and dividend income
|
72,407
|
66,626
|
||||||
Interest expense:
|
||||||||
Checking and savings deposits
|
11,264
|
6,810
|
||||||
Time deposits
|
9,463
|
7,057
|
||||||
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings
|
3
|
40
|
||||||
Federal Home Loan Bank advances | 2,278 |
3,339 |
||||||
Long-term borrowings |
1,181
|
1,181
|
||||||
Total interest expense
|
24,189
|
18,427
|
||||||
Net interest income
|
48,218
|
48,199
|
||||||
Provision for credit losses
|
713
|
2,601
|
||||||
Net interest income after provision for credit losses
|
47,505
|
45,598
|
||||||
Noninterest income:
|
||||||||
Fiduciary and asset management fees
|
4,659
|
4,632
|
||||||
Service charges on deposit accounts
|
3,251
|
3,077
|
||||||
Other service charges, commissions and fees
|
4,007
|
4,143
|
||||||
Bank-owned life insurance income
|
1,094
|
1,038
|
||||||
Mortgage banking income
|
16
|
433
|
||||||
Loss on sale of available-for-sale securities, net
|
-
|
(134
|
)
|
|||||
Loss on sale of repossessed assets |
(126 | ) | (69 | ) | ||||
Gain on sale of fixed assets
|
-
|
220
|
||||||
Other operating income
|
508
|
533
|
||||||
Total noninterest income
|
13,409
|
13,873
|
||||||
Noninterest expense:
|
||||||||
Salaries and employee benefits
|
30,048
|
30,429
|
||||||
Occupancy and equipment
|
4,827
|
4,889
|
||||||
Data processing
|
5,175
|
5,010
|
||||||
Customer development
|
473
|
548
|
||||||
Professional services
|
2,806
|
2,664
|
||||||
Employee professional development
|
778
|
1,002
|
||||||
Other taxes
|
1,073
|
950
|
||||||
ATM and other losses
|
278
|
782
|
||||||
FDIC assessment expense |
881 | 839 | ||||||
Other operating expenses
|
3,170
|
3,294
|
||||||
Total noninterest expense
|
49,509
|
50,407
|
||||||
Income before income taxes
|
11,405
|
9,064
|
||||||
Income tax expense
|
1,897
|
1,334
|
||||||
Net income
|
$
|
9,508
|
$
|
7,730
|
||||
Basic Earnings per Share:
|
||||||||
Weighted average shares outstanding
|
5,064,853
|
5,025,006
|
||||||
Net income per share of common stock
|
$
|
1.88
|
$
|
1.54
|
||||
Diluted Earnings per Share:
|
||||||||
Weighted average shares outstanding
|
5,064,902
|
5,025,139
|
||||||
Net income per share of common stock
|
$
|
1.88
|
$
|
1.54
|
Years Ended | ||||||||
|
December 31,
|
|||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Net income
|
$
|
9,508
|
$
|
7,730
|
||||
Other comprehensive income, net of tax
|
||||||||
Net unrealized gain on available-for-sale securities
|
398
|
3,131
|
||||||
Reclassification for loss included in net income
|
-
|
106
|
||||||
Other comprehensive income, net of tax
|
398
|
3,237
|
||||||
Comprehensive income
|
$
|
9,906
|
$
|
10,967
|
Accumulated | ||||||||||||||||||||||||
Shares of | Additional | Other | ||||||||||||||||||||||
Common | Common | Paid-in | Retained | Comprehensive | ||||||||||||||||||||
(in thousands, except share and per share data)
|
Stock
|
Stock
|
Capital
|
Earnings
|
Income (Loss)
|
Total
|
||||||||||||||||||
Balance at December 31, 2022
|
4,952,094
|
$
|
24,761
|
$
|
16,593
|
$
|
78,147
|
$
|
(20,767
|
)
|
$
|
98,734
|
||||||||||||
Net income
|
-
|
-
|
-
|
7,730
|
-
|
7,730
|
||||||||||||||||||
Other comprehensive income, net of tax
|
-
|
-
|
-
|
-
|
3,237
|
3,237
|
||||||||||||||||||
Impact of adoption of new accounting pronouncement
|
- | - | - | (783 | ) | - | (783 | ) | ||||||||||||||||
Employee Stock Purchase Plan share issuance
|
7,425
|
37
|
94
|
-
|
-
|
131
|
||||||||||||||||||
Restricted stock vested
|
26,916
|
134
|
(134
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Share-based compensation expense
|
-
|
-
|
546
|
-
|
-
|
546
|
||||||||||||||||||
Cash dividends ($0.56 per share)
|
-
|
-
|
-
|
(2,817
|
)
|
-
|
(2,817
|
)
|
||||||||||||||||
Balance at December 31, 2023
|
4,986,435
|
$
|
24,932
|
$
|
17,099
|
$
|
82,277
|
$
|
(17,530
|
)
|
$
|
106,778
|
||||||||||||
Net income
|
-
|
-
|
-
|
9,508
|
-
|
9,508
|
||||||||||||||||||
Other comprehensive income, net of tax
|
-
|
-
|
-
|
-
|
398
|
398
|
||||||||||||||||||
Impact of adoption of new accounting pronouncement |
- |
- | - | (455 | ) | - | (455 | ) | ||||||||||||||||
Employee Stock Purchase Plan share issuance
|
6,851
|
34
|
83
|
-
|
-
|
117
|
||||||||||||||||||
Restricted stock vested
|
19,112
|
96
|
(96
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Share-based compensation expense
|
-
|
-
|
462
|
-
|
-
|
462
|
||||||||||||||||||
Cash dividends ($0.56 per share)
|
-
|
-
|
-
|
(2,838
|
)
|
-
|
(2,838
|
)
|
||||||||||||||||
Balance at December 31, 2024
|
5,012,398
|
$
|
25,062
|
$
|
17,548
|
$
|
88,492
|
$
|
(17,132
|
)
|
$
|
113,970
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Operating activities:
|
||||||||
Net income
|
$
|
9,508
|
$
|
7,730
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
2,126
|
2,148
|
||||||
Amortization of right of use lease assets
|
408
|
430
|
||||||
Accretion related to acquisition, net
|
44
|
44
|
||||||
Amortization of subordinated debt issuance costs | 131 | 130 | ||||||
Provision for credit losses
|
713
|
2,601
|
||||||
Loss on sale of securities, net
|
-
|
134
|
||||||
Net amortization of securities
|
519 |
710
|
||||||
Decrease (increase) in loans held for sale, net
|
470
|
(49
|
)
|
|||||
Net gain on disposal of premises and equipment
|
-
|
(220
|
)
|
|||||
Net loss on write-down/sale of repossessed assets |
126 | 69 | ||||||
Income from bank owned life insurance
|
(1,094
|
)
|
(1,038
|
)
|
||||
Stock compensation expense
|
462
|
546
|
||||||
Deferred tax benefit
|
(145
|
)
|
(88
|
)
|
||||
Increase (decrease) in other assets
|
1,109
|
(1,093
|
)
|
|||||
Increase (decrease) in accrued expenses and other liabilities
|
267
|
(1,058
|
)
|
|||||
Net cash provided by operating activities
|
14,644
|
10,996
|
||||||
Investing activities:
|
||||||||
Purchases of available-for-sale securities
|
(34,648
|
)
|
(11,734
|
)
|
||||
Proceeds from redemption (purchases) of restricted securities, net
|
1,258
|
(681
|
)
|
|||||
Proceeds from maturities and calls of available-for-sale securities
|
1,570
|
890
|
||||||
Proceeds from sales of available-for-sale securities
|
-
|
19,821
|
||||||
Paydowns on available-for-sale securities
|
17,211
|
14,687
|
||||||
Net (increase) decrease in loans held for investment | 66,684 | (55,109 | ) | |||||
Purchases of premises and equipment
|
(1,411
|
)
|
(1,053
|
)
|
||||
Proceeds from sale of premises and equipment
|
-
|
863
|
||||||
Net cash provided by (used in) investing activities
|
50,664
|
(32,316
|
)
|
|||||
Financing activities:
|
||||||||
Increase (decrease) in noninterest-bearing deposits
|
23,049
|
(86,590
|
)
|
|||||
Increase in savings deposits
|
3,751
|
71,167
|
||||||
(Decrease) increase in time deposits
|
(2,283
|
)
|
89,801
|
|||||
Increase (decrease) in federal funds purchased, repurchase agreements and other borrowings, net
|
1,584
|
(13,982
|
)
|
|||||
Increase in Federal Home Loan Bank advances
|
104,336
|
457,300
|
||||||
Repayment of Federal Home Loan Bank advances
|
(133,786
|
)
|
(433,950
|
)
|
||||
Proceeds from Employee Stock Purchase Plan issuance
|
117
|
131
|
||||||
Cash dividends paid on common stock
|
(2,838
|
)
|
(2,817
|
)
|
||||
Net cash (used in) provided by financing activities
|
(6,070
|
)
|
81,060
|
|||||
Net increase in cash and cash equivalents
|
59,238
|
59,740
|
||||||
Cash and cash equivalents at beginning of period
|
80,806
|
21,066
|
||||||
Cash and cash equivalents at end of period
|
$
|
140,044
|
$
|
80,806
|
||||
Supplemental disclosures of cash flow information
|
||||||||
Cash payments for:
|
||||||||
Interest
|
$
|
23,945
|
$
|
17,159
|
||||
Income tax |
$ |
1,050 | $ |
2,100 | ||||
Supplemental schedule of noncash transactions
|
||||||||
Unrealized gain on securities available-for-sale
|
$
|
504
|
$
|
4,098
|
||||
Loans transferred to repossessed assets |
$ | 1,883 | $ | 215 | ||||
Impact of adoption of new accounting pronouncements |
$ | 455 | $ | 991 |
• |
Management determines the asset to be uncollectible;
|
• |
Repayment is deemed to be protracted beyond reasonable time frames;
|
• |
The asset has been classified as a loss by either the internal loan review process or external examiners;
|
• |
The borrower has filed for bankruptcy protection and the loss becomes evident due to a lack of borrower assets; or
|
• |
The loan is 120 days or more past due unless the loan is both well secured and in the process of collection.
