| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
| 99.1 | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||||
| FINWARD BANCORP | |||||||||||
| By: | /s/ Benjamin L. Schmitt | ||||||||||
| Name: Benjamin L. Schmitt | |||||||||||
| Title: Executive Vice President, Chief Financial Officer and Treasurer | |||||||||||

Performance Ratios |
|||||||||
Quarter ended |
|||||||||
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
|||||
Return on equity |
4.66% |
8.96% |
5.66% |
1.17% |
5.39% |
||||
Return on assets |
0.39% |
0.68% |
0.42% |
0.09% |
0.41% |
||||
Net interest margin, tax-equivalent (non-GAAP) |
3.32% |
3.18% |
3.11% |
2.95% |
2.79% |
||||
Non-interest income/average assets |
0.29% |
0.57% |
0.53% |
0.43% |
0.72% |
||||
Non-interest expense/average assets |
2.90% |
2.74% |
2.90% |
2.81% |
2.75% |
||||
Efficiency ratio |
89.50% |
81.22% |
88.92% |
93.11% |
87.20% |
||||
Quarter Ended |
Year Ended |
||||||||||||
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
12/31/2025 |
12/31/2024 |
|||||||
Return on equity |
4.66% |
8.96% |
5.66% |
1.17% |
5.39% |
5.10% |
8.06% |
||||||
Return on assets |
0.39% |
0.68% |
0.42% |
0.09% |
0.41% |
0.39% |
0.58% |
||||||
Yield on loans |
5.64% |
5.49% |
5.36% |
5.25% |
5.27% |
5.43% |
5.15% |
||||||
Yield on security investments |
2.29% |
2.40% |
2.42% |
2.38% |
2.34% |
2.41% |
2.38% |
||||||
Total yield on earning assets |
4.96% |
4.91% |
4.82% |
4.71% |
4.74% |
4.85% |
4.67% |
||||||
Cost of interest-bearing deposits |
2.09% |
2.16% |
2.12% |
2.17% |
2.41% |
2.13% |
2.40% |
||||||
Cost of repurchase agreements |
3.10% |
3.37% |
3.32% |
3.35% |
3.65% |
3.29% |
3.85% |
||||||
Cost of borrowed funds |
3.73% |
3.64% |
3.91% |
4.12% |
4.31% |
3.86% |
4.62% |
||||||
Total cost of interest-bearing liabilities |
2.16% |
2.25% |
2.22% |
2.28% |
2.53% |
2.23% |
2.56% |
||||||
Net interest margin |
3.18% |
3.04% |
2.97% |
2.81% |
2.65% |
3.00% |
2.54% |
||||||
Net interest margin, tax-equivalent (non-GAAP) (1)
|
3.32% |
3.18% |
3.11% |
2.95% |
2.79% |
3.14% |
2.68% |
||||||
Non-interest income/average assets |
0.29% |
0.57% |
0.53% |
0.43% |
0.72% |
0.45% |
1.09% |
||||||
Non-interest expense/average assets |
2.90% |
2.74% |
2.90% |
2.81% |
2.75% |
2.84% |
2.80% |
||||||
Efficiency ratio (non-GAAP) (1)
|
89.50% |
81.22% |
88.92% |
93.11% |
87.20% |
88.03% |
81.78% |
||||||
Non-performing assets to total assets |
0.68% |
0.76% |
0.74% |
0.69% |
0.74% |
0.68% |
0.74% |
||||||
Non-performing loans to total loans |
0.82% |
0.94% |
0.91% |
0.84% |
0.91% |
0.82% |
0.91% |
||||||
Allowance for credit losses to non-performing loans |
147.12% |
129.41% |
133.01% |
143.84% |
123.10% |
147.12% |
123.10% |
||||||
Allowance for credit losses to loans receivable |
1.21% |
1.22% |
1.22% |
1.20% |
1.12% |
1.21% |
1.12% |
||||||
Net charge-offs (recoveries) as a percentage of average
loans receivable
|
0.08% |
0.07% |
(0.11%) |
0.01% |
0.59% |
0.01% |
0.14% |
||||||
Basic earnings per share |
$0.46 |
$0.82 |
$0.50 |
$0.11 |
$0.49 |
$1.89 |
$2.85 |
