Primis Financial Corp.
For the period ended Dec 31, 2025. Filed Mar 16, 2026.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2025 · Filed Mar 16, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
Report of Independent Registered Public Accounting Firm
Shareholders, Board of Directors, and Audit Committee of Primis Financial Corp.
McLean, Virginia
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Primis Financial Corp. (the "Company") as of December 31, 2025 and 2024, the related consolidated statements of income (loss) and comprehensive income (loss), changes in stockholders’ equity, and cash flows for each of the two years in the period ended December 31, 2025, and the related notes (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 16, 2026 expressed an adverse opinion.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Goodwill Impairment Evaluation – Bank Reporting Unit
As described in Note 1 and Note 8 to the consolidated financial statements, Goodwill is evaluated for impairment on an annual basis or more frequently if events or circumstances warrant for both reporting units, Primis Bank and Primis Mortgage. A step one quantitative assessment was performed as of September 30, 2025 to determine if the fair value of the reporting units were less than their carrying amount. To determine the fair value of the reporting units, the Company utilizes a combination of valuation approaches: the comparable transactions approach, the control premium approach, the public market peers control premium approach, and the discounted cash flow approach.
We identified the evaluation of the quantitative assessment of goodwill impairment as of September 30, 2025 of the Bank reporting unit as a critical audit matter because of the significant auditor judgment, audit effort and specialized skills required to audit management’s judgments and subjective assumptions used in determining the fair value estimate, including evaluating the reasonableness of management’s cash flow projections used in the discounted cash flow approach.
The primary audit procedures we performed to address this critical audit matter included the following:
| ● | Testing the effectiveness of controls related to the goodwill impairment evaluation, including controls addressing: |
| o | Management’s review of the reasonableness of the valuation methodologies and significant assumptions, including review of the reasonableness of the Company’s cash flow projections used in the discounted cash flow methodology. |
| o | Management’s review of the data used in the fair value estimate for completeness and accuracy. |
| ● | Substantively testing management’s process related to the goodwill impairment evaluation, which included: |
| o | Evaluating the appropriateness of valuation methodologies and the reasonableness of significant assumptions, including the reasonableness of the Company’s cash flow projections used in the discounted cash flow methodology. The evaluation included the use of our internal valuation specialists. |
| o | Evaluating the data used in the fair value estimate for completeness and accuracy. |
Allowance for Credit Losses on Loans – Economic Variable Forecasts
As described in Note 1 and Note 3 to the consolidated financial statements, for loans segmented into pools based upon similar characteristics and risk profiles, the expected credit loss is measured over the life of each loan utilizing a combination of inputs: (i) probability of default, (ii) probability of attrition, (iii) loss given default and (iv) exposure at default. The various pool-specific inputs may be adjusted for current macroeconomic assumptions. In determining forecasted expected losses, Moody’s economic variable forecasts are used and probability weights are applied to the related economic scenarios. A significant amount of judgment is required to assess the reasonableness of the selection of the economic scenarios and the probability weights applied.
We identified the assessment of the economic variable forecasts as a critical audit matter because of the significant auditor judgment, audit effort and specialized skills required to audit management’s judgments used in determining the economic variable forecasts. These economic variable forecasts contribute significantly to the determination of the allowance for credit losses and changes to these assumptions could have a material effect on the Company’s financial results.
The primary audit procedures we performed to address this critical audit matter included the following:
| ● | Testing the effectiveness of controls over the evaluation of the economic variable forecasts, including controls addressing: |
| o | Management’s review and approval of the economic variable forecasts. |
| o | Management’s review and approval of the results of the third-party model validation. |
| o | Management’s review of the reasonableness of the forecasted expected losses after applying the economic variable forecasts used in the calculation. |
| ● | Substantively testing management’s process, including evaluating the judgments related to the economic variable forecasts, which included: |
| o | Evaluating the reasonableness of the selection of the economic scenarios and the probability weights applied in the economic scenarios. |
| o | Evaluating that the forecasted expected losses were appropriately applied in the economic variable forecasts used in the determination of the ACL for loans. The evaluation included the use of our internal specialists. |
/s/ Crowe LLP
We have served as the Company's auditor since 2024.
Fort Lauderdale, Florida
March 16, 2026
Report of Independent Registered Public Accounting Firm
Shareholders, Board of Directors, and Audit Committee of Primis Financial Corp.
McLean, Virginia
Opinion on Internal Control over Financial Reporting
We have audited Primis Financial Corp.’s (the “Company”) internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, because of the effects of the material weakness discussed in the following paragraph, the Company has not maintained, in all material respects, effective internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework: (2013) issued by COSO.
A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company's annual or interim financial statements will not be prevented or detected on a timely basis. The following material weakness has been identified and included inManagement’s Report on Internal Control Over Financial Reporting: lack of proper restrictions and review controls related to deposit account processing for the digital bank platform.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated balance sheet of the Company as of December 31, 2025 and 2024, the related consolidated statements of income (loss) and comprehensive (loss), changes in stockholders’ equity, and cash flows for the year ended December 31, 2025, and the related notes (collectively referred to as the "financial statements") and our report dated March 16, 2026 expressed an unqualified opinion. We considered the material weakness identified above in determining the nature, timing, and extent of audit procedures applied in our audit of the 2025 financial statements, and this report on Internal Control over Financial Reporting does not affect such report on the financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanyingManagement’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Crowe LLP
Fort Lauderdale, Florida
March 16, 2026
Report of Independent Registered Public Accounting Firm
To the Stockholders, Board of Directors, and Audit Committee
Opinion on the Consolidated Financial Statements
We have audited, before the effects of the retrospective adjustments to the segment reporting disclosures for the adoption of Accounting Standards Update 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”), discussed in Notes 1 and 18 to the consolidated financial statements, the consolidated statements of loss and comprehensive loss, changes in stockholders’ equity, and cash flows of Primis Financial Corp. (the “Company”) for the year ended December 31, 2023, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, before the effects of the retrospective adjustments to the Company’s segment reporting disclosures for the adoption of ASU 2023-07 discussed in Notes 1 and 18, the consolidated financial statements referred to above, present fairly, in all material respects, the results of the Company’s operations and its cash flows for the year ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.
We were not engaged to audit, review, or apply any procedures to the retrospective adjustments to the Company’s segment reporting disclosures discussed in Notes 1 and 18, and accordingly, we do not express an opinion or any other form of assurance about whether such retrospective adjustments are appropriate and have been properly applied. Those adjustments were audited by Crowe LLP.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts, and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ Forvis Mazars, LLP
We served as the Company’s auditor from 2013 to 2024.
Tysons, Virginia
October 15, 2024
CONSOLIDATED BALANCE SHEETS
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, · · December 31, | ||||||
| · · 2025 · · 2024 | ||||||
| ASSETS · · · · · | ||||||
| Cash and cash equivalents: · · · · | ||||||
| Cash and due from financial institutions | | $9,690 | $8,059 | |||
| Interest-bearing deposits in other financial institutions | | 133,917 | 56,446 | |||
| Total cash and cash equivalents | | 143,607 | 64,505 | |||
| Securities available-for-sale, at fair value (amortized cost of $174,226 and $262,632, respectively) | | 171,377 | 235,903 | |||
| Securities held-to-maturity, at amortized cost (fair value of $6,560 and $8,602, respectively) | | 6,981 | 9,448 | |||
| Loans held for sale, at fair value | | | 166,066 | | | 83,276 |
| Loans held for sale, at lower of cost or market | | | — | | | 163,832 |
| Total loans held for sale | | | 166,066 | | | 247,108 |
| Loans held for investment, collateralizing secured borrowings | | | 14,843 | | | 17,287 |
| Loans held for investment | | 3,268,840 | 2,870,160 | |||
| Less: allowance for credit losses | | (45,883) | (53,724) | |||
| Net loans | | 3,237,800 | 2,833,723 | |||
| Stock in Federal Reserve Bank and Federal Home Loan Bank | | 14,185 | 13,037 | |||
| Bank premises and equipment, net | | 6,070 | 19,432 | |||
| Assets held for sale | | | 776 | | | 5,497 |
| Operating lease right-of-use assets | | | 65,596 | | | 10,279 |
| Cloud computing arrangement assets, net | | | 5,239 | | | 8,065 |
| Goodwill | | 93,459 | 93,459 | |||
| Intangible assets, net | | 36 | 665 | |||
| Bank-owned life insurance | | 68,969 | 67,184 | |||
| Deferred tax assets, net | | 14,683 | 26,466 | |||
| Consumer Program derivative asset | | | 159 | | | 4,511 |
| Investment in Panacea Financial Holdings, Inc. common stock | | | 6,899 | | | — |
| Other assets | | 45,486 | 50,833 | |||
| Total assets | | $4,047,388 | $3,690,115 | |||
| | | | | | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | |||
| Noninterest-bearing demand deposits | | $554,442 | $438,917 | |||
| Interest-bearing deposits: | | | | |||
| NOW accounts | | 862,735 | 817,715 | |||
| Money market accounts | | 740,886 | 798,506 | |||
| Savings accounts | | 922,337 | 775,719 | |||
| Time deposits | | 315,185 | 340,178 | |||
| Total interest-bearing deposits | | 2,841,143 | 2,732,118 | |||
| Total deposits | | 3,395,585 | 3,171,035 | |||
| Securities sold under agreements to repurchase | | 3,552 | 3,918 | |||
| Secured borrowings | | | 14,773 | | | 17,195 |
| FHLB advances | | 25,000 | — | |||
| Junior subordinated debt | | 9,929 | 9,880 | |||
| Senior subordinated notes | | 86,233 | 85,998 | |||
| Operating lease liabilities | | | 61,340 | | | 11,566 |
| Other liabilities | | 28,080 | 25,541 | |||
| Total liabilities | | 3,624,492 | 3,325,133 | |||
| Commitments and contingencies (See Note 15) | | | | |||
| Stockholders' equity: | | | | |||
| Preferred stock, $0.01 par value. Authorized 5,000,000 shares; no shares issued and outstanding | | — | — | |||
| Common stock, $0.01 par value. Authorized 45,000,000 shares; 24,774,934 shares issued and 24,695,385 shares outstanding at December 31, 2025, and 24,722,734 shares issued and outstanding at December 31, 2024 | | 247 | 247 | |||
| Additional paid in capital | | 316,509 | 314,694 | |||
| Retained earnings | | 109,617 | 58,047 | |||
| Treasury stock, at cost. 79,549 shares at December 31, 2025 and zero shares at December 31, 2024 | | | (807) | | | — |
| Accumulated other comprehensive loss | | (2,670) | (21,232) | |||
| Total Primis stockholders' equity | | 422,896 | 351,756 | |||
| Noncontrolling interests | | | — | | | 13,226 |
| Total stockholders' equity | | | 422,896 | | | 364,982 |
| Total liabilities and stockholders' equity | | $4,047,388 | $3,690,115 | |||
CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
| · · For the Years Ended December 31, | |||||||||
| · · 2025 · · 2024 · · 2023 | |||||||||
| Interest and dividend income: · · · · · · · | |||||||||
| Interest and fees on loans | | $188,905 | | $199,940 | | $172,788 | |||
| Interest and dividends on taxable securities | | 7,209 | | 6,821 | | 5,966 | |||
| Interest and dividends on tax exempt securities | | 360 | | 392 | | 407 | |||
| Interest and dividends on other earning assets | | 3,968 | | 3,816 | | 13,457 | |||
| Total interest and dividend income | | 200,442 | | 210,969 | | 192,618 | |||
| Interest expense: | | | | | | | |||
| Interest on deposits | | 79,437 | | 95,662 | | 83,690 | |||
| Interest on other borrowings | | 9,577 | | 11,085 | | 10,217 | |||
| Total interest expense | | 89,014 | | 106,747 | | 93,907 | |||
| Net interest income | | 111,428 | | 104,222 | | 98,711 | |||
| Provision for credit losses | | 12,289 | | 50,621 | | 32,540 | |||
| Net interest income after provision for credit losses | | 99,139 | | 53,601 | | 66,171 | |||
| | | | | | | | | | |
| Noninterest income: | | | | | | | |||
| Account maintenance and deposit service fees | | 5,664 | | 5,784 | | 5,733 | |||
| Income from bank-owned life insurance | | 1,785 | | 2,410 | | 2,021 | |||
| Gains on Panacea Financial Holdings investment | | 32,342 | | — | | — | |||
| Mortgage banking income | | 32,387 | | 23,919 | | 17,645 | |||
| Gains on sale of loans | | | 1,929 | | | 303 | | | — |
| Gain on sale-leaseback | | | 50,573 | | | — | | | — |
| Loss on sales of investment securities | | | (14,777) | | | — | | | — |
| Gains on other investments | | | 159 | | | 408 | | | 184 |
| Gain on sale of Life Premium Finance portfolio, net of broker fees | | | — | | | 4,723 | | | — |
| Consumer Program derivative income | | | 1,340 | | | 4,320 | | | 18,120 |
| Other noninterest income | | 948 | | 1,273 | | 1,547 | |||
| Total noninterest income | | 112,350 | | 43,140 | | 45,250 | |||
| | | | | | | | | | |
| Noninterest expenses: | | | | | | | |||
| Salaries and benefits | | 79,059 | | 66,615 | | 58,765 | |||
| Occupancy expenses | | 6,864 | | 5,415 | | 6,239 | |||
| Furniture and equipment expenses | | 7,488 | | 7,327 | | 6,381 | |||
| Amortization of intangible assets | | 602 | | 1,265 | | 1,269 | |||
| Virginia franchise tax expense | | 2,307 | | 2,525 | | 3,395 | |||
| FDIC insurance assessment | | | 3,731 | | | 2,549 | | | 2,929 |
| Data processing expense | | 10,676 | | 10,564 | | 9,545 | |||
| Marketing expense | | | 2,156 | | | 1,906 | | | 1,819 |
| Telephone and communication expense | | 1,272 | | 1,312 | | 1,507 | |||
| Loss (gain) on bank premises and equipment and assets held for sale | | 191 | | (463) | | 476 | |||
| Professional fees | | 10,877 | | 10,384 | | 4,641 | |||
| Goodwill impairment | | | — | | | — | | | 11,150 |
| Fraud losses | | | 232 | | | 2,039 | | | 3,311 |
| Miscellaneous lending expenses | | | 2,599 | | | 3,280 | | | 3,006 |
| Other operating expenses | | 10,881 | | 10,926 | | 8,167 | |||
| Total noninterest expenses | | 138,935 | | 125,644 | | 122,600 | |||
| Income (loss) before income taxes | | 72,554 | | (28,903) | | (11,179) | |||
| Income tax expense (benefit) | | 14,713 | | (4,238) | | (1,067) | |||
| Net income (loss) | | | 57,841 | | | (24,665) | | | (10,112) |
| Net loss attributable to noncontrolling interests | | | 3,602 | | | 8,460 | | | 2,280 |
| Net income (loss) attributable to Primis' common stockholders | | $61,443 | | $(16,205) | | $(7,832) | |||
| | | | | | | | | | |
| Other comprehensive income: | | | | | | | |||
| Unrealized gain on available-for-sale securities | | $9,161 | | $742 | | $5,250 | |||
| Less: reclassification adjustment for losses on available-for-sale securities included in net income | | 14,719 | | — | | — | |||
| Other comprehensive income, before tax | | 23,880 | | 742 | | 5,250 | |||
| Income tax expense related to other comprehensive income | | 5,318 | | 197 | | 1,177 | |||
| Other comprehensive income, net of tax | | 18,562 | | 545 | | 4,073 | |||
| Comprehensive income (loss) | | $80,005 | | $(15,660) | | $(3,759) | |||
| Earnings (loss) per share, basic | | $2.49 | | $(0.66) | | $(0.32) | |||
| Earnings (loss) per share, diluted | | $2.49 | | $(0.66) | | $(0.32) | |||
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2025, 2024 AND 2023
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · Accumulated · · · · | ||||||||||||||||||||||||
| · · · · Additional · · · · · · Other · · · · | ||||||||||||||||||||||||
| · · Common Stock · · Paid in · · Retained · · Treasury · · Comprehensive · · Noncontrolling · · | ||||||||||||||||||||||||
| · · Shares · · Amount · · Capital · · Earnings · · Stock · · Income (Loss) · · Interests · · Total | ||||||||||||||||||||||||
| Balance - January 1, 2023 | | | 24,680,097 | | $246 | | $312,722 | | $101,850 | | $— | | $(25,850) | | $— | | $388,968 | |||||||
| Issuance of Panacea Financial Holdings stock, net of costs | | | — | | | — | | | — | | | — | | | — | | | — | | | 23,712 | | | 23,712 |
| Net loss | | | — | | — | | — | | (7,832) | | — | | — | | (2,280) | | (10,112) | |||||||
| Other comprehensive income | | | — | | | — | | | — | | | — | | | — | | | 4,073 | | | — | | | 4,073 |
| Dividends on common stock ($0.40 per share) | | | — | | | — | | | — | | | (9,875) | | | — | | | — | | | — | | | (9,875) |
| Shares retired to unallocated | | | (1,033) | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Stock option exercises | | | 13,500 | | — | | 146 | | — | | — | | — | | — | | 146 | |||||||
| Restricted stock granted | | | 13,000 | | | 1 | | | — | | | — | | | — | | | — | | | — | | | 1 |
| Restricted stock forfeited | | | (12,392) | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Repurchase of restricted stock | | | — | | | — | | | (32) | | | — | | | — | | | — | | | — | | | (32) |
| Stock-based compensation expense | | | — | | — | | 712 | | — | | — | | — | | — | | 712 | |||||||
| Balance - December 31, 2023 | | | 24,693,172 | | $247 | | $313,548 | | $84,143 | | $— | | $(21,777) | | $21,432 | | $397,593 | |||||||
| Net loss | | | — | | | — | | | — | | | (16,205) | | | — | | | — | | | (8,460) | | | (24,665) |
| Other comprehensive income | | | — | | | — | | | — | | | — | | | — | | | 545 | | | — | | | 545 |
| Dividends on common stock ($0.40 per share) | | | — | | — | | — | | (9,891) | | | — | | | — | | | — | | | (9,891) | |||
| Shares retired to unallocated | | | (354) | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Stock option exercises | | | 19,000 | | — | | 210 | | — | | | — | | | — | | | — | | | 210 | |||
| Restricted stock forfeited | | | (1,000) | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Repurchase of restricted stock | | | — | | | — | | | (4) | | | — | | | — | | | — | | | — | | | (4) |
| Restricted stock units vested | | | 11,916 | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Stock-based compensation expense | | | — | | — | | 940 | | — | | | — | | | — | | | — | | | 940 | |||
| Other net changes in noncontrolling interests | | | — | | | — | | | — | | | — | | | — | | | — | | | 254 | | | 254 |
| Balance - December 31, 2024 | | | 24,722,734 | | $247 | | $314,694 | | $58,047 | | $— | | $(21,232) | | $13,226 | | $364,982 | |||||||
| Net income (loss) | | | — | | — | | — | | 61,443 | | — | | — | | (3,602) | | 57,841 | |||||||
| Other comprehensive income | | | — | | | — | | | — | | | — | | | — | | | 18,562 | | | — | | | 18,562 |
| Panacea Financial Holdings, Inc. deconsolidation | | | — | | | — | | | — | | | — | | | — | | | — | | | (9,624) | | | (9,624) |
| Dividends on common stock ($0.40 per share) | | | — | | — | | — | | (9,873) | | — | | — | | — | | (9,873) | |||||||
| Stock option exercises | | | 1,200 | | — | | 15 | | — | | — | | — | | — | | 15 | |||||||
| Restricted stock granted | | | 51,000 | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Repurchase of common stock | | | (79,549) | | | — | | | — | | | — | | | (807) | | | — | | | — | | | (807) |
| Stock-based compensation expense | | | — | | — | | 1,800 | | — | | — | | — | | — | | 1,800 | |||||||
| Balance - December 31, 2025 | | | 24,695,385 | | $247 | | $316,509 | | $109,617 | | $(807) | | $(2,670) | | $— | | $422,896 | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · For the Year Ended December 31, | |||||||||
| · · 2025 · · 2024 · · 2023 | |||||||||
| Operating activities: · · · · · · | |||||||||
| Net income | | $57,841 | | $(24,665) | | $(10,112) | |||
| Adjustments to reconcile net income (loss) to net cash and cash equivalents provided by operating activities: | | | | | | | |||
| Depreciation and amortization | | 9,355 | | 8,928 | | 9,093 | |||
| Net amortization of premiums and (accretion of discounts) | | 297 | | 41 | | (583) | |||
| Provision for credit losses | | 12,289 | | 50,621 | | 32,540 | |||
| Proceeds from sales of loans originated to sell | | | — | | | — | | | 52,744 |
| Purchases of cloud computing arrangement assets | | | (278) | | | (364) | | | (2,913) |
| Net change in mortgage loans held for sale | | | 11,862 | | | 18,329 | | | (28,301) |
| Net gains on mortgage banking | | | (32,387) | | | (23,919) | | | (17,645) |
| Net gains on sale of loans | | | (1,929) | | | (303) | | | (583) |
| Loss (gain) on bank premises and equipment and assets held for sale | | | 191 | | | (463) | | | 476 |
| Earnings on bank-owned life insurance | | (1,785) | | (1,707) | | (1,602) | |||
| Gain on bank-owned life insurance death benefit | | | — | | | (703) | | | (419) |
| Stock-based compensation expense | | 2,904 | | 940 | | 712 | |||
| Gain on sale-leaseback of bank premises | | (50,573) | | — | | — | |||
| Loss on sales of investment securities | | 14,777 | | — | | — | |||
| Gains on Panacea Financial Holdings investment | | | (32,342) | | | — | | | — |
| Gains on other investments | | | (159) | | | (408) | | | (184) |
| Gain on sale of Life Premium Finance portfolio, net of broker fees | | | — | | | (4,723) | | | — |
| Goodwill impairment | | | — | | | — | | | 11,150 |
| Deferred income tax expense (benefit) | | 6,466 | | (4,268) | | (3,699) | |||
| Net change in fair value of Consumer Program derivative | | | 4,352 | | | 6,295 | | | (11,279) |
| Net decrease (increase) in other assets | | 5,150 | | (218) | | (12,345) | |||
| Net increase (decrease) in other liabilities | | 4,736 | | (3,883) | | 11,768 | |||
| Net cash and cash equivalents provided by operating activities | | | 10,767 | | 19,530 | | 28,818 | ||
| Investing activities: | | | | | | | |||
| Proceeds from sales of investment securities | | 129,013 | | — | | — | |||
| Purchases of securities available-for-sale | | (92,083) | | (43,066) | | (15,211) | |||
| Proceeds from paydowns, maturities and calls of securities available-for-sale | | 37,416 | | 35,592 | | 27,561 | |||
| Proceeds from paydowns, maturities and calls of securities held-to-maturity | | 1,173 | | 2,174 | | 1,836 | |||
| Net (increase) decrease in FRB and FHLB stock | | | (1,148) | | | 1,209 | | | 11,569 |
| Net change in loans held for investment | | (426,315) | | (311,540) | | (338,397) | |||
| Proceeds from sales of loans initially originated to be held for investment | | | 113,727 | | | 417,544 | | | — |
| Proceeds from bank-owned life insurance death benefit | | | — | | | 3,264 | | | 2,476 |
| Proceeds from sales of bank premise and equipment and assets held for sale | | | 2,308 | | | 3,927 | | | — |
| Proceeds from sale-leaseback of bank premises | | 56,875 | | — | | — | |||
| Purchases of bank premises and equipment, net | | (1,734) | | (1,194) | | (1,924) | |||
| Proceeds from sale of Panacea Financial Holdings investment | | | 22,091 | | | — | | | — |
| Proceeds from sale of other investment | | | 432 | | | — | | | — |
| Net decrease (increase) in other investments | | | 30 | | | 387 | | | (666) |
| Net cash and cash equivalents (used in) provided by investing activities | | (158,215) | | 108,297 | | (312,756) | |||
| Financing activities: | | | | | | | |||
| Net increase (decrease) in deposits | | 215,003 | | (99,120) | | 547,688 | |||
| (Decrease) increase in securities sold under agreements to repurchase | | (366) | | 874 | | | (3,401) | ||
| (Repayments of) increases in secured borrowings, net | | | (2,422) | | | (3,198) | | | 20,393 |
| Repayment of short-term FHLB advances | | | — | | | (30,000) | | | (295,000) |
| Cash dividends paid on common stock | | (9,873) | | (9,891) | | (9,875) | |||
| Repurchase of common stock | | (807) | | — | | | | ||
| Proceeds from exercised stock options | | 15 | | 210 | | 146 | |||
| Repurchase of restricted stock | | | — | | | (4) | | | (31) |
| Increase in short-term FHLB advances | | 25,000 | | — | | | | ||
| Other net changes in noncontrolling interest | | | — | | | 254 | | | — |
| Issuance of Panacea Financial Holdings stock, net of costs | | | — | | | — | | | 23,712 |
| Net cash and cash equivalents provided by (used in) financing activities | | 226,550 | | (140,875) | | 283,632 | |||
| Net change in cash and cash equivalents | | 79,102 | | (13,048) | | (306) | |||
| Cash and cash equivalents at beginning of period | | 64,505 | | 77,553 | | | 77,859 | ||
| Cash and cash equivalents at end of period | | $143,607 | | $64,505 | | $77,553 | |||
| Supplemental disclosure of cash flow information | | | | | | | |||
| Cash payments (receipts) for: | | | | | | | | ||
| Interest | | $89,585 | | $107,197 | | $91,817 | |||
| Income taxes | | $(483) | | $2,336 | | $5,755 | |||
| Supplemental schedule of noncash activities: | | | | | | | | | |
| Initial recognition of operating lease right-of-use assets | | $56,783 | | $1,366 | | $5,311 | |||
| Loans held for sale transferred to held for investment | | $101,568 | | $— | | $— | |||
| Loans held for investment transferred to loans held for sale, at lower of cost or market | | $— | | $163,832 | | $— | |||
| Assets held for sale transferred to other assets | | $2,220 | | $— | | $4,042 | |||
| Deconsolidation of Panacea Financial Holdings, Inc. | | $9,624 | | $— | | $— | |||
- ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
The Company
Primis Financial Corp. (NASDAQ: FRST) is the bank holding company for Primis Bank, a Virginia state-chartered bank, that commenced operations on April 14, 2005. Primis Bank provides a range of financial services to individuals and small and medium-sized businesses.