|
December 31, 2024
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
(dollars in thousands)
|
Cost
|
Gains
|
(Losses)
|
Value
|
||||||||||||
U.S. Treasury securities
|
$
|
4,037
|
$
|
-
|
$
|
(120
|
)
|
$
|
3,917
|
|||||||
Obligations of U.S. Government agencies
|
41,388
|
245
|
(342
|
)
|
41,291
|
|||||||||||
Obligations of state and political subdivisions
|
57,710
|
-
|
(8,075
|
)
|
49,635
|
|||||||||||
Mortgage-backed securities
|
105,492
|
2
|
(10,656
|
)
|
94,838
|
|||||||||||
Corporate bonds and other securities
|
31,142
|
22
|
(2,762
|
)
|
28,402
|
|||||||||||
$
|
239,769
|
$
|
269
|
$
|
(21,955
|
)
|
$
|
218,083
|
December 31, 2023
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
(dollars in thousands)
|
Cost
|
Gains
|
(Losses)
|
Value
|
||||||||||||
U.S. Treasury securities
|
$
|
4,068
|
$
|
-
|
$
|
(211
|
)
|
$
|
3,857
|
|||||||
Obligations of U.S. Government agencies
|
43,233
|
167
|
(665
|
)
|
42,735
|
|||||||||||
Obligations of state and political subdivisions
|
58,292
|
13
|
(7,708
|
)
|
50,597
|
|||||||||||
Mortgage-backed securities
|
91,328
|
84
|
(10,105
|
)
|
81,307
|
|||||||||||
Corporate bonds and other securities
|
27,500
|
-
|
(3,765
|
)
|
23,735
|
|||||||||||
$
|
224,421
|
$
|
264
|
$
|
(22,454
|
)
|
$
|
202,231
|
December 31, 2024
|
||||||||
Amortized
|
Fair
|
|||||||
(dollars in thousands)
|
Cost
|
Value
|
||||||
Due in one year or less
|
$
|
2,008
|
$
|
1,982
|
||||
Due after one year through five years
|
20,931
|
19,608
|
||||||
Due after five through ten years
|
58,428
|
51,576
|
||||||
Due after ten years
|
158,402
|
144,917
|
||||||
$ |
239,769 | $ |
218,083 |
December 31, 2023
|
||||||||
Amortized
|
Fair
|
|||||||
(dollars in thousands)
|
Cost
|
Value
|
||||||
Due in one year or less
|
$
|
1,570
|
$
|
1,541
|
||||
Due after one year through five years
|
12,962
|
12,178
|
||||||
Due after five through ten years
|
63,248
|
54,806
|
||||||
Due after ten years
|
146,641
|
133,706
|
||||||
$ |
224,421 | $ |
202,231 |
Years Ended |
||||||||
December 31, 2024
|
||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Realized gains on sales of securities
|
$ | - | $ | 1,061 | ||||
Realized losses on sales of securities
|
-
|
(1,195
|
)
|
|||||
Net realized loss
|
$
|
-
|
$
|
(134
|
)
|
December 31, 2024
|
||||||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
Number | |||||||||||||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
of | ||||||||||||||||||||||
(dollars in thousands)
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Securities | |||||||||||||||||||||
U.S. Treasury securities |
$ | - | $ | - | $ | 120 | $ | 3,917 | $ | 120 | $ | 3,917 |
|
1 | ||||||||||||||
Obligations of U.S. Government agencies
|
69
|
11,147
|
273
|
13,155
|
342
|
24,302
|
32 | |||||||||||||||||||||
Obligations of state and political subdivisions |
14 | 975 | 8,062 | 48,660 | 8,076 | 49,635 | 43 | |||||||||||||||||||||
Mortgage-backed securities
|
621
|
24,568
|
10,035
|
69,827
|
10,656
|
94,395
|
46 | |||||||||||||||||||||
Corporate bonds and other securities
|
209
|
2,934
|
2,553
|
23,947
|
2,762
|
26,881
|
26 | |||||||||||||||||||||
Total securities available-for-sale
|
$
|
913
|
$
|
39,624
|
$
|
21,043
|
$
|
159,506
|
$
|
21,956
|
$
|
199,130
|
148 |
December 31, 2023
|
||||||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
Number | |||||||||||||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
of | ||||||||||||||||||||||
(dollars in thousands)
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Securities |
|||||||||||||||||||||
U.S. Treasury securities | $ | - | $ | - | $ | 211 | $ | 3,857 | $ | 211 | $ | 3,857 | 1 | |||||||||||||||
Obligations of U.S. Government agencies | 91 | 8,803 | 574 | 22,817 | 665 | 31,620 | 43 | |||||||||||||||||||||
Obligations of state and political subdivisions
|
-
|
-
|
7,708
|
49,597
|
7,708
|
49,597
|
43 | |||||||||||||||||||||
Mortgage-backed securities
|
96
|
4,423
|
10,009
|
73,347
|
10,105
|
77,770
|
40 | |||||||||||||||||||||
Corporate bonds and other securities
|
-
|
-
|
3,765
|
22,735
|
3,765
|
22,735
|
23 | |||||||||||||||||||||
Total securities available-for-sale
|
$
|
187
|
$
|
13,226
|
$
|
22,267
|
$
|
172,353
|
$
|
22,454
|
$
|
185,579
|
150 |
December 31, | ||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Mortgage loans on real estate:
|
||||||||
Residential 1-4 family
|
$
|
179,704
|
$
|
188,517
|
||||
Commercial - owner occupied
|
127,933
|
156,466
|
||||||
Commercial - non-owner occupied
|
310,952
|
285,250
|
||||||
Multifamily
|
39,467
|
29,207
|
||||||
Construction
and land development
|
85,926
|
107,179
|
||||||
Second mortgages
|
10,749
|
10,148
|
||||||
Equity lines of credit
|
56,851
|
55,981
|
||||||
Total mortgage loans on real estate
|
811,582
|
832,748
|
||||||
Commercial and industrial loans
|
53,906
|
64,112
|
||||||
Consumer automobile loans
|
124,689
|
160,437
|
||||||
Other consumer loans
|
17,449
|
19,718
|
||||||
Other (1)
|
2,534
|
3,237
|
||||||
Total
loans, net of deferred fees (2)
|
1,010,160
|
1,080,252
|
||||||
Less:
Allowance for credit losses on loans
|
11,447
|
12,206
|
||||||
Loans, net of allowance and deferred fees (2)
|
$
|
998,713
|
$
|
1,068,046
|
(1) |
Overdrawn accounts are reclassified as loans and included in the Other catergory in the table above. Overdrawn deposit accounts,
excluding internal use accounts, totaled $286 thousand and $244 thousand at December 31, 2024 and 2023,
respectively.
|
(2) |
Net deferred loan costs totaled $868 thousand and $1.2 million at December 31, 2024 and 2023, respectively.
|
(dollars in thousands)
|
30 - 59 Days
Past Due
|
60 - 89 Days
Past Due
|
90 or More
Days Past
Due and still
Accruing
|
Nonaccrual (2)
|
Total Current
Loans (1)
|
Total
Loans |
||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
125
|
$
|
-
|
$
|
-
|
$
|
39
|
$
|
179,540
|
$
|
179,704
|
||||||||||||
Commercial - owner occupied
|
-
|
-
|
-
|
-
|
127,933
|
127,933
|
||||||||||||||||||
Commercial - non-owner occupied
|
-
|
-
|
-
|
-
|
310,952
|
310,952
|
||||||||||||||||||
Multifamily
|
-
|
-
|
-
|
-
|
39,467
|
39,467
|
||||||||||||||||||
Construction and land development
|
-
|
-
|
-
|
-
|
85,926
|
85,926
|
||||||||||||||||||
Second mortgages
|
176
|
13
|
-
|
-
|
10,560
|
10,749
|
||||||||||||||||||
Equity lines of credit
|
253
|
64
|
50
|
43
|
56,441
|
56,851
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
554
|
$
|
77
|
$
|
50
|
$
|
82
|
$
|
810,819
|
$
|
811,582
|
||||||||||||
Commercial and industrial loans
|
919
|
181
|
259
|
-
|
52,547
|
53,906
|
||||||||||||||||||
Consumer automobile loans
|
2,682
|
898
|
238
|
-
|
120,871
|
124,689
|
||||||||||||||||||
Other consumer loans
|
407
|
225
|
94
|
-
|
16,723
|
17,449
|
||||||||||||||||||
Other
|
286
|
-
|
-
|
-
|
2,248
|
2,534
|
||||||||||||||||||
Total
|
$
|
4,848
|
$
|
1,381
|
$
|
641
|
$
|
82
|
$
|
1,003,208
|
$
|
1,010,160
|
|
(1) | For purposes of this table, Total Current Loans includes loans that are 1 - 29 days past due. |
(2) | For purposes of this table, if a loan is past due and on nonaccrual, it is included in the nonaccrual column and not also in its respective past due column. |
(dollars in thousands)
|
30 - 59 Days
Past Due
|
60 - 89 Days
Past Due
|
90 or More
Days Past
Due and still
Accruing
|
Nonaccrual (2)
|
Total Current
Loans (1)
|
Total
Loans |
||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
1,194
|
$
|
-
|
$
|
368
|
$
|
142
|
$
|
186,813
|
$
|
188,517
|
||||||||||||
Commercial - owner occupied
|
100
|
-
|
322
|
-
|
156,044
|
156,466
|
||||||||||||||||||
Commercial - non-owner occupied
|
-
|
896
|
-
|
-
|
284,354
|
285,250
|
||||||||||||||||||
Multifamily
|
-
|
-
|
-
|
-
|
29,207
|
29,207
|
||||||||||||||||||
Construction and land development
|
-
|
-
|
-
|
-
|
107,179
|
107,179
|
||||||||||||||||||
Second mortgages
|
160
|
6
|
-
|
-
|
9,982
|
10,148
|
||||||||||||||||||
Equity lines of credit
|
205
|
-
|
-
|
46
|
55,730
|
55,981
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
1,659
|
$
|
902
|
$
|
690
|
$
|
188
|
$
|
829,309
|
$
|
832,748
|
||||||||||||
Commercial and industrial loans
|
527
|
427
|
306
|
-
|
62,852
|
64,112
|
||||||||||||||||||
Consumer automobile loans
|
3,254
|
706
|
661
|
-
|
155,816
|
160,437
|
||||||||||||||||||
Other consumer loans
|
634
|
264
|
123
|
-
|
18,697
|
19,718
|
||||||||||||||||||
Other
|
29
|
-
|
-
|
-
|
3,208
|
3,237
|
||||||||||||||||||
Total
|
$
|
6,103
|
$
|
2,299
|
$
|
1,780
|
$
|
188
|
$
|
1,069,882
|
$
|
1,080,252
|
|
(1) | For purposes of this table, Total Current Loans includes loans that are 1 - 29 days past due. |
(2) | For purposes of this table, if a loan is past due and on nonaccrual, it is included in the nonaccrual column and not also in its respective past due column. |
Nonaccrual
|
Nonaccrual with no ACLL
|
90 Days and still Accruing
|
||||||||||||||||||||||
(dollars in thousands)
|
December 31, 2024
|
December 31, 2023
|
December 31, 2024
|
December 31, 2023
|
December 31, 2023
|
December 31, 2023
|
||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
39
|
$
|
142
|
$
|
39
|
$
|
-
|
$
|
-
|
$
|
368
|
||||||||||||
Commercial - owner occupied
|
-
|
-
|
-
|
-
|
-
|
322
|
||||||||||||||||||
Construction and land development
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Equity lines of credit
|
43
|
46
|
-
|
-
|
50
|
-
|
||||||||||||||||||
Total mortgage loans on real estate
|
82
|
188
|
39
|
-
|
50
|
690
|
||||||||||||||||||
Commercial and industrial loans
|
-
|
-
|
-
|
-
|
259
|
306
|
||||||||||||||||||
Consumer automobile loans
|
-
|
-
|
-
|
-
|
238
|
661
|
||||||||||||||||||
Other consumer loans
|
-
|
-
|
-
|
-
|
94
|
123
|
||||||||||||||||||
Total
|
$
|
82
|
$
|
188
|
$
|
39
|
$
|
-
|
$
|
641
|
$
|
1,780
|
• |
Commercial: commercial and industrial, real estate
- construction and land development, real estate – commercial (owner occupied and non-owner occupied), and other loans
|
• |
Consumer: real estate – mortgage, and consumer
loans
|
• |
Commercial and industrial: Commercial and industrial
loans carry risks associated with the successful operation of a business or project, in addition to other risks associated with the ownership of a business. The repayment of these loans may be dependent upon the profitability and cash
flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much precision.