||||||
Diluted earnings per share |
$0.46 |
$0.81 |
$0.50 |
$0.11 |
$0.49 |
$1.88 |
$2.84 |
||||||
Weighted average common shares outstanding—basic |
4,273,421 |
4,273,022 |
4,271,952 |
4,266,976 |
4,261,079 |
4,271,350 |
4,259,570 |
||||||
Weighted average common shares outstanding—diluted |
4,301,462 |
4,299,007 |
4,291,319 |
4,284,496 |
4,286,742 |
4,292,058 |
4,274,633 |
||||||
Stockholders' equity to total assets |
8.64% |
8.06% |
7.48% |
7.44% |
7.35% |
8.64% |
7.35% |
||||||
Tangible common equity to tangible assets (non-
GAAP) (1)
|
7.56% |
6.99% |
6.41% |
6.34% |
6.24% |
7.56% |
6.24% |
||||||
Tangible common equity adjusted for accumulated
other comprehensive loss to tangible assets (non-
GAAP) (1)
|
9.65% |
9.42% |
9.24% |
9.23% |
9.10% |
9.65% |
9.10% |
||||||
Book value per share |
$40.37 |
$38.24 |
$35.67 |
$35.10 |
$35.10 |
$40.37 |
$35.10 |
||||||
Tangible common book value per share (non-GAAP) (1)
|
$34.92 |
$32.77 |
$30.16 |
$29.55 |
$29.48 |
$34.92 |
$29.48 |
||||||
Tangible common book value per share adjusted for
accumulated other comprehensive loss (non-GAAP) (1)
|
$44.55 |
$44.16 |
$43.47 |
$43.02 |
$42.94 |
$44.55 |
$42.94 |
||||||
Closing stock price |
$35.19 |
$32.09 |
$27.62 |
$29.10 |
$28.11 |
$35.19 |
$28.11 |
||||||
Dividends declared per common share |
$0.12 |
$0.12 |
$0.12 |
$— |
$0.12 |
$0.36 |
$0.48 |
||||||
Quarter Ended |
|||||||||||||||||
December 31, 2025 |
September 30, 2025 |
June 30, 2025 |
|||||||||||||||
(Dollars in thousands) |
Average
Balance
|
Interest |
Yield/
Rate
|
Average
Balance
|
Interest |
Yield/
Rate
|
Average
Balance
|
Interest |
Yield/Rate |
||||||||
ASSETS |
|||||||||||||||||
Interest bearing deposits in other
financial institutions
|
$100,035 |
$903 |
3.61% |
$90,880 |
$991 |
4.36% |
$57,749 |
$614 |
4.25% |
||||||||
Federal funds sold |
1,113 |
10 |
3.59% |
1,285 |
12 |
3.74% |
868 |
8 |
3.69% |
||||||||
Securities available-for-sale |
327,747 |
1,877 |
2.29% |
327,030 |
1,965 |
2.40% |
327,867 |
1,980 |
2.42% |
||||||||
Loans receivable |
1,454,174 |
20,496 |
5.64% |
1,474,324 |
20,246 |
5.49% |
1,486,861 |
19,940 |
5.36% |
||||||||
Federal Home Loan Bank stock |
6,547 |
126 |
7.70% |
6,547 |
126 |
7.70% |
6,547 |
128 |
7.82% |
||||||||
Total interest earning assets |
1,889,616 |
$23,412 |
4.96% |
1,900,066 |
$23,340 |
4.91% |
1,879,892 |
$22,670 |
4.82% |
||||||||
Cash and non-interest bearing
deposits in other financial
institutions
|
23,385 |
24,882 |
27,192 |
||||||||||||||
Allowance for credit losses |
(18,049) |
(18,243) |
(18,028) |
||||||||||||||
Other non-interest bearing assets |
146,675 |
152,135 |
152,880 |
||||||||||||||
Total assets |
$2,041,627 |
$2,058,840 |
$2,041,936 |
||||||||||||||
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|||||||||||||||||
Interest-bearing deposits |
$1,458,748 |
$7,605 |
2.09% |
$1,478,543 |
$7,996 |
2.16% |
$1,470,225 |
$7,780 |
2.12% |
||||||||
Repurchase agreements |
40,968 |
317 |
3.10% |
46,498 |
392 |
3.37% |
44,401 |
370 |
3.33% |
||||||||
Borrowed funds |