As of December 31, 2025, Primis Bank had 24 full-service branches in Virginia and Maryland and also provides services to customers through certain online and mobile applications. Headquartered in McLean, Virginia, the Company has an administrative office in Glen Allen, Virginia and an operations center in Atlee, Virginia. PMC, a residential mortgage lender headquartered in Wilmington, North Carolina, is a consolidated subsidiary of Primis Bank. PFH owns the rights to the Panacea Financial brand and its intellectual property and partners with the Bank to offer a suite of financial products and services for doctors, their practices, and ultimately the broader healthcare industry. PFH was deconsolidated from the Company on March 31, 2025, as further discussed below in “PFH Deconsolidation and Sale of Shares”. The operating results of PFH were included in the Company’s consolidated operating results through March 31, 2025.
The accounting policies and practices of Primis and its subsidiaries conform to GAAP and follow general practices within the banking industry. Material policies and practices are described in this footnote.
Principles of Consolidation
The consolidated financial statements include the accounts of Primis and its subsidiaries, Primis Bank and PMC. The results of operations for PFH are included in the Company’s results of operations until its deconsolidation as of March 31, 2025, as further described below. Significant inter-company accounts and transactions have been eliminated in consolidation. Primis consolidates subsidiaries in which it holds, directly or indirectly, more than 50 percent of the voting rights or where it exercises control. Entities where Primis holds 20 to 50 percent of the voting rights, or has the ability to exercise significant influence, or both, are accounted for under the equity method. Primis owns EVB Statutory Trust I (the “Trust”), which is an unconsolidated subsidiary and the junior subordinated debt owed to the Trust is reported as a liability of Primis.
We determine whether we have a controlling financial interest in an entity by first evaluating whether the entity is a voting interest entity or a VIE under GAAP. Voting interest entities are entities in which the total equity investment at risk is sufficient to enable the entity to finance itself independently and provides the equity holders with the obligation to absorb losses, the right to receive residual returns and the right to make decisions about the entity’s activities. We consolidate voting interest entities in which we have all, or at least a majority of, the voting interest. As defined in GAAP, VIEs are entities that lack one or more of the characteristics of a voting interest entity. A controlling financial interest in a VIE is present when an enterprise has both the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. The enterprise with a controlling financial interest, known as the primary beneficiary, consolidates the VIE. The Company has investments in VIE’s for which we are not the primary beneficiary and, as such, are not included in our consolidated financial statements.
PFH Deconsolidation and Sale of Shares
On December 21, 2023, PFH completed a $25 million Series B financing round led by a global venture capital firm. As part of the financing round, Primis acquired approximately 19% of PFH’s common stock for an immaterial purchase price due to previous operating losses in the Bank’s Panacea Financial Division. The Company performed an analysis and determined that PFH was a VIE because it lacks one or more of the characteristics of a voting interest entity. The Company’s analysis further determined that it had a controlling financial interest in PFH due to the substantial historical activities between PFH and the Bank’s Panacea Financial Division combined with the limited activities of PFH outside of its relationship with Primis. Further, there were employees of Primis that historically carried out substantially all of the activities of PFH. Accordingly, the Company determined it was the primary beneficiary of PFH and consolidated it as of December 31, 2023.
As of March 31, 2025, the three primary executives of PFH resigned from their positions as management-level employees of Primis’ Panacea Financial Division of the Bank. Additionally, Primis and PFH amended their partnership agreement as of March 31, 2025 to allow PFH more control over the type and amount of lending it can perform through the Bank. As a result of these changes in the relationship between the Company and PFH, a re-assessment of PFH under the VIE accounting guidance was performed. The Company determined that PFH continues to be a VIE because it lacks one or more of the characteristics of a voting interest entity. However, as of March 31, 2025, the Company has determined, based on the relationship changes described above, that it was no longer the primary beneficiary of the VIE because it no longer has the power to direct the activities that most significantly impact the VIE’s economic performance. Accordingly, the Company deconsolidated PFH as of March 31, 2025. The Company determined that as of December 31, 2025, no circumstances have changed that would result in a change to the Company’s prior conclusion.
Upon deconsolidation, the Company performed an analysis of itstwo million common share investment in PFH. The Company determined that based on a combination of its level of voting share ownership (19% of total outstanding voting shares), along with meaningful continued involvement in PFH’s lending and operating activities, the investment met the requirements to be accounted for in accordance with ASC 323, Investments - Equity Method and Joint Ventures. As of the time of deconsolidation and initial application of ASC 323, the Company decided to elect the FVO allowed under ASC 323 and accounted for its investment in PFH common stock as of March 31, 2025 at fair value under ASC 825, Financial Instruments. The FVO is irrevocable and must be used in all future periods following election.
For the year ended December 31, 2025, the Company recognized a gain from deconsolidation of PFH of $25 million, which is recorded in the income statement in “Gains on Panacea Financial Holdings investment” within noninterest income. The gain resulted from recognition, as of the deconsolidation date of March 31, 2025, of the Company’s retained interest in PFH common stock of $21 million, at fair value, and the deconsolidation as of the same date of noncontrolling interest in PFH of $10 million and PFH’s net assets of $6 million. The Company engages a third-party valuation specialist to perform a valuation of the Company’s PFH common shares as of each reporting period, including as of December 31, 2025. The valuation of PFH common stock includes an assessment of the value of PFH primarily using an income approach leveraging a discounted cash flow technique. Key inputs and assumptions in the valuation included projected financial growth of PFH driven by future loan growth assumptions, growth in new services offerings of PFH, and cost savings from fundings provided by customer growth.
Following deconsolidation, the Company continues to originate loans for PFH through its Panacea Division of the Bank, retaining some of the originated loans and selling the remaining. Any loans retained by the Company will be included within net loans in the balance sheet and will be included in the Company’s determination of future expected credit losses, which is the Company’s primary exposure to losses as a result of its continued involvement with PFH. For any originated loans that are intended to be sold, the Company will also include these on its balance sheet until the time of sale but through an agreement with PFH, any exposure to a decline in value prior to sale will be reimbursed to the Company by PFH. The Company will also continue, through the Division, to provide loan origination support to PFH and the servicing of loans retained by the Division.
Following deconsolidation, the Company determined that any transactions between the Company and PFH would be related party transactions under relevant accounting guidance. The primary transactions between the Company and PFH relate to quarterly payments between the parties driven by financial performance of loans originated through the Division of the Bank. As of December 31, 2025, the Company had a payable of $490 thousand included within other liabilities on the balance sheet related to this payment due to PFH. As of December 31, 2025, the Company did not hold any assets on its balance sheet related to PFH that could be used by PFH to settle their obligations. The Company does not have an obligation to provide any future monetary support to PFH. The maximum exposure to loss as of December 31, 2025 as a result of continued involvement with PFH is the common stock investment of $7 million and any potential credit losses on loans originated in the division of the Bank as discussed above.
On June 12, 2025, the Company signed a non-binding term sheet to sell a portion of its retained ownership in PFH common shares after the deconsolidation that generated proceeds to the Company of $22 million. Following the sale of these shares, the Company continued to hold approximately 467 thousand shares in PFH. As of December 31, 2025, the fair value of the Company’s PFH common stock is $7 million, as determined through the use of the valuation specialist and is recorded in the consolidated balance sheet. For the year ended December 31, 2025, the Company recorded gains of
$8 million in the income statement in “Gains on Panacea Financial Holdings investment” within noninterest income related to the sale of PFH common shares and fair value adjustments on its remaining investment.
Disposition of the Life Premium Finance Division
On October 24, 2024, the Company entered into a purchase and assumption agreement with EverBank, N.A. (“EverBank”) for the sale of the Company’s Life Premium Finance division (“LPF”). EverBank acquired LPF from the Company, except for a subset of mostly fixed rate and rate-capped loans that were retained by the Bank. All of the LPF operations, including its employees, were assumed by EverBank following the close of the transaction, which took place in two parts. EverBank acquired approximately$370 million of loans from the division at a$6 million premium at the first close on October 31, 2024. Between the first and second closing on January 31, 2025, EverBank purchased loans generated by the division in ordinary course at par. The Bank provided interim servicing from the first closing until the transition of the business at the final closing when EverBank began servicing the purchased loans and serviced the Bank’s retained portfolio for the duration of the portfolio. From the first closing through December 31, 2024, the Bank sold approximately$400 million of loans and related accrued interest and recorded a pre-tax gain of$5 million, net of advisory and legal fees. As of December 31, 2024, the Bank had an additional$51 million of loans to be sold to EverBank which were recorded in loans held for sale at the lower of cost or market. The Bank subsequently sold approximately$64 million of additional loans at par to EverBank (inclusive of the loans in held for sale at year end) from January 1, 2025 through the second closing on January 31, 2025 at no additional gains.
Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. Estimates that are particularly susceptible to change in the near term include: the determination of the allowance for credit losses, the fair value of investment securities and its investment in PFH common stock, the credit impairment of investment securities, the mortgage banking derivatives, interest rate swap derivatives, Consumer Program derivatives, the valuation of goodwill, and deferred tax assets. Management monitors and continually reassess these at each reporting period.
Investment Securities
Securities Available-for-Sale and Held-to Maturity
Debt securities that Primis has the positive intent and ability to hold to maturity are classified as held-to-maturity and carried at amortized cost.
Securities classified as available-for-sale are those debt securities that may be sold in response to changes in interest rates, liquidity needs or other similar factors. Securities available-for-sale are carried at fair value, with unrealized gains or losses net of deferred taxes, included in accumulated other comprehensive income (loss) in stockholders’ equity. Gains or losses arising from sale, call, or maturity of the securities are reclassified from accumulated other comprehensive income (loss) into noninterest income in the consolidated income statement at the time of sale, call, or maturity. During the year ended December 31, 2025, the Company restructured its investment portfolio resulting in the sale of $144 million in book value and realization of $15 million in losses previously recorded as part of other comprehensive income (loss). The realized loss on the sale from restructure of the portfolio is recorded in noninterest income during the year ended December 31, 2025, in “Loss on sales of investment securities”.
Premiums and discounts are generally amortized using the interest method with a constant effective yield without anticipating prepayments, except for mortgage-backed securities where prepayments are anticipated. Premiums on callable securities are amortized to their earliest call date. Gains and losses on the sale of investment securities are recorded on the settlement date and are determined using the specific identification method.
Primis purchases amortizing investment securities. The actual principal reduction on these assets varies from the expected contractual principal reduction due to principal prepayments resulting from the borrowers’ election to refinance the underlying mortgage based on market and other conditions. The purchased premiums and discounts associated with these assets are amortized or accreted to interest income over the estimated life of the related assets. The estimated life is calculated by projecting future prepayments and the resulting principal cash flows until maturity. Prepayment rate projections utilize actual prepayment speed experience and available market information on like-kind instruments. The prepayment rates form the basis for income recognition of premiums and discounts on the related assets. Changes in prepayment estimates may cause the earnings recognized on these assets to vary over the term that the assets are held, creating volatility in the net interest margin. Prepayment rate assumptions are monitored and updated monthly to reflect actual activity and the most recent market projections.
Non-marketable Equity Securities
Primis has various investments that are considered to be non-marketable equity securities that do not have a readily determinable fair value. Equity securities with no recurring market value data available are reviewed periodically and any observable market value change is adjusted through net income. Primis evaluates these non-marketable equity securities for impairment and recoverability of the recorded investment by considering positive and negative evidence, including the profitability and asset quality, dividend payment history and recent redemption experience. Impairment is assessed at each reporting period and if identified, is recognized in noninterest income.
Other non-marketable investments include stock acquired for regulatory purposes. The Bank is a member of the FHLB system and members are required to own a certain amount of stock based on the level of borrowings and other factors, and may invest in additional amounts. The Bank is also required to own FRB stock with a par value equal to 6% of capital. FHLB and FRB stock is carried at cost and periodically evaluated for impairment based on ultimate recovery of the par value. Both cash and stock dividends are reported as income.
Loans Held for Sale
The PMC loans held for sale are originated and held until sold to permanent investors. The Company has elected to carry these loans at fair value on a recurring basis in accordance with the fair value option under FASB ASC 825,Financial Instruments. The fair value is determined by utilizing quoted prices from dealers in such loans. Gains and losses on loan sales are recorded in mortgage banking income and direct loan origination costs are included in noninterest expense in the consolidated statements of income.
Other loans that the Company has the intent to sell at the balance sheet date have been recorded in loans held for sale, at lower of cost or market. LPF loans as of December 31, 2024 that were originated with the intent to sell to EverBank, as previously discussed, are recorded in held for sale at their par value of $50.7 million, which is the price EverBank paid to purchase the loans in 2025. The Company also made the decision as of December 31, 2024 to sell a majority of its Consumer Program loans, although a buyer had not yet been identified. These loans were transferred to held for sale as of December 31, 2024 and were marked-to-market based on third party bid prices received in its initial marketing efforts for the portfolio. The total transferred to held for sale was $113.2 million which was net of the mark on the portfolio of $20.0 million which was taken in accordance with bank regulatory and U.S. GAAP guidance as a charge to the allowance for credit losses, resulting in the same amount recorded in the provision for credit losses in the consolidated income statement for the year ended December 31, 2024. During 2025, the Company decided it would retain to maturity the Consumer Program Loans it had recorded in held for sale as of December 31, 2024, and transferred the loans back to held for investment at their current book value at the time, which included the previous mark taken at the time of transfer to held for sale.
Loans
Primis provides commercial and consumer loans to customers. Primis also purchases mortgage loans from mortgage loans originators, including PMC. A substantial portion of the loan portfolio is represented by loans secured by real estate throughout its market area. The ability of Primis’ debtors to honor their contracts is in varying degrees dependent upon the real estate market conditions and general economic conditions in their debtor’s market area.
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding unpaid principal balances, including purchased premiums and discounts and any deferred loan fees or costs. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the related loan yield using the interest method without anticipating prepayments.
Commercial real estate loans consist of borrowings secured by owner occupied and non-owner occupied commercial real estate. Repayment of these loans is dependent upon rental income or the subsequent sale of the property for loans secured by non-owner occupied commercial real estate and by cash flows from business operations for owner occupied commercial real estate. Loans for which the source of repayment is rental income are primarily impacted by local economic conditions which dictate occupancy rates and the amount of rent charged. Commercial real estate loans that are dependent on cash flows from operations can also be adversely affected by current market conditions for their product or service.
Construction and land development loans primarily consist of borrowings to purchase and develop raw land into residential and non-residential properties. Construction loans are extended to individuals as well as corporations for the construction of an individual or multiple properties and are secured by raw land and the subsequent improvements. Repayment of the loans to real estate developers is dependent upon the sale or lease of properties to third parties in a timely fashion upon completion. Should there be delays in construction or a downturn in the market for those properties, there may be significant erosion in value which may be absorbed by Primis.
Commercial loans consist of borrowings for commercial purposes to individuals, corporations, partnerships, sole proprietorships, and other business enterprises. Commercial loans are generally secured by business assets such as equipment, accounts receivable, inventory, or any other asset excluding real estate and generally made to finance capital expenditures or operations. Primis’ risk exposure is related to deterioration in the value of collateral securing the loan should foreclosure become necessary. Generally, business assets used or produced in operations do not maintain their value upon foreclosure which may require Primis to write-down the value significantly to sell. Commercial loans also include Life Premium Finance loans. These loans are utilized to pay the annual premiums due on the whole or universal life policy. The Life Premium Finance loans are fully secured by the cash value of the policy and personal liquid assets of the borrower or guarantor.
Residential real estate loans consist of loans to individuals for the purchase of primary residences with repayment primarily through wage or other income sources of the individual borrower. Primis’ loss exposure to these loans is dependent on local market conditions for residential properties as loan amounts are determined, in part, by the fair value of the property at origination.
Other consumer loans are comprised of loans to individuals both unsecured and secured and home equity loans secured by real estate (closed and open-end), with repayment dependent on individual wages and other income. Other consumer loans also include Life Premium Finance loans and Panacea Financial consumer loans comprising of student loan refinancing and PRN loans. PRN loans may be utilized by graduating doctors to fund costs as they move into their chosen professions. The risk of loss on consumer loans is elevated as the collateral securing these loans, if any, may rapidly depreciate in value or may be worthless and/or difficult to locate if repossession is necessary. Losses in this portfolio are generally relatively low, however, due to the small individual loan size and the balance outstanding as a percentage of Primis’ entire portfolio. Also included in other consumer loans are the Consumer Program loans as more fully described below in the Third Party Originated and Serviced Consumer Loan Portfolio section of this footnote.
The accrual of interest on all loans is discontinued at the time the loan is 90 days delinquent unless the credit is well secured and in process of collection. In all cases, loans are placed on nonaccrual status or charged-off at an earlier date if collection of principal and interest is considered doubtful.
All interest accrued but not collected for loans that are placed on nonaccrual status or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Most of Primis’ business activity is with customers located within Virginia and Maryland with some consumer loans’ customer base on a national platform. Therefore, our exposure to credit risk is significantly affected by changes in the economy in those areas. We are not dependent on any single customer or group of customers whose insolvency would have a material adverse effect on operations.
Allowance for Credit Losses
Allowance For Credit Losses - Held-to-Maturity Securities
The allowance for credit losses on held-to-maturity securities is a contra-asset valuation account, calculated in accordance with ASC 326 that is deducted from the amortized cost basis of held-to-maturity securities to present management's best estimate of the net amount expected to be collected. Held-to-maturity securities are charged-off against the allowance when deemed uncollectible by management. Adjustments to the allowance are reported in our income statement as a component of credit loss expense. Management measures expected credit losses on held-to-maturity securities on a collective basis by major security type with each type sharing similar risk characteristics and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. Management has made the accounting policy election to exclude accrued interest receivable on held-to-maturity securities from the estimate of credit losses due to the inclusion in its nonaccrual policy. Further information regarding our policies and methodology used to estimate the allowance for credit losses on held-to-maturity securities is presented in Note 2 – Investment Securities.
Allowance For Credit Losses - Available-for-Sale Securities
For available-for-sale securities in an unrealized loss position, we first assess whether (i) we intend to sell or (ii) it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. If either case is affirmative, any previously recognized allowances are charged-off and the security's amortized cost is written down to fair value through income. If neither case is affirmative, the security is evaluated to determine whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency and any adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. Adjustments to the allowance are reported in our income statement as a component of credit loss expense. Management has made the accounting policy election to exclude accrued interest receivable on available-for-sale securities from the estimate of credit losses due to the inclusion in its nonaccrual policy. Available-for-sale securities are charged-off against the allowance or, in the absence of any allowance, written down through income when deemed uncollectible by management or when either of the aforementioned criteria regarding intent or requirement to sell is met.
Allowance for Credit Losses – Loans
The accounting policy related to the allowance for credit losses is considered a critical policy given the level of estimation, judgment, and uncertainty in the levels of the allowance required to account for the expected losses in the loan portfolio and the material effect such estimation, judgment, and uncertainty can have on the consolidated financial results.
The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with ASC 326, which is deducted from the amortized cost basis of loans to present management's best estimate of the net amount expected to be collected. Loans are charged-off against the allowance when deemed uncollectible by management. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Adjustments to the allowance are reported in our income statement as a component of credit loss expense. Management has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses due to the inclusion in its nonaccrual policy. Further information regarding our policies and methodology used to estimate the allowance for credit losses on loans is presented in Note 3 – Loans and Allowance For Credit Losses.
Allowance For Credit Losses - Off-Balance-Sheet Credit Exposures
The allowance for credit losses on off-balance-sheet credit exposures is a liability account, calculated in accordance with ASC 326, representing expected credit losses over the contractual period for which we are exposed to credit risk resulting from a contractual obligation to extend credit. No allowance is recognized if we have the unconditional right to cancel the obligation. The allowance is reported as a component of other liabilities in our consolidated balance sheets. Adjustments to the allowance are reported in our income statement as a component of other expenses. Further information regarding our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures is presented in Note 15 – Financial Instruments with Off-Balance-Sheet Risk.
Third-Party Originated and Serviced Consumer Loan Portfolio
In the second half of 2021, the Company partnered with a TPOS to originate and service unsecured consumer loans through their proprietary point-of-sale technology (the “Consumer Program”). Loan options under the Consumer Program include traditional fully-amortizing loans and promotional loans with no interest, or “same-as-cash”, features if the loan is fully repaid in the promotional window. The loans are originated at par in the Bank’s name and have a term of 5 to 12 years with a much shorter effective life due to amortization and pay downs.
The Consumer Program is governed by multiple interrelated agreements including the loan agreement between the Bank and the customer and agreements with the TPOS. The structure of the Consumer Program is intended to generate loans that yields a targeted return to the Bank on a portfolio basis while also providing limited credit enhancement from the TPOS. Key characteristics of the combined arrangement include:
| ● | The TPOS contributes funds to a reserve account at the time of origination to be used for future charge-offs if necessary. |
| ● | When a promotional loan pays off prior to the end of the promotional period, the customer owes no interest on the loan and any interest accrued during the period is waived. In that event, the TPOS reimburses the Bank for the interest the customer otherwise would have paid if the promotional period did not exist. |
| ● | Excess yield on the portfolio after realized charge-offs and above an agreed upon target rate due to the Bank is paid to the TPOS as a “Performance Fee.” |
| ● | In the event charge-offs exceed the amount available as a Performance Fee, the TPOS remits a portion of current period origination fees to reimburse for losses and, if necessary, releases funds from the reserve account. |
| ● | If charge-offs exceed the amounts above, they roll over to future periods to offset potential Performance Fees and subsequent reserve account fundings related to the portfolio. |
Agreements with multiple counterparties, such as the customer and TPOS, are generally required to be accounted for separately in accordance with U.S. GAAP relevant to each unit of account even if the agreements are highly interrelated. As a result, the Company accounts for the Consumer Program under multiple units of account as follows:
| ● | The loans and related revenue are accounted for consistent with the Company’s accounting for its other loans held for investment and are also included in the Company’s expected credit losses estimation process under CECL. |
| o | No interest income is recognized on promotional loans until the expiration of the promotional period. If the customer doesn’t pay off the loan prior to that expiration, deferred interest from the beginning of the loan becomes the obligation of the customer and is billed straight-line over the remaining life of the loan. The Company recognizes the accumulated deferred interest at the time of expiration |
discounted for the time value of money with the discount amortized over the remaining life of the loan.
| ● | The agreement that governs the Performance Fee and interest reimbursement from the TPOS meets the definition of a derivative financial instrument and is accounted for in accordance with ASC 815, Derivatives and Hedging. The derivative is accounted for at fair value in the Company’s Consolidated Balance Sheets in other assets or other liabilities with changes in fair value each period reported in the Consolidated Statements of Income (Loss) and Comprehensive Income (Loss) within noninterest income. The primary drivers of the derivative value include estimated prepayment activity on promotional loans that would trigger reimbursement to the Company from the TPOS and estimated excess yield above projected credit losses that would lead to Performance Fee payments to the TPOS from the Company. Additional details on the inputs and assumptions used to determine the fair value of the derivative are discussed in Note 4 - Derivatives. |
| o | Noninterest income each period includes actual amounts received during the period for interest reimbursement and amounts paid by the TPOS under the limited credit enhancement described above. |
| o | Noninterest expense each period includes actual amounts paid during the period for performance fees and servicing fees as defined in the agreement with the TPOS. |
The Company had $90 million and $152 million of amortized cost balance of loans outstanding in the Consumer Program as of December 31, 2025 and 2024, respectively, or 3% and 5%, respectively of our total gross loan portfolio as of each date. As of December 31, 2024, $113 million was included in loans held for sale at lower of cost or market, and $39 million in the consumer loans category in loans held for investment. Loans in the Consumer Program are included within the Consumer Loan category disclosures in Note 3 - Loans and Allowance for Credit Losses. As of December 31, 2025,3% of the loans, or $3 million, were in a promotional period, with 80% of these promotional loan periods ending through the second quarter of 2026.
In the fourth quarter of 2024, the Company made the decision to cease originating new loans under the Consumer Program effective January 31, 2025 and moved a large portion of the portfolio, with an amortized cost of $133 million, to loans held for sale and marked them to the lower of cost or fair market value. The adjustment to fair market value resulted in additional provision expense and charge-offs of $20 million during the year ended December 31, 2024. The remaining portion of the portfolio of approximately $39 million remained classified as held for investment as of December 31, 2024. During the first quarter of 2025 the Company made the decision to retain until their maturity or payoff the loans previously transferred to held for sale. The loans were transferred back to held for investment at their then current amortized cost basis at the time of transfer, which included the previous fair market value adjustment as required by applicable accounting guidance.
Transfers of Financial Assets
The Company follows the guidance in ASC 860,Transfers and Servicing, when accounting for loan participations and other partial loan sales. Transfers of an entire financial asset (i.e. loan sales), a group of entire financial assets, or a participating interest in an entire financial asset (i.e. loan participations sold) are accounted for as sales when control over the assets have been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity. Participations or other partial loan sales that do not meet the definition of a participating interest would remain on the balance sheet and the proceeds are recorded as a secured borrowing. Secured borrowings are initially recorded at fair value which corresponds to the proceeds received for the transfer of the assets, and any failed sale discount is amortized into income over the life of the related asset.