|
• |
Real estate - construction and land development: Construction
loans carry risks that the project will not be finished according to schedule, the project will not be finished according to budget and the value of the collateral may at any point in time be less than the principal amount of the
loan. Construction loans also bear the risk that the general contractor, who may or may not be the loan customer, may be unable to finish the construction project as planned because of financial pressure unrelated to the project.
|
• |
Real estate - commercial: Commercial real estate
loans carry risks associated with the successful operation of a business if owner occupied. If non-owner occupied, the repayment of these loans may be dependent upon the profitability and cash flow from rent receipts.
|
• |
Real estate - mortgage: Residential mortgage loans
and equity lines of credit carry risks associated with the continued credit-worthiness of the borrower and changes in the value of the collateral.
|
• |
Consumer loans: Consumer loans carry risks
associated with the continued credit-worthiness of the borrowers and the value of the collateral. Consumer loans are more likely than real estate loans to be immediately adversely affected by job loss, divorce, illness, or personal
bankruptcy.
|
• |
Other loans: Other loans are loans to mortgage
companies, loans for purchasing or carrying securities, and loans to insurance, investment, and finance companies. These loans carry risks associated with the successful operation of a business. In addition, there is risk associated
with the value of collateral other than real estate which may depreciate over time, depend on interest rates, or fluctuate in active trading markets.
|
(dollars in thousands)
|
Commercial
and Industrial
|
Real Estate
Construction
and Land
Development
|
Real Estate -
Mortgage (1)
|
Real Estate-
Commercial (2)
|
Consumer (3)
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for credit losses on loans:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
573
|
$
|
982
|
$
|
2,904
|
$
|
5,742
|
$
|
1,827
|
$
|
178
|
$
|
-
|
$
|
12,206
|
||||||||||||||||
Charge-offs
|
(231
|
)
|
-
|
-
|
-
|
(1,519
|
)
|
(209
|
)
|
-
|
(1,959
|
)
|
||||||||||||||||||||
Recoveries
|
10
|
-
|
31
|
11
|
336
|
47
|
-
|
435
|
||||||||||||||||||||||||
Provision for loan losses
|
128
|
(168
|
)
|
(61
|
)
|
(260
|
)
|
997
|
129
|
-
|
765
|
|||||||||||||||||||||
Ending Balance
|
$
|
480
|
$
|
814
|
$
|
2,874
|
$
|
5,493
|
$
|
1,641
|
$
|
145
|
$
|
-
|
$
|
11,447
|
(dollars in thousands)
|
Commercial
and Industrial
|
Real Estate
Construction
|
Real Estate -
Mortgage (1)
|
Real Estate-
Commercial (2)
|
Consumer (3)
|
Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Balance, beginning
|
$
|
673
|
$
|
552
|
$
|
2,575
|
$
|
4,499
|
$
|
2,065
|
$
|
156
|
$
|
6
|
$
|
10,526
|
||||||||||||||||
Day 1 impact of adoption of CECL
|
(11
|
)
|
19
|
87
|
1,048
|
(365
|
)
|
(137
|
)
|
-
|
641
|
|||||||||||||||||||||
Charge-offs
|
(492
|
)
|
-
|
-
|
-
|
(1,613
|
)
|
(298
|
)
|
-
|
(2,403
|
)
|
||||||||||||||||||||
Recoveries
|
69
|
-
|
42
|
-
|
506
|
59
|
-
|
676
|
||||||||||||||||||||||||
Provision for loan losses
|
334
|
411
|
200
|
195
|
1,234
|
398
|
(6
|
)
|
2,766
|
|||||||||||||||||||||||
Ending Balance
|
$
|
573
|
$
|
982
|
$
|
2,904
|
$
|
5,742
|
$
|
1,827
|
$
|
178
|
$
|
-
|
$
|
12,206
|
(1) | The real estate-mortgage segment included residential 1-4 family, multi-family, second mortgages and equity lines of credit. |
(2) | The real estate-commerical segment included commerical-owner occupied and commercial non-owner occupied |
(3) | The consumer segment includes consumer automobile loans. |
|
Year Ended December 31, | |||||||
(dollars in thousands)
|
2024 | 2023 |
||||||
Provision for credit losses:
|
||||||||
Provision for loans
|
$ | 765 | $ | 2,766 | ||||
Provison for (recovery of) unfunded commitments
|
(52 | ) | (165 | ) | ||||
Total
|
$ | 713 | $ | 2,601 |
•
|
Pass: Loans are of acceptable risk.
|
• |
Other Assets Especially Mentioned (OAEM): Loans have potential
weaknesses that deserve management’s close attention.
|
• |
Substandard: Loans reflect significant deficiencies due to
several adverse trends of a financial, economic or managerial nature.
|
• |
Doubtful: Loans have all the weaknesses inherent in a
substandard loan with added characteristics that make collection or liquidation in full based on currently existing facts, conditions, and values highly questionable or improbable.
|
• |
Loss: Loans have been identified for charge-off because they
are considered uncollectible and of such little value that their continuance as bankable assets is not warranted.
|
December 31, 2024
|
||||||||||||||||||||||||||||||||
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
(dollars in thousands)
|
2024
|
2023
|
2022
|
2021
|
2020
|
Prior
|
Revolving
Loans
|
Total
|
||||||||||||||||||||||||
Construction and land development
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
34,692
|
$
|
24,752
|
$
|
22,882
|
$
|
1,476
|
$
|
1,749
|
$
|
375
|
$
|
-
|
$
|
85,926
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total construction and land development
|
$
|
34,692
|
$
|
24,752
|
$
|
22,882
|
$
|
1,476
|
$
|
1,749
|
$
|
375
|
$
|
-
|
$
|
85,926
|
||||||||||||||||
Commercial real estate - owner occupied
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
12,111
|
$
|
8,432
|
$
|
21,984
|
$
|
18,533
|
$
|
10,860
|
$
|
54,917
|
$
|
1,096
|
$
|
127,933
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total commercial real estate - owner occupied
|
$
|
12,111
|
$
|
8,432
|
$
|
21,984
|
$
|
18,533
|
$
|
10,860
|
$
|
54,917
|
$
|
1,096
|
$
|
127,933
|
||||||||||||||||
Commercial real estate - non-owner occupied
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
9,845
|
$
|
41,205
|
$
|
71,545
|
$
|
94,393
|
$
|
39,153
|
$
|
42,184
|
$
|
215
|
$
|
298,540
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
767
|
-
|
767
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
11,645
|
-
|
-
|
-
|
11,645
|
||||||||||||||||||||||||
Total commercial real estate - non-owner occupied
|
$
|
9,845
|
$
|
41,205
|
$
|
71,545
|
$
|
106,038
|
$
|
39,153
|
$
|
42,951
|
$
|
215
|
$
|
310,952
|
||||||||||||||||
Commercial and industrial
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
5,578
|
$
|
12,391
|
$
|
11,198
|
$
|
3,058
|
$
|
919
|
$
|
3,455
|
$
|
17,307
|
$
|
53,906
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total commercial and industrial
|
$
|
5,578
|
$
|
12,391
|
$
|
11,198
|
$
|
3,058
|
$
|
919
|
$
|
3,455
|
$
|
17,307
|
$
|
53,906
|
||||||||||||||||
Multifamily real estate
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
-
|
$
|
6,966
|
$
|
1,343
|
$
|
2,081
|
$
|
580
|
$
|
22,495
|
$
|
6,002
|
$
|
39,467
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total multifamily real estate
|
$
|
-
|
$
|
6,966
|
$
|
1,343
|
$
|
2,081
|
$
|
580
|
$
|
22,495
|
$
|
6,002
|
$
|
39,467
|
||||||||||||||||
Residential 1-4 family
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
12,100
|
$
|
32,787
|
$
|
37,879
|
$
|
32,992
|
$
|
23,912
|
$
|
53,012
|
$
|
54,540
|
$
|
247,222
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
82
|
-
|
82
|
||||||||||||||||||||||||
Total residential 1-4 family
|
$
|
12,100
|
$
|
32,787
|
$
|
37,879
|
$
|
32,992
|
$
|
23,912
|
$
|
53,094
|
$
|
54,540
|
$
|
247,304
|
||||||||||||||||
Consumer - automobile
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
24,763
|
$
|
33,695
|
$
|
53,434
|
$
|
7,397
|
$
|
1,939
|
$
|
3,461
|
$
|
-
|
$
|
124,689
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total consumer - automobile
|
$
|
24,763
|
$
|
33,695
|
$
|
53,434
|
$
|
7,397
|
$
|
1,939
|
$
|
3,461
|
$
|
-
|
$
|
124,689
|
||||||||||||||||
Consumer - other
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
1,041
|
$
|
182
|
$
|
345
|
$
|
236
|
$
|
14
|
$
|
14,037
|
$
|
1,594
|
$
|
17,449
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total consumer - other
|
$
|
1,041
|
$
|
182
|
$
|
345
|
$
|
236
|
$
|
14
|
$
|
14,037
|
$
|
1,594
|
$
|
17,449
|
||||||||||||||||
Other
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
1,490
|
$
|
-
|
$
|
-
|
$
|
274
|
$
|
-
|
$
|
770
|
$
|
-
|
$
|
2,534
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total other
|
$
|
1,490
|
$
|
-
|
$
|
-
|
$
|
274
|
$
|
-
|
$
|
770
|
$
|
-
|
$
|
2,534
|
||||||||||||||||
Total loans
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
101,620
|
$
|
160,410
|
$
|
220,610
|
$
|
160,440
|
$
|
79,126
|
$
|
194,706
|
$
|
80,754
|
$
|
997,666
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
767
|
-
|
767
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
11,645
|
-
|
82
|
-
|
11,727
|
||||||||||||||||||||||||
Total loans
|
$
|
101,620
|
$
|
160,410
|
$
|
220,610
|
$
|
172,085
|
$
|
79,126
|
$
|
195,555
|
$
|
80,754