48,089 |
448 |
3.73% |
55,904 |
509 |
3.64% |
58,995 |
575 |
3.90% |
||||||||
Total interest bearing liabilities |
1,547,805 |
$8,370 |
2.16% |
1,580,945 |
$8,897 |
2.25% |
1,573,621 |
$8,725 |
2.22% |
||||||||
Non-interest bearing deposits |
288,073 |
285,347 |
278,620 |
||||||||||||||
Other non-interest bearing
liabilities
|
35,588 |
36,397 |
37,703 |
||||||||||||||
Total liabilities |
1,871,466 |
1,902,689 |
1,889,944 |
||||||||||||||
Total stockholders' equity |
170,161 |
156,151 |
151,992 |
||||||||||||||
Total liabilities and
stockholders' equity
|
$2,041,627 |
$2,058,840 |
$2,041,936 |
||||||||||||||
Net interest income |
$15,042 |
$14,443 |
$13,945 |
||||||||||||||
Return on average assets |
0.39% |
0.68% |
0.42% |
||||||||||||||
Return on average equity |
4.66% |
8.96% |
5.66% |
||||||||||||||
Net interest margin |
3.18% |
3.04% |
2.97% |
||||||||||||||
Net interest margin, tax-equivalent
(non-GAAP)(1)
|
3.32% |
3.18% |
3.11% |
||||||||||||||
Net interest spread |
2.80% |
2.66% |
2.60% |
||||||||||||||
Ratio of interest-earning assets to
interest-bearing liabilities
|
1.22x |
1.20x |
1.19x |
||||||||||||||
As of |
|||||||||
(Dollars in thousands) |
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
||||
ASSETS |
|||||||||
Cash and non-interest bearing deposits in other financial institutions |
$18,265 |
$19,458 |
$23,027 |
$18,563 |
$17,883 |
||||
Interest bearing deposits in other financial institutions |
101,382 |
84,157 |
79,976 |
52,829 |
52,047 |
||||
Federal funds sold |
- |
563 |
411 |
975 |
654 |
||||
Total cash and cash equivalents |
119,647 |
104,178 |
103,414 |
72,367 |
70,584 |
||||
Securities available-for-sale |
316,227 |
335,150 |
327,845 |
330,127 |
333,554 |
||||
Loans held-for-sale |
1,096 |
2,641 |
834 |
2,849 |
1,253 |
||||
Loans receivable, net of deferred fees and costs |
1,450,387 |
1,473,774 |
1,484,278 |
1,491,696 |
1,508,976 |
||||
Less: allowance for credit losses |
(17,506) |
(17,977) |
(18,184) |
(17,955) |
(16,911) |
||||
Net loans receivable |
1,432,881 |
1,455,797 |
1,466,094 |
1,473,741 |
1,492,065 |
||||
Federal Home Loan Bank stock |
6,547 |
6,547 |
6,547 |
6,547 |
6,547 |
||||
Accrued interest receivable |
7,781 |
7,585 |
7,651 |
7,821 |
7,721 |
||||
Premises and equipment |
44,976 |
45,544 |
46,179 |
46,680 |
47,259 |
||||
Cash value of bank owned life insurance |
33,586 |
33,843 |
33,932 |
33,712 |
33,514 |
||||
Goodwill |
22,395 |
22,395 |
22,395 |
22,395 |
22,395 |
||||
Other intangible assets |
1,172 |
1,273 |
1,414 |
1,635 |
1,860 |
||||
Other assets |
34,873 |
37,771 |
41,606 |
41,840 |
43,947 |
||||
Total assets |
$2,021,181 |
$2,052,724 |
$2,057,911 |
$2,039,714 |
$2,060,699 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||||
Deposits: |
|||||||||
Non-interest bearing |
$267,441 |
$280,296 |
$271,172 |
$281,461 |
$263,324 |
||||
Interest bearing |
1,459,530 |
1,470,350 |
1,483,678 |
1,468,923 |
1,497,242 |
||||
Total |
1,726,971 |
1,750,646 |
1,754,850 |
1,750,384 |
1,760,566 |
||||
Repurchase agreements |
39,152 |