The Company retains servicing rights on the loans sold and records a servicing asset for each of the sold loans at the time of sale if certain criteria is met. Subsequent to the date of transfer, the Company can elect to measure servicing assets under the amortization method. Under the amortization method, servicing assets are amortized in proportion to, and over
the period of, estimated net servicing income. The amortization of servicing assets is analyzed each reporting period and is adjusted to reflect changes in prepayment speeds, as well as other factors. Servicing assets are evaluated for impairment based on the fair value of those assets. Impairment is determined by assessing the servicing assets based on groupings of predominant risk characteristics, such as interest rate and loan type. If, by servicing asset grouping, the carrying amount of the servicing assets exceeds fair value, a valuation allowance is established through a charge to earnings. The valuation allowance is adjusted as the fair value changes. The Company recorded an immaterial amount of impairment of its servicing assets during the years ended December 31, 2025 and 2024. Servicing assets are included in other assets in the accompanying consolidated balance sheets. The Company also retains servicing rights on loans transferred under secured borrowings, but in accordance with GAAP does not record a servicing asset.
The principal balance of loans transferred during the years ended December 31, 2025 and 2024 that qualified as sales was $61 million and $392 million, respectively, while the principal balance transferred that was accounted for as secured borrowings was $0 million and $1 million, respectively. The Company recorded $0 million and $100 thousand of servicing assets during the year ended December 31, 2025 and 2024, respectively, in connection with the transfer of loans that qualified as sales. See Note 10 – Securities Sold Under Agreements to Repurchase and Other Borrowings – for additional information on transfers accounted for as secured borrowings.
Bank Premises and Equipment
Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Buildings and related components are depreciated using the straight-line method with useful lives of 30 years. Leasehold improvements are amortized on the straight-line method over the shorter of the estimated useful lives of the improvements or the terms of the related leases including lease renewals only when the Company is reasonably assured of the aggregate term of the lease. Furniture, fixtures, equipment and software are depreciated using the straight-line method with useful lives ranging from 3 to 10 years.
Assets Held for Sale
The Company classifies its assets as held for sale in accordance with FASB ASC 360,Property, Plant, and Equipment. When assets are identified as held for sale, the Company discontinues depreciating (amortizing) the assets and estimates the fair value, net of selling costs, of such assets. Assets held for sale are recorded at the lower of the net carrying amount of the assets or the estimated net fair value. If the estimated net fair value of the assets held for sale is less than the net carrying amount of the assets, an impairment charge is recorded in the income statement.
The Company assesses the net fair value of assets held for sale each reporting period the assets remain classified as held for sale. Subsequent changes, if any, in the net fair value of the assets held for sale that require an adjustment to the carrying amount are recorded in the income statement, unless the adjustment causes the carrying amount of the assets to exceed the net carrying amount upon initial classification as held for sale.
If circumstances arise that the Company previously considered unlikely and, as a result, the Company decides not to sell assets previously classified as held for sale, they are reclassified to another classification. Assets that are reclassified are measured at the lower of (a) their carrying amount before they were classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the assets remained in their previous classification, or (b) their fair value at the date of the subsequent decision not to sell.
Operating Leases
The Company leases certain properties and equipment under operating leases. The Company recognizes a liability to make lease payments, the operating lease liability, and an asset representing the right to use the underlying asset during the lease term, the right-of-use asset. In recognizing lease right-of-use assets and related lease liabilities, the Company accounts for lease and non-lease components (such as taxes, insurance, and common area maintenance costs) separately as such amounts are generally readily determinable under the lease contracts. The operating lease liability is measured at the present value of the remaining lease payments, discounted at the Company’s incremental borrowing rate at inception. The right-of-use asset is measured at the amount of the operating lease liability adjusted for the remaining balance of any
lease incentives received, any cumulative prepaid or accrued rent if the lease payments are uneven throughout the lease term, any unamortized initial direct costs, and any impairment of the right-of-use-asset. Lease expense consists of a single lease cost calculated so that the remaining cost of the lease is allocated over the remaining lease term on a straight-line basis, variable lease payments not included in the operating lease liability, and any impairment of the right-of-use asset. Lease renewal options are generally not included in the calculation of the operating lease liabilities, unless they are not reasonably certain to be exercised. The Company does not recognize short-term leases on the balance sheets.
In December 2025 the Company entered into an Agreement for Purchase and Sale of Property (the “Sale Agreement”) with entities affiliated with MountainSeed Real Estate Services, LLC and Fortress Investment Group (“Buyer”). The Sale Agreement provided for the sale to the Buyer of 18 properties owned and operated as retail banking branches of the Bank (the “Properties”) for an aggregate purchase price of approximately $58 million. Concurrent with the closing, Seller and FNLR Mud LLC (“Lessor”) entered into a master lease agreement (the “Lease Agreement”) for the Properties under which the Bank, as tenant, will lease each of the Properties from Lessor. The initial lease term shall be 20 years, which may be extended, at the Bank’s option, for an additional 20 year term. The Lease Agreement shall constitute a triple net lease under which the Bank as tenant shall be responsible for base rent for each of the Properties, which during the initial term shall be, in the aggregate, $5 million per annum (“Base Rent”) plus additional operational charges. Base Rent shall increase by 2% per annum for each year during the initial term and any renewal term. The transaction was accounted for as a sale-leaseback under applicable accounting guidance and the Company recorded a gain of $51 million within noninterest income in its consolidated income statement during the year ended December 31, 2025. The Company also recorded new right of use assets of $57 million and lease liabilities of $51 million in its consolidated balance sheet in December 2025 associated with the sale-leaseback transaction.
Goodwill and Intangible Assets
The Company follows ASC 350,Goodwill and Other Intangible Assets, which prescribes the accounting for goodwill and intangible assets subsequent to initial recognition. Goodwill resulting from business combinations is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any noncontrolling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and intangible assets acquired in a business combination and determined to have an indefinite useful life are not amortized, but evaluated for impairment on an annual basis or more frequently if events or circumstances warrant. Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values. Goodwill is the only intangible asset with an indefinite life on our consolidated balance sheets.
The Company performs its annual goodwill impairment analysis on September 30 th of each year with the assistance of a third-party valuation specialist. Goodwill is required to be tested for impairment at the reporting unit level. A reporting unit is an operating segment or one level below the operating segment level, which is referred to as a component. The Company’s reporting units for goodwill are itstwo primary operating segments, Primis Bank and PMC. If the estimated fair value of a reporting unit exceeds its carrying value, goodwill is not considered impaired. The Company completed the annual goodwill impairment testing for itstwo reporting units as of September 30, 2025 and concluded that the fair value of the reporting units was in excess of their carrying amounts and no impairment charge was required. The Company performed a qualitative assessment to identify any triggering events as of December 31, 2025 and determined there were not any triggering events that would indicate that it was not more likely than not that the fair value of either reporting unit was less than its carrying value.
To determine the fair value of the Bank and PMC reporting units, the Company utilizes a combination of three or four valuation approaches: the comparable transactions approach, the control premium approach, the public market peers control premium approach, and the discounted cash flow approach. The comparable transactions approach is based on pricing ratios recently paid in the sale or merger of comparable banking franchises; the control premium approach is based on the Company’s trading price, adjusted for holding company assets and an industry based control premium; the public market peers control premium approach is based on market pricing ratios of public banking companies adjusted for an industry based control premium; and the discounted cash flow approach considers the earnings and cash flows that a hypothetical acquirer could realize in an acquisition of the reporting unit. Assumptions that are used as part of these calculations include: the selection of comparable publicly-traded companies and selection of market comparable acquisition transactions. In addition, other assumptions include a discount rate, economic conditions that impact the
assumptions related to interest and growth rates, the control premium associated with the reporting unit, and a relative weight given to the valuations derived by the valuation methods.
Other intangible assets consist of core deposit intangible assets arising from whole-bank and branch acquisitions and other intangibles from the PMC acquisition and are amortized over their estimated useful lives, which range from 6 to 15 years.
Stock-Based Compensation
Compensation cost is recognized for stock options issued to employees, based on the fair value of these awards at the date of grant. A Black-Scholes option-pricing model is utilized to estimate the fair value of stock options. Compensation cost for grants of restricted shares is accounted for based on the closing price of Primis’ common stock on the date the restricted shares are awarded. Compensation cost for stock options and restricted shares is recognized over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award. Compensation cost for restricted stock unit awards that contain performance conditions is measured based on the grant date fair value of the units, adjusted for the Company’s best estimate of the outcome of vesting conditions at the end of the performance period.
Bank-Owned Life Insurance
Primis has purchased, and acquired through acquisitions, life insurance policies on certain former and current key executives. Bank-owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement.
Cloud Computing Arrangement Assets
Primis engaged third-parties to define, design, and develop a new cloud-based banking core for the Company. The multiple phases of the cloud computing arrangement assets are assessed and reviewed as the software is placed into production. Total costs paid is capitalized upon initial launch and production rollout. Amortization is based on the estimated life of the core infrastructure as it relates to obsolescence, technology, competition, and the nature of changes in software. Operating costs such as monthly licensing, usage, and storage are expensed as incurred in data processing expense in our income statements. As of both December 31, 2025 and 2024, the Company had gross cloud computing arrangement assets of $15 million and accumulated amortization of $10 million and $7 million, respectively.
Impairment of Long-Lived Assets
Premises and equipment, cloud computing arrangement assets, right of use assets, and other long-term assets (other than goodwill and intangibles) are reviewed for impairment when events indicate their carrying amount may not be recoverable from future undiscounted cash flows. If impaired, the assets are recorded at fair value.
Derivative Instruments
Derivatives are financial instruments that meet the criteria in ASC 815,Derivatives and Hedging, to be recognized as either freestanding or embedded derivatives. The Company’s derivatives are recognized as either assets or liabilities in the Consolidated Balance Sheets at fair value. Changes in the fair value of the derivatives are recorded through noninterest income inthe Consolidated Statements of Income (Loss) and Comprehensive Income (Loss). Primis does not use derivative instruments for trading or speculative purposes.
Consumer Program Derivative
The Bank has an agreement with a third-party to originate and service consumer loans that are included in the Bank’s loan portfolio. The third-party provides a target return to the Company on the portfolio of loans and all interest received from borrowers above the target return is paid to the third-party as a performance fee. The third-party also provides
reimbursement for lost interest when the borrower’s note has a promotional feature that waives accrued interest if the loan is paid in full before the promotional period ends and credit support to the Company in periods when the target return on the portfolio is not achieved. This agreement to pay the third-party performance fees and to receive reimbursement of waived interest and certain credit support meets the definition of a derivative financial instrument. As of December 31, 2025 and 2024, the Company recorded an asset of immaterial valueand$5 million, respectively, in its Consolidated Balance Sheets in the line “Consumer Program derivative asset”. See Note 4 - Derivatives, for additional information about the derivative and the assumptions used to determine its value.
Mortgage Banking Derivatives and Financial Instruments
Mortgage loan commitments known as IRLCs that relate to the origination of a mortgage that will be held for sale upon funding are considered derivative instruments under the derivatives accounting guidance in ASC 815*,* Derivatives and Hedging. Loan commitments that are classified as derivatives are recognized at fair value on the Consolidated Balance Sheets in other assets and other liabilities with changes in their fair values recorded in mortgage banking income in the Consolidated Statements of Income (Loss) and Comprehensive Income (Loss).
TBA is a contract to buy or sell mortgage-backed securities on a specific date while the underlying mortgages are not announced until just prior to settlement. These TBA trades provide an economic hedge against the effect of changes in interest rates resulting from interest rate lock commitments. TBAs are accounted for under the derivatives accounting guidance in ASC 815,Derivatives and Hedgingwhen either of the following conditions exist: (i) when settlement of the TBA trade is not expected to occur at the next regular settlement date (which is typically the next month) or (ii) a mechanism exists to settle the contract on a net basis. As a result, these instruments are recorded at fair value on the consolidated balance sheets as other assets and other liabilities with changes in their fair values recorded in mortgage banking income in the income statements. The fair value of the TBA trades is based on the gain or loss that would occur if the Company were to pair-off the trade at the measurement date.
Forward loan sale commitments are commitments to sell individual mortgage loans using both best efforts and mandatory delivery at a fixed price to an investor at a future date. Forward loan sale commitments that are mandatory delivery are accounted for as derivatives and carried at fair value, determined as the amount that would be necessary to settle the derivative financial instrument at the balance sheet date. Forward loan sale commitments that are best efforts are not derivatives but can be and have been accounted for at fair value, determined in a similar manner to those that are mandatory delivery. Forward loan sale commitments are recorded on the consolidated balance sheets as other assets and other liabilities with changes in their fair values recorded in mortgage banking income in the income statements.
As of December 31, 2025, the Company recorded an assetof$2 million and liability of$1 million in its Consolidated Balance Sheets in other assets and other liabilities, respectively, related to IRLCs, TBAs, andforward loan sale commitments (“mortgage banking derivatives”). As of December 31, 2024, the Company recorded an asset of$1 million andno liability in its Consolidated Balance Sheets in other assets and other liabilities, respectively, related to IRLCs, TBAs, and mortgage banking derivatives. See Note 4 - Derivatives for further discussion and assumptions used to value the derivatives.
Interest Rate Swaps
The Company is subject to interest rate risk exposure in the normal course of business through its core lending operations. Primarily to help mitigate interest rate risk associated with its loan portfolio, the Company entered into interest rate swaps in May and August 2024 with a large U.S. financial institution as the counterparty. Interest rate swaps are contractual agreements whereby one party pays a floating interest rate on a notional principal amount and receives a fixed-rate payment on the same notional principal, or vice versa, for a fixed period of time. Interest rate swaps change in value with movements in benchmark interest rates, such as Prime or the SOFR. Interest rate swaps subject the Company to market risk associated with changes in interest rates, changes in interest rate volatility, as well as the credit risk that the counterparty will fail to perform. The Company’s interest rate swaps are pay-fixed and receive-floating whereby the Company receives a variable rate of interest based on SOFR.
The Company’s interest rate swaps meet the definition of derivative instruments under ASC 815,Derivatives and Hedging, and are accounted for both initially and subsequently at their fair value. The Company assessed the derivative instruments at inception and determined they met the requirements under ASC 815 to be accounted for as fair value hedges. Fair value hedge relationships mitigate exposure to the change in fair value of the hedged risk in an asset, liability or firm commitment. The Company’s interest rate swaps are fair value hedges that are accounted for using the portfolio layer method, which allows the Company to hedge the interest rate risk of prepayable loans by designating as the hedged item a stated amount of two separate and distinct closed portfolios of consumer and commercial loans that are expected to be outstanding for the designated hedge periods. Under the fair value hedging model, gains or losses attributable to the change in fair value of the derivative instruments, as well as the gains and losses attributable to the change in fair value of the hedged items, are recognized in interest income in the same income statement line item with the hedged item in the period in which the change in fair value occurs. The corresponding adjustment to the hedged asset or liability are included in the basis of the hedged items, while the corresponding change in the fair value of the derivative instruments are recorded as an adjustment to other assets or other liabilities, as applicable. The Company presents interest rate swaps on the balance sheets on a net basis when a right of offset exists, based on transactions with a single counterparty and any cash collateral paid to and/or received from that counterparty are subject to legally enforceable master netting arrangements. As of December 31, 2025, the gross amounts of interest rate swap derivative assets and liabilities were $100 thousand and $300 thousand, respectively, and are recorded net in other assets in the consolidated balance sheet. As of December 31, 2024, the gross amounts of interest rate swap derivative assets andliabilities were $1 million and $300 thousand, respectively, and are recorded net in other assets in the consolidated balance sheets.
The following table represents the carrying value of the portfolio layer method hedged assets and the cumulative fair value hedging adjustments included in the carrying value of the hedged assets as of December 31, 2025 and 2024:
| · · · · · · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2025 · · December 31, 2024 | ||||||||||||
| (dollars in thousands) | | Amortized Cost Basis | | Hedged Asset | | Basis Adjustment | | Amortized Cost Basis | | Hedged Asset | | Basis Adjustment |
| Fixed rate assets | | $690,274 | | $150,178 | | $178 | | $818,375 | | $249,190 | | $(810) |
One of the Company’s interest rate swaps matured in 2025 and the remaining two interest rate swaps mature in May and August of 2026. Additional information on derivative instruments can be found in Note 5 – Fair Value.
Retirement Plans
Employee 401(k) plan expense is the amount of matching contributions from the Company. Primis matches 100% of the first 3% of the employee contribution, and 50% of the next 3% (maximum of 4.5% match). Supplemental retirement plan expense incurred by the Company is accrued based on a future obligation to provide benefits to retired executives over a certain number of years after their service to the Company concludes.
Loss Contingencies
Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there are such matters that will have a material effect on the consolidated financial statements.
Dividend Restriction
Banking regulations require maintaining certain capital levels and may limit the dividends paid by the Bank to Primis or by Primis to shareholders.
Advertising Costs
Advertising costs are expensed as incurred. Advertising costs expensed during the year ended December 31, 2025, 2024, and 2023 were $2 million in each year.
Income Taxes
Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.
A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. We haveno unrecognized tax benefits and do not anticipate any increase in unrecognized tax benefits during the next twelve months. Should the accrual of any interest or penalties relative to unrecognized tax benefits be necessary, it is our policy to record such accruals in our income tax accounts; no such accruals exist as of December 31, 2025 and 2024.
Restrictions on Cash
No regulatory reserve or clearing requirements with the FRB were needed as of December 31, 2025 and 2024.
Cash and cash equivalents
Primis defines cash and cash equivalents as cash due from financial institutions, interest-bearing deposits and federal funds sold in other financial institutions with maturities less than 90 days.
Earnings Per Share
Basic EPS is computed by dividing net income attributable to Primis’ common shareholders by the weighted average number of common shares outstanding during the year. Diluted EPS reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to net income that would result from the assumed issuance. Potential common shares that may be issued by Primis relate solely to outstanding stock options, restricted stock awards, and restricted stock units and are determined using the treasury stock method. Performance awards cannot be dilutive until the Company’s best estimate of the outcome of vesting conditions become probable. Note 16 – Earnings per Share, provides additional information related to our EPS calculation.
Comprehensive Income (Loss)
Comprehensive income (loss) consists of net income and other comprehensive income (loss). Other comprehensive income (loss) includes unrealized gains and losses on investment securities available-for-sale which are also recognized as a separate component of equity.
Off-Balance Sheet Credit Related Financial Instruments
In the ordinary course of business, Primis has entered into commitments to extend credit and standby letters of credit. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay.
Fair Value Measurements
In general, fair values of financial instruments are based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon observable market-based parameters. Valuation assumptions may be made to ensure that financial instruments are recorded at fair value. These assumptions may reflect assumptions that market participants would use in pricing an asset or liability, among other things, as well as unobservable parameters. Any such valuation assumptions are applied consistently over time.
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09,Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU requires annual disclosure of certain information relating to the rate reconciliation, income taxes paid by jurisdiction, income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign, and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. The ASU also eliminates certain requirements relating to unrecognized tax benefits and certain deferred tax disclosure relating to subsidiaries and corporate joint ventures. The Company adopted the ASU prospectively and applied the enhanced disclosures to the current year disclosures, as required by the ASU, in this year’s financial statements. See Note 12 - Income Taxes, for additional information.
In November 2024, the FASB issued ASU 2024-03,Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40). This ASU requires more disclosures about specific types of expenses included in the expense captions presented on the face of the income statement as well as disclosures about selling expenses but does not change the requirements for the presentation of expenses on the face of the income statement. In January 2025, FASB issued an update ASU 2025-01,Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40), clarifying the effective date. The amendments in this standard will be effective for the Company’s annual disclosures beginning for the year ended December 31, 2027, and interim periods within fiscal years beginning on January 1, 2028, and is required to be applied prospectively, with early adoption permitted. The Company does not believe this standard will have a material impact on its consolidated financial statements.
In May 2025, the FASB issued ASU 2025-03*, Business Combinations (Topic 805) and Consolidation (Topic 810) – Determining the Accounting Acquirer in the Acquisition of a Variable Interest Entity*. This ASU modifies the Topic 805 framework for identifying the accounting acquirer in certain business combinations when the legal acquiree is a VIE. Existing guidance states the primary beneficiary is the accounting acquirer of a VIE in a business combination even if Topic 805’s general factors used to identify the accounting acquirer (which apply to other business combinations) suggest that the transaction would otherwise be a reverse acquisition. This ASU modifies existing guidance by limiting situations in which entities must identify the primary beneficiary as the accounting acquirer in certain business combinations and requiring entities to consider the general factors in Topic 805 when a business combination involving a VIE is primarily affected through exchanging equity interests. The ASU is to be applied prospectively to annual and interim reporting periods beginning after December 15, 2026 for all entities, with early adoption permitted. The Company does not believe this standard will have a material impact on its consolidated financial statements.
In September 2025, the FASB issued ASU 2025-06,Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40) – Targeted Improvements to the Accounting for Internal-use Software. This ASU is intended to modernize old internal-use software guidance that is twenty years old to adapt to the agile (i.e., iterative and flexible) basis predominantly used to develop software today. The key changes to the guidance include (i) eliminating accounting consideration of software project development stages, (ii) enhancing the guidance around the ‘probable-to-complete’ threshold, (iii) modifying the website development costs guidance by eliminating Subtopic 350-50 and relocating any remaining relevant guidance into Subtopic 350-40, and (iv) providing new examples to illustrate the applications of the updated guidance. The ASU allows entities to adopt the guidance either (1) retrospectively, (2) prospectively to software costs incurred after the adoption date (i.e. on existing, in-process software projects or new projects) or (3) on a modified prospective basis. The ASU is effective for the Company starting in annual and interim periods beginning after December 31, 2027, with early adoption permitted. The Company is currently assessing the potential impact of adoption of this ASU on its consolidated financial statements.
In September 2025, the FASB issued ASU 2025-07,Derivatives and Hedging (Topic 815) and Revenue from Contracts with Customers (Topic 606) - Derivatives Scope Refinements and Scope Clarification for Share-Based Noncash Consideration from a Customer in a Revenue Contract. This ASU expands the population of contracts that are excluded from the scope of derivative accounting. It also clarifies that the revenue guidance in ASC 606 initially applies to share-based noncash consideration received from a customer for the transfer of goods or services. The ASU adds a scope exception from derivative accounting for nonexchange traded contracts with underlyings based on operations or activities specific to one of the parties to the contract. The ASU also clarifies that the revenue guidance in ASC 606 applies initially to share-based noncash consideration (e.g., shares, share options or other equity instruments) received from a customer for
the transfer of goods or services. The guidance in other ASCs, including derivatives (ASC 815) and equity securities (ASC 321), is not applied unless and until the entity’s right to receive or retain the share-based noncash consideration is unconditional under ASC 606. The ASU allows entities to adopt the guidance either prospectively or on a modified retrospective basis. The ASU is effective for the Company starting in annual and interim periods beginning after December 31, 2026, with early adoption permitted. The Company is currently assessing the potent impact of adoption of this ASU on its consolidated financial statements.
In November 2025, the FASB issued ASU 2025-08,*Financial Instruments—Credit Losses (Topic 326) – Purchased Loans.*This ASU expands the use of the gross-up method to certain acquired loans beyond those that are purchased financial assets with credit deterioration. The gross-up method records an allowance for credit losses at the acquisition date with an offsetting entry to the asset’s amortized cost basis. The ASU applies the gross-up method to acquired non- PCD assets that are ‘purchased seasoned loans’ and provides criteria for determining whether acquired loans qualify as purchased seasoned loans; for purchased seasoned loans, eliminates the Day 1-credit loss expense and reduces interest income recognized in subsequent periods; keeps the guidance for PCD assets unchanged; and results in narrow subsequent measurement differences between purchased seasoned loans and PCD assets. The amendments in ASU 2025-08 are effective for the Company for annual and interim reporting periods beginning after December 15, 2026, and can be adopted prospectively. Early adoption is permitted. The Company cannot predict the impact of applying this ASU on its consolidated financial statements when adopted in the future because it is dependent on future amounts of assets acquired that are within its scope at acquisition.
In December 2025, the FASB issued ASU 2025-11,*Interim reporting (Topic 270) – Narrow-Scope Improvements.*This ASU primarily amends FASB ASC 270,Interim Reporting, clarifying the applicability of the interim reporting guidance, the types of interim reporting, and the form and content of interim financial statements. The amendments in ASU 2025-11 are effective for the Company for annual and interim reporting periods beginning after December 15, 2027, with early adoption permitted. This ASU can be applied prospectively or retrospectively to any or all prior periods presented in the financial statements. The Company is currently assessing the potent impact of adoption of this ASU on its consolidated financial statements.