|
$
|
1,010,160
|
December 31, 2023
|
||||||||||||||||||||||||||||||||
Term Loans Amortized Cost Basis by Origination Year
|
||||||||||||||||||||||||||||||||
(dollars in thousands)
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
|
Total
|
||||||||||||||||||||||||
Construction and land development
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
40,168
|
$
|
36,581
|
$
|
25,770
|
$
|
3,630
|
$
|
297
|
$
|
285
|
$
|
448
|
$
|
107,179
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total construction and land development
|
$
|
40,168
|
$
|
36,581
|
$
|
25,770
|
$
|
3,630
|
$
|
297
|
$
|
285
|
$
|
448
|
$
|
107,179
|
||||||||||||||||
Commercial real estate - owner occupied
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
10,145
|
$
|
33,720
|
$
|
21,058
|
$
|
13,708
|
$
|
12,025
|
$
|
56,978
|
$
|
5,680
|
$
|
153,314
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
77
|
2,985
|
-
|
3,062
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
90
|
-
|
90
|
||||||||||||||||||||||||
Total commercial real estate - owner occupied
|
$
|
10,145
|
$
|
33,720
|
$
|
21,058
|
$
|
13,708
|
$
|
12,102
|
$
|
60,053
|
$
|
5,680
|
$
|
156,466
|
||||||||||||||||
Commercial real estate - non-owner occupied
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
31,539
|
$
|
53,217
|
$
|
96,755
|
$
|
38,704
|
$
|
10,517
|
$
|
51,451
|
$
|
2,263
|
$
|
284,446
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
804
|
-
|
-
|
804
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total commercial real estate - non-owner occupied
|
$
|
31,539
|
$
|
53,217
|
$
|
96,755
|
$
|
38,704
|
$
|
11,321
|
$
|
51,451
|
$
|
2,263
|
$
|
285,250
|
||||||||||||||||
Commercial and industrial
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
18,248
|
$
|
21,698
|
$
|
4,300
|
$
|
1,691
|
$
|
2,192
|
$
|
2,075
|
$
|
13,908
|
$
|
64,112
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total commercial and industrial
|
$
|
18,248
|
$
|
21,698
|
$
|
4,300
|
$
|
1,691
|
$
|
2,192
|
$
|
2,075
|
$
|
13,908
|
$
|
64,112
|
||||||||||||||||
Multifamily real estate
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
6,568
|
$
|
3,841
|
$
|
2,151
|
$
|
605
|
$
|
5,955
|
$
|
9,005
|
$
|
1,082
|
$
|
29,207
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total multifamily real estate
|
$
|
6,568
|
$
|
3,841
|
$
|
2,151
|
$
|
605
|
$
|
5,955
|
$
|
9,005
|
$
|
1,082
|
$
|
29,207
|
||||||||||||||||
Residential 1-4 family
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
27,497
|
$
|
41,062
|
$
|
39,937
|
$
|
26,368
|
$
|
13,009
|
$
|
52,148
|
$
|
54,087
|
$
|
254,108
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
350
|
46
|
142
|
-
|
538
|
||||||||||||||||||||||||
Total residential 1-4 family
|
$
|
27,497
|
$
|
41,062
|
$
|
39,937
|
$
|
26,718
|
$
|
13,055
|
$
|
52,290
|
$
|
54,087
|
$
|
254,646
|
||||||||||||||||
Consumer - automobile
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
52,750
|
$
|
83,885
|
$
|
13,184
|
$
|
4,152
|
$
|
1,618
|
$
|
4,848
|
$
|
-
|
$
|
160,437
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total consumer - automobile
|
$
|
52,750
|
$
|
83,885
|
$
|
13,184
|
$
|
4,152
|
$
|
1,618
|
$
|
4,848
|
$
|
-
|
$
|
160,437
|
||||||||||||||||
Consumer - other
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
323
|
$
|
765
|
$
|
330
|
$
|
109
|
$
|
11
|
$
|
16,089
|
$
|
2,091
|
$
|
19,718
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total consumer - other
|
$
|
323
|
$
|
765
|
$
|
330
|
$
|
109
|
$
|
11
|
$
|
16,089
|
$
|
2,091
|
$
|
19,718
|
||||||||||||||||
Other
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
1,620
|
$
|
-
|
$
|
292
|
$
|
-
|
$
|
-
|
$
|
1,325
|
$
|
-
|
$
|
3,237
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Total other
|
$
|
1,620
|
$
|
-
|
$
|
292
|
$
|
-
|
$
|
-
|
$
|
1,325
|
$
|
-
|
$
|
3,237
|
||||||||||||||||
Total loans
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
188,858
|
$
|
274,769
|
$
|
203,777
|
$
|
88,967
|
$
|
45,624
|
$
|
194,204
|
$
|
79,559
|
$
|
1,075,758
|
||||||||||||||||
OAEM
|
-
|
-
|
-
|
-
|
881
|
2,985
|
-
|
3,866
|
||||||||||||||||||||||||
Substandard
|
-
|
-
|
-
|
350
|
46
|
232
|
-
|
628
|
||||||||||||||||||||||||
Total loans
|
$
|
188,858
|
$
|
274,769
|
$
|
203,777
|
$
|
89,317
|
$
|
46,551
|
$
|
197,421
|
$
|
79,559
|
$
|
1,080,252
|
December 31, 2024
|
||||||||||||||||||||||||||||||||
Current Period Charge-offs by Origination Year
|
||||||||||||||||||||||||||||||||
(dollars in thousands)
|
2024
|
2023
|
2022
|
2021
|
2020
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Commercial and industrial |
$ | 28 | $ | 47 | $ | 147 | $ | - | $ | - | $ | 9 | $ | - | $ | 231 | ||||||||||||||||
Consumer - automobile
|
34
|
376
|
827
|
201
|
36
|
33
|
-
|
1,507
|
||||||||||||||||||||||||
Consumer - other
|
4
|
-
|
-
|
-
|
-
|
8
|
-
|
12
|
||||||||||||||||||||||||
Other (1)
|
209
|
- | - | - | - | - |
-
|
209
|
||||||||||||||||||||||||
Total
|
$
|
275
|
$
|
423
|
$
|
974
|
$
|
201
|
$
|
36
|
$
|
50
|
$
|
-
|
$
|
1,959
|
(1) | Gross charge-offs of other loans for the year ended December 31, 2024 included $209 thousand of demand deposit overdrafts that originated in 2024. |
December 31, 2023
|
||||||||||||||||||||||||||||||||
Current Period Charge-offs by Origination Year
|
||||||||||||||||||||||||||||||||
(dollars in thousands)
|
2023
|
2022
|
2021
|
2020
|
2019
|
Prior
|
Revolving
Loans
Amortized
Cost Basis
|
Total
|
||||||||||||||||||||||||
Commercial and industrial |
$ |
- | $ |
436 | $ |
18 | $ |
21 | $ |
- | $ |
17 | $ |
- | $ |
492 | ||||||||||||||||
Consumer - automobile
|
54
|
987
|
318
|
110
|
18
|
64
|
-
|
1,551
|
||||||||||||||||||||||||
Consumer - other
|
5
|
-
|
5
|
-
|
3
|
49
|
-
|
62
|
||||||||||||||||||||||||
Other (1)
|
277
|
21
|
-
|
-
|
-
|
-
|
-
|
298
|
||||||||||||||||||||||||
Total
|
$
|
336
|
$
|
1,444
|
$
|
341
|
$
|
131
|
$
|
21
|
$
|
130
|
$
|
-
|
$
|
2,403
|
(1) | Gross charge-offs of other loans for the year ended December 31, 2023 included $277 thousand of demand deposit overdrafts that originated in 2023. |
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Land
|
$
|
7,062
|
$
|
7,062
|
||||
Buildings
|
34,336
|
34,297
|
||||||
Construction in process
|
520
|
281
|
||||||
Leashold improvements
|
1,151
|
1,151
|
||||||
Furniture, fixtures and equipment
|
24,951
|
23,842
|
||||||
68,020
|
66,633
|
|||||||
Less accumulated depreciation and amortization
|
38,822
|
36,720
|
||||||
Balance at end of year
|
$
|
29,198
|
$
|
29,913
|
(dollars in thousands)
|
December 31, 2024
|
December 31, 2023 | ||||||
Lease liabilities
|
$
|
840
|
$ | 1,248 | ||||
Right-of-use assets
|
$
|
793
|
$ | 1,148 | ||||
Weighted average remaining lease term
|
2.63 years |
|
3.37 years | |||||
Weighted average discount rate
|
3.27
|
%
|
3.06 | % |
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Operating lease cost
|
$
|
413
|
$
|
439
|
||||
Total lease cost
|
$
|
413
|
$
|
439
|
||||
Cash paid for amounts included in the measurement of lease liabilities
|
$
|
423
|
$
|
417
|
As of |
||||
(dollars in thousands)
|
December 31, 2024
|
|||
Twelve months ending December 31, 2025
|
$
|
382
|
||
Twelve months ending December 31, 2026
|
278
|
|||
Twelve months ending December 31, 2027
|
208
|
|||
Twelve months ending December 31, 2028
|
24 | |||
Total undiscounted cash flows
|
$
|
892
|
||
Discount
|
(52
|
)
|
||
Lease liabilities
|
$
|
840
|
(dollars in thousands)
|
||||
2025
|
$
|
185,051
|
||
2026
|
38,481
|
|||
2027
|
10,529
|
|||
2028
|
2,684
|
|||
2029
|
3,683
|
|||
Balance at end of year
|
$
|
240,428
|
(dollars in thousands)
|
December 31, 2024
|
December 31, 2023
|
||||||
Overnight repurchase agreements
|
$ |
1,962
|
$ |
2,383
|
||||
Federal Home Loan Bank advances
|
- | 9,450 | ||||||
Other short-term borrowings |
2,005 | - | ||||||
Total short-term borrowings
|
$
|
3,967
|
$
|
11,833
|
||||
Maximum month-end outstanding balance (year-to-date)
|
$
|
81,413
|
$
|
84,360
|
||||
Average outstanding balance during the period
|
$
|
33,766
|
$
|
53,466
|
||||
Average interest rate (year-to-date)
|
4.43
|
%
|
4.90
|
%
|
||||
Average interest rate at end of period
|
0.03
|
%
|
5.65
|
%
|
Weighted Average
|
||||||||
Grant Date
|
||||||||
Shares
|
Fair Value
|
|||||||
Nonvested, January 1, 2024
|
53,660
|
$
|
20.32
|
|||||
Issued
|
37,674
|
14.05
|
||||||
Vested
|
(19,112
|
)
|
19.95
|
|||||
Forfeited
|
(6,302
|
)
|
18.38
|
|||||
Nonvested, December 31, 2024
|
65,920
|
$
|
17.03
|
Weighted Average
|
||||||||
Grant Date
|
||||||||
Shares
|
Fair Value
|
|||||||
Nonvested, January 1, 2023
|
46,989
|
$
|
22.49
|
|||||
Issued
|
35,763
|
17.21
|
||||||
Vested
|
(26,916
|
)
|
20.14
|
|||||
Forfeited
|
(2,176
|
)
|
18.25
|
|||||
Nonvested, December 31, 2023
|
53,660
|
$
|
20.32
|
Years Ended |
|||||||||
(dollars in thousands)
|
December 31,
|
Affected Line Item on
Consolidated Statement of Income