48,426 |
48,331 |
45,053 |
40,116 |
||||
Borrowed funds |
45,551 |
55,000 |
65,000 |
56,657 |
65,000 |
||||
Accrued expenses and other liabilities |
34,844 |
33,157 |
35,477 |
35,813 |
43,603 |
||||
Total liabilities |
1,846,518 |
1,887,229 |
1,903,658 |
1,887,907 |
1,909,285 |
||||
Stockholders' Equity: |
|||||||||
Preferred stock, no par or stated value; 10,000,000 shares authorized,
none outstanding
|
- |
- |
- |
- |
- |
||||
Common stock, no par or stated value; 10,000,000 shares
authorized(1)
|
- |
- |
- |
- |
- |
||||
Additional paid-in capital |
70,331 |
70,233 |
70,263 |
70,132 |
70,034 |
||||
Accumulated other comprehensive loss |
(41,662) |
(49,266) |
(57,560) |
(58,244) |
(58,084) |
||||
Retained earnings |
145,994 |
144,528 |
141,550 |
139,919 |
139,464 |
||||
Total stockholders' equity |
174,663 |
165,495 |
154,253 |
151,807 |
151,414 |
||||
Total liabilities and stockholders' equity |
$2,021,181 |
$2,052,724 |
$2,057,911 |
$2,039,714 |
$2,060,699 |
||||
Quarter Ended |
|||||||||
(Dollars in thousands, except per share data) |
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
||||
Interest income: |
|||||||||
Loans |
$20,496 |
$20,246 |
$19,940 |
$19,655 |
$19,802 |
||||
Securities & short-term investments |
2,916 |
3,094 |
2,730 |
2,686 |
2,793 |
||||
Total interest income |
23,412 |
23,340 |
22,670 |
22,341 |
22,595 |
||||
Interest expense: |
|||||||||
Deposits |
7,605 |
7,996 |
7,780 |
8,045 |
8,812 |
||||
Borrowings |
765 |
901 |
945 |
983 |
1,176 |
||||
Total interest expense |
8,370 |
8,897 |
8,725 |
9,028 |
9,988 |
||||
Net interest income |
15,042 |
14,443 |
13,945 |
13,313 |
12,607 |
||||
Provision for (benefit from) credit losses |
(84) |
(301) |
(274) |
454 |
(579) |
||||
Net interest income after provision for credit losses |
15,126 |
14,744 |
14,219 |
12,859 |
13,186 |
||||
Non-interest income: |
|||||||||
Fees and service charges |
1,485 |
1,463 |
1,330 |
1,109 |
1,439 |
||||
Wealth management operations |
659 |
759 |
696 |
619 |
728 |
||||
Gain on tax credit investment |
- |
23 |
- |
67 |
1,236 |
||||
Gain on sale of loans held-for-sale, net |
346 |
265 |
378 |
230 |
328 |
||||
Bank owned life insurance |
522 |
439 |
220 |
198 |
202 |
||||
Gain (loss) on sale of property and equipment |
1 |
(56) |
- |
- |
(212) |
||||
Loss on sale of securities, net |
(1,577) |
- |
- |
- |
- |
||||
Other |
37 |
20 |
59 |
6 |
11 |
||||
Total non-interest income |
1,473 |
2,913 |
2,683 |
2,229 |
3,732 |
||||
Non-interest expense: |
|||||||||
Compensation and benefits |
7,573 |
7,330 |
7,313 |
7,372 |
6,628 |
||||
Occupancy and equipment |
2,111 |
2,004 |
1,935 |
2,111 |
2,045 |
||||
Data processing |
1,465 |
1,116 |
1,341 |
1,039 |
1,202 |
||||
Federal deposit insurance premiums |
417 |
399 |
471 |
433 |
457 |
||||
Marketing |
230 |
257 |
214 |
86 |
220 |
||||
Professional and outside services |
906 |
945 |
1,115 |
1,260 |
1,341 |
||||
Technology |
521 |
549 |
545 |
454 |
509 |
||||
Other |
1,558 |
1,497 |
1,852 |
1,717 |
1,845 |
||||
Total non-interest expense |