- INVESTMENT SECURITIES
The amortized cost and fair value of AFS investment securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows ($ in thousands):
| · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · · Amortized · · Gross Unrealized · · Fair | ||||||||||
| · · Cost · · Gains · · Losses · · Value | ||||||||||
| December 31, 2025 · · · · · · · · · · · · | ||||||||||
| Residential government-sponsored mortgage-backed securities | | $72,178 | | $279 | | $(651) | | $71,806 | ||
| Obligations of states and political subdivisions | | 6,320 | | 5 | | (547) | | 5,778 | ||
| Corporate securities | | 7,000 | | — | | (421) | | 6,579 | ||
| Residential government-sponsored collateralized mortgage obligations | | 63,216 | | 607 | | (16) | | 63,807 | ||
| Agency commercial mortgage-backed securities | | 19,013 | | | — | | | (2,048) | | 16,965 |
| SBA pool securities | | 6,499 | | 7 | | (64) | | 6,442 | ||
| Total | | $174,226 | | $898 | | $(3,747) | | $171,377 | ||
| · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · · Amortized · · Gross Unrealized · · Fair | ||||||||||
| · · Cost · · Gains · · Losses · · Value | ||||||||||
| December 31, 2024 · · · · · · · · · · · · | ||||||||||
| Residential government-sponsored mortgage-backed securities | | $105,655 | | $5 | | $(14,253) | | $91,407 | ||
| Obligations of states and political subdivisions | | 33,500 | | 3 | | (3,798) | | 29,705 | ||
| Corporate securities | | 16,000 | | — | | (920) | | 15,080 | ||
| Residential government-sponsored collateralized mortgage obligations | | 57,908 | | 223 | | (1,741) | | 56,390 | ||
| Government-sponsored agency securities | | 16,315 | | — | | (2,479) | | 13,836 | ||
| Agency commercial mortgage-backed securities | | 25,750 | | | — | | | (3,572) | | 22,178 |
| SBA pool securities | | 7,504 | | 6 | | (203) | | 7,307 | ||
| Total | | $262,632 | | $237 | | $(26,966) | | $235,903 | ||
The amortized cost, gross unrecognized gains and losses, allowance for credit losses and fair value of investment securities HTM were as follows ($ in thousands):
| · · · · · · · · · · · · · · · | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Amortized · · Gross Unrecognized · · Allowance for · · Fair | |||||||||||||
| · · Cost · · Gains · · Losses · · Credit Losses · · Value | |||||||||||||
| December 31, 2025 · · · · · · · · · · · · · · · | |||||||||||||
| Residential government-sponsored mortgage-backed securities | | $5,462 | | $2 | | $(397) | | $— | | $5,067 | |||
| Obligations of states and political subdivisions | | 1,519 | | — | | (26) | | — | | 1,493 | |||
| Total | | $6,981 | | $2 | | $(423) | | $— | | $6,560 | |||
| · · · · · · · · · · · · · · · | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Amortized · · Gross Unrecognized · · Allowance for · · Fair | |||||||||||||
| · · Cost · · Gains · · Losses · · Credit Losses · · Value | |||||||||||||
| December 31, 2024 · · · · · · · · · · · · · · · | |||||||||||||
| Residential government-sponsored mortgage-backed securities | | $7,760 | | $2 | | $(764) | | $— | | $6,998 | |||
| Obligations of states and political subdivisions | 1,519 | | — | | (75) | | — | | 1,444 | ||||
| Residential government-sponsored collateralized mortgage obligations | 169 | | — | | (9) | | — | | 160 | ||||
| Total | | $9,448 | | $2 | | $(848) | | $— | | $8,602 | |||
During 2025, 2024 and 2023, AFS securities of $92 million, $43 million and $15 million, respectively, were purchased. No HTM investment securities were purchased in 2025, 2024 and 2023.
During the year ended December 31, 2025, the Company restructured its investment portfolio resulting in the sale of $144 million in book value of investment securities and realization of $15 million in losses that are recorded in noninterest income in the consolidated income statement. No investment securities were sold during 2024 or 2023.
The amortized cost and fair value of AFS and HTM investment securities as of December 31, 2025, by contractual maturity, are as follows ($ in thousands). Investment securities not due at a single maturity date are shown separately.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Available-for-Sale · · Held-to-Maturity | ||||||||||||
| · · Amortized · · · · · Amortized · · · | ||||||||||||
| · · Cost · · Fair Value · · Cost · · Fair Value | ||||||||||||
| Due within one year | | $795 | | $791 | | $— | | $— | ||||
| Due in one to five years | | | 6,355 | | | 6,144 | | | 1,014 | | | 993 |
| Due in five to ten years | | 4,965 | | | 4,355 | | 505 | | | 500 | ||
| Due after ten years | | 1,205 | | | 1,067 | | — | | | — | ||
| Residential government-sponsored mortgage-backed securities | | 72,178 | | 71,806 | | 5,462 | | 5,067 | ||||
| Residential government-sponsored collateralized mortgage obligations | | 63,216 | | 63,807 | | — | | — | ||||
| Agency commercial mortgage-backed securities | | 19,013 | | 16,965 | | — | | — | ||||
| SBA pool securities | | 6,499 | | 6,442 | | — | | — | ||||
| Total | | $174,226 | | $171,377 | | $6,981 | | $6,560 | ||||
Investment securities with a carrying amount of approximately $26 million and $141 million at December 31, 2025 and 2024, respectively, were pledged to secure public deposits, certain other deposits, a line of credit for advances from the FHLB of Atlanta and repurchase agreements.
Management measures expected credit losses on HTM securities on a collective basis by major security type with each type sharing similar risk characteristics and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. Regarding U.S. Treasury and residential mortgage-backed securities issued by the U.S. government, or agencies thereof, it is expected that the securities will not be settled at prices less than the amortized cost basis of the securities as such securities are backed by the full faith and credit of and/or guaranteed by the U.S. government. Accordingly, no allowance for credit losses has been recorded for these securities. Regarding securities issued by states and political subdivisions and other HTM securities, management considers (i) issuer bond ratings, (ii) historical loss rates for given bond ratings, (iii) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities and (iv) internal forecasts. As of December 31, 2025 and 2024, Primis did not have a material allowance for credit losses on HTM securities.
As of December 31, 2025, there were 40 investment securities AFS that were in an unrealized loss position. The unrealized losses related to investment securities AFS relate to changes in interest rates relative to when the investment securities were purchased, and do not indicate credit-related impairment. Primis performs quantitative analysis and if needed, a qualitative analysis in this determination. As a result of the Company’s analysis, none of the securities were deemed to require an allowance for credit loss. Primis has the ability and intent to retain these securities for a period of time sufficient to recover all unrealized losses.
The following tables present information regarding investment securities AFS and HTM in a continuous unrealized loss position as of December 31, 2025 and 2024 by duration of time in a loss position ($ in thousands):
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Less than 12 months · · 12 Months or More · · Total | ||||||||||||||||||
| December 31, 2025 · · Fair · · Unrealized · · Fair · · Unrealized · · Fair · · Unrealized | ||||||||||||||||||
| Available-for-Sale · · value · · Losses · · value · · Losses · · value · · Losses | ||||||||||||||||||
| Residential government-sponsored mortgage-backed securities | | $27,502 | | $(43) | | $4,802 | | $(608) | | $32,304 | | $(651) | ||||||
| Obligations of states and political subdivisions | | | — | | | — | | | 4,323 | | | (547) | | | 4,323 | | | (547) |
| Corporate securities | | | — | | | — | | | 6,579 | | | (421) | | | 6,579 | | | (421) |
| Residential government-sponsored collateralized mortgage obligations | | | 14,090 | | | (16) | | | — | | | — | | | 14,090 | | | (16) |
| Agency commercial mortgage-backed securities | | — | | — | | 16,965 | | (2,048) | | 16,965 | | (2,048) | ||||||
| SBA pool securities | | — | | — | | 6,004 | | (64) | | 6,004 | | (64) | ||||||
| Total | | $41,592 | | $(59) | | $38,673 | | $(3,688) | | $80,265 | | $(3,747) | ||||||
| · · · · · · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Less than 12 months · · 12 Months or More · · Total | ||||||||||||
| December 31, 2025 | | Fair | | Unrecognized | | Fair | | Unrecognized | | Fair | | Unrecognized |
| Held-to-Maturity | | value | | Losses | | value | | Losses | | value | | Losses |
| Residential government-sponsored mortgage-backed securities | | $— | | $— | | $5,001 | | $(397) | | $5,001 | | $(397) |
| Obligations of states and political subdivisions | | — | | — | | 913 | | (26) | | 913 | | (26) |
| Total | | $— | | $— | | $5,914 | | $(423) | | $5,914 | | $(423) |
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Less than 12 months · · 12 Months or More · · Total | ||||||||||||||||||
| December 31, 2024 · · Fair · · Unrealized · · Fair · · Unrealized · · Fair · · Unrealized | ||||||||||||||||||
| Available-for-Sale · · value · · Losses · · value · · Losses · · value · · Losses | ||||||||||||||||||
| Residential government-sponsored mortgage-backed securities | | $10,233 | | $(102) | | $80,700 | | $(14,151) | | $90,933 | | $(14,253) | ||||||
| Obligations of states and political subdivisions | | | 2,060 | | | (21) | | | 26,642 | | | (3,777) | | | 28,702 | | | (3,798) |
| Corporate securities | | | — | | | — | | | 15,080 | | | (920) | | | 15,080 | | | (920) |
| Residential government-sponsored collateralized mortgage obligations | | | 16,488 | | | (339) | | | 14,739 | | | (1,402) | | | 31,227 | | | (1,741) |
| Government-sponsored agency securities | | — | | — | | 13,836 | | (2,479) | | 13,836 | | (2,479) | ||||||
| Agency commercial mortgage-backed securities | | — | | — | | 22,178 | | (3,572) | | 22,178 | | (3,572) | ||||||
| SBA pool securities | | 4,359 | | (161) | | 2,426 | | (42) | | 6,785 | | (203) | ||||||
| Total | | $33,140 | | $(623) | | $175,601 | | $(26,343) | | $208,741 | | $(26,966) | ||||||
| · · · · · · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Less than 12 months · · 12 Months or More · · Total | ||||||||||||
| December 31, 2024 | | Fair | | Unrecognized | | Fair | | Unrecognized | | Fair | | Unrecognized |
| Held-to-Maturity | | value | | Losses | | value | | Losses | | value | | Losses |
| Residential government-sponsored mortgage-backed securities | | $— | | $— | | $6,927 | | $(764) | | $6,927 | | $(764) |
| Obligations of states and political subdivisions | | 572 | | (8) | | 872 | | (67) | | 1,444 | | (75) |
| Residential government-sponsored collateralized mortgage obligations | | — | | — | | 160 | | (9) | | 160 | | (9) |
| Total | | $572 | | $(8) | | $7,959 | | $(840) | | $8,531 | | $(848) |
- LOANS AND ALLOWANCE FOR CREDIT LOSSES
The following table summarizes the composition of our loan portfolio as of December 31, 2025 and 2024 ($ in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, 2025 · · December 31, 2024 | ||||||
| Loans held for sale, at fair value | | $166,066 | | $83,276 | ||
| Loans held for sale, at lower of cost or market | | | — | | | 163,832 |
| Total loans held for sale | | $166,066 | | $247,108 | ||
| | | | | | | |
| Loans held for investment | | | | | | |
| Loans secured by real estate: | | | | | | |
| Commercial real estate - owner occupied (1) | | $510,088 | | $475,898 | ||
| Commercial real estate - non-owner occupied | | 567,091 | | 610,482 | ||
| Secured by farmland | | 3,408 | | 3,711 | ||
| Construction and land development | | 131,757 | | 101,243 | ||
| Residential 1-4 family | | 576,866 | | 588,859 | ||
| Multi-family residential | | 140,261 | | 158,426 | ||
| Home equity lines of credit | | 61,738 | | 62,954 | ||
| Total real estate loans | | 1,991,209 | | 2,001,573 | ||
| | | | | | | |
| Commercial loans (2) | | 970,492 | | 608,595 | ||
| Paycheck Protection Program loans | | | 1,719 | | | 1,927 |
| Consumer loans | | 315,407 | | 270,063 | ||
| Total Non-PCD loans | | 3,278,827 | | 2,882,158 | ||
| PCD loans | | | 4,856 | | | 5,289 |
| Total loans held for investment | | $3,283,683 | | $2,887,447 | ||
| (1) | Includes $6 million and $6 million related to loans collateralizing secured borrowings as of December 31, 2025 and 2024, respectively. |
| (2) | Includes $9 million and $11 million related to loans collateralizing secured borrowings as of December 31, 2025 and 2024, respectively. |
Loans held for sale, at the lower of cost or market
As of December 31, 2024, $113 million of Consumer Program loans and $51 million of life premium finance loans were included in loans held for sale, at the lower of cost or market, based on the Company’s decision to sell the loans. The life premium finance loans were sold during the year ended December 31, 2025. At March 31, 2025, the Company determined it would no longer sell the Consumer Program loans and has the intent and ability to hold these loans for the foreseeable future as it intends to run off the portfolio and therefore transferred the loans back to the consumer loans category within loans held for investment at their amortized cost of $102 million as of that date.
Consumer Program Loans
The Company has $90 million and $152 million of amortized cost balance of loans outstanding in the Consumer Program as of December 31, 2025 and 2024, respectively, or 3% and 5%, respectively, of our total gross loan portfolio as of each date. Loans in the Consumer Program are included within the consumer loans category disclosures in this footnote as of December 31, 2025. As of December 31, 2024, $113 million is included in loans held for sale, at the lower of cost or market, and $39 million in the consumer loans category in loans held for investment. As of December 31, 2025,3% of the loans were in a promotional period requiring no payment of interest, with 80% of these promotional loan periods ending through the second quarter of 2026.
Accrued Interest Receivable
Accrued interest receivable on loans totaled $18 million and $17 million as of December 31, 2025 and 2024, respectively, and is included in other assets in the consolidated balance sheets.
Nonaccrual and Past Due Loans
Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on nonaccrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. In determining whether or not a borrower may be unable to meet payment obligations for each class of loans, we consider the borrower’s debt service capacity through the analysis of current financial information, if available, and/or current information with regards to our collateral position. Regulatory provisions typically require the placement of a loan on nonaccrual status if (i) principal or interest has been in default for a period of 90 days or more unless the loan is both well secured and in the process of collection or (ii) full payment of principal and interest is not expected. Loans may be placed on nonaccrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income on nonaccrual loans is recognized only to the extent that cash payments are received in excess of principal due. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.
The following tables present the aging of the recorded investment in past due loans by class of loans held for investment as of December 31, 2025 and 2024 ($ in thousands):
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 30 - 59 | | 60 - 89 | | 90 | | | | | | | | | | |||
| | | Days | | Days | | Days | | Total | | Loans Not | | Total | ||||||
| December 31, 2025 | | Past Due | | Past Due | | or More | | Past Due | | Past Due | | Loans | ||||||
| Commercial real estate - owner occupied | | $5,187 | | $188 | | $1,412 | | $6,787 | | $503,301 | | $510,088 | ||||||
| Commercial real estate - non-owner occupied | | 31,069 | | 48,022 | | | — | | 79,091 | | 488,000 | | 567,091 | |||||
| Secured by farmland | | | — | | | — | | | — | | | — | | | 3,408 | | | 3,408 |
| Construction and land development | | 12,259 | | | 407 | | | — | | | 12,666 | | | 119,091 | | 131,757 | ||
| Residential 1-4 family | | 2,071 | | | 498 | | | 2,274 | | | 4,843 | | | 572,023 | | 576,866 | ||
| Multi- family residential | | | 1,544 | | | — | | | — | | | 1,544 | | | 138,717 | | | 140,261 |
| Home equity lines of credit | | 80 | | | 58 | | | — | | | 138 | | | 61,600 | | 61,738 | ||
| Commercial loans | | | 2,384 | | | 20,642 | | | 1,972 | | | 24,998 | | | 945,494 | | | 970,492 |
| Paycheck Protection Program loans | | | 3 | | | — | | | 1,714 | | | 1,717 | | | 2 | | | 1,719 |
| Consumer loans | | 2,095 | | | 1,101 | | | 149 | | 3,345 | | 312,062 | | 315,407 | ||||
| Total Non-PCD loans | | | 56,692 | | | 70,916 | | | 7,521 | | | 135,129 | | | 3,143,698 | | | 3,278,827 |
| PCD loans | | | — | | | — | | | — | | | — | | | 4,856 | | | 4,856 |
| Total | | $56,692 | | $70,916 | | $7,521 | | $135,129 | | $3,148,554 | | $3,283,683 | ||||||
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 30 - 59 | | 60 - 89 | | 90 | | | | | | | | | | | |||
| | | Days | | Days | | Days | | Total | | Loans Not | | Total | | ||||||
| December 31, 2024 | | Past Due | | Past Due | | or More | | Past Due | | Past Due | | Loans | | ||||||
| Commercial real estate - owner occupied | | $456 | | $52 | | $4,021 | | $4,529 | | $471,369 | | $475,898 | | ||||||
| Commercial real estate - non-owner occupied | | 9,539 | | 4,290 | | | — | | 13,829 | | 596,653 | | 610,482 | | |||||
| Secured by farmland | | | — | | | — | | | — | | | — | | | 3,711 | | | 3,711 | |
| Construction and land development | | 12 | | | 656 | | | — | | | 668 | | | 100,575 | | 101,243 | | ||
| Residential 1-4 family | | 6,694 | | | 318 | | | 1,462 | | | 8,474 | | | 580,385 | | 588,859 | | ||
| Multi- family residential | | | — | | | — | | | — | | | — | | | 158,426 | | | 158,426 | |
| Home equity lines of credit | | 1,098 | | | 168 | | | 238 | | | 1,504 | | | 61,450 | | 62,954 | | ||
| Commercial loans | | | 24,101 | | | 1,279 | | | 1,954 | | | 27,334 | | | 581,261 | | | 608,595 | |
| Paycheck Protection Program loans | | | — | | | — | | | 1,886 | | | 1,886 | | | 41 | | | 1,927 | |
| Consumer loans | | 6,625 | | | 7,013 | | | — | | 13,638 | | 256,425 | | 270,063 | | ||||
| Total Non-PCD loans | | | 48,525 | | | 13,776 | | | 9,561 | | | 71,862 | | | 2,810,296 | | | 2,882,158 | |
| PCD loans | | | — | | | | | | — | | | — | | | 5,289 | | | 5,289 | |
| Total | | $48,525 | | $13,776 | | $9,561 | | $71,862 | | $2,815,585 | | $2,887,447 | | ||||||
The amortized cost, by class, of loans and leases on nonaccrual status as of December 31, 2025 and 2024, were as follows ($ in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · 90 Days · · · Less Than · · Total · · Nonaccrual With | ||||||||||||
| · · Past Due · · · 90 Days · · Nonaccrual · · No Credit | ||||||||||||
| December 31, 2025 · · or More · · · Past Due · · Loans · · Loss Allowance | ||||||||||||
| Commercial real estate - owner occupied | | $1,412 | | $472 | | $1,884 | | $559 | ||||
| Commercial real estate - non-owner occupied | | — | | 39,841 | | 39,841 | | 360 | ||||
| Secured by farmland | | | — | | | 275 | | | 275 | | | 275 |
| Construction and land development | | — | | 499 | | 499 | | 499 | ||||
| Residential 1-4 family | | 2,274 | | 3,846 | | 6,120 | | 6,120 | ||||
| Home equity lines of credit | | | — | | | 498 | | | 498 | | | 498 |
| Commercial loans | | 1,972 | | 31,661 | | 33,633 | | 8,661 | ||||
| Consumer loans | | 149 | | 730 | | 879 | | 879 | ||||
| Total Non-PCD loans | | | 5,807 | | | 77,822 | | | 83,629 | | | 17,851 |
| PCD loans | | | — | | | 1,194 | | | 1,194 | | | 1,193 |
| Total | | $5,807 | | $79,016 | | $84,823 | | $19,044 | ||||
| | | | | | | | | | | | | |
| | | 90 Days | | | Less Than | | Total | | Nonaccrual With | |||
| | | Past Due | | | 90 Days | | Nonaccrual | | No Credit | |||
| December 31, 2024 | | or More | | | Past Due | | Loans | | Loss Allowance | |||
| Commercial real estate - owner occupied | | $4,021 | | $431 | | $4,452 | | $641 | ||||
| Commercial real estate - non-owner occupied | | — | | 393 | | 393 | | 393 | ||||
| Secured by farmland | | | — | | | 378 | | | 378 | | | 378 |
| Construction and land development | | — | | 130 | | 130 | | 130 | ||||
| Residential 1-4 family | | 1,462 | | 2,417 | | 3,879 | | 3,879 | ||||
| Home equity lines of credit | | | 238 | | | 542 | | | 780 | | | 780 |
| Commercial loans | | 1,954 | | 720 | | 2,674 | | 846 | ||||
| Paycheck Protection Program loans | | | 173 | | | — | | | 173 | | | 173 |
| Consumer loans | | — | | 864 | | 864 | | 864 | ||||
| Total Non-PCD loans | | | 7,848 | | | 5,875 | | | 13,723 | | | 8,084 |
| PCD loans | | | — | | | 1,303 | | | 1,303 | | | 1,303 |
| Total | | $7,848 | | $7,178 | | $15,026 | | $9,387 | ||||
There were $2 million of PPP loans greater than 90 days past due and still accruing as of both December 31, 2025 and 2024.
The following table presents nonaccrual loans as of December 31, 2025 by class and year of origination ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| · · · · · · · · · · · · · · · · · · · · · · · RevolvingLoans · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · Revolving · · Converted · · · | |||||||||||||||||||||||||||
| · · 2025 · · 2024 · · 2023 · · 2022 · 2021 · · Prior · · Loans · · To Term · Total | |||||||||||||||||||||||||||
| Commercial real estate - owner occupied | | $— | | $— | | $— | | $87 | | $188 | | $1,609 | | $— | | $— | | $1,884 | |||||||||
| Commercial real estate - non-owner occupied | | — | | — | | — | | — | | 39,481 | | 360 | | — | | — | | 39,841 | |||||||||
| Secured by farmland | | | — | | | — | | | — | | | — | | | — | | | 275 | | | — | | | — | | | 275 |
| Construction and land development | | — | | — | | — | | — | | — | | 499 | | — | | — | | 499 | |||||||||
| Residential 1-4 family | | | 721 | | 112 | | | — | | | 517 | | | — | | | 3,933 | | | 283 | | | 554 | | | 6,120 | |
| Home equity lines of credit | | | — | | | — | | | — | | | — | | | — | | | — | | | 487 | | | 11 | | | 498 |
| Commercial loans | | — | | 7,579 | | 207 | | 22,279 | | 383 | | 990 | | 2,063 | | 132 | | 33,633 | |||||||||
| Consumer loans | | | — | | 10 | | | 87 | | | 469 | | | 303 | | | — | | | — | | | 10 | | | 879 | |
| Total non-PCD nonaccruals | | | 721 | | | 7,701 | | | 294 | | | 23,352 | | | 40,355 | | | 7,666 | | | 2,833 | | | 707 | | | 83,629 |
| PCD loans | | | — | | | — | | | — | | | — | | | — | | | 1,194 | | | — | | | — | | | 1,194 |
| Total nonaccrual loans | | $721 | | $7,701 | | $294 | | $23,352 | | $40,355 | | $8,860 | | $2,833 | | $707 | | $84,823 | |||||||||
Interest received on nonaccrual loans was $500 thousand for the year ended December 31, 2025 and immaterial for the year ended December 31, 2024.
Modifications Provided to Borrowers Experiencing Financial Difficulty
The Bank determines that a borrower may be experiencing financial difficulty if the borrower is currently delinquent on any of its debt, or if the Bank is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly for commercial borrowers due to the complex nature of the loan structure, business/industry risk and borrower/guarantor structures. Concessions may include the reduction of an interest rate at a rate lower than current market rates for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. When evaluating whether a concession has been granted, the Bank also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Bank for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers.
The assessments of whether a borrower is experiencing financial difficulty at the time a concession has been granted is inherently subjective in nature, and management’s judgment is required when determining whether the concession results in a modification that is accounted for as a new loan or a continuation of the existing loan under GAAP.
Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, loans modified as a result of borrowers experiencing financial difficulty are typically modified through reductions in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.
The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon asset origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. Occasionally, the Company modifies certain loans by providing principal forgiveness. When principal forgiveness is provided, the amortized cost basis of the loan is written
off against the allowance. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.
If it is determined that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. At that time, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.
The following table provides a summary of the amortized cost basis of loan modifications to borrowers experiencing financial difficulty during the year ended December 31, 2025 and the related percentage of the class of the loan portfolio period-end balance by the type of modification as of December 31, 2025, excluding Consumer Program loans ($ in thousands):
| · · · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · For the year ended December 31, 2025 | ||||||||||||
| · · Payment Reductions · · Interest Only Payment Periods · · Total | ||||||||||||
| · · · $ · % · · · · $ · % · · · · $ · % · | ||||||||||||
| Commercial real estate - owner occupied | | $2,127 | 0.42% | | $— | —% | | $2,127 | 0.42% | |||
| Commercial real estate - non-owner occupied | | | — | —% | | | 70,189 | 12.38% | | | 70,189 | 12.38% |
| Multi-family residential | | | 513 | 0.37% | | | — | —% | | | 513 | 0.37% |
| Commercial loans | | 523 | 0.05% | | 23,449 | 2.42% | | 23,972 | 2.47% | |||
| Total | | $3,163 | 0.10% | | $93,638 | 2.85% | | $96,801 | 2.95% | |||
The following table depicts the performance of loans as of December 31, 2025, at amortized cost, that have been modified to borrowers experiencing financial difficulty in the last 12 months ($ in thousands):* *
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Payment Status | ||||||||||||
| · · · · · · · · · · | ||||||||||||
| · · Current · · 30-59 days past due · · 60-89 days past due · · 90 days or more | ||||||||||||
| Commercial real estate - owner occupied | | $2,127 | | $— | | $— | | $— | ||||
| Commercial real estate - non-owner occupied | | — | | 30,708 | | 39,481 | | — | ||||
| Multi- family residential | | | — | | | 513 | | | — | | | — |
| Commercial loans | | | 23,479 | | | — | | | 493 | | | — |
| Total | | $25,606 | | $31,221 | | $39,974 | | $— | ||||
Consumer Program Modifications
The Company began offering modifications to Consumer Program borrowers beginning on January 1, 2025, in an attempt to enhance collections of delinquent loans and mitigate charge-offs. The primary type of modifications were principal forgiveness of portions of outstanding principal owed and a combination of term modifications to extend maturity dates and interest rate reductions (primarily on promotional loans).