|
|||||||
2024 |
2023 |
||||||||
Sale of securities
|
|||||||||
Realized loss on sale of securities
|
$
|
-
|
$
|
(134
|
)
|
Loss on sale of securities, net
|
|||
Tax effect
|
-
|
(28
|
)
|
Income tax benefit
|
|||||
|
$
|
-
|
$
|
(106
|
)
|
(dollars in thousands)
|
Unrealized Gains
(Losses) on
Available-for-Sale
Securities
|
Accumulated Other
Comprehensive (Loss)
Income
|
||||||
Year Ended December 31, 2024
|
||||||||
Balance at beginning of period
|
$
|
(17,530
|
)
|
$
|
(17,530
|
)
|
||
Net other comprehensive income
|
398
|
398
|
||||||
Balance at end of period
|
$
|
(17,132
|
)
|
$
|
(17,132
|
)
|
||
Year Ended December 31, 2023
|
||||||||
Balance at beginning of period
|
$
|
(20,767
|
)
|
$
|
(20,767
|
)
|
||
Net other comprehensive income
|
3,237
|
3,237
|
||||||
Balance at end of period
|
$
|
(17,530
|
)
|
$
|
(17,530
|
)
|
Year Ended December 31, 2024
|
||||||||||||
(dollars in thousands)
|
Pretax
|
Tax
|
Net-of-Tax
|
|||||||||
Unrealized gains on available-for-sale securities:
|
||||||||||||
Unrealized holding gains arising during the period
|
$
|
504
|
$
|
(106
|
)
|
$
|
398
|
|||||
504 | (106 | ) | 398 | |||||||||
Total change in accumulated other comprehensive loss, net
|
$
|
504
|
$
|
(106
|
)
|
$
|
398
|
Year Ended December 31, 2023
|
||||||||||||
(dollars in thousands)
|
Pretax
|
Tax
|
Net-of-Tax
|
|||||||||
Unrealized gains on available-for-sale securities:
|
||||||||||||
Unrealized holding gains arising during the period
|
$
|
3,964
|
$
|
(833
|
)
|
$
|
3,131
|
|||||
Reclassification adjustment for losses recognized in income
|
134 | (28 | ) | 106 | ||||||||
|
4,098 | (861 | ) | 3,237 | ||||||||
|
||||||||||||
Total change in accumulated other comprehensive loss, net
|
$
|
4,098
|
$
|
(861
|
)
|
$
|
3,237
|
(dollars in thousands)
|
2024
|
2023
|
||||||
Balance, beginning of year
|
$
|
2,167
|
$
|
2,724
|
||||
Additions
|
483
|
198
|
||||||
Reductions
|
(544
|
)
|
(755
|
)
|
||||
Balance, end of year
|
$
|
2,106
|
$
|
2,167
|
(dollars in thousands)
|
2024
|
2023
|
||||||
Current income tax expense
|
$
|
2,042
|
$
|
1,422
|
||||
Deferred income tax benefit
|
(145
|
)
|
(88
|
)
|
||||
Reported income tax expense
|
$
|
1,897
|
$
|
1,334
|
Years Ended December 31,
|
||||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Federal statutory rate times financial statement income
|
$
|
2,395
|
$
|
1,903
|
||||
Low-income housing tax credits
|
(46
|
)
|
(309
|
)
|
||||
Tax-exempt interest income, net
|
(32
|
)
|
(70
|
)
|
||||
Bank-owned life insurance
|
(230
|
)
|
(218
|
)
|
||||
Deferred tax write-off |
(287 | ) | - | |||||
Other, net
|
97
|
28
|
||||||
Reported income tax expense
|
$
|
1,897
|
$
|
1,334
|
(dollars in thousands)
|
2024
|
2023
|
||||||
Deferred tax assets:
|
||||||||
Allowance for credit losses
|
$
|
2,404
|
$
|
2,563
|
||||
Nonaccrual loans
|
11
|
56
|
||||||
Net operating losses
|
506
|
540
|
||||||
Investments in pass-through entities
|
-
|
355
|
||||||
Unrealized losses on securities available-for-sale
|
4,554
|
4,660
|
||||||
Stock awards
|
157
|
140
|
||||||
Other accrued compensation
|
470
|
272
|
||||||
Deferred loan fees and costs
|
182
|
258
|
||||||
Lease liability |
176 | 262 | ||||||
Other
|
38
|
49
|
||||||
$
|
8,498
|
$
|
9,155
|
|||||
Deferred tax liabilities:
|
||||||||
Premises and equipment
|
$
|
292
|
$
|
606
|
||||
Acquisition accounting
|
30
|
39
|
||||||
Right of use asset
|
167
|
241
|
||||||
Other |
49 | - | ||||||
538
|
886
|
|||||||
Net deferred tax assets
|
$
|
7,960
|
$
|
8,269
|
December 31,
|
December 31, | |||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Commitments to extend credit:
|
||||||||
Home equity lines of credit
|
$
|
95,346
|
$
|
91,885
|
||||
Commercial real estate, construction and development loans committed but not funded
|
44,223
|
74,218
|
||||||
Other lines of credit (principally commercial)
|
47,504
|
47,622
|
||||||
Total
|
$
|
187,073
|
$
|
213,725
|
||||
Letters of credit
|
$
|
2,763
|
$
|
802
|
Level 1 –
|
Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and
liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
|
Level 2 –
|
Valuation is based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on
quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability.
|
Level 3 –
|
Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and
liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management
judgment or estimation.
|
Fair Value Measurements at December 31, 2024 Using
|
||||||||||||||||
(dollars in thousands)
|
Balance
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Assets: | ||||||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Treasury securities
|
$
|
3,917
|
$
|
-
|
$
|
3,917
|
$
|
-
|
||||||||
Obligations of U.S. Government agencies
|
41,291
|
-
|
41,291
|
-
|
||||||||||||
Obligations of state and political subdivisions
|
49,635
|
-
|
49,635
|
-
|
||||||||||||
Mortgage-backed securities
|
94,838
|
-
|
94,838
|
-
|
||||||||||||
Corporate bonds and other securities
|
28,402
|
-
|
28,402
|
-
|
||||||||||||
Total available-for-sale securities
|
218,083
|
-
|
218,083
|
-
|
||||||||||||
Derivatives
|
||||||||||||||||
Interest rate swap on loans
|
1,603 | - | 1,603 | - | ||||||||||||
Total assets | $ | 219,686 | $ | - | $ | 219,686 | $ | - | ||||||||
Liabilities: | ||||||||||||||||
Derivatives | ||||||||||||||||
Interest rate swap on loans
|
1,603 | - | 1,603 | - | ||||||||||||
Total liabilities | $ | 1,603 | $ | - | $ | 1,603 | $ | - |
Fair Value Measurements at December 31, 2023 Using
|
||||||||||||||||
(dollars in thousands)
|
Balance
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Treasury securities
|
$ | 3,857 | $ | - | $ | 3,857 | $ | - | ||||||||
Obligations of U.S. Government agencies
|
42,735 | - | 42,735 | - | ||||||||||||
Obligations of state and political subdivisions
|
50,597 | - | 50,597 | - | ||||||||||||
Mortgage-backed securities
|
81,307 | - | 81,307 | - | ||||||||||||
Corporate bonds and other securities
|
23,735 | - | 23,735 | - | ||||||||||||
Total available-for-sale securities
|
$ | 202,231 | $ | - | $ | 202,231 | $ | - | ||||||||
Derivatives
|
||||||||||||||||
Interest rate lock
|
10 | - | 10 | - | ||||||||||||
Interest rate swap on loans
|
1,249 | - | 1,249 | - | ||||||||||||
Total assets |
$ | 203,490 | $ | - | $ | 203,490 | $ | - | ||||||||
Liabilities: | ||||||||||||||||
Derivatives | ||||||||||||||||
Interest rate swap on loans
|
1,249 | - | 1,249 | - | ||||||||||||
Total liabilities |
$ | 1,249 | $ | - | $ | 1,249 | $ | - |
Carrying Value at December 31, 2023
|
||||||||||||||||
(dollars in thousands)
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Loans
|
||||||||||||||||
Loans held for sale
|
$
|
470
|
$
|
-
|
$
|
470
|
$
|
-
|
Carrying Value at December 31, 2024
|
||||||||||||||||
(dollars in thousands)
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Repossessed assets
|
$
|
1,972
|
$
|
-
|
$
|
-
|
$
|
1,972
|
||||||||
Carrying Value at December 31, 2023
|
||||||||||||||||
(dollars in thousands)
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Repossessed assets
|
$ | 215 |
$
|
-
|
$
|
-
|
$ | 215 |
Quantitative Information About Level 3 Fair Value Measurements
|
||||||||||
(dollars in thousands)
|
Fair Value at
December 31,
2024
|
Valuation Techniques
|
Unobservable Input
|
Range (Weighted Average)
|
||||||
Repossessed assets
|
||||||||||
Repossessed assets
|
$ | 1,972 |
Market comparables
|
Selling costs
|
10.00% - 20.00% (15.00 | %) |
Quantitative Information About Level 3 Fair Value Measurements
|
||||||||||
(dollars in thousands)
|
Fair Value at
December 31,
2023
|
Valuation Techniques
|
Unobservable Input
|
Range (Weighted Average)
|
||||||
Repossessed assets
|
||||||||||
Repossessed assets
|
$ | 215 |
Market comparables
|
Selling costs
|
10.00% - 20.00% (15.00 | %) |
Fair Value Measurements at December 31, 2024 Using
|
||||||||||||||||
(dollars in thousands) |
Carrying Value
|
Level 1
|
Level 2
|
Level 3 | ||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
140,044
|
$
|
140,044
|
$
|
-
|
$
|
-
|
||||||||
Securities available-for-sale
|
218,083
|
-
|
218,083
|
-
|
||||||||||||
Restricted securities
|
3,918
|
-
|
3,918
|
-
|
||||||||||||
Loans, net
|
1,010,160
|
-
|
-
|
968,452
|
||||||||||||
Interest rate swap on loans
|
1,603 | - | 1,603 | - | ||||||||||||
Bank owned life insurance
|
36,182
|
-
|
36,182
|
-
|
||||||||||||
Accrued interest receivable
|
4,670
|
-
|
4,670
|
-
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
1,254,914
|
$
|
-
|
$
|
1,253,926
|
$
|
-
|
||||||||
Short-term borrowings
|
3,967
|
-
|
3,967
|
-
|
||||||||||||
Federal Home Loan Bank advances
|
40,000 | - | 39,418 | - | ||||||||||||
Long term borrowings
|
29,799
|
-
|
26,622
|
-
|
||||||||||||
Interest rate swap on loans
|
1,603 | - | 1,603 | - | ||||||||||||
Accrued interest payable
|
2,085
|
-
|
2,085
|
-
|