14,781 |
14,097 |
14,786 |
14,472 |
14,247 |
||||
Income before income taxes |
1,818 |
3,560 |
2,116 |
616 |
2,671 |
||||
Income tax expenses (benefit) |
(166) |
63 |
(35) |
161 |
569 |
||||
Net income |
$1,984 |
$3,497 |
$2,151 |
$455 |
$2,102 |
||||
Earnings per common share: |
|||||||||
Basic |
$0.46 |
$0.82 |
$0.50 |
$0.11 |
$0.49 |
||||
Diluted |
$0.46 |
$0.81 |
$0.50 |
$0.11 |
$0.49 |
||||
Year Ended |
|||
(Dollars in thousands, except per share data) |
12/31/2025 |
12/31/2024 |
|
Interest income: |
|||
Loans |
$80,337 |
$77,515 |
|
Securities & short-term investments |
11,426 |
11,663 |
|
Total interest income |
91,763 |
89,178 |
|
Interest expense: |
|||
Deposits |
31,426 |
35,162 |
|
Borrowings |
3,594 |
5,569 |
|
Total interest expense |
35,020 |
40,731 |
|
Net interest income |
56,743 |
48,447 |
|
Provision for (benefit from) credit losses |
(205) |
(503) |
|
Net interest income after provision for credit losses |
56,948 |
48,950 |
|
Non-interest income: |
|||
Fees and service charges |
5,387 |
5,312 |
|
Wealth management operations |
2,733 |
2,855 |
|
Gain on tax credit investment |
90 |
1,236 |
|
Gain on sale of loans held-for-sale, net |
1,219 |
1,138 |
|
Bank owned life insurance |
1,379 |
812 |
|
Gain (loss) on sale of property and equipment |
(55) |
11,661 |
|
Loss on sale of securities, net |
(1,577) |
(531) |
|
Other |
122 |
164 |
|
Total non-interest income |
9,298 |
22,647 |
|
Non-interest expense: |
|||
Compensation and benefits |
29,588 |
27,737 |
|
Occupancy and equipment |
8,161 |
8,250 |
|
Data processing |
4,961 |
4,672 |
|
Federal deposit insurance premiums |
1,720 |
1,790 |
|
Marketing |
787 |
799 |
|
Professional and outside services |
4,226 |
5,405 |
|
Technology |
2,069 |
2,243 |
|
Other |
6,624 |
7,246 |
|
Total non-interest expense |
58,136 |
58,142 |
|
Income before income taxes |
8,110 |
13,455 |
|
Income tax expenses |
23 |
1,325 |
|
Net income |
$8,087 |
$12,130 |
|
Earnings per common share: |
|||
Basic |
$1.89 |
$2.85 |
|
Diluted |
$1.88 |
$2.84 |
|
As of |
|||||||||||||||||
(Dollars in thousands) |
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
12/31/2025 vs
9/30/2025
|
12/31/2025 vs
12/31/2024
|
||||||||||
Residential real estate |
$442,443 |
$450,007 |
$457,248 |
$458,424 |
$467,293 |
$(7,564) |
(1.7)% |
$(24,850) |
(5.3)% |
||||||||
Home equity |
53,497 |
51,813 |
51,112 |
49,752 |
49,758 |
1,684 |
3.3% |
3,739 |
7.5% |
||||||||
Commercial real estate |
555,594 |
564,558 |
551,091 |
554,866 |
551,674 |
(8,964) |
(1.6)% |
3,920 |
0.7% |
||||||||
Construction and land development |
77,208 |
79,678 |
74,795 |
86,728 |
82,874 |
(2,470) |
(3.1)% |
(5,666) |
(6.8)% |
||||||||
Multifamily |
183,902 |
192,698 |
200,440 |
204,964 |
212,455 |
(8,796) |
(4.6)% |
(28,553) |
(13.4)% |
||||||||
Commercial business |
99,304 |
96,192 |
105,636 |
99,519 |
104,246 |
3,112 |
3.2% |
(4,942) |
(4.7)% |
||||||||
Consumer |
870 |
348 |
2,347 |
504 |
551 |
522 |
150.0% |
319 |
57.9% |
||||||||
Manufactured homes |
23,708 |
24,372 |
25,146 |
25,762 |