The following table provides a summary of the loan modifications to Consumer Program borrowers experiencing financial difficulty during the year ended December 31, 2025, by the type of modification ($ in thousands):
| · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · · For the year ended December 31, 2025 | ||||||||||
| · · · · · · Average · · Average | ||||||||||
| · · · · Total · · Term · · Rate Change | ||||||||||
| · · # of · · Amount · · Adjustment · · of Modified | ||||||||||
| · · Loans · · Modified · · (Years) · · Loans | ||||||||||
| Term and Interest Rate | | 639 | | $10,084 | | | 3.1 | | (10.24)% | |
| Term only | | 15 | | $204 | | | 3.1 | | N/A | % |
| Principal Forgiveness | | 645 | | $2,636 | | | N/A | | N/A | % |
The following table provides a status as of December 31, 2025, of the amortized cost of Consumer Program loans modified since January 1, 2025 by the type of modification ($ in thousands):
| · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · · Term and · · · · · · · | |||||||
| · · Interest · · · · · · · | |||||||
| | | Rate | | Term | | Principal | |
| Status | | Modifications | | Modifications | | Modifications | |
| Current | | $6,830 | | $110 | | $1,099 | |
| 1-30 days past due | | $804 | | $— | | $56 | |
| 31-60 days past due | | $194 | | $28 | | $4 | |
| 61-90 days past due | | $283 | | $— | | $64 | |
Credit Quality Indicators
Through its system of internal controls, Primis evaluates and segments loan portfolio credit quality using regulatory definitions for Special Mention, Substandard and Doubtful. Special Mention loans are considered “criticized”, while loans classified as Substandard or Doubtful are considered “classified”.
Special Mention loans are loans that have a potential weakness that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position.
Substandard loans may be inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful loans have all the weaknesses inherent in those classified as Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, based on currently existing facts, conditions, and values, highly questionable or improbable. Primis hadone loan classified as Doubtful as of December 31, 2025 andnone as of December 31, 2024.
In monitoring credit quality trends in the context of assessing the appropriate level of the allowance for credit losses on loans, we monitor portfolio credit quality by the weighted-average risk grade of each class of loan.
The following table presents weighted-average risk grades for all loans, by class and year of origination/renewal as of December 31, 2025 ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · · · · · · · · · · · · Revolving · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · · · · Loans · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · · Revolving · · Converted · · · | |||||||||||||||||||||||||||
| · · 2025 · · 2024 · · 2023 · · 2022 · · 2021 · · Prior · · Loans · · To Term · · Total | |||||||||||||||||||||||||||
| Commercial real estate - owner occupied | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $70,931 | | $53,252 | | $62,228 | | $72,651 | | $58,092 | | $176,323 | | $1,407 | | $8,028 | | $502,912 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | 3,165 | | | — | | | — | | | 3,165 |
| Substandard | | | — | | | — | | | — | | | 87 | | | 187 | | | 3,737 | | | — | | | — | | | 4,011 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $70,931 | | $53,252 | | $62,228 | | $72,738 | | $58,279 | | $183,225 | | $1,407 | | $8,028 | | $510,088 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 3.32 | | | 3.21 | | | 3.54 | | | 3.41 | | | 3.42 | | | 3.46 | | | 3.46 | | | 3.74 | | | 3.42 |
| Commercial real estate - nonowner occupied | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $15,950 | | $21,700 | | $42,907 | | $27,724 | | $41,446 | | $282,205 | | $11,365 | | $3,315 | | $446,612 | |||||||||
| Special Mention | | | — | | | — | | | — | | | 17,276 | | | — | | | 4,379 | | | — | | | — | | | 21,655 |
| Substandard | | | — | | | — | | | — | | | — | | | 98,562 | | | 262 | | | — | | | — | | | 98,824 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $15,950 | | $21,700 | | $42,907 | | $45,000 | | $140,008 | | $286,846 | | $11,365 | | $3,315 | | $567,091 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 3.20 | | | 3.74 | | | 3.61 | | | 3.85 | | | 5.22 | | | 3.70 | | | 3.71 | | | 2.98 | | | 4.07 |
| Secured by farmland | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $406 | | $21 | | $— | | $— | | $— | | $2,031 | | $616 | | $59 | | $3,133 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | 275 | | | — | | | — | | | 275 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $406 | | $21 | | $— | | $— | | $— | | $2,306 | | $616 | | $59 | | $3,408 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 3.95 | | | 4.00 | | | N/A | | | N/A | | | N/A | | | 4.23 | | | 3.93 | | | 2.92 | | | 4.12 |
| Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $69,022 | | $12,971 | | $7,081 | | $34,816 | | $166 | | $6,741 | | $461 | | $— | | $131,258 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | 499 | | | — | | | — | | | 499 |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $69,022 | | $12,971 | | $7,081 | | $34,816 | | $166 | | $7,240 | | $461 | | $— | | $131,757 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 3.10 | | | 3.00 | | | 3.90 | | | 3.63 | | | 3.99 | | | 3.51 | | | 3.65 | | | N/A | | | 3.30 |
| Residential 1-4 family | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $53,742 | | $38,550 | | $23,232 | | $141,982 | | $123,591 | | $182,506 | | $4,861 | | $2,663 | | $571,127 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | 267 | | | — | | | — | | | 267 |
| Substandard | | | — | | | 115 | | | — | | | 517 | | | — | | | 4,003 | | | 283 | | | 554 | | | 5,472 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $53,742 | | $38,665 | | $23,232 | | $142,499 | | $123,591 | | $186,776 | | $5,144 | | $3,217 | | $576,866 | |||||||||
| Current period gross charge offs | | $— | | $— | | $67 | | $— | | $— | | $5 | | $— | | $— | | $72 | |||||||||
| Weighted average risk grade | | | 3.06 | | | 3.34 | | | 3.10 | | | 3.09 | | | 3.04 | | | 3.21 | | | 3.22 | | | 3.94 | | | 3.14 |
| Multi- family residential | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $7,009 | | $— | | $440 | | $21,344 | | $22,656 | | $82,644 | | $5,384 | | $— | | $139,477 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | 513 | | | — | | | 271 | | | 784 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $7,009 | | $— | | $440 | | $21,344 | | $22,656 | | $83,157 | | $5,384 | | $271 | | $140,261 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 4.00 | | | N/A | | | 3.00 | | | 3.17 | | | 3.23 | | | 3.41 | | | 3.82 | | | 6.00 | | | 3.39 |
| Home equity lines of credit | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $562 | | $215 | | $420 | | $355 | | $312 | | $325 | | $58,893 | | $107 | | $61,189 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | (1) | | | — | | | — | | | (1) |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | (2) | | | 540 | | | 12 | | | 550 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $562 | | $215 | | $420 | | $355 | | $312 | | $322 | | $59,433 | | $119 | | $61,738 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 3.00 | | | 3.00 | | | 3.00 | | | 3.00 | | | 3.00 | | | 3.17 | | | 3.06 | | | 3.71 | | | 3.06 |
| Commercial loans | | | | | | | | | | | | | | | | | | | |||||||||
| Pass | | $169,480 | | $399,604 | | $55,482 | | $143,884 | | $25,566 | | $19,446 | | $92,493 | | $8,292 | | $914,247 | |||||||||
| Special Mention | | | 4,994 | | | — | | | — | | | 769 | | | 2,278 | | | 1 | | | 13,510 | | | 885 | | | 22,437 |
| Substandard | | | — | | | 30 | | | 212 | | | 22,281 | | | 383 | | | 1,156 | | | 2,065 | | | 132 | | | 26,259 |
| Doubtful | | | — | | | 7,549 | | | — | | | — | | | — | | | — | | | — | | | — | | | 7,549 |
| | | $174,474 | | $407,183 | | $55,694 | | $166,934 | | $28,227 | | $20,603 | | $108,068 | | $9,309 | | $970,492 | |||||||||
| Current period gross charge offs | | $— | | $— | | $2 | | $28 | | $— | | $— | | $— | | $732 | | $762 | |||||||||
| Weighted average risk grade | | | 3.44 | | | 3.12 | | | 3.45 | | | 3.41 | | | 3.92 | | | 3.46 | | | 3.52 | | | 3.92 | | | 3.33 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · · · · · · · · · · · · Revolving · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · · · · Loans · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · · Revolving · · Converted · · · | |||||||||||||||||||||||||||
| · · 2025 · · 2024 · · 2023 · · 2022 · · 2021 · · Prior · · Loans · · To Term · · Total | |||||||||||||||||||||||||||
| Paycheck Protection Program loans | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $— | | $— | | $— | | $— | | $849 | | $870 | | $— | | $— | | $1,719 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $— | | $— | | $— | | $— | | $849 | | $870 | | $— | | $— | | $1,719 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $173 | | $— | | $— | | $— | | $173 | |||||||||
| Weighted average risk grade | | | N/A | | | N/A | | | N/A | | | N/A | | | 2.00 | | | 2.00 | | | N/A | | | N/A | | | 2.00 |
| Consumer loans | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $10,533 | | $96,784 | | $14,093 | | $152,174 | | $16,843 | | $2,590 | | $20,868 | | $534 | | $314,419 | |||||||||
| Special Mention | | | — | | | — | | | 3 | | | 28 | | | — | | | 17 | | | — | | | — | | | 48 |
| Substandard | | | — | | | 10 | | | 86 | | | 517 | | | 315 | | | 2 | | | — | | | 10 | | | 940 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $10,533 | | $96,794 | | $14,182 | | $152,719 | | $17,158 | | $2,609 | | $20,868 | | $544 | | $315,407 | |||||||||
| Current period gross charge offs | | $264 | | $3,255 | | $13,490 | | $15,838 | | $402 | | $68 | | $9 | | $— | | $33,326 | |||||||||
| Weighted average risk grade | | | 4.00 | | | 4.00 | | | 3.03 | | | 2.69 | | | 3.08 | | | 4.01 | | | 2.20 | | | 4.04 | | | 3.16 |
| PCD | | | | | | | | | | | | | | | | | | | | | | | | | |||
| Pass | | $— | | $— | | $— | | $— | | $— | | $2,426 | | $— | | $— | | $2,426 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | 1,113 | | | — | | | — | | | 1,113 |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | 1,317 | | | — | | | — | | | 1,317 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $— | | $— | | $— | | $— | | $— | | $4,856 | | $— | | $— | | $4,856 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | N/A | | | N/A | | | N/A | | | N/A | | | N/A | | | 4.67 | | | N/A | | | N/A | | | 4.67 |
| Total | | $402,629 | | $630,801 | | $206,184 | | $636,405 | | $391,246 | | $778,810 | | $212,746 | | $24,862 | | $3,283,683 | |||||||||
| Current period gross charge offs | | $264 | | $3,255 | | $13,559 | | $15,866 | | $575 | | $73 | | $9 | | $732 | | $34,333 | |||||||||
| Weighted average risk grade | | | 3.33 | | | 3.29 | | | 3.46 | | | 3.20 | | | 3.95 | | | 3.50 | | | 3.27 | | | 3.76 | | | 3.42 |
The following table presents weighted-average risk grades for all loans, by class and year of origination/renewal as of December 31, 2024 ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · · · · · · · · · · · · Revolving · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · · · · Loans · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · · Revolving · · Converted · · · | |||||||||||||||||||||||||||
| · · 2024 · · 2023 · · 2022 · · 2021 · · 2020 · · Prior · · Loans · · To Term · · Total | |||||||||||||||||||||||||||
| Commercial real estate - owner occupied | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $41,807 | | $58,979 | | $79,927 | | $65,362 | | $14,830 | | $193,528 | | $1,623 | | $9,280 | | $465,336 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | 3,960 | | | — | | | — | | | 3,960 |
| Substandard | | | — | | | — | | | — | | | 210 | | | — | | | 6,392 | | | — | | | — | | | 6,602 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $41,807 | | $58,979 | | $79,927 | | $65,572 | | $14,830 | | $203,880 | | $1,623 | | $9,280 | | $475,898 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 3.24 | | | 3.53 | | | 3.42 | | | 3.39 | | | 3.17 | | | 3.51 | | | 3.34 | | | 3.76 | | | 3.44 |
| Commercial real estate - nonowner occupied | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $21,857 | | $37,292 | | $56,104 | | $117,439 | | $45,057 | | $295,756 | | $2,486 | | $3,216 | | $579,207 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | 2,904 | | | — | | | — | | | 2,904 |
| Substandard | | | — | | | — | | | — | | | 28,371 | | | — | | | — | | | — | | | — | | | 28,371 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $21,857 | | $37,292 | | $56,104 | | $145,810 | | $45,057 | | $298,660 | | $2,486 | | $3,216 | | $610,482 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 3.72 | | | 3.55 | | | 3.17 | | | 4.13 | | | 3.84 | | | 3.68 | | | 3.14 | | | 2.91 | | | 3.74 |
| Secured by farmland | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $270 | | $68 | | $— | | $4 | | $76 | | $2,408 | | $400 | | $107 | | $3,333 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | 378 | | | — | | | — | | | 378 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $270 | | $68 | | $— | | $4 | | $76 | | $2,786 | | $400 | | $107 | | $3,711 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 4.00 | | | — | | | N/A | | | 4.00 | | | N/A | | | 4.26 | | | 3.89 | | | 3.06 | | | 4.14 |
| Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $28,796 | | $22,554 | | $36,762 | | $3,957 | | $(1) | | $8,224 | | $821 | | $— | | $101,113 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | 130 | | | — | | | — | | | 130 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $28,796 | | $22,554 | | $36,762 | | $3,957 | | $(1) | | $8,354 | | $821 | | $— | | $101,243 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | 3.01 | | | 3.73 | | | 3.69 | | | 3.10 | | | 3.00 | | | 3.42 | | | 3.36 | | | N/A | | | 3.46 |
| Residential 1-4 family | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $32,866 | | $33,350 | | $161,816 | | $134,244 | | $37,927 | | $174,569 | | $6,054 | | $2,985 | | $583,811 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | 605 | | | — | | | — | | | 605 |
| Substandard | | | 159 | | | 263 | | | 542 | | | — | | | — | | | 2,680 | | | 262 | | | 537 | | | 4,443 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $33,025 | | $33,613 | | $162,358 | | $134,244 | | $37,927 | | $177,854 | | $6,316 | | $3,522 | | $588,859 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $8 | | $— | | $— | | $8 | |||||||||
| Weighted average risk grade | | | 3.13 | | | 3.11 | | | 3.09 | | | 3.04 | | | 3.07 | | | 3.20 | | | 3.74 | | | 3.85 | | | 3.12 |
| Multi- family residential | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $1,356 | | $451 | | $21,692 | | $23,703 | | $17,147 | | $69,360 | | $4,863 | | $564 | | $139,136 | |||||||||
| Special Mention | | | — | | | — | | | — | | | 18,438 | | | — | | | — | | | — | | | — | | | 18,438 |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | 573 | | | — | | | 279 | | | 852 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $1,356 | | $451 | | $21,692 | | $42,141 | | $17,147 | | $69,933 | | $4,863 | | $843 | | $158,426 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | N/A | | | 3.00 | | | 3.17 | | | 3.88 | | | 3.91 | | | 3.30 | | | 4.00 | | | 4.66 | | | 3.53 |
| Home equity lines of credit | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $211 | | $428 | | $348 | | $458 | | $44 | | $3,017 | | $56,813 | | $140 | | $61,459 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | (1) | | | 32 | | | — | | | 31 |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | 11 | | | 812 | | | 641 | | | 1,464 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $211 | | $428 | | $348 | | $458 | | $44 | | $3,027 | | $57,657 | | $781 | | $62,954 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $9 | | $— | | $9 | |||||||||
| Weighted average risk grade | | | 3.00 | | | 3.00 | | | 3.00 | | | 3.00 | | | 3.00 | | | 3.90 | | | 3.08 | | | 5.53 | | | 3.15 |
| Commercial loans | | | | | | | | | | | | | | | | | | | |||||||||
| Pass | | $152,489 | | $85,049 | | $179,070 | | $32,374 | | $4,125 | | $22,008 | | $97,721 | | $6,781 | | $579,617 | |||||||||
| Special Mention | | | — | | | — | | | 1,276 | | | — | | | — | | | 1 | | | 1,127 | | | — | | | 2,404 |
| Substandard | | | 31 | | | 4 | | | 21,967 | | | 383 | | | 169 | | | 1,108 | | | 2,782 | | | 130 | | | 26,574 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $152,520 | | $85,053 | | $202,313 | | $32,757 | | $4,294 | | $23,117 | | $101,630 | | $6,911 | | $608,595 | |||||||||
| Current period gross charge offs | | $— | | $383 | | $— | | $— | | $— | | $196 | | $347 | | $— | | $926 | |||||||||
| Weighted average risk grade | | | 3.21 | | | 3.35 | | | 3.40 | | | 3.83 | | | 3.34 | | | 3.42 | | | 3.44 | | | 3.75 | | | 3.38 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · · · · · · · · · · · · Revolving · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · · · · Loans · · · | |||||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · · Revolving · · Converted · · · | |||||||||||||||||||||||||||
| · · 2024 · · 2023 · · 2022 · · 2021 · · 2020 · · Prior · · Loans · · To Term · · Total | |||||||||||||||||||||||||||
| Paycheck Protection Program loans | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $— | | $— | | $— | | $870 | | $884 | | $— | | $— | | $— | | $1,754 | |||||||||
| Special Mention | | | — | | | — | | | — | | | 173 | | | — | | | — | | | — | | | — | | | 173 |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $— | | $— | | $— | | $1,043 | | $884 | | $— | | $— | | $— | | $1,927 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | N/A | | | N/A | | | N/A | | | 2.66 | | | 2.00 | | | N/A | | | N/A | | | N/A | | | 2.36 |
| Consumer loans | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $51,194 | | $17,987 | | $166,307 | | $21,621 | | $537 | | $3,044 | | $7,718 | | $637 | | $269,045 | |||||||||
| Special Mention | | | — | | | 4 | | | 59 | | | — | | | — | | | 41 | | | — | | | — | | | 104 |
| Substandard | | | 2 | | | 40 | | | 447 | | | 398 | | | — | | | 2 | | | — | | | 25 | | | 914 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $51,196 | | $18,031 | | $166,813 | | $22,019 | | $537 | | $3,087 | | $7,718 | | $662 | | $270,063 | |||||||||
| Current period gross charge offs | | $19,199 | | $9,777 | | $19,790 | | $1,293 | | $— | | $33 | | $— | | $— | | $50,092 | |||||||||
| Weighted average risk grade | | | 4.27 | | | 3.37 | | | 2.88 | | | 3.29 | | | 4.00 | | | 4.01 | | | 2.46 | | | N/A | | | 3.22 |
| PCD | | | | | | | | | | | | | | | | | | | | | | | | | |||
| Pass | | $— | | $— | | $— | | $— | | $— | | $1,890 | | $— | | $— | | $1,890 | |||||||||
| Special Mention | | | — | | | — | | | — | | | — | | | — | | | 1,960 | | | — | | | — | | | 1,960 |
| Substandard | | | — | | | — | | | — | | | — | | | — | | | 1,439 | | | — | | | — | | | 1,439 |
| Doubtful | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | $— | | $— | | $— | | $— | | $— | | $5,289 | | $— | | $— | | $5,289 | |||||||||
| Current period gross charge offs | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | |||||||||
| Weighted average risk grade | | | N/A | | | N/A | | | N/A | | | N/A | | | N/A | | | 4.81 | | | N/A | | | N/A | | | 4.81 |
| Total | | $331,038 | | $256,469 | | $726,317 | | $448,005 | | $120,795 | | $795,987 | | $183,514 | | $25,322 | | $2,887,447 | |||||||||
| Current period gross charge offs | | $19,199 | | $10,160 | | $19,790 | | $1,293 | | $— | | $237 | | $356 | | $— | | $51,035 | |||||||||
| Weighted average risk grade | | | 3.29 | | | 3.41 | | | 3.17 | | | 3.59 | | | 3.50 | | | 3.49 | | | 3.31 | | | 3.75 | | | 3.39 |
Revolving loans that were converted to term loans during years ended December 31, 2025 and 2024 were as follows ($ in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · For the year ended December 31, 2025 · · · For the year ended December 31, 2024 | |||||||
| Commercial real estate - owner occupied | | $— | | | $995 | ||
| Commercial real estate - non-owner occupied | | | 208 | | | | — |
| Residential 1-4 family | | | 150 | | | | 1,368 |
| Commercial loans | | 1,523 | | | 554 | ||
| Consumer loans | | — | | | 339 | ||
| Total loans | | $1,881 | | | $3,256 | ||
The recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure were $1 million at December 31, 2025. There wereno foreclosed residential real estate property held or in the process of foreclosure as of December 31, 2024.
Allowance For Credit Losses – Loans
The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with ASC 326 that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. The amount of the allowance represents management's best estimate of current expected credit losses on loans considering available information, from internal and external sources, relevant to assessing collectability over the loans' contractual terms, adjusted for expected prepayments when appropriate. The accounting policy related to the allowance for credit losses is considered a critical policy given the level of estimation, judgment, and uncertainty in the levels of the allowance required to account for the expected losses in the loan portfolio and the material effect such estimation, judgment, and uncertainty can have on the consolidated financial results.
In calculating the allowance for credit losses, most loans are segmented into pools based upon similar characteristics and risk profiles. For allowance modeling purposes, our loan pools include but are not limited to (i) commercial real estate - owner occupied, (ii) commercial real estate - non-owner occupied, (iii) construction and land development, (iv) commercial, (v) agricultural loans, (vi) residential 1-4 family and (vii) consumer loans. We periodically reassess each pool
to ensure the loans within the pool continue to share similar characteristics and risk profiles and to determine whether further segmentation is necessary. For each loan pool, we measure expected credit losses over the life of each loan utilizing a combination of inputs: (i) probability of default, (ii) probability of attrition, (iii) loss given default and (iv) exposure at default. Internal data is supplemented by, but not replaced by, peer data when required, primarily to determine the probability of default input. The various pool-specific inputs may be adjusted for current macroeconomic assumptions. Significant macroeconomic variables utilized in our allowance models include, among other things, (i) National Gross Domestic Product, (ii) Virginia House Price Index, and (iii) Virginia unemployment rates.
Management applies qualitative adjustments to model results for risk factors that are not considered within our quantitative modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. Qualitative factor (“Q-Factor”) adjustments are driven by key risk indicators that management tracks on a pool-by-pool basis.
In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation.
The following tables present details of the allowance for credit losses on loans segregated by loan portfolio segment as of December 31, 2025 and 2024, calculated in accordance with ASC 326 ($ in thousands). No allowance for credit losses has been recognized for PPP loans as such loans are fully guaranteed by the SBA.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Commercial · · Commercial · · · · · · · · · · · · · · Home · · · · · · · · · · · · | |||||||||||||||||||||||||||||||||
| · · Real Estate · · Real Estate · · · · Construction · · · · · · · · Equity · · · · · · · · · | |||||||||||||||||||||||||||||||||
| · · Owner · · Non-owner · · Secured by · · and Land · · 1-4 Family · · Multi-Family · · Lines Of · · Commercial · · Consumer · · PCD · · | |||||||||||||||||||||||||||||||||
| December 31, 2025 · · Occupied · · Occupied · · Farmland · · Development · · Residential · · Residential · · Credit · · Loans · · Loans · · Loans · · Total | |||||||||||||||||||||||||||||||||
| Modeled expected credit losses | | $4,915 | $3,796 | $1 | $689 | $6,070 | $709 | $408 | $5,597 | $3,650 | | $— | | $25,835 | |||||||||||||||||||
| Q-factor and other qualitative adjustments | | | 433 | | | 1,109 | | | 29 | | | 59 | | | 670 | | | 659 | | | 20 | | | 443 | | | 395 | | | — | | | 3,817 |
| Specific allocations | | 334 | | | 10,424 | | | — | | | — | | | 112 | | | — | | | — | | | 5,157 | | | 204 | | | — | | | 16,231 | |
| Total | | $5,682 | | $15,329 | | $30 | | $748 | | $6,852 | | $1,368 | | $428 | | $11,197 | | $4,249 | | $— | | $45,883 | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Commercial | | Commercial | | | | | | | | | | | | | | Home | | | | | | | | | | | | | |||
| | | Real Estate | | Real Estate | | | | Construction | | | | | | | | Equity | | | | | | | | | | ||||||||
| | | Owner | | Non-owner | | Secured by | | and Land | | 1-4 Family | | Multi-Family | | Lines Of | | Commercial | | Consumer | | PCD | | | |||||||||||
| December 31, 2024 | | Occupied | | Occupied | | Farmland | | Development | | Residential | | Residential | | Credit | | Loans | | Loans | | Loans | | Total | |||||||||||
| Modeled expected credit losses | | $4,623 | $4,194 | $1 | $1,045 | $6,423 | $971 | $511 | $4,062 | $3,932 | $— | $25,762 | |||||||||||||||||||||
| Q-factor and other qualitative adjustments | | | 321 | | | 698 | | | 19 | | | 158 | | | 396 | | | 649 | | | 22 | | | 694 | | | 362 | | | — | | | 3,319 |
| Specific allocations | | 955 | | | 2,074 | | | — | | | — | | | — | | | — | | | — | | | 6,038 | | | 15,331 | | | 245 | | | 24,643 | |
| Total | | $5,899 | | $6,966 | | $20 | | $1,203 | | $6,819 | | $1,620 | | $533 | | $10,794 | | $19,625 | | $245 | | $53,724 | |||||||||||
As part of management’s ongoing review process and as an annual requirement, during the third quarter of 2025 the Company refreshed and recalibrated the historical loss rates, forecast assumptions, and qualitative factor framework of the CECL model. Management considered the need to qualitatively adjust expected credit losses for information not already captured in the loss estimation process. Qualitative reserve adjustments were driven by key risk indicators, that management tracked on a pool-by-pool basis, which included loan-to-value, borrower debt service coverage exceptions and large concentrations. Updated peer groups were also determined in collaboration with the Company’s CECL consultant. Management included banks in Virginia, Maryland, North Carolina, and Pennsylvania that were between $2.0 billion and $10.0 billion in asset size and between $5.0 billion and $20.0 billion, based on a national geography, for the national peer group. The peer group population was further narrowed using statistical analysis with a focus on total loans, percent of charge-offs, portfolio yields, and percent of charge-offs during recession. Following this analysis, management elected to maintain several institutions in the 2025 peer group that would have been excluded due to changing standard deviations for recessionary and recent charge offs to help maintain peer group consistency with prior year.