Fair Value Measurements at December 31, 2023 Using
|
||||||||||||||||
(dollars in thousands)
|
Carrying Value
|
Level 1
|
Level 2
|
Level 3 | ||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
80,806
|
$
|
80,806
|
$
|
-
|
$
|
-
|
||||||||
Securities available-for-sale
|
202,231
|
-
|
202,231
|
-
|
||||||||||||
Restricted securities
|
5,176
|
-
|
5,176
|
-
|
||||||||||||
Loans held for sale
|
470
|
-
|
470
|
-
|
||||||||||||
Loans, net
|
1,080,252 | - | - | 1,037,828 | ||||||||||||
Interest rate lock
|
10 | - | 10 | - | ||||||||||||
Interest rate swap on loans
|
1,249 | - | 1,249 | - | ||||||||||||
Bank owned life insurance
|
35,088
|
-
|
35,088
|
-
|
||||||||||||
Accrued interest receivable
|
4,921
|
-
|
4,921
|
-
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
1,230,397
|
$
|
-
|
$
|
1,228,477
|
$
|
-
|
||||||||
Short-term borrowings
|
2,383 | - | 2,383 | - | ||||||||||||
Federal Home Loan Bank advances
|
69,450
|
-
|
69,450
|
-
|
||||||||||||
Long term borrowings
|
29,668
|
-
|
25,561
|
-
|
||||||||||||
Interest rate swap on loans
|
1,249 | - | 1,249 | - | ||||||||||||
Accrued interest payable
|
1,972 | - | 1,972 | - |
|
Actual
|
Minimum Capital Requirements |
Minimum to be Well Capitalized Under
Prompt Corrective Action
|
|||||||||||||||||||||
(dollars in thousands) |
Amount |
Rate
|
Amount |
Rate
|
Amount |
Rate
|
||||||||||||||||||
As of December 31, 2024 | ||||||||||||||||||||||||
Total Capital to Risk-Weighted Assets
|
$ | 160,710 |
13.98
|
%
|
$ | 91,961 |
8.00
|
%
|
$ | 114,952 |
10.00
|
%
|
||||||||||||
Tier 1 Capital to Risk-Weighted Assets
|
149,079 |
12.97
|
%
|
68,971 |
6.00
|
%
|
91,961 |
8.00
|
%
|
|||||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
149,079 | 12.97 | % | 51,728 | 4.50 | % | 74,718 | 6.50 | % | |||||||||||||||
Tier 1 Leverage to Average Assets
|
149,079 | 10.06 | % | 59,279 |
4.00
|
%
|
74,098 |
5.00
|
%
|
|||||||||||||||
As of December 31, 2023 | ||||||||||||||||||||||||
Total Capital to Risk-Weighted Assets |
$ | 152,400 | 12.47 | % | $ | 91,961 | 8.00 | % | $ | 114,952 | 10.00 | % | ||||||||||||
Tier 1 Capital to Risk-Weighted Assets |
139,958 | 11.45 | % | 68,971 | 6.00 | % | 91,961 | 8.00 | % | |||||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
139,958 | 11.45 | % | 51,728 | 4.50 | % | 74,718 | 6.50 | % | |||||||||||||||
Tier 1 Leverage to Average Assets
|
139,958 | 9.46 | % | 59,279 | 4.00 | % | 74,098 | 5.00 | % |
Year Ended December 31, 2024
|
||||||||||||||||||||
(dollars in thousands)
|
Bank
|
Wealth
|
Parent
|
Eliminations
|
Consolidated
|
|||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
72,209
|
$
|
198
|
$
|
11,273
|
$
|
(11,273
|
)
|
$
|
72,407
|
|||||||||
Income from fiduciary activities
|
-
|
4,952
|
-
|
(293
|
)
|
4,659
|
||||||||||||||
Other income
|
7,934
|
878
|
200
|
(262
|
)
|
8,750
|
||||||||||||||
Total operating income
|
80,143
|
6,028
|
11,473
|
(11,828
|
)
|
85,816
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
23,008
|
-
|
1,181
|
-
|
24,189
|
|||||||||||||||
Provision for credit losses
|
713
|
-
|
-
|
-
|
713
|
|||||||||||||||
Salaries and employee benefits
|
25,559
|
3,969
|
813
|
(293
|
)
|
30,048
|
||||||||||||||
Data processing
|
4,538 | 587 | 56 | (6 | ) | 5,175 | ||||||||||||||
Customer development
|
425 | 48 | - | - | 473 | |||||||||||||||
Occupancy and equipment
|
4,611 | 216 | - | - | 4,827 | |||||||||||||||
Other expenses
|
8,344
|
534
|
365
|
(257
|
)
|
8,986
|
||||||||||||||
Total operating expenses
|
67,198
|
5,354
|
2,415
|
(556
|
)
|
74,411
|
||||||||||||||
Income (loss) before taxes
|
12,945
|
674
|
9,058
|
(11,272
|
)
|
11,405
|
||||||||||||||
Income tax expense (benefit)
|
2,193
|
154
|
(450
|
)
|
-
|
1,897
|
||||||||||||||
Net income
|
$
|
10,752
|
$
|
520
|
$
|
9,508
|
$
|
(11,272
|
)
|
$
|
9,508
|
|||||||||
Capital expenditures
|
$
|
1,411
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,411
|
||||||||||
Total assets
|
$
|
1,444,009
|
$
|
6,770
|
$
|
146,372
|
$
|
(146,581
|
)
|
$
|
1,450,570
|
Year Ended December 31, 2023
|
||||||||||||||||||||
(dollars in thousands)
|
Bank
|
Wealth
|
Parent
|
Eliminations
|
Consolidated
|
|||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
66,484
|
$
|
142
|
$
|
9,462
|
$
|
(9,462
|
)
|
$
|
66,626
|
|||||||||
Income from fiduciary activities
|
-
|
4,632
|
-
|
-
|
4,632
|
|||||||||||||||
Other income
|
8,390
|
913
|
200
|
(262
|
)
|
9,241
|
||||||||||||||
Total operating income
|
74,874
|
5,687
|
9,662
|
(9,724
|
)
|
80,499
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
17,246
|
-
|
1,181
|
-
|
18,427
|
|||||||||||||||
Provision for credit losses
|
2,601
|
-
|
-
|
-
|
2,601
|
|||||||||||||||
Salaries and employee benefits
|
25,526
|
4,138
|
765
|
-
|
30,429
|
|||||||||||||||
Data processing
|
4,508 | 453 | 55 | (6 | ) | 5,010 | ||||||||||||||
Customer development
|
501 | 47 | - | - | 548 | |||||||||||||||
Occupancy and equipment
|
4,602 | 287 | - | - | 4,889 | |||||||||||||||
Other expenses
|
8,836
|
557
|
394
|
(256
|
)
|
9,531
|
||||||||||||||
Total operating expenses
|
63,820
|
5,482
|
2,395
|
(262
|
)
|
71,435
|
||||||||||||||
Income before taxes
|
11,054
|
205
|
7,267
|
(9,462
|
)
|
9,064
|
||||||||||||||
Income tax expense (benefit)
|
1,754
|
43
|
(463
|
)
|
-
|
1,334
|
||||||||||||||
Net income
|
$
|
9,300
|
$
|
162
|
$
|
7,730
|
$
|
(9,462
|
)
|
$
|
7,730
|
|||||||||
Capital expenditures
|
$
|
1,053
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,053
|
||||||||||
Total assets
|
$
|
1,437,603
|
$
|
7,235
|
$
|
137,004
|
$
|
(135,460
|
)
|
$
|
1,446,382
|
Balance Sheets
|
December 31,
|
|||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
5,018
|
$
|
3,977
|
||||
Investment in common stock of subsidiaries
|
140,789
|
131,219
|
||||||
Other assets
|
565
|
1,808
|
||||||
Total assets
|
$
|
146,372
|
$
|
137,004
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Other borrowings
|
$
|
31,804
|
$
|
29,668
|
||||
Other liabilities
|
598
|
558
|
||||||
Common stock
|
25,062
|
24,932
|
||||||
Additional paid-in capital
|
17,548
|
17,099
|
||||||
Retained earnings
|
88,492
|
82,277
|
||||||
Accumulated other comprehensive loss
|
(17,132
|
)
|
(17,530
|
)
|
||||
Total liabilities and stockholders’ equity
|
$
|
146,372
|
$
|
137,004
|
Statements of Income
|
Years Ended December 31,
|
|||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Income:
|
||||||||
Dividends from subsidiary
|
$
|
4,075
|
$
|
3,000
|
||||
Other income
|
200
|
200
|
||||||
Total income
|
4,275
|
3,200
|
||||||
|
||||||||
Expenses:
|
||||||||
Salary and benefits
|
813
|
765
|
||||||
Subordinated debt interest expense
|
1,181 | 1,181 | ||||||
Legal expenses
|
178
|
174
|
||||||
Service fees
|
158
|
146
|
||||||
Other operating expenses
|
85
|
129
|
||||||
Total expenses
|
2,415
|
2,395
|
||||||
Income before income tax benefit and equity in undistributed net income of subsidiaries
|
1,860
|
805
|
||||||
Income tax benefit
|
(450
|
)
|
(463
|
)
|
||||
|
2,310
|
1,268
|
||||||
Equity in undistributed net income of subsidiaries
|
7,198
|
6,462
|
||||||
Net income
|
$
|
9,508
|
$
|
7,730
|
Statements of Cash Flows
|
Years Ended December 31,
|
|||||||
(dollars in thousands)
|
2024
|
2023
|
||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
9,508
|
$
|
7,730
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Equity in undistributed net income of subsidiaries
|
(7,198
|
)
|
(6,462
|
)
|
||||
Amortization of subordinated debt issuance costs |
131 | 130 | ||||||
Stock compensation expense
|
51
|
46
|
||||||
Increase in other assets
|
(775
|
)
|
(17
|
)
|
||||
Increase (decrease) in other liabilities
|
40
|
(19
|
)
|
|||||
Net cash provided by operating activities
|
1,757
|
1,408
|
||||||
Cash flows from investing activities:
|
||||||||
Cash distributed to subsidiary
|
-
|
(7,000)
|
||||||
Net cash used in investing activities
|
-
|
(7,000)
|
||||||
Cash flows from financing activities:
|
||||||||
Proceeds from sale of stock
|
117
|
131
|
||||||
Proceeds from borrowings |
2,005 | - | ||||||
Cash dividends paid on common stock
|
(2,838
|
)
|
(2,817
|
)
|
||||
Net cash used in financing activities
|
(716
|
)
|
(2,686
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
1,041
|
(8,278
|
)
|
|||||
Cash and cash equivalents at beginning of year
|
3,977
|
12,255
|
||||||
Cash and cash equivalents at end of year
|
$
|
5,018
|
$
|
3,977
|
Item 9. |
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
Item 9A. |
Controls and Procedures
|
Item 9B. |
Other Information
|
Item 9C. |
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
|
Item 10. |
Directors, Executive Officers, and Corporate Governance
|
Item 11. |
Executive Compensation
|
Item 12. |
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
Item 13. |
Certain Relationships and Related Transactions, and Director Independence
|
Item 14. |
Principal Accountant Fees and Services
|
Exhibit No.