26,708 |
(664) |
(2.7)% |
(3,000) |
(11.2)% |
||||||||
Government |
12,298 |
12,298 |
14,628 |
9,279 |
11,024 |
— |
—% |
1,274 |
11.6% |
||||||||
Loans receivable |
1,448,824 |
1,471,964 |
1,482,443 |
1,489,798 |
1,506,583 |
(23,140) |
(1.6)% |
(57,759) |
(3.8)% |
||||||||
Net deferred loan origination costs |
1,606 |
1,719 |
2,012 |
2,209 |
2,439 |
(113) |
(6.6)% |
(833) |
(34.2)% |
||||||||
Loan clearing funds |
(43) |
91 |
(177) |
(311) |
(46) |
(134) |
(147.3)% |
3 |
(6.5)% |
||||||||
Loans receivable, net |
$1,450,387 |
$1,473,774 |
$1,484,278 |
$1,491,696 |
$1,508,976 |
$(23,387) |
(1.6)% |
$(58,589) |
(3.9)% |
||||||||
As of |
|||||||||||||||||
(Dollars in thousands) |
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
12/31/2025 vs
9/30/2025
|
12/31/2025 vs
12/31/2024
|
||||||||||
Checking |
$592,214 |
$579,760 |
$593,471 |
$589,403 |
$591,487 |
$12,454 |
2.1% |
$727 |
0.1% |
||||||||
Savings |
254,055 |
257,058 |
266,070 |
274,028 |
275,121 |
(3,003) |
(1.2)% |
(21,066) |
(7.7)% |
||||||||
Money market |
381,111 |
377,155 |
352,616 |
342,106 |
333,705 |
3,956 |
1.0% |
47,406 |
14.2% |
||||||||
Certificates of deposit |
499,591 |
536,673 |
542,693 |
544,847 |
560,253 |
(37,082) |
(6.9)% |
(60,662) |
(10.8)% |
||||||||
Total deposits |
$1,726,971 |
$1,750,646 |
$1,754,850 |
$1,750,384 |
$1,760,566 |
$(23,675) |
(1.4)% |
$(33,595) |
(1.9)% |
||||||||
As of and for the Quarter Ended |
|||||||||
(Dollars in thousands) |
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
||||
Non-accruing loans |
$11,899 |
$13,892 |
$13,526 |
$12,483 |
$13,738 |
||||
Accruing loans delinquent more than 90 days |
- |
- |
145 |
- |
- |
||||
Securities in non-accrual |
1,882 |
1,616 |
1,616 |
1,630 |
1,419 |
||||
Total nonperforming assets |
$13,781 |
$15,508 |
$15,287 |
$14,113 |
$15,157 |
||||
Allowance for credit losses (ACL): |
|||||||||
ACL specific allowances for collateral
dependent loans
|
$263 |
$912 |
$570 |
$259 |
$284 |
||||
ACL general allowances for loan portfolio |
17,243 |
17,065 |
17,614 |
17,696 |
16,627 |
||||
Total ACL |
$17,506 |
$17,977 |
$18,184 |
$17,955 |
$16,911 |
||||
As of and for the Quarter Ended |
|||||||||
(Dollars in thousands) |
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
||||
Beginning allowance for credit losses |
$17,977 |
$18,184 |
$17,955 |
$16,911 |
$18,516 |
||||
Provision for (benefit from) loan losses |
(170) |
61 |
(185) |
1,077 |
597 |
||||
Net (charge-offs) recoveries |
(301) |
(268) |
414 |
(33) |
(2,202) |
||||
Ending allowance for credit losses |
$17,506 |
$17,977 |
$18,184 |
$17,955 |
$16,911 |
||||
December 31, 2025 |
||||||||||||
Actual (1)
|
Minimum Required For
Capital Adequacy
Purposes
|
Minimum Required To Be
Well Capitalized Under Prompt
Corrective Action Regulations
|
||||||||||
(Dollars in thousands) |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||
Common equity tier 1 capital to risk-
weighted assets
|
$186,214 |
11.86% |
$70,626 |
4.50% |
$102,016 |
6.50% |
||||||
Tier 1 capital to risk-weighted assets |