Activity in the allowance for credit losses by class of loan for the years ended December 31, 2025 and 2024 is summarized below ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · Commercial · Commercial · · · · · · · · · · · · · · · · · | ||||||||||||||||||||||
| · Real Estate · Real Estate · · Construction · · · · · Home Equity · · · · · · | ||||||||||||||||||||||
| For the Year Ended · Owner · Non-owner · Secured by · and Land · 1-4 Family · Multi-Family · Lines Of · Commercial · Consumer · PCD · | ||||||||||||||||||||||
| December 31, 2025 | Occupied | Occupied | Farmland | Development | Residential | Residential | Credit | Loans | Loans | Loans | Total | |||||||||||
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | |
| Beginning balance | $5,899 | $6,966 | $20 | $1,203 | $6,819 | $1,620 | $533 | $10,794 | $19,625 | $245 | $53,724 | |||||||||||
| Provision (recovery) | | (217) | | 8,363 | | 10 | | (455) | | 105 | | (252) | | (110) | | 1,338 | | 3,752 | | (245) | | 12,289 |
| Charge offs | — | — | — | — | (72) | — | — | (935) | (33,326) | — | (34,333) | |||||||||||
| Recoveries | — | — | — | — | — | — | 5 | — | 14,198 | | — | 14,203 | ||||||||||
| Ending balance | $5,682 | $15,329 | $30 | $748 | $6,852 | $1,368 | $428 | $11,197 | $4,249 | $— | $45,883 | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| For the Year Ended | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2024 | | | | | | | | | | | | |||||||||||
| Allowance for credit losses: | | | | | | | | | | | | |||||||||||
| Beginning balance | $4,255 | $5,822 | $31 | $1,129 | $4,938 | $1,590 | $364 | $6,320 | $26,088 | $1,672 | $52,209 | |||||||||||
| Provision (recovery) | | 1,613 | | 1,144 | | (11) | | 74 | | 1,887 | | 30 | | 175 | | 5,380 | | 41,756 | | (1,427) | | 50,621 |
| Charge offs | | — | — | — | — | (8) | — | (9) | (926) | (50,092) | — | (51,035) | ||||||||||
| Recoveries | | 31 | — | — | — | 2 | — | 3 | 20 | 1,873 | | — | 1,929 | |||||||||
| Ending balance | $5,899 | $6,966 | $20 | $1,203 | $6,819 | $1,620 | $533 | $10,794 | $19,625 | $245 | $53,724 | |||||||||||
Generally, a commercial loan, or a portion thereof, is charged-off when it is determined, through the analysis of any available current financial information with regards to the borrower, that the borrower is incapable of servicing unsecured debt, there is little or no prospect for near term improvement and no realistic strengthening action of significance is pending or, in the case of secured debt, when it is determined, through analysis of current information with regards to our collateral position, that amounts due from the borrower are in excess of the calculated current fair value of the collateral. Losses on installment loans are recognized in accordance with regulatory guidelines. All other consumer loan losses are recognized when delinquency exceeds 120 cumulative days except for the Consumer Program loans that are charged-off once they become 90 days past due.
The following table presents the principal balance of loans that were evaluated for expected credit losses on an individual basis and the related specific allocations, by loan portfolio segment as of December 31, 2025 and 2024 ($ in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2025 · · December 31, 2024 | ||||||||||||
| · · Loan · · Specific · · Loan · · Specific | ||||||||||||
| · · Balance · · Allocations · · Balance · · Allocations | ||||||||||||
| Commercial real estate - owner occupied | | $3,737 | | $334 | | $6,266 | | $955 | ||||
| Commercial real estate - non-owner occupied | | 98,922 | | 10,424 | | 28,764 | | 2,074 | ||||
| Secured by farmland | | | 275 | | | — | | | 378 | | | — |
| Construction and land development | | 389 | | — | | — | | — | ||||
| Residential 1-4 family | | | 5,129 | | | 112 | | | 2,268 | | | — |
| Multi- family residential | | | 784 | | | — | | | 852 | | | — |
| Home equity lines of credit | | | — | | | — | | | 628 | | | — |
| Commercial loans | | 33,034 | | 5,157 | | 25,947 | | 6,038 | ||||
| Consumer loans | | | 15,057 | | | 204 | | | 22,885 | | | 15,331 |
| Total non-PCD loans | | | 157,327 | | | 16,231 | | | 87,988 | | | 24,398 |
| PCD loans | | | 4,856 | | | — | | | 5,289 | | | 245 |
| Total loans | | $162,183 | | $16,231 | | $93,277 | | $24,643 | ||||
A loan is collateral dependent when the borrower is experiencing financial difficulty and repayment of the loan is expected to be provided substantially through the sale of the collateral. The expected credit loss for collateral-dependent loans is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral, adjusted for the estimated cost to sell. Fair value estimates for collateral-dependent loans are derived from appraised values based on the current market value or the ‘as is’ value of the collateral, normally from recently received and reviewed appraisals. The Company calculates expected credit losses on collateral-dependent loans as described when foreclose is probable and also elects to apply it in instances when foreclosure is not probable as allowed by ASC 326.
The following table presents a breakdown between loans at amortized cost that were evaluated on an individual basis and identified as collateral dependent loans and non-collateral dependent loans, by loan portfolio segment and their collateral value as of December 31, 2025 and 2024 ($ in thousands). Commercial real estate, loans secured by farmland, construction and land development, residential 1-4 family, multi-family, and home equity line of credit loans are secured by liens on real estate properties. Commercial loans are secured by business assets (inventory, equipment, receivables), residential real estate, and other non-real estate collateral. There has been no significant changes in collateral securing any of our collateral-dependent loans from December 31, 2024 to 2025.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2025 · · December 31, 2024 | ||||||||||||
| · · · · Non · · · · Non | ||||||||||||
| · · Collateral · · Collateral · · Collateral · · Collateral | ||||||||||||
| · · Dependent · · Dependent · · Dependent · · Dependent | ||||||||||||
| · · Assets (1) · · Assets (1) · · Assets (1) · · Assets (1) | ||||||||||||
| Commercial real estate - owner occupied | | $3,485 | | $— | | $4,229 | | $— | ||||
| Commercial real estate - non-owner occupied | | 30,015 | | 70,431 | | 30,130 | | — | ||||
| Secured by farmland | | | 1,146 | | | — | | | 1,277 | | | — |
| Construction and land development | | 389 | | — | | — | | — | ||||
| Residential 1-4 family | | | 5,848 | | | — | | | 3,038 | | | — |
| Multi- family residential | | | 786 | | | — | | | 857 | | | — |
| Home equity lines of credit | | | — | | | — | | | 635 | | | — |
| Commercial loans | | 32,889 | | — | | 26,424 | | — | ||||
| Total loans | | $74,558 | | $70,431 | | $66,590 | | $— | ||||
| | | | | | | | | | | | | |
| Collateral value | | $84,823 | | $— | | $75,375 | | $— | ||||
| (1) | Loan balances include PCD loans and are presented net of SBA guarantees. |
4. DERIVATIVES
Consumer Program Derivative
The Company has a derivative instrument in connection with its agreement with a third-party that originates loans that are held on the Company’s balance sheet. The third-party provides credit support and reimbursement for lost interest under the agreement, and the Company provides performance fees to the third-party on performing loans. Specifically, a portion of the originated loans are originated with a promotional period where interest accrues on the loans but is not owed to the Company unless and until the loan begins to amortize. If the borrower prepays the principal on the loan prior to the end of the promotional period the accrued interest is waived but becomes due to the Company from the third-party under the agreement. This expected payment of waived interest to the Company along with performance fees due to the third-party comprise the value of the derivative. The fair value of the derivative instrument was an asset of immaterial value and $5 million as of December 31, 2025 and 2024, respectively. The underlying cash flows were immaterial and $5 million as of December 31, 2025 and 2024, respectively. The Company calculates the fair value of this derivative using a discounted cash flow model using inputs that are inherently judgmental and reflect management’s best estimates of the assumptions a market participant would use to calculate the fair value. The most significant inputs and assumptions in determining the value of the derivative are noted below ($ in thousands).
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2025 | |||||||||
| · · · · · · Weighted | |||||||||
| · · Low · · High · · Average | |||||||||
| Remaining cumulative charge-offs (1) | | $41,325 | | $47,243 | | | n/a | ||
| Remaining cumulative promotional prepayments (2) | | $1,403 | | $2,806 | | $2,105 | |||
| Average life (years) | | | n/a | | n/a | | | 0.3 | |
| Discount rate | | | 3.99% | | | 14.56% | | | 14.56% |
| | | | | | | | | | |
| | | December 31, 2024 | |||||||
| | | | | | | Weighted | |||
| | | Low | | High | | Average | |||
| Remaining cumulative charge-offs (1) | | $28,387 | | $41,994 | | | n/a | ||
| Remaining cumulative promotional prepayments (2) | | $24,322 | | $53,661 | | $34,366 | |||
| Average life (years) | | n/a | | n/a | | | 0.5 | ||
| Discount rate | | 4.28% | | | 14.39% | | | 14.39% | |
| (1) | Reflects expected amount of charge-offs that can be used to offset performance fees due to the counterparty. |
| (2) | Reflects principal amount expected to be prepaid. |
Mortgage Banking Derivatives and Financial Instruments
The Company enters into IRLCs to originate residential mortgage loans held for sale, at specified interest rates and within a specified period of time (generally between 30 and 90 days), with borrowers who have applied for a loan and have met certain credit and underwriting criteria. The IRLCs are adjusted for estimated costs to originate the loan as well as the probability that the mortgage loan will fund within the terms of the IRLC (the pull through rate). Estimated costs to originate include loan officer commissions and overrides. The pull through rate is estimated on changes in market conditions, loan stage, and actual borrower behavior using a historical analysis of IRLC closing rates. The Company obtains an analysis from a third party on a monthly basis to support the reasonableness of the pull through estimate.
Best efforts and mandatory forward loan sale commitments are commitments to sell individual mortgage loans using both best efforts and mandatory delivery at a fixed price to an investor at a future date. Forward loan sale commitments that are mandatory delivery are accounted for as derivatives and carried at fair value, determined as the amount that would be necessary to settle the derivative financial instrument at the balance sheet date. Forward loan sale commitments that are best efforts are not derivatives but can be and have been accounted for at fair value, determined in a similar manner to those that are mandatory delivery. Forward loan sale commitments are recorded on the balance sheet as derivative assets
and derivative liabilities with changes in their fair values recorded in mortgage banking income in the statement of operations.
The key unobservable inputs used in determining the fair value of IRLCs are as follows as of December 31, 2025 and 2024:
| · · · · · · | ||||
|---|---|---|---|---|
| | | December 31, 2025 | | December 31, 2024 |
| Average pull through rates | | 82.8% | | 89.2% |
| Average costs to originate | | 1.3% | 1.3% | |
The following summarizes derivative and non-derivative financial instruments as of December 31, 2025 and 2024 ($ in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, 2025 | ||||||
| · · Fair · · Notional | ||||||
| Derivative financial instruments: · · Value · · Amount | ||||||
| Derivative assets (1) | | $1,389 | | $52,702 | ||
| Derivative liabilities | | $121 | | $132,500 | ||
| | | | | | | |
| | | December 31, 2025 | ||||
| | | Fair | | Notional | ||
| Non-derivative financial instruments: | | Value | | Amount | ||
| Best efforts assets | | $169 | | $15,100 | ||
| | | | | | | |
| | | December 31, 2024 | ||||
| | | Fair | | Notional | ||
| Derivative financial instruments: | | Value | | Amount | ||
| Derivative assets (1) | | $1,000 | | $34,593 | ||
| Derivative liabilities | | $— | | $— | ||
| | | | | | | |
| | | December 31, 2024 | ||||
| | | Fair | | Notional | ||
| Non-derivative financial instruments: | | Value | | Amount | ||
| Best efforts assets | | $82 | | $6,352 | ||
| (1) | Pull through rate adjusted. |
The notional amounts of mortgage loans held for sale not committed to investors was $90 million and $55 million as of December 31, 2025 and 2024, respectively.
The Company has exposure to credit loss in the event of contractual non-performance by its trading counterparties in derivative instruments that the Company uses in its rate risk management activities. The Company manages this credit risk by selecting only counterparties that the Company believes to be financially strong, spreading the risk among multiple counterparties, by placing contractual limits on the amount of unsecured credit extended to any single counterparty and by entering into netting agreements with counterparties, as appropriate.
5. FAIR VALUE
ASC 820 establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date
Level 2: Significant other observable inputs other than Level 1 prices such as 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
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability
The following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy:
Assets and Liabilities Measured on a Recurring Basis:
Investment Securities Available-for-sale
Where quoted prices are available in an active market, investment securities are classified within Level 1 of the valuation hierarchy. Level 1 investment securities include highly liquid government bonds and mortgage products. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of investment securities with similar characteristics or discounted cash flow. Level 2 investment securities include U.S. agency securities, mortgage-backed securities, obligations of states and political subdivisions and certain corporate, collateralized loan obligations and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, investment securities are classified within Level 3 of the valuation hierarchy. Currently, all of Primis’ available-for-sale debt investment securities are considered to be Level 2 investment securities.
Loans Held for Investment
The Company entered into interest rate swaps on a portion of its loans held for investment portfolio that are accounted for at fair value on a recurring basis. The swaps are valued using significant other observable inputs including prices observed for similar exchange traded instruments and are therefore classified in Level 2. The related loans held for investment are measured using remaining designated cash flows of the hedged item based on the inception benchmark rate component of the contractual coupon cash flows, discounted at the benchmark interest rate being hedged and are therefore classified in Level 2.
Loans Held for Sale
The fair value of PMC loans held for sale is determined by obtaining prices at which they could be sold in the principal market at the measurement date and are classified within Level 2 of the fair value hierarchy. The fair value is determined on a recurring basis by utilizing quoted prices from dealers in such securities.
Consumer Program Derivative
The Company calculates the fair value of this derivative using a discounted cash flow model using inputs that are inherently judgmental and reflect management’s best estimates of the assumptions a market participant would use to calculate the fair value. Key inputs utilized in valuing the derivative are discount rates, counterparty credit risk, credit loss rates, and prepayment rates. Discount rates considered observable benchmark interest rates and counterparty credit risk
was based on the Company’s evaluation of the counterparty’s financial condition in audited and unaudited financial results provided. The credit loss and prepayment rates are informed by specific experience on the Company’s portfolio of the third-party originated consumer loans that the derivative relates to and are considered significant unobservable inputs. As a result of the use of the significant unobservable inputs the Consumer Program derivative is classified within Level 3 of the valuation hierarchy.
Mortgage Banking Derivative and Financial Assets and Liabilities
IRLC: The Company determines the value of IRLCs by comparing the market price to the price locked in with the customer, adding fees or points to be collected at closing, subtracting commissions to be paid at closing, and subtracting estimated remaining loan origination costs to the bank based on the processing status of the loan. IRLCs are classified within Level 3 of the valuation hierarchy.
Best Efforts Forward Loan Sales Commitments: Best efforts forward loan sales commitments are classified within Level 2 of the valuation hierarchy. Best efforts forward loan sales commitments fix the forward sales price that will be realized upon the sale of mortgage loans into the secondary market. Best efforts forward loan sales commitments are entered into for loans at the time the borrower commitment is made. These best efforts forward loan sales commitments are valued using the committed price to the counterparty against the current market price of the interest rate lock commitment or mortgage loan held for sale.
Mandatory Forward Loan Sales Commitments: Fair values for mandatory forward loan sales commitments are based on fair values of the underlying mortgage loans and the probability of such commitments being exercised. Due to the unobservable inputs used by Primis, mandatory loan sales commitments are classified within Level 3 of the valuation hierarchy.
To-Be-Announced Mortgage-Backed Securities Trades: Fair values for TBA’s are based on the gain or loss that would occur if the Company were to pair-off transaction at the measurement date and are classified within Level 3 of the valuation hierarchy.
Investment in Panacea Financial Holdings, Inc. common stock: As a result of changes in the relationship between the Company and PFH, a re-assessment of PFH under the VIE accounting guidance was performed. The Company engaged a third-party valuation specialist to perform a valuation of the Company’s PFH common shares as of March 31, 2025. The valuation included an assessment of the value of PFH primarily using an income approach leveraging a discounted cash flow technique. Key inputs and assumptions in the valuation included projected financial growth of PFH driven by future loan growth assumptions, growth in new services offerings of PFH, and cost savings from fundings provided by customer growth. Investment in Panacea Financial Holdings, Inc. common stock are classified within Level 3 of the valuation hierarchy.
Assets and liabilities measured at fair value on a recurring basis are summarized below:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Fair Value Measurements Using | ||||||||||||
| · · · · · · · · Significant · · | ||||||||||||
| · · · · · Quoted Prices in · · Other · · Significant | ||||||||||||
| · · · · · Active Markets for · · Observable · · Unobservable | ||||||||||||
| · · Total at · · Identical Assets · · Inputs · · Inputs | ||||||||||||
| (dollars in thousands) · · December 31, 2025 · · (Level 1) · · (Level 2) · · (Level 3) | ||||||||||||
| Assets: | | | | | | | | | | | | |
| Available-for-sale securities | | | | | | | | | | | | |
| Residential government-sponsored mortgage-backed securities | | $71,806 | | $— | | $71,806 | | $— | ||||
| Obligations of states and political subdivisions | | 5,778 | | — | | 5,778 | | — | ||||
| Corporate securities | | 6,579 | | — | | 6,579 | | — | ||||
| Residential government-sponsored collateralized mortgage obligations | | 63,807 | | — | | 63,807 | | — | ||||
| Government-sponsored agency securities | | — | | — | | — | | — | ||||
| Agency commercial mortgage-backed securities | | 16,965 | | — | | 16,965 | | — | ||||
| SBA pool securities | | 6,442 | | — | | 6,442 | | — | ||||
| | | 171,377 | | — | | 171,377 | | — | ||||
| Loans held for investment | | | 150,178 | | | — | | | 150,178 | | | — |
| Loans held for sale, at fair value | | | 166,066 | | — | | 166,066 | | — | |||
| Consumer Program derivative | | | 159 | | | — | | | — | | | 159 |
| Mortgage banking financial assets | | | 169 | | — | | — | | 169 | |||
| Mortgage banking derivative assets | | | 1,389 | | — | | — | | | 1,389 | ||
| Investment in Panacea Financial Holdings, Inc. common stock | | | 6,899 | | | — | | | — | | | 6,899 |
| Total assets | | $496,237 | | $— | | $487,621 | | $8,616 | ||||
| | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | |
| Interest rate swaps, net | | $214 | | $— | | $214 | | $— | ||||
| Mortgage banking derivative liabilities | | | 121 | | | — | | | — | | | 121 |
| Total liabilities | | $335 | | $— | | $214 | | $121 | ||||
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Fair Value Measurements Using | ||||||||||||
| · · · · · · · · Significant · · | ||||||||||||
| · · · · · Quoted Prices in · · Other · · Significant | ||||||||||||
| · · · · · Active Markets for · · Observable · · Unobservable | ||||||||||||
| · · Total at · · Identical Assets · · Inputs · · Inputs | ||||||||||||
| (dollars in thousands) · · December 31, 2024 · · (Level 1) · · (Level 2) · · (Level 3) | ||||||||||||
| Assets: | | | | | | | | | | | | |
| Available-for-sale securities | | | | | | | | | | | | |
| Residential government-sponsored mortgage-backed securities | | $91,407 | | $— | | $91,407 | | $— | ||||
| Obligations of states and political subdivisions | | 29,705 | | — | | 29,705 | | — | ||||
| Corporate securities | | 15,080 | | — | | 15,080 | | — | ||||
| Residential government-sponsored collateralized mortgage obligations | | 56,390 | | — | | 56,390 | | — | ||||
| Government-sponsored agency securities | | 13,836 | | — | | 13,836 | | — | ||||
| Agency commercial mortgage-backed securities | | 22,178 | | — | | 22,178 | | — | ||||
| SBA pool securities | | 7,307 | | — | | 7,307 | | — | ||||
| | | 235,903 | | — | | 235,903 | | — | ||||
| Loans held for investment | | | 249,190 | | | — | | | 249,190 | | | — |
| Loans held for sale, at fair value | | | 83,276 | | — | | 83,276 | | — | |||
| Consumer Program derivative | | | 4,511 | | | — | | | — | | | 4,511 |
| Mortgage banking financial assets | | | 82 | | — | | — | | 82 | |||
| Mortgage banking derivative assets | | | 1,000 | | — | | — | | | 1,000 | ||
| Total assets | | $573,962 | | $— | | $568,369 | | $5,593 | ||||
Assets and Liabilities Measured on a Non-recurring Basis:
Loans
We may be required to measure certain financial assets at fair value on a nonrecurring basis. These adjustments to fair value usually result from the application of lower of amortized cost or fair value accounting or write-downs of individual assets due to impairment.
Collateral-dependent loans are measured at fair value on a non-recurring basis and are evaluated individually. These collateral-dependent loans are deemed to be at fair value if there is an associated allowance for credit losses or if a charge-off has been recorded in the previous 12 months. Collateral values are determined using appraisals or other third-party value estimates of the subject property discounted based on estimated selling costs, generally between 5% and 10%, and immaterial adjustments for other external factors that may impact the marketability of the collateral.
Certain loans are held for sale and recorded at the lower of cost or market due to the Company’s decision to sell the loans as of the balance sheet date. The portion of these loans included in Level 1 were valued based on an executed sales contract between the Company and an independent third-party purchaser of the loans that indicates the price to be paid by the buyer and received by the Company. The loans included in this category were the LPF loans sold to EverBank on January 31, 2025.
The other loans in held for sale and recorded at the lower of cost or market are Consumer Program loans and are included in Level 2. The primary input used to value these loans were bid prices received by the Company from independent third parties during the marketing process for the portfolio of loans. The Company received a range of bid prices for the portfolio, which were based on preliminary review of the portfolio by the third-parties and was contingent on further diligence being performed by the potential buyer. The range of bids received during the marketing process contemplated purchase discounts to the portfolio between 9% and 26%. Primis marked the portfolio when it transferred it to held for sale based on its determination of the mid-point of the aggregate of all bids received, which represented a discount of 15% to par. These loans were transferred back to held for investment in 2025 when the Company made the decision to retain the loans and run-off the portfolio.
Assets Held for Sale
Assets held for sale are valued based on third-party appraisals less estimated disposal costs. Primis considers third party appraisals, as well as independent fair value assessments from realtors or persons involved in selling bank premises, furniture and equipment, in determining the fair value of particular properties. Accordingly, the valuation of assets held for sale is subject to significant external and internal judgment. Primis periodically reviews premises, furniture and equipment held for sale to determine if the fair value of the property, less disposal costs, has declined below its recorded book value and records any adjustments accordingly.