|
Description
|
|
Articles of Incorporation of Old Point Financial Corporation, as amended June 22, 2000 (incorporated by reference to Exhibit 3.1 to Form 10-K filed on March 12, 2009)
|
||
Articles of Amendment to Articles of Incorporation of Old Point Financial Corporation, effective May 26, 2016 (incorporated by reference to Exhibit 3.1.1 to Form 8-K filed May 31, 2016)
|
||
Bylaws of Old Point Financial Corporation, as amended and restated August 9, 2016 (incorporated by reference to Exhibit 3.2 to Form 10-Q filed August 10, 2016)
|
||
Description of the Company’s Common Stock (incorporated by reference to Exhibit 4.0 to Form 10-K filed March 16, 2020)
|
||
|
||
4.1 |
Form of Subordinated Note (incorporated by reference to Exhibit 4.1 to Form 8-K filed July 16, 2021)
|
|
|
Form of Life Insurance Endorsement Method Split Dollar Plan Agreement with The Northwestern Mutual Life Insurance Company entered into with Robert F. Shuford, Sr. (incorporated by reference to Exhibit 10.4
to Form 10-K filed March 30, 2005)
|
|
Directors' Compensation (incorporated by reference to Exhibit 10.5 to Form 10-K filed March 16, 2020)
|
||
Summary of Old Point Financial Corporation Incentive Plan (incorporated by reference to Exhibit 10.7 to Form 10-K filed March 30, 2015)
|
||
Form of 162 Insurance Plan (incorporated by reference to Exhibit 10.10 to Form 10-K filed March 12, 2009)
|
||
Form of Life Insurance Endorsement Method Split Dollar Plan Agreement with Ohio National Life Assurance Corporation entered into with Joseph R. Witt (incorporated by reference to Exhibit 10.11 to Form 10-K filed March 12, 2010)
|
||
Form of Life Insurance Endorsement Method Split Dollar Plan Agreement with New York Life Insurance and Annuity Corporation entered into with Robert F. Shuford, Jr., and Joseph R. Witt (incorporated by reference to Exhibit 10.12 to Form
10-K filed March 30, 2012)
|
||
Settlement Agreement dated March 16, 2016 among Old Point Financial Corporation, Financial Edge Fund, L.P., Financial Edge-Strategic Fund, L.P., PL Capital/Focused Fund, L.P., PL Capital, LLC, PL Capital Advisors, LLC, Goodbody/PL
Capital, L.P., Goodbody/PL Capital, LLC, Mr. John W. Palmer and Mr. Richard J. Lashley, as Managing Members of PL Capital, LLC, PL Capital Advisors, LLC and Goodbody/PL Capital, LLC and Mr. William F. Keefe (incorporated by reference to
Exhibit 10.1 to Form 8-K filed March 17, 2016)
|
||
Amendment No. 1 to Settlement Agreement, dated August 12, 2021, among Old Point Financial Corporation, Financial Edge Fund, L.P., Financial Edge-Strategic Fund, L.P., PL Capital/Focused Fund, L.P., PL Capital, LLC, PL Capital Advisors,
LLC, Goodbody/PL Capital, L.P., Goodbody/PL Capital, LLC, Mr. John W. Palmer and Mr. Richard J. Lashley, as Managing Members of PL Capital, LLC, PL Capital Advisors, LLC and Goodbody/PL Capital, LLC and Mr. William F. Keefe (incorporated
by reference to Exhibit 10.14 to Form 10-Q filed August 16, 2021)
|
||
Old Point Financial Corporation 2016 Incentive Stock Plan (incorporated by reference to Exhibit 10.15 to Form 8-K filed May 31, 2016)
|
||
Membership Interest Purchase Agreement dated January 13, 2017 between Tidewater Mortgage Services, Inc. and The Old Point National Bank of Phoebus (incorporated by reference to Exhibit 10.1 to Form 8-K filed January 20, 2017)
|
Employment Agreement, dated as of February 22, 2018, by and between Old Point Financial Corporation and The Old Point National Bank of Phoebus and Robert F. Shuford, Jr. (incorporated by reference to Exhibit 10.22 to Form 8-K filed
February 28, 2018)
|
||
Amendment to the Employment Agreement, dated December 15, 2023, by and between Old Point Financial Corporation and The Old Point National Bank of Phoebus and Robert F. Shuford, Jr. (incorporated by reference to Exhibit 10.1 to Form 8-K
filed December 15, 2023)
|
||
Amendment to the Employment Agreement, dated January 10, 2025, by and between Old Point Financial Corporation and The Old Point National Bank of Phoebus and Robert F. Shuford, Jr.
|
||
Employment Agreement, dated as of February 22, 2018, by and between Old Point Financial Corporation and The Old Point National Bank of Phoebus and Joseph R. Witt (incorporated by reference to Exhibit 10.24 to Form 8-K filed February
28, 2018)
|
||
Amendment to the Employment Agreement, dated December 15, 2023, by and between Old Point Financial Corporation and The Old Point National Bank of Phoebus and Joseph R. Witt (incorporated by reference to Exhibit 10.2 to Form 8-K filed
December 15, 2023)
|
||
Change of Control Severance Agreement, dated as of February 22, 2018, by and between The Old Point National Bank of Phoebus and Donald S. Buckless (incorporated by reference to Exhibit 10.26 to Form 10-K filed March 16, 2018)
|
||
Change of Control Severance Agreement, dated May 23, 2024, by and between The Old Point National Bank of Phoebus and Cathy W. Liles (incorporated by reference to Exhibit 10.1 to Form 8-K filed November 12, 2024)
|
||
Form of Time-Based Restricted Stock Agreement (cliff vesting) (approved March 29, 2018) for awards to certain employees under the Old Point Financial Corporation 2016 Incentive Stock Plan (incorporated by reference to Exhibit 10.28 to
Form 8-K filed April 3, 2018)
|
||
Form of Time-Based Restricted Stock Agreement (cliff vesting) (approved March 29, 2018) for awards to certain non-employee directors under the Old Point Financial Corporation 2016 Incentive Stock Plan (incorporated by reference to
Exhibit 10.29 to Form 8-K filed April 3, 2018)
|
||
Change of Control Severance Agreement, dated as of October 30, 2019, by and between The Old Point National Bank of Phoebus and Thomas Hotchkiss (incorporated by reference to Exhibit 10.31 to Form 10-K filed on March 16, 2020)
|
||
Form of Subordinated Note Purchase Agreement (incorporated by reference to Exhibit 10.1 to Form 8-K
filed July 16, 2021)
|
||
Form of Life Insurance Endorsement Method Split Dollar Plan Agreement with The Northwestern Mutual Life Insurance Company and Massachusetts Mutual Life Insurance Company entered into with Donald S. Buckless and A. Eric Kauders, Jr. (incorporated by reference to Exhibit 10.34 to Form 10-K filed on March 31, 2023)
|
||
Old Point Financial Corporation Code of Ethics
|
||
Insider Trading Policy
|
||
Subsidiaries of the Registrant (incorporated by reference to Exhibit 21 to Form 10-K filed March 30, 2005)
|
||
Consent of Yount, Hyde & Barbour, P.C.
|
||
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Old Point Financial Corporation Dodd-Frank Clawback Policy (incorporated by reference to Exhibit 97 to Form 10-K filed on April 1, 2024)
|
||
101
|
The following materials from Old Point Financial Corporation’s annual report on Form 10-K for the year ended December 31, 2024, formatted in iXBRL (Inline Extensible Business Reporting Language), filed
herewith: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Changes in Stockholders’ Equity, (v) Consolidated Statements of Cash
Flows, and (vi) Notes to Consolidated Financial Statements
|
|
104
|
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
|
|
*Indicates Management contract
|
OLD POINT FINANCIAL CORPORATION
|
||
/s/ Robert F. Shuford, Jr.
|
||
Robert F. Shuford, Jr.,
|
||
Chairman, President & Chief Executive Officer
|
||
Date: March 31, 2025
|
/s/ Robert F. Shuford, Jr.
|
Chairman, President & Chief Executive Officer and Director
|
|
Robert F. Shuford, Jr.
|
Principal Executive Officer
|
|
Date: March 31, 2025
|
||
/s/ Cathy W. Liles
|
Chief Financial Officer & Senior Vice President/Finance
|
|
Cathy W. Liles
|
Principal Financial & Accounting Officer
|
|
Date: March 31, 2025
|
||
/s/ Stephen C. Adams
|
Director
|
|
Stephen C. Adams
|
||
Date: March 31, 2025
|
/s/ Sarah B. Castleberry
|
Director
|
|
Sarah B. Castleberry
|
||
Date: March 31, 2025
|
||
/s/ Michael A. Glasser
|
Director
|
|
Michael A. Glasser
|
||
Date: March 31, 2025
|
||
/s/ John Cabot Ishon
|
Director
|
|
John Cabot Ishon
|
||
Date: March 31, 2025
|
||
/s/ William F. Keefe, IV
|
Director
|
|
William F. Keefe, IV
|
||
Date: March 31, 2025
|
||
/s/ Tom B. Langley
|
Director
|
|
Tom B. Langley
|
||
Date: March 31, 2025
|
||
/s/ Robert F. Shuford, Sr.