$186,214 |
11.86% |
$94,168 |
6.00% |
$125,558 |
8.00% |
||||||
Total capital to risk-weighted assets |
$205,472 |
13.09% |
$125,558 |
8.00% |
$156,947 |
10.00% |
||||||
Tier 1 leverage ratio |
$186,214 |
8.93% |
$83,379 |
4.00% |
$104,223 |
5.00% |
||||||
Quarter Ended |
|||||||||
(Dollars in thousands, except per share amounts) |
12/31/2025 |
9/30/2025 |
6/30/2025 |
3/31/2025 |
12/31/2024 |
||||
Tangible Common Ratios |
|||||||||
Stockholder's equity (GAAP) |
$174,663 |
$165,495 |
$154,253 |
$151,807 |
$151,414 |
||||
Less: Goodwill (GAAP) |
(22,395) |
(22,395) |
(22,395) |
(22,395) |
(22,395) |
||||
Less: Other intangibles (GAAP) |
(1,172) |
(1,273) |
(1,414) |
(1,635) |
(1,860) |
||||
Tangible common equity (non-GAAP) |
$151,096 |
$141,827 |
$130,444 |
$127,777 |
$127,159 |
||||
Add: Accumulated other comprehensive loss (GAAP) |
41,662 |
49,266 |
57,560 |
58,244 |
58,084 |
||||
Tangible common equity adjusted for accumulated other comprehensive
loss (non-GAAP) (1)
|
$192,758 |
$191,093 |
$188,004 |
$186,021 |
$185,243 |
||||
Total assets (GAAP) |
$2,021,181 |
$2,052,724 |
$2,057,911 |
$2,039,714 |
$2,060,699 |
||||
Less: Goodwill (GAAP) |
(22,395) |
(22,395) |
(22,395) |
(22,395) |
(22,395) |
||||
Less: Other intangibles (GAAP) |
(1,172) |
(1,273) |
(1,414) |
(1,635) |
(1,860) |
||||
Tangible assets (non-GAAP) |
$1,997,614 |
$2,029,056 |
$2,034,102 |
$2,015,684 |
$2,036,444 |
||||
Shares outstanding - end of quarter |
4,327,511 |
4,327,511 |
4,324,889 |
4,324,485 |
4,313,698 |
||||
Common book value per share (GAAP) |
$40.36 |
$38.24 |
$35.67 |
$35.10 |
$35.10 |
||||
Tangible common book value per share (non-GAAP) |
$34.92 |
$32.77 |
$30.16 |
$29.55 |
$29.48 |
||||
Tangible common book value per share adjusted for accumulated other
comprehensive loss (non-GAAP)
|
$44.54 |
$44.16 |
$43.47 |
$43.02 |
$42.94 |
||||
Total equity to total assets (GAAP) |
8.64% |
8.06% |
7.50% |
7.44% |
7.35% |
||||
Tangible common equity to tangible assets (non-GAAP) |
7.56% |
6.99% |
6.41% |
6.34% |
6.24% |
||||
Tangible common equity adjusted for accumulated other comprehensive
loss to tangible assets (non-GAAP)
|
9.65% |
9.42% |
9.24% |
9.23% |
9.10% |
||||
Calculation of net interest margin, taxable-equivalent basis | |||||||||
Net interest income (GAAP) |
$15,042 |
$14,443 |
$13,945 |
$13,313 |
$12,607 |
||||
Tax-equivalent adjustment on securities and loans (2)
|
629 |
663 |
674 |
670 |
674 |
||||
Net interest income (tax-equivalent basis) |
$15,671 |
$15,106 |
$14,619 |
$13,983 |
$13,281 |
||||
Total average earning assets |
$1,889,616 |
$1,900,066 |
$1,879,892 |
$1,895,847 |
$1,905,333 |
||||
Net interest margin |
3.18% |
3.04% |
2.97% |
2.81% |
2.65% |
||||
Net interest margin (tax-equivalent basis) |
3.32% |
3.18% |
3.11% |
2.95% |
2.79% |
||||
Efficiency ratio |
|||||||||
Total non-interest expense |
$14,781 |
$14,097 |
$14,786 |
$14,472 |
$14,247 |
||||
Total revenue |
16,515 |
17,356 |
16,628 |
15,542 |
16,339 |
||||
Efficiency ratio |
89.50% |
81.22% |
88.92% |
93.11% |
87.20% |
||||