Assets measured at fair value on a non-recurring basis are summarized below:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Fair Value Measurements Using | ||||||||||||
| · · · · · · · · Significant · · | ||||||||||||
| · · · · · Quoted Prices in · · Other · · Significant | ||||||||||||
| · · · · · Active Markets for · · Observable · · Unobservable | ||||||||||||
| · · Total at · · Identical Assets · · Inputs · · Inputs | ||||||||||||
| (dollars in thousands) · · December 31, 2025 · · (Level 1) · · (Level 2) · · (Level 3) | ||||||||||||
| Collateral dependent loans | | $66,879 | | $— | | $— | $66,879 | |||||
| Assets held for sale | | | 776 | | | — | | | — | | | 776 |
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Fair Value Measurements Using | ||||||||||||
| · · · · · · · · Significant · · · | ||||||||||||
| · · · · · Quoted Prices in · · Other · · Significant | ||||||||||||
| · · · · · Active Markets for · · Observable · · Unobservable | ||||||||||||
| · · Total at · · Identical Assets · · Inputs · · Inputs | ||||||||||||
| (dollars in thousands) · · December 31, 2024 · · (Level 1) · · (Level 2) · · (Level 3) | ||||||||||||
| Collateral dependent loans | | $66,590 | | $— | | $— | $66,590 | |||||
| Loans held for sale, at lower of cost or market | | 163,832 | | 50,662 | | 113,170 | | — | ||||
| Assets held for sale | | | 5,497 | | | — | | | — | | | 5,497 |
Fair Value of Financial Instruments
The carrying amount, estimated fair values and fair value hierarchy levels (previously defined) of financial instruments were as follows ($ in thousands) for the periods indicated:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · December 31, 2025 · · December 31, 2024 | ||||||||||||||
| · · Fair Value · · Carrying · · Fair · · Carrying · · Fair | ||||||||||||||
| · · Hierarchy Level · · Amount · · Value · · Amount · · Value | ||||||||||||||
| Financial assets: · · · · · · · · · | ||||||||||||||
| Cash and cash equivalents | Level 1 | | $143,607 | | $143,607 | | $64,505 | | $64,505 | |||||
| Securities available-for-sale | Level 2 | | 171,377 | | 171,377 | | 235,903 | | 235,903 | |||||
| Securities held-to-maturity | Level 2 | | 6,981 | | 6,560 | | 9,448 | | 8,602 | |||||
| Stock in Federal Reserve Bank and Federal Home Loan Bank | Level 2 | | 14,185 | | 14,185 | | 13,037 | | 13,037 | |||||
| Preferred investment in mortgage company | Level 2 | | 3,005 | | | 3,005 | | 3,005 | | | 3,005 | |||
| Net loans | Level 2 and 3 | | 3,237,800 | | 3,182,264 | | 2,833,723 | | 2,564,623 | |||||
| Loans held for sale, at fair value | Level 2 | | 166,066 | | | 166,066 | | 83,276 | | | 83,276 | |||
| Loans held for sale, at lower of cost or market | | Level 1 and 2 | | | — | | | — | | | 163,832 | | | 163,832 |
| Consumer Program derivative | | Level 3 | | | 159 | | | 159 | | | 4,511 | | | 4,511 |
| Mortgage banking financial assets | | Level 3 | | | 169 | | | 169 | | | 82 | | | 82 |
| Mortgage banking derivative assets | Level 3 | | 1,389 | | 1,389 | | 1,000 | | 1,000 | |||||
| Interest rate swaps, net | | Level 2 | | | — | | | — | | | 752 | | | 752 |
| Investment in Panacea Financial Holdings, Inc. common stock | | Level 3 | | | 6,899 | | | 6,899 | | | — | | | — |
| Financial liabilities: | | | | | | | | | | |||||
| Demand deposits and NOW accounts | Level 2 | | $1,417,177 | | $1,417,177 | | $1,256,632 | | $1,256,632 | |||||
| Money market and savings accounts | Level 2 | | 1,663,223 | | 1,663,223 | | 1,574,225 | | 1,574,225 | |||||
| Time deposits | Level 3 | | 315,185 | | 313,792 | | 340,178 | | 339,767 | |||||
| Securities sold under agreements to repurchase | Level 1 | | 3,552 | | 3,552 | | 3,918 | | 3,918 | |||||
| Interest rate swaps, net | | Level 2 | | | 214 | | | 214 | | | — | | | — |
| FHLB advances | Level 1 | | 25,000 | | 25,000 | | — | | — | |||||
| Junior subordinated debt | Level 2 | | 9,929 | | 12,151 | | 9,880 | | 9,016 | |||||
| Senior subordinated notes | Level 2 | | 86,233 | | 90,813 | | 85,998 | | 85,987 | |||||
| Secured borrowings | | Level 3 | | | 14,773 | | | 14,773 | | | 17,195 | | | 17,195 |
| Mortgage banking derivative liabilities | | Level 3 | | | 121 | | | 121 | | | — | | | — |
| | | | | | | | | | | | | | | |
The carrying amount is the estimated fair value for cash and cash equivalents, loans held for sale, mortgage banking financial assets and liabilities, mortgage banking derivative assets and liabilities, Consumer Program derivative, interest rate swaps, demand deposits and NOW accounts, savings accounts, money market accounts, FHLB advances, secured borrowings and securities sold under agreements to repurchase.
The fair value of junior subordinated debt and senior subordinated notes are based on current rates for similar financing. Carrying amount of Federal Reserve Bank and FHLB stock is a reasonable estimate of fair value as these securities are not readily marketable and are based on the ultimate recoverability of the par value. The fair value of off-balance-sheet items is not considered material. Fair value of net loans, time deposits, junior subordinated debt, and senior subordinated notes are measured using the exit-price notion. The net loans that use level 2 inputs are related to the portfolio of loans underlying interest rate swaps.
- BANK PREMISES AND EQUIPMENT
Bank premises and equipment as of December 31, 2025 and 2024 were as follows ($ in thousands):
| · · · · · · | ||||
|---|---|---|---|---|
| | | 2025 | | 2024 |
| Land | | $— | | $4,867 |
| Land improvements | | — | | 1,502 |
| Building and improvements | | 4,263 | | 18,131 |
| Leasehold improvements | | 952 | | 3,885 |
| Furniture, fixtures, equipment and software | | 12,115 | | 10,472 |
| Construction in progress | | — | | 172 |
| | | 17,330 | | 39,029 |
| Less accumulated depreciation and amortization | | 11,260 | | 19,597 |
| Bank premises and equipment, net | | $6,070 | | $19,432 |
Depreciation and amortization expense related to bank premises and equipment for 2025, 2024 and 2023 was $2 million in each year. As discussed in Note 1 - Organization and Significant Accounting Policies, during 2025 the Company executed a sale-leaseback transaction selling 18 of its retail branch properties that included land, land improvements and buildings and subsequently entering into a lease for the same properties. At the time of the sale-leaseback the Company removed the assets’ recorded cost basis and related accumulated depreciation from its consolidated balance sheet.
7. LEASES
The Company leases certain premises under operating leases. In recognizing lease right-of-use assets and related liabilities, Primis accounts for lease and non-lease components (such as taxes, insurance, and common area maintenance costs) separately as such amounts are generally readily determinable under our lease contracts.
On December 8, 2025, Primis entered into a sale-leaseback transaction covering 18 previously owned branch properties, resulting in a pretax gain of $51 million for the year ended December 31, 2025 (the transaction is further described in Note 1 – Organization and Significant Accounting Policies). The Company’s lease was evaluated and determined to be an operating lease which resulted in recording a right-of-use asset of $57 million and a lease liability of $51 million at inception.
At December 31, 2025 and 2024, the Company had operating lease liabilities totaling $61 million and $12 million, respectively, and right-of-use assets totaling $66 million and $10 million, respectively. We do not currently have any financing leases. For the years ended December 31, 2025, 2024, and 2023, our net operating lease costs were $3 million, $2 million, and $3 million, respectively. These net operating lease costs are reflected in occupancy expenses in our consolidated income statements.
The following table presents other information related to our operating leases as of the periods indicated:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · · December 31, 2025 · · · December 31, 2024 · | ||||||||
| Other information: | | | | | | | | |
| Weighted-average remaining lease term - operating leases, in years | | | 17.5 | | | | 6.3 | |
| Weighted-average discount rate - operating leases | | 8.4% | | 4.0% | ||||
The following table summarizes the maturity of remaining lease liabilities:
| | | | |
|---|---|---|---|
| · · As of | |||
| (dollars in thousands) · · December 31, 2025 | |||
| Lease payments due: | | | |
| 2026 | | $7,205 | |
| 2027 | | | 7,242 |
| 2028 | | | 7,089 |
| 2029 | | | 6,641 |
| 2030 | | | 5,883 |
| Thereafter | | 91,751 | |
| Total lease payments | | | 125,811 |
| Less: imputed interest | | | (64,471) |
| Lease liabilities | | $61,340 | |
As of December 31, 2025, the Company didnot have any operating leases that had not yet commenced that would create additional lease liabilities and right-of-use assets for the Company. The amount of expense related to short-term leases recognized for the years ended December 31, 2025 and 2024 were immaterial, and $1 million for the year ended December 31, 2023.
- GOODWILL AND INTANGIBLE ASSETS
Goodwill
Primis has $93 million of goodwill at both December 31, 2025 and 2024. Goodwill is primarily related to the acquisition of other banks before 2022 and PMC in 2022.
Goodwill is evaluated for impairment on an annual basis or more frequently if events or circumstances warrant. Our annual assessment occurs as of September 30th every year. For our annual assessments in 2025 and 2024, as described in Note 1, we performed a quantitative assessment to determine if the fair value of our reporting units that contained goodwill were less than their carrying amounts. The Company determined, based on the assessments, that the Primis Bank and the PMC reporting units fair values were more than their carrying amounts and no impairment charge was required.
Intangible Assets
Balances of intangible assets were as follows at year end ($ in thousands):
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · December 31, 2025 | ||||||
| | | Gross Carrying | | Accumulated | | Net Carrying |
| | | Value | | Amortization | | Value |
| Amortizable Intangibles | | $17,565 | | $(17,529) | | $36 |
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · December 31, 2024 | ||||||
| | | Gross Carrying | | Accumulated | | Net Carrying |
| | | Value | | Amortization | | Value |
| Amortizable intangibles | | $17,620 | | $(16,927) | | $665 |
Estimated amortization expense of intangibles for the years ended December 31 are as follows ($ in thousands):
| · · · | ||
|---|---|---|
| 2026 | | $27 |
| 2027 | | 9 |
| 2028 | | — |
| Total | | $36 |
- DEPOSITS
As of December 31, 2025, the scheduled maturities of time deposits are as follows ($ in thousands):
| · · · | ||
|---|---|---|
| 2026 | | $274,516 |
| 2027 | | 32,967 |
| 2028 | | 4,576 |
| 2029 | | 1,381 |
| 2030 | | 1,745 |
| Total | | $315,185 |
The aggregate amount of time deposits in denominations of $250 thousand or more as of December 31, 2025 and 2024 was $108 million and $121 million, respectively. The following table sets forth the maturities of certificates of deposit of $250 thousand and over as of December 31, 2025 ($ in thousands):
| · · · · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| Within | | 3 to 6 | | 6 to 12 | | Over 12 | | |
| 3 Months | | Months | | Months | | Months | | Total |
| $34,988 | | $37,094 | | $28,021 | | $7,715 | | $107,818 |
For our deposit agreements with certain customers, we hold collateral in a segregated custodial account and are required to maintain adequate collateral levels. In the event the collateral fair value falls below stipulated levels, we will pledge additional securities. We closely monitor collateral levels to ensure adequate levels are maintained, while mitigating the potential risk of over-collateralization.
- SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER BORROWINGS
Other borrowings can consist of FHLB convertible advances, FHLB overnight advances, FHLB advances maturing within one year, federal funds purchased, Federal Reserve Board Discount Window, secured borrowings and securities sold under agreements to repurchase (“repo”) that mature within one year, which are secured transactions with customers. The balance in repo accounts at both December 31, 2025 and 2024 was $4 million.
At both December 31, 2025 and 2024, we had pledged callable agency securities, residential government-sponsored mortgage-backed securities and collateralized mortgage obligations with a carrying value of $6 million and $7 million, respectively, to customers who require collateral for overnight repurchase agreements and deposits.
Other borrowings consist of the following ($ in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · December 31, · | |||||||
| · · 2025 · · 2024 · | |||||||
| | | | | | | | |
| FHLB collateral advances maturing 10/23/2026 | $25,000 | $— | | ||||
| Secured borrowings | | | 14,773 | | | 17,195 | |
| Securities sold under agreements to repurchase | 3,552 | 3,918 | | ||||
| Total | $43,325 | $21,113 | | ||||
| | | | | | | | |
| Weighted average interest rate at year end | | 4.94% | | 6.76% | |||
As of December 31, 2025, Primis Bank had lendable collateral value in the form of residential 1-4 family mortgages, HELOCs, commercial mortgage loans, and investment securities supporting borrowing capacity of approximately $534 million from the FHLB, of which the Company has the full amount available to borrow less our current advances outstanding. Residential 1-4 family mortgage loans in the amount of approximately $343 million and $357 million were pledged as collateral for FHLB advances as of December 31, 2025 and 2024, respectively. HELOCs in the amount of approximately $29 million and $30 million were pledged as collateral for FHLB advances as of December 31, 2025 and 2024, respectively. Commercial mortgage loans in the amount of approximately $162 million and $177 million were pledged as collateral for FHLB advances as of December 31, 2025 and 2024, respectively. No investment securities were pledged as collateral as of December 31, 2025 and 2024.
The Bank has the ability to borrow from the Federal Reserve discount window borrowing program. As of December 31, 2025, the Bank had borrowing capacity of $484 million within the program and did not borrow under the program during the year.
Secured Borrowings
The balance of secured borrowings was $15 million and $17 million as of December 31, 2025 and 2024, respectively. The Company transferred $0 and $1 million in principal balance of loans to another financial institution in 2025 and 2024, respectively, that were accounted for as secured borrowings. The remaining amortized cost balance of the underlying loans was $15 million and $17 million as of December 31, 2025 and 2024, respectively. None of the loans underlying the secured borrowings were past due 30 days or greater or on nonaccrual as of December 31, 2025 and 2024, and were all internally rated as “pass” loans as presented in our “credit quality indicators” section of “Note 3 – Loans and Allowance for Credit Losses”. The loans were included in our allowance for credit losses process and an allowance was calculated on the loans as part of their inclusion in a pool with other loans with similar credit risk characteristics. There wereno charge-offs of the loans underlying the secured borrowings during the year ended December 31, 2025 and 2024. The underlying loans collateralize the borrowings and cannot be sold or pledged by the Company.
- JUNIOR SUBORDINATED DEBT AND SENIOR SUBORDINATED NOTES
In 2017, the Company assumed $10 million of trust preferred securities that were issued on September 17, 2003 and placed through a trust in a pooled underwriting totaling approximately $650 million. As of December 31, 2025 and 2024, there was $10 million outstanding, net of approximately $381 thousand and $431 thousand, respectively, of debt issuance costs. As of December 31, 2025 and 2024, the interest rate payable on the trust preferred securities was 6.91% and 7.56%, respectively. As of December 31, 2025 and 2024, all of the trust preferred securities qualified as Tier 1 capital.
On January 20, 2017, Primis completed the sale of $27 million of its fixed-to-floating rate senior Subordinated Notes due 2027. Interest is currently payable at an annual floating rate equal tothree-month CME Term SOFR plus a tenor spread adjustment of 0.26% until maturity or early redemption. As of December 31, 2025 and 2024,20% and 40%, respectively, of these notes qualified as Tier 2 capital.
On August 25, 2020, Primis completed the sale of $60 million of its fixed-to-floating rate Subordinated Notes due 2030. Interest was payable at an initial annual fixed rate of 5.40% and after September 1, 2025, at a floating rate equal to Three-Month Term SOFR, plus a spread of 531 basis points. As of December 31, 2025 and 2024,80% and all of these notes, respectively, qualified as Tier 2 capital.
As of both December 31, 2025 and 2024, the remaining unamortized debt issuance costs related to the senior Subordinated Notes totaled $1 million.
- INCOME TAXES
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting and income tax purposes. Net deferred tax assets as of December 31, 2025 and 2024 consist primarily of the following ($ in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · 2025 · · 2024 | ||||||
| Deferred tax assets: · · · · | ||||||
| Allowance for credit losses | | $10,723 | | $12,412 | ||
| Unearned loan fees and other | | 1,691 | | 3,201 | ||
| Lease liability | | | 13,926 | | | 2,583 |
| Net unrealized loss on investment securities available for sale | | 646 | | 5,964 | ||
| Federal low income housing credit carryforward | | 274 | | 369 | ||
| Deferred compensation | | 1,380 | | 1,458 | ||
| Capitalized research and experimental expenditures | | | — | | | 1,238 |
| Net operating loss | | | — | | | 5,460 |
| Other | | 3,943 | | 2,696 | ||
| Valuation allowance | | — | | (3,457) | ||
| Total deferred tax assets, net of valuation allowance | | 32,583 | | 31,924 | ||
| Deferred tax liabilities: | | | | | ||
| Right-of-use assets | | | 14,929 | | | 2,331 |
| Purchase accounting | | | 914 | | | 911 |
| Depreciation | | | 1,693 | | | 606 |
| Derivative asset | | | 36 | | | 1,007 |
| Other | | 328 | | 603 | ||
| Total deferred tax liabilities | | 17,900 | | 5,458 | ||
| Net deferred tax assets | | $14,683 | | $26,466 | ||
The Company hadno valuation allowance recorded against deferred tax assets as of December 31, 2025. A valuation allowance of $3 million related to PFH was recorded against deferred tax assets as of December 31, 2024. Management believes that the realization of the remaining deferred tax assets was more likely than not based on the expectation that Primis will generate the necessary taxable income in future periods.
The Company hasno unrecognized tax benefits as of December 31, 2025 or 2024. Should the accrual of any interest or penalties relative to unrecognized tax benefits be necessary, the policy is to record such accruals in income tax accounts; no such accruals existed as of December 31, 2025 or 2024. Primis and its subsidiaries file a consolidated U.S. federal income tax return and individually file numerous state income tax returns. These returns are subject to examination by taxing authorities for all years after 2021.
The provision for income taxes consists of the following for the years ended December 31, 2025, 2024 and 2023 ($ in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · 2025 · · 2024 · · 2023 | |||||||||
| Current tax expense · · · · · · | |||||||||
| Federal | | $7,046 | | $21 | | $1,861 | |||
| State | | 1,201 | | 9 | | 771 | |||
| Total current tax expense | | 8,247 | | 30 | | 2,632 | |||
| | | | | | | | | | |
| Deferred tax expense (benefit) | | | | | | | |||
| Federal | | 6,307 | | (4,178) | | (2,699) | |||
| State | | 159 | | (90) | | (1,000) | |||
| Total deferred tax expense (benefit) | | 6,466 | | (4,268) | | (3,699) | |||
| Total income tax expense (benefit) | | $14,713 | | $(4,238) | | $(1,067) | |||
The Company operates exclusively in the United States and had no foreign income, foreign income tax expense, or foreign income taxes paid for the year ended December 31, 2025.
A reconciliation of the provision for income taxes to the amount computed by applying the 21% statutory U.S. federal income tax rate to income before income taxes after the adoption of ASU 2023-09 is as follows ($ in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · 2025 | ||||||
| · · Amount · · Percent | ||||||
| U.S. Federal statutory tax rate | $15,236 | 21.0% | ||||
| State and local income taxes, net of federal income tax effect (1) | | | 1,063 | | 1.5 | |
| Nontaxable or nondeductible items: | | | | | | |
| Sale of PFH common stock | | (2,153) | | (3.0) | | |
| Income from bank-owned life insurance | | | (375) | | (0.5) | |
| Other | | | (6) | | — | |
| Tax credits: | | | | | | |
| Low income housing tax credit (2) | | (74) | | (0.1) | | |
| Change in valuation allowance | | 934 | | 1.3 | | |
| Other | | 88 | | 0.1 | | |
| Total | | $14,713 | | 20.3% | ||
| (1) | The states and local jurisdictions that contribute to the majority (greater than 50%) of the tax effect in this category include Maryland, New York, California, New Jersey, and Tennessee. |
| (2) | Amount is shown net of amortization of the related investments |
The income tax expense differed from the amount of income tax determined by applying the U.S. Federal income tax rate of 21% to pretax income for the years ended December 31, 2024 and 2023 due to the following ($ in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · 2024 · · 2023 | ||||||
| Computed expected tax benefit at statutory rate | | $(6,070) | | $(2,348) | ||
| Increase (decrease) in tax expense resulting from: | | | | | ||
| Remeasurement of deferred tax assets and liabilities | | | 257 | | | (531) |
| Low income housing tax credits, net of amortization | | | 19 | | | 1 |
| Income from bank-owned life insurance | | (506) | | (424) | ||
| Goodwill impairment | | | — | | | 2,342 |
| Research and development credit | | | (33) | | | (1,150) |
| Valuation allowance | | | 2,098 | | | 704 |
| State taxes, net | | | (110) | | | 503 |
| Other, net | | 107 | | (164) | ||
| Total income tax benefit | | $(4,238) | | $(1,067) | ||
| | | | | | | |
Income taxes paid (refunds received), net, disaggregated by federal and state jurisdictions are as follows for the years ending ($ in thousands):
| | | | | |
|---|---|---|---|---|
| · · 2025 · | ||||
| · · · | ||||
| U.S. Federal | | $(1,050) | | |
| State: | | | | |
| North Carolina | | | 85 | |
| Pennsylvania | | | 216 | |
| Tennessee | | | 81 | |
| Texas | | 97 | | |
| Other | | 88 | | |
| State Subtotal | | 567 | | |
| | | | | |
| Total cash paid for (refunds of) income taxes, net | | $(483) | | |
- EMPLOYEE BENEFITS
Primis has a 401(k) plan that allows all employees to make pre-tax contributions for retirement. The 401(k) plan provides for discretionary matching contributions by Primis. The expense for 2025, 2024 and 2023 was $1 million in each year.
The Bank previously maintained a deferred compensation plan in the form of a Supplemental Executive Retirement Plan (“SERP”) for four (4) former executives. Under the plan, the Bank pays each participant, or their beneficiary, compensation deferred plus accrued interest for a period of 15 to 17 years after their retirement or age 62 depending on the terms and conditions of each plan. A liability is accrued for the obligations under these plans and was $6 million and $7 million as of December 31, 2025 and 2024, respectively. The expense related to the SERP in 2025, 2024 and 2023 was $281 thousand, $304 thousand and $326 thousand, respectively.
- STOCK-BASED COMPENSATION
The 2017 Equity Compensation Plan (the “2017 Plan”) was replaced during 2025 and previously had a maximum number of 750,000 shares reserved for issuance. No further awards will be granted under the 2017 Plan, but the plan will remain in effect only so long as awards granted under the plan remain outstanding. The 2017 Plan was replaced during 2025 with the 2025 Omnibus Incentive Plan (the “2025 Plan”), which has a maximum of 600,000 shares reserved for issuance. The purpose of the 2025 Plan, similar to the 2017 Plan, is to promote the success of the Company by providing
greater incentives to employees, non-employee directors, consultants and advisors to associate their personal financial interests with the long-term financial success of the Company, including its subsidiaries, and with growth in stockholder value, consistent with the Company’s risk management practices.
A summary of stock option activity for 2025 follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · Weighted · · | ||||||||||
| · · · · Weighted · · Average · · Aggregate | ||||||||||
| · · · · Average · · Remaining · · Intrinsic | ||||||||||
| · · · · Exercise · · Contractual · · Value | ||||||||||
| · · Shares · · Price · · Term (Yrs) · · (in thousands) | ||||||||||
| Options outstanding, beginning of period | 35,800 | | $11.73 | 1.0 | | $4 | ||||
| Expired | | (16,800) | | | 11.43 | | | | | |
| Exercised | (1,200) | | | 11.99 | | | | | | |
| Options outstanding, end of period | 17,800 | | $11.99 | | 0.5 | | $— | |||
| | | | | | | | | | | |
| Exercisable at end of period | 17,800 | | $11.99 | | 0.5 | | $— | |||
There wereno stock-based compensation expense associated with stock options for the years ended December 31, 2025, 2024 and 2023. As of December 31, 2025, we donot have any unrecognized compensation expense associated with the stock options.
A summary of time vested restricted stock award activity for 2025 follows:
| · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · · · Weighted · · Weighted · | ||||||
| · · · · Average · · Average · | ||||||
| · · · · Grant-Date · · Remaining · | ||||||
| · · · · Fair Value · · Contractual · | ||||||
| · · Shares · · Per Share · · Term (Yrs) · | ||||||
| Unvested restricted stock outstanding, beginning of period | 20,900 | | $13.18 | | 1.8 | |
| Granted | 51,000 | | | 13.18 | | |
| Vested | (11,650) | | | 14.30 | | |
| Unvested restricted stock outstanding, end of period | 60,250 | | $12.97 | 3.0 | | |
Stock-based compensation expense for time vested restricted stock awards totaled $86 thousand, $354 thousand and $675 thousand for the years ended December 31, 2025, 2024 and 2023, respectively. As of December 31, 2025, unrecognized compensation expense associated with restricted stock awards was $696 thousand, which is expected to be recognized over the remaining contractual term.
A summary of performance-based restricted stock unit (the “Units”) activity for 2025 follows:
| · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · · · · Weighted · · Weighted | ||||||
| · · · · · Average · · Average | ||||||
| · · · · · Grant-Date · · Remaining | ||||||
| · · · · · Fair Value · · Contractual | ||||||
| · · Shares · · · Per Share · · Term (Yrs) | ||||||
| Unvested Units outstanding, beginning of period | 223,460 | | $11.79 | 2.1 | ||
| Granted | 101,500 | | | 13.52 | | |
| Forfeited | (5,000) | | | 10.20 | | |
| Unvested Units outstanding, end of period | 319,960 | | | 12.36 | | 1.3 |
These Units are subject to service and performance conditions and vest based on the achievement of both conditions. Achievement of the performance condition will be determined at the end of thefive-year performance period for awards granted prior to 2025 by evaluating the: (1) Company’s adjusted earnings per share compound annual growth measured for the performance period and (2) performance factor achieved. Achievement of the performance condition will be determined at the end of thethree-year performance period for awards granted in 2025 by evaluating the: (1) Company’s
return on average assets versus peers; (2) growth in noninterest bearing deposits versus peers; (3) total shareholder return versus peers; and (4) performance factor achieved. Payouts between performance levels will be determined based on straight line interpolation. Upon vesting, payout will be primarily Company common shares, but based on the terms of the award and performance factor achieved some payouts may be in cash.
The Company recognized $2.8 million, $586 thousand and $311 thousand of stock-based compensation expense during the year ended December 31, 2025, 2024 and 2023, respectively, as a result of the probability of a portion of the Units vesting. The potential unrecognized compensation expense associated with these Units was $3 million and $4 million as of December 31, 2025 and 2024, respectively.
- FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
Financial Instruments with Off-Balance Sheet Risk
Primis is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and guarantees of credit card accounts. These instruments involve elements of credit and funding risk in excess of the amounts recognized in the consolidated balance sheets. Letters of credit are written conditional commitments issued by Primis to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. The Company had letters of credit outstanding totaling $20 million and $10 million as of December 31, 2025 and 2024, respectively.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and letters of credit is based on the contractual amount of these instruments. Primis uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. Unless noted otherwise, we do not require collateral or other security to support financial instruments with credit risk.