|
Director
|
|
Robert F. Shuford, Sr.
|
||
Date: March 31, 2025
|
||
/s/ Rebekah Ellen Clark Thacker
|
Director
|
|
Rebekah Ellen Clark Thacker
|
||
Date: March 31, 2025
|
||
/s/ Elizabeth S. Wash
|
Director
|
|
Elizabeth S. Wash
|
||
Date: March 31, 2025
|
||
/s/ Joseph R. Witt
|
Director
|
|
Joseph R. Witt
|
||
Date: March 31, 2025
|
|
OLD POINT FINANCIAL CORPORATION
|
|||
|
ADDRESS:
|
|||
|
101 EAST QUEEN STREET
|
|||
|
HAMPTON, VA 23669 | |||
Date:
|
1/10/2025
|
By:
|
/s/ Joseph R. Witt
|
|
|
Its:
|
EVP & Chief Strategy Officer
|
||
|
||||
|
|
THE OLD POINT NATIONAL BANK OF PHOEBUS
|
||
|
|
ADDRESS:
|
||
|
|
101 EAST QUEEN STREET
|
||
|
|
HAMPTON, VA 23669 | ||
|
||||
Date:
|
1/10/2025
|
By:
|
/s/ Joseph R. Witt
|
|
|
Its:
|
President, Financial Services and CSO
|
||
|
||||
|
ROBERT F. SHUFORD, JR.
|
|||
|
||||
Date:
|
1//10/2025
|
/s/ Robert F. Shuford, Jr.
|
![]() |
Code of Ethics
Policy Owner: Human Resources
Date of Last Review: March 2025
Date of Last Revision: June 2024
|
|
|
• |
Requires the highest standards for honest and ethical conduct, including proper and ethical procedures for dealing with actual or apparent conflicts of interest between personal and professional relationships;
|
|
• |
Provides guidance for Company Individuals to communicate actual or apparent conflicts of interest to the Company;
|
|
• |
Requires the maintenance of accurate records and full, fair, accurate, timely and understandable disclosure in the reports and documents filed or submitted by the Company with governmental and regulatory agencies and in other public
communications made by the Company, and provides additional rules for senior financial officers of the Company;
|
|
• |
Addresses misuse or misapplication of the Company's property and corporate opportunities;
|
|
• |
Requires the highest level of confidentiality and fair dealing;
|
|
• |
Promotes the prompt internal reporting of violations of this Code of Ethics and accountability for adherence to this Code of Ethics;
|
|
• |
Requires compliance with applicable laws, rules and regulations; and
|
|
• |
Requires reporting of any illegal behavior.
|
(i) |
Accepting or offering a gift in recognition of a commonly recognized event or occasion (such as a promotion, new job, wedding, retirement or holiday) so long as the gift, together with all other gifts received from any one individual or
company, does not exceed $100 in any calendar year;
|
|
(ii) |
Accepting something of value if the benefit is available to the general public under the same conditions on which it is available to the employee;
|
|
(iii) |
Accepting meals, refreshments, travel arrangements and accommodations, and entertainment of reasonable value in the course of a meeting or other occasion to conduct business or foster business relations if the expense would be reimbursed
by the Company under its policy for reimbursement of business expenses if the other party did not pay for it;
|
|
(iv) |
Paying for meals, refreshments, travel arrangements and accommodations, and entertainment of reasonable value in the course of a meeting or other occasion to conduct business or foster business relationships if the expense is reimbursed
by the Company under its policy for reimbursement of business expenses;
|
|
(v) |
Paying for meals, refreshments, travel arrangements and accommodations, and entertainment of reasonable value in the course of a meeting or other occasion to conduct business or foster business relationships if the expense is reimbursed
by the Company under its policy for reimbursement of business expenses;
|
|
(vi) |
Gifts from relatives;
|
|
(vii) |
Advertising or promotional materials of nominal value; or
|
|
(viii) |
Awards by civic or charitable organizations with which the employee, officer, or director is involved that do not have the appearance of affecting the individual’s impartiality.
|
|
(i) |
Trade secrets, which include any business or technical information, such as a formula, program, method, technique, compilation or information that is valuable because it is not generally known.
|
|
(ii) |
All rights to any invention or process developed by an employee using Company facilities or trade secret information, resulting from any work for the Company, or relating to the Company's business, is considered to be “work-for-hire”
under the United States copyright laws and shall belong to the Company.
|
|
(iii) |
Proprietary information such as customer lists and customer confidential information.
|
|
• |
Act with honesty and integrity and avoid actual or apparent conflicts of interest in personal and professional relationships.
|
|
• |
Provide colleagues with information that is accurate, complete, objective, relevant, timely, and understandable.
|
|
• |
Comply with applicable laws, rules, and regulations of federal, state, and local governments (both United States and foreign) and other appropriate private and public regulatory agencies.
|
|
• |
Act in good faith, with due care, competence and diligence, without misrepresenting material facts or allowing independent judgment to be subordinated.
|
|
• |
Respect the confidentiality of information acquired in the course of employment.
|
|
• |
Share knowledge and maintain skills necessary and relevant to the Company’s needs.
|
|
• |
Proactively promote ethical and honest behavior within the Company environment.
|
|
• |
Assure responsible use of and control of all assets, resources and information of the Company.
|
OPFC CONFIDENTIAL
|
Page 11 of 11
|
![]() |
Insider Trading Policy
Policy Owner: Chief Financial Officer
Date of Last Review: December 2024
Date of Last Change: December 2019
|
|
|
|
|
Date |
|
Signature |
|
|
|
|
|
|
|
Name (Printed)
|
|
1. |
Filing Requirements in Connection with Transactions
|
|
• |
Each Company director and Company-level executive officer must file a Form 3 with the Securities and Exchange Commission (Commission) within 10 calendar days of becoming a director or executive officer setting forth his or her initial
beneficial ownership of Company common stock, even if none.
|
|
• |
Each Company director and Company-level executive officer must file a Form 4 with the Commission before the end of the 2nd business day following the date on which his or her beneficial ownership of Company common stock has changed
pursuant to a reportable transaction (subject to an additional 3 business day extension for certain trades pursuant to a Rule 10b5-1 trading plan).
|
|
• |
Each Company director and Company-level executive officer must file either (i) a Form 5 with the Commission within 45 days of year end, reporting any previously unreported transaction that occurred during the preceding fiscal
year or (ii) a certification with the Company that no Form 5 is due.
|
|
• |
In the case of most sales of Company common stock (where the amount sold exceeds 5000 shares or $50,000 in value in a three month period), each Company director and Company-level executive officer must file a Form 144 with the Commission
at the time he or she places the sale order with the broker or executes the trade directly with a market-maker.
|
|
• |
These filing requirements are personal obligations of the individual director or executive officer. It is the Company's policy to provide assistance through the Company’s Finance Department.
|
|
• |
A copy of each filing should be sent to Company’s designated Securities Compliance Officer.
|
2. |
General Insider Trading Provisions
|
|
• |
Any Company director or Company-level executive officer who is aware of any material non-public information regarding the Company or regarding any other company shall not trade directly or indirectly in the stock of the Company or the
securities of such other company, or disclose such information to other persons likely to trade in such securities. Company directors and Company- level executive officers must also refrain from recommending the purchase or sale of the
Company’s common stock while in possession of material non-public information, and from knowingly assisting anyone who is engaged in any of the activities prohibited by the Company’s insider trading policies.
|
|
• |
Access to material non-public information will be limited to only those persons with a need to know and who will be informed of their obligations with respect to such information.
|
|
• |
Company directors and Company-level executive officers may not both buy and sell, or both sell and buy, shares of Company stock within any rolling 6-month period.
|
|
• |
Company directors and Company-level executive officers may not sell Company stock “short,” trade in Company stock in or through a margin account or otherwise engage in speculative or short-term trading of Company stock.
|
3. |
Notice and Pre-clearance of Transactions
|
|
• |
All Holding Company directors and Company-level executive officers must notify the Company’s designated Securities Compliance Officer not later than 3 business days prior to engaging in any transaction in Company common stock that is not
under an established purchase plan.
|
|
• |
All Holding Company directors and Company-level executive officers must pre-clear, in writing, (see Exhibit 1.A) any transactions in Company common stock with the Company’s designated Securities Compliance Officer.
|
|
• |
No Holding Company director or Company-level executive officer shall effect a transaction in Company common stock unless such director has either reviewed and signed a Form 4 covering such transaction, reviewed a Form 4 covering such
transaction and authorized it to be signed on his or her behalf under an appropriate power of attorney or otherwise provided for a Form 4 to be timely filed in connection with such transaction.
|
4. |
Quarterly and Event-Specific Blackout Periods
|
|
• |
Holding Company directors and Company-level executive officers will generally not be permitted to trade in Company common stock during the period beginning on and including the Thursday before Board day of the last month of each fiscal
quarter of the Company and ending 48-hours after the Company’s public earnings release for such quarter unless such trade is under a 10B5-1 trading plan., or stock option plan.
|
|
• |
The Company may also impose event specific trading bans from time to time in the event of material developments. Depending on the circumstances, these event specific trading bans may be announced or unannounced. If unannounced, Company
directors and Company-level executive officers will be informed that trading is not permitted when they contact Company’s designated securities compliance officer to pre-clear the applicable transaction.
|
|
Date of request: |
|
Name of person making request:
|
|
Title/position: |
Director |
Type of proposed transaction: |
Stock Purchase |
Approximate date of proposed transaction: |
|
Signature |
|
|
|
Approved |
|
Approval Expiration Date: |
|
|
Disapproved |
By: |
|
|
Date: |
|
|
Date: March 31, 2025
|
|
/s/Robert F. Shuford, Jr.
|
|
Robert F. Shuford, Jr.
|
|
Chairman, President & Chief Executive Officer
|
Date: March 31, 2025
|
|
/s/ Cathy W. Liles
|
|
Cathy W. Liles
|
|
Chief Financial Officer & Senior Vice President/Finance
|
(1) |
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the periods covered in the Report.
|
/s/Robert F. Shuford, Jr. |
|
|
Robert F. Shuford, Jr.
|
|
|
Chairman, President & Chief Executive Officer
|
|
|
|
|
|
March 31, 2025
|
/s/ Cathy W. Liles |
|
|
Cathy W. Liles |
|
|
Chief Financial Officer & Senior Vice President/Finance
|
|
|
|
|
|
March 31, 2025
|