Allowance For Credit Losses - Off-Balance Sheet Credit Exposures
The allowance for credit losses on off-balance sheet credit exposures is a liability account, calculated in accordance with ASC 326, representing expected credit losses over the contractual period for which Primis is exposed to credit risk resulting from a contractual obligation to extend credit. No allowance is recorded if the Company has the unconditional right to cancel the obligation. Off-balance sheet credit exposures primarily consist of amounts available under outstanding lines of credit and letters of credit detailed above. For the period of exposure, the estimate of expected credit losses considers both the likelihood that funding will occur and the amount expected to be funded over the estimated remaining life of the commitment or other off-balance sheet exposure. The likelihood and expected amount of funding are based on historical utilization rates. The amount of the allowance represents management's best estimate of expected credit losses on commitments expected to be funded over the contractual life of the commitment. Estimating credit losses on amounts expected to be funded uses the same methodology as described for loans in Note 3 - Loans and Allowance for Credit Losses, as if such commitments were funded. The allowance for credit losses on off-balance sheet credit exposures is reflected in other liabilities in the consolidated balance sheets.
The following table details activity in the allowance for credit losses on off-balance sheet credit exposures ($ in thousands):
| · · · · · · | ||||
|---|---|---|---|---|
| | | 2025 | | 2024 |
| Balance as of January 1 | | $1,121 | | $1,579 |
| Credit loss benefit | | (115) | | (458) |
| Balance as of December 31 | | $1,006 | | $1,121 |
Commitments
Commitments to extend credit are agreements to lend to a customer if there is no violation of any condition established in the contract. Commitments are made predominately for adjustable rate loans, and generally have fixed expiration dates of up to three months or other termination clauses and usually require payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis.
The Company had $63 million in mortgage loan commitments outstanding as of December 31, 2025 related to approved mortgage loan applications although not all approved applications will ultimately fund.
As of December 31, 2025 and 2024, we had unfunded lines of credit and undisbursed construction loan funds totaling $567 million and $459 million, respectively, not all of which are expected to be drawn. Virtually all of our unfunded lines of credit and undisbursed construction loan funds are variable rate instruments. The amount of certificate of deposit accounts maturing in less than one year was $275 million as of December 31, 2025. Management anticipates that funding requirements for these commitments will be met in the normal course of business.
Primis also had outstanding commitments under subscription agreements entered into for investments in non-marketable equity securities of $1 million as of December 31, 2025 and 2024.
- EARNINGS PER SHARE
The following is a reconciliation of the denominators of the basic and diluted EPS computations ($ in thousands, except per share data):
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · · · · · Weighted · · | ||||||||
| · · · · · Average · · | ||||||||
| · · Income · · Shares · · Per Share | ||||||||
| · · (Numerator) · · (Denominator) · · Amount | ||||||||
| | | | | | | | | |
| For the year ended December 31, 2025 · · · · · | ||||||||
| Basic EPS | | $61,443 | 24,668 | | $2.49 | |||
| Effect of dilutive stock options and unvested restricted stock | | — | 15 | | — | |||
| Diluted EPS | | $61,443 | 24,683 | | $2.49 | |||
| | | | | | | | | |
| For the year ended December 31, 2024 | | | | | | |||
| Basic EPS | | $(16,205) | | 24,688 | | $(0.66) | ||
| Effect of dilutive stock options and unvested restricted stock | | | — | | — | | — | |
| Diluted EPS | | $(16,205) | | 24,688 | | $(0.66) | ||
| | | | | | | | | |
| For the year ended December 31, 2023 | | | | | | |||
| Basic EPS | | $(7,832) | 24,639 | | $(0.32) | |||
| Effect of dilutive stock options and unvested restricted stock | | — | — | | — | |||
| Diluted EPS from continuing operations | | $(7,832) | 24,639 | | $(0.32) | |||
| | | | | | | | | |
The Company had 17,800,35,800 and 54,800 anti-dilutive options as of December 31, 2025, 2024 and 2023, respectively.
- REGULATORY MATTERS
Primis Financial Corp. and its subsidiary bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for PCA, Primis must meet specific capital guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. As of December 31, 2025 and 2024, the most recent regulatory notifications categorized the Bank as well capitalized under regulatory framework for PCA.
Quantitative measures established by regulation to ensure capital adequacy require Primis to maintain minimum amounts and ratios of Total and Tier I capital (as defined in the regulations) to average assets (as defined). Management believes, as of December 31, 2025, that Primis meets all capital adequacy requirements to which it is subject.
The following table provides a comparison of the leverage and risk-weighted capital ratios of Primis Financial Corp. and Primis Bank at the periods indicated to the minimum and well-capitalized required regulatory standards:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · Required · · · · · | ||||||||||||||||
| · · · · · · · For Capital · · To Be Categorized as · | ||||||||||||||||
| · · Actual · · Adequacy Purposes · · Well Capitalized (1) · | ||||||||||||||||
| · · Amount · · Ratio · · Amount · · Ratio · · Amount · · Ratio · | ||||||||||||||||
| December 31, 2025 · · · · · · · · · · | ||||||||||||||||
| Primis Financial Corp. · · · · · · · · · · | ||||||||||||||||
| Leverage ratio | | $342,071 | | 8.80% | $155,519 | 4.00% | | n/a | n/a | | ||||||
| Common equity tier 1 capital ratio | | | 332,071 | | 9.36% | | 159,604 | 4.50% | | n/a | n/a | | ||||
| Tier 1 risk-based capital ratio | | 342,071 | | 9.64% | 212,805 | 6.00% | | n/a | n/a | | ||||||
| Total risk-based capital ratio | | 439,837 | | 12.40% | 283,741 | 8.00% | | n/a | n/a | | ||||||
| | | | | | | | | | | | | | | | | |
| Primis Bank | | | | | | | | | | | | |||||
| Leverage ratio | | $377,278 | | 9.74% | $154,887 | 4.00% | $193,609 | | 5.00% | |||||||
| Common equity tier 1 capital ratio | | | 377,278 | | 10.74% | | 158,045 | 4.50% | | 228,288 | | 6.50% | ||||
| Tier 1 risk-based capital ratio | | 377,278 | | 10.74% | 210,727 | 6.00% | 280,969 | | 8.00% | |||||||
| Total risk-based capital ratio | | 421,216 | | 11.99% | 280,969 | 8.00% | 351,212 | | 10.00% | |||||||
| | | | | | | | | | | | | |||||
| December 31, 2024 | | | | | | | | | | | | |||||
| Primis Financial Corp. | | | | | | | | | | | | |||||
| Leverage ratio | | $288,646 | | 7.76% | $148,827 | 4.00% | | n/a | n/a | | ||||||
| Common equity tier 1 capital ratio | | | 278,646 | | 8.74% | | 143,467 | 4.50% | | n/a | n/a | | ||||
| Tier 1 risk-based capital ratio | | 288,646 | | 9.05% | 191,289 | 6.00% | | n/a | n/a | | ||||||
| Total risk-based capital ratio | | 399,483 | | 12.53% | 255,052 | 8.00% | | n/a | n/a | | ||||||
| | | | | | | | | | | | | | | | | |
| Primis Bank | | | | | | | | | | | | |||||
| Leverage ratio | | $338,140 | | 9.10% | $148,570 | 4.00% | $185,713 | | 5.00% | |||||||
| Common equity tier 1 capital ratio | | | 338,140 | | 10.78% | | 141,113 | 4.50% | | 203,830 | | 6.50% | ||||
| Tier 1 risk-based capital ratio | | 338,140 | | 10.78% | 188,150 | 6.00% | 250,867 | | 8.00% | |||||||
| Total risk-based capital ratio | | 377,531 | | 12.04% | 250,867 | 8.00% | 313,584 | | 10.00% | |||||||
| | | | | | | | | | | | | |||||
| (1) | Prompt corrective action provisions are not applicable at the bank holding company level. |
Primis Financial Corp. and Primis Bank are required to meet minimum capital requirements set forth by regulatory authorities. Bank regulatory agencies have approved regulatory capital guidelines (“Basel III”) aimed at strengthening existing capital requirements for banking organizations. The Basel III Capital Rules require Primis Financial Corp. and Primis Bank to maintain (i) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of at least 4.5%,
plus a 2.5% “capital conservation buffer”, (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer, (iii) a minimum ratio of Total capital to risk-weighted assets of at least 8.0%, plus the capital conservation buffer and (iv) a minimum leverage ratio of 4.0%. Failure to meet minimum capital requirements may result in certain actions by regulators which could have a direct material effect on the consolidated financial statements.
Primis Financial Corp. and Primis Bank remain well-capitalized under Basel III capital requirements. Primis Bank had a capital conservation buffer of 3.99% as of December 31, 2025, which exceeded the 2.50% minimum requirement below which the regulators may impose limits on distributions.
- SEGMENT INFORMATION
The Company’s reportable operating segments are determined based on its internal organizational structure, which is overseen by the CEO, the Company’s designated Chief Operating Decision Maker. While the CEO consults with key members of his leadership team, the ultimate responsibility for making operational decisions and resource allocations resides with the CEO. For the years ended December 31, 2025, 2024, and 2023, the Company’s internal organizational structure and resulting management reporting was concentrated around the Bank and Primis Mortgage, which resulted in the Company determining these to be itstwo reportable segments.
Primis’ organizational structure and its operational segments are determined by attributes such as products, services, and customer base which are then aggregated based on similarities around these attributes. The operating results for each segment are regularly reviewed by the CEO using a broad set of financial and operational data. Key financial data utilized by the CEO to assess financial performance and allocate resources includes loan and deposit growth, certain direct expenses, net interest income and mortgage banking income along with overall net income attributable to Primis’ common shareholders. The CEO also considers actual results compared to budgeted results in these metrics when assessing performance and making determinations related to resource allocations. The following is a description of the Company’s reportable segments.
Primis Bank. This segment specializes in providing financing services to businesses in various industries along with consumer and residential loans to individuals. The segment also provides deposit-related services to businesses, non-profits, municipalities, and individual consumers. The primary source of revenue for this segment is interest income from the origination of loans, while the primary expenses are interest expenses on deposits, provisions for loan losses, personnel costs, and data processing expenses.
Primis Mortgage. This segment specializes in originating mortgages in a majority of the U.S. The primary source of revenue for this segment is noninterest income generated from the origination and sale of mortgage loans, while the primary expense of the segment is personnel costs.
The following table provides financial information for the Company's reportable segments. In addition to the Company’stwo reportable segments as described above, the caption “Other” has been included to provide reconciliation of the Company’s consolidated results and includes operational costs that are not a part of thetwo reportable segments but don’t qualify to be considered a separate reportable segment. “Other” primarily includes the Primis Bank Holding Company and PFH, which are generally cost centers to the consolidated entity, along with elimination adjustments to reconcile the results of the reportable segments to the consolidated financial statements prepared in conformity with GAAP.
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · As of and for the year ended December 31, 2025 | |||||||||||||
| ($ in thousands) · · · Primis Mortgage · · Primis Bank · · Other (1) · · Consolidated Company | |||||||||||||
| | | | | | | | | | | | | | |
| Interest income | | | $7,406 | | $192,845 | | $191 | | $200,442 | ||||
| Interest expense | | | | — | | | 81,613 | | | 7,401 | | | 89,014 |
| Net interest income (loss) | | | | 7,406 | | | 111,232 | | | (7,210) | | | 111,428 |
| Provision for loan losses | | | | 112 | | | 12,176 | | | 1 | | | 12,289 |
| Net interest income (loss) after provision for loan losses | | | | 7,294 | | | 99,056 | | | (7,211) | | | 99,139 |
| | | | | | | | | | | | | | |
| Noninterest income: | | | | | | | | | | | | | |
| Mortgage banking income | | | | 33,032 | | | (645) | | | — | | | 32,387 |
| Other noninterest income | | | | — | | | 46,958 | | | 33,005 | | | 79,963 |
| Total noninterest income | | | | 33,032 | | | 46,313 | | | 33,005 | | | 112,350 |
| | | | | | | | | | | | | | |
| Noninterest expenses: | | | | | | | | | | | | | |
| Salaries and benefits | | | | 28,173 | | | 43,888 | | | 6,998 | | | 79,059 |
| Data processing expense | | | | 791 | | | 9,885 | | | — | | | 10,676 |
| Other operating expenses | | | | 4,344 | | | 42,964 | | | 1,892 | | | 49,200 |
| Total noninterest expenses | | | | 33,308 | | | 96,737 | | | 8,890 | | | 138,935 |
| Income before income taxes | | | 7,018 | | 48,632 | | 16,904 | | 72,554 | ||||
| Income tax expense | | | 1,527 | | | 10,832 | | | 2,354 | | | 14,713 | |
| Net income | | | | 5,491 | | | 37,800 | | | 14,550 | | | 57,841 |
| Net loss attributable to noncontrolling interests | | | | — | | | — | | | 3,602 | | | 3,602 |
| Net income attributable to Primis' common stockholders | | | $5,491 | | $37,800 | | $18,152 | | $61,443 | ||||
| | | | | | | | | | | | | | |
| Total assets | | | $192,938 | | $4,022,924 | | $(168,474) | | $4,047,388 | ||||
| (1) | Other includes Primis Bank Holding Company, PFH and intercompany eliminations. |
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · As of and for the year ended December 31, 2024 | |||||||||||||
| ($ in thousands) · · · Primis Mortgage · · Primis Bank · · Other (1) · · Consolidated Company | |||||||||||||
| | | | | | | | | | | | | | |
| Interest income | | | $5,571 | | $205,183 | | $215 | | $210,969 | ||||
| Interest expense | | | | — | | | 99,796 | | | 6,951 | | | 106,747 |
| Net interest income | | | | 5,571 | | | 105,387 | | | (6,736) | | | 104,222 |
| Provision for loan losses | | | | — | | | 50,621 | | | — | | | 50,621 |
| Net interest income after provision for loan losses | | | | 5,571 | | | 54,766 | | | (6,736) | | | 53,601 |
| | | | | | | | | | | | | | |
| Noninterest income: | | | | | | | | | | | | | |
| Mortgage banking income | | | | 24,423 | | | (504) | | | — | | | 23,919 |
| Other noninterest income | | | | — | | | 18,975 | | | 246 | | | 19,221 |
| Total noninterest income | | | | 24,423 | | | 18,471 | | | 246 | | | 43,140 |
| | | | | | | | | | | | | | |
| Noninterest expenses: | | | | | | | | | | | | | |
| Salaries and benefits | | | | 19,667 | | | 38,271 | | | 8,677 | | | 66,615 |
| Data processing expense | | | | 464 | | | 10,100 | | | — | | | 10,564 |
| Other operating expenses | | | | 3,865 | | | 41,200 | | | 3,400 | | | 48,465 |
| Total noninterest expenses | | | | 23,996 | | | 89,571 | | | 12,077 | | | 125,644 |
| Income (loss) before income taxes | | | 5,998 | | (16,334) | | (18,567) | | (28,903) | ||||
| Income tax expense (benefit) | | | 1,029 | | | (3,555) | | | (1,712) | | | (4,238) | |
| Net income (loss) | | | | 4,969 | | | (12,779) | | | (16,855) | | | (24,665) |
| Net loss attributable to noncontrolling interests | | | | — | | | — | | | 8,460 | | | 8,460 |
| Net income (loss) attributable to Primis' common stockholders | | | $4,969 | | $(12,779) | | $(8,395) | | $(16,205) | ||||
| | | | | | | | | | | | | | |
| Total assets | | | $99,353 | | $3,579,720 | | $11,042 | | $3,690,115 | ||||
| (1) | Other includes Primis Bank Holding Company, PFH and intercompany eliminations. |
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · As of and for the year ended December 31, 2023 | |||||||||||||
| · · · Primis Mortgage · · Primis Bank · · Other (1) · · Consolidated Company | |||||||||||||
| ($ in thousands) | | | | | | | | | | | | | |
| Interest income | | | $2,813 | | $189,564 | | $241 | | $192,618 | ||||
| Interest expense | | | | — | | | 87,029 | | | 6,878 | | | 93,907 |
| Net interest income | | | | 2,813 | | | 102,535 | | | (6,637) | | | 98,711 |
| Provision for loan losses | | | | — | | | 32,540 | | | — | | | 32,540 |
| Net interest income after provision for loan losses | | | | 2,813 | | | 69,995 | | | (6,637) | | | 66,171 |
| | | | | | | | | | | | | | |
| Noninterest income: | | | | | | | | | | | | | |
| Mortgage banking income | | | | 17,645 | | | — | | | — | | | 17,645 |
| Other noninterest income | | | | 29 | | | 27,576 | | | — | | | 27,605 |
| Total noninterest income | | | | 17,674 | | | 27,576 | | | — | | | 45,250 |
| | | | | | | | | | | | | | |
| Noninterest expenses: | | | | | | | | | | | | | |
| Salaries and benefits | | | | 16,551 | | | 38,635 | | | 3,579 | | | 58,765 |
| Data processing expense | | | | 369 | | | 9,176 | | | — | | | 9,545 |
| Other operating expenses | | | | 3,233 | | | 50,488 | | | 569 | | | 54,290 |
| Total noninterest expenses | | | | 20,153 | | | 98,299 | | | 4,148 | | | 122,600 |
| Income (loss) before income taxes | | | 334 | | (728) | | (10,785) | | (11,179) | ||||
| Income tax expense (benefit) | | | 3 | | | 400 | | | (1,470) | | | (1,067) | |
| Net income (loss) | | | | 331 | | | (1,128) | | | (9,315) | | | (10,112) |
| Net loss attributable to noncontrolling interests | | | | — | | | — | | | — | | | 2,280 |
| Net income (loss) attributable to Primis' common stockholders | | | $331 | | $(1,128) | | $(9,315) | | $(7,832) | ||||
| | | | | | | | | | | | | | |
| Total assets | | | $66,282 | | $3,782,050 | | $8,214 | | $3,856,546 | ||||
| (1) | Other includes Primis Bank Holding Company, PFH and intercompany eliminations. |
- PARENT COMPANY FINANCIAL INFORMATION
Condensed financial information of Primis Financial Corp. follows:
CONDENSED BALANCE SHEETS
DECEMBER 31,
| | | | | | | |
|---|---|---|---|---|---|---|
| · · 2025 · · 2024 | ||||||
| ASSETS · · · · | ||||||
| Cash | | $34,941 | | $26,696 | ||
| Loans held for investment | | | 500 | | | 1,000 |
| Investment in subsidiaries and associated companies | | 468,413 | | 409,108 | ||
| Investment in Panacea Financial Holdings, Inc. common stock | | | 6,899 | | | — |
| Preferred investment in unaffiliated mortgage company | | | 3,005 | | | 3,005 |
| Investments in non-marketable equity securities | | | 5,210 | | | 4,602 |
| Other assets | | 3,215 | | 4,797 | ||
| Total assets | | $522,183 | | $449,208 | ||
| | | | | | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | ||
| Liabilities: | | | | | ||
| Junior subordinated debt | | $9,929 | | $9,880 | ||
| Senior subordinated notes | | 86,233 | | 85,998 | ||
| Other liabilities | | 3,125 | | 1,574 | ||
| Total liabilities | | 99,287 | | 97,452 | ||
| Stockholders' equity: | | | | | ||
| Preferred stock, $0.01 par value. Authorized 5,000,000 shares; no shares issued and outstanding | | | — | | | — |
| Common stock, $0.01 par value. Authorized 45,000,000 shares; 24,744,934 shares issued and 24,695,385 shares outstanding at December 31, 2025, and 24,722,734 shares issued and outstanding at December 31, 2024 | | 247 | | 247 | ||
| Additional paid in capital | | 316,509 | | 314,694 | ||
| Retained earnings | | 109,617 | | 58,047 | ||
| Treasury stock, at cost. 79,549 shares at December 31, 2025 and zero shares at December 31, 2024 | | | (807) | | | — |
| Accumulated other comprehensive loss | | (2,670) | | (21,232) | ||
| Total stockholders' equity | | | 422,896 | | | 351,756 |
| Total liabilities and stockholders' equity | | $522,183 | | $449,208 | ||
CONDENSED STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31,
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · 2025 · · 2024 · · 2023 | |||||||||
| Income: · · · · · · | |||||||||
| Cash dividends received from bank subsidiary | | $5,000 | | $20,000 | | $20,000 | |||
| Interest income | | | 40 | | | 65 | | | 91 |
| Gains on Panacea Financial Holdings investment | | 32,342 | | — | | — | |||
| Other investment income | | | 502 | | | 150 | | | 150 |
| Total income | | 37,884 | | 20,215 | | 20,241 | |||
| Expenses: | | | | | | | |||
| Interest on junior subordinated debt | | 806 | | 912 | | 887 | |||
| Interest on senior subordinated notes | | 6,595 | | 6,039 | | 5,992 | |||
| Other operating expenses | | 4,136 | | 1,396 | | 1,335 | |||
| Total expenses | | 11,537 | | 8,347 | | 8,214 | |||
| Income before income tax expense (benefit) and equity in undistributed net income (loss) of subsidiaries | | 26,347 | | 11,868 | | 12,027 | |||
| Income tax expense (benefit) | | 2,353 | | (1,712) | | (1,470) | |||
| Equity in undistributed net income (loss) of subsidiaries and associated companies | | | 37,449 | | | (29,785) | | | (20,797) |
| Net income (loss) to common stockholders | | $61,443 | | $(16,205) | | $(7,300) | |||
CONDENSED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31,
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · 2025 · · 2024 · · 2023 | |||||||||
| Operating activities: · · · · · · | |||||||||
| Net income (loss) | | $61,443 | | $(16,205) | | $(7,300) | |||
| Adjustments to reconcile net income (loss) to net cash and cash equivalents used in operating activities: | | | | | | | |||
| Equity in undistributed net income or loss of subsidiaries and associated companies | | (42,449) | | 9,787 | | 797 | |||
| Loan forgiven | | | 500 | | | 500 | | | 500 |
| Gains on Panacea Financial Holdings investment | | | (32,342) | | | — | | | — |
| Stock-based compensation expense | | | 2,904 | | | — | | | — |
| Other, net | | 2,371 | | (581) | | (350) | |||
| Net cash and cash equivalents used in operating activities | | (7,573) | | (6,499) | | (6,353) | |||
| Investing activities: | | | | | | | |||
| Proceeds from sale of Panacea Financial Holdings | | 22,091 | | — | | — | |||
| Increase in non-marketable equity securities investments | | | (608) | | | (747) | | | (1,536) |
| Dividend from subsidiaries | | 5,000 | | 20,000 | | 20,000 | |||
| Net cash and cash equivalents provided by investing activities | | 26,483 | | 19,253 | | 18,464 | |||
| Financing activities: | | | | | | | |||
| Proceeds from exercised stock options | | 15 | | 210 | | 146 | |||
| Repurchase of common stock | | | (807) | | | — | | | — |
| Repurchase of restricted stock | | — | | (4) | | (31) | |||
| Cash dividends paid on common stock | | (9,873) | | (9,891) | | (9,875) | |||
| Net cash and cash equivalents used in financing activities | | (10,665) | | (9,685) | | (9,760) | |||
| Net change in cash and cash equivalents | | 8,245 | | 3,069 | | 2,351 | |||
| Cash and cash equivalents at beginning of period | | 26,696 | | 23,627 | | 21,276 | |||
| Cash and cash equivalents at end of period | | $34,941 | | $26,696 | | $23,627 | |||
- RELATED PARTY TRANSACTIONS
During the year, officers, directors, principal shareholders, and their affiliates (related parties) were customers of and had transactions with the Company. Loan activity to related parties is as follows ($ in thousands):
| · · · · | |||
|---|---|---|---|
| | | | 2025 |
| Balance at January 1, | | | $16,965 |
| Principal advances | | | 3,557 |
| Principal paid | | | (3,320) |
| Balance at December 31, | | | $17,202 |
Primis has also entered into deposit transactions with its related parties. The aggregate amount of these deposit accounts were $17 million and $30 million as of December 31, 2025 and 2024, respectively.
- VARIABLE INTEREST ENTITIES
Variable interests are defined as contractual ownership or other interests in an entity that change with fluctuations in the fair value of an entity's net asset value. The primary beneficiary is defined as the enterprise that has both the power to direct the activities of the VIE that most significantly impact the entity's economic performance and the obligation to absorb losses or the right to receive benefits that could be significant to the VIE and is required to consolidate the VIE.
Our involvement with VIEs includes our investments in PFH, low income housing tax credit funds, and non-marketable and other equity securities.
PFH
PFH is a separate legal entity that owns the rights to the Panacea Financial brand and intellectual property with a goal of growing and monetizing those assets. The Panacea Financial Division of the Bank has a partnership agreement with PFH and is the primary bank partner. As of and for the year ended December 31, 2024, the Company consolidated PFH as the primary beneficiary as a result of determining it had a controlling financial interest in PFH due to the substantial activities between PFH and the Panacea Financial Division of the Bank along with limited activities of PFH outside of its relationship with the Company. As of December 31, 2024, PFH had approximately $13 million of cash and $246 thousand of other receivables and a nominal amount of prepaid insurance assets and $3 million of accrued legal and other liabilities that are included in the Company’s consolidated balance sheet. PFH’s cash was on deposit with the bank and was eliminated in consolidation. PFH’s assets may only be used to settle PFH’s liabilities and PFH’s creditors do not have any recourse to the Company related to PFH’s liabilities.
As discussed in Note 1 – Organization and Significant Accounting Policies, the Company reassessed its relationship with PFH in 2025 and determined it remained a VIE but the Company no longer had a controlling financial interest, was not the primary beneficiary, and therefore de-consolidated PFH from the Company as of March 31, 2025. The Company also determined that no circumstances had changed since that assessment that would result in a different conclusion as of December 31, 2025.
As part of the Company's agreement with PFH, the Company has agreed to pay PFH excess profits in the Panacea Financial Division of the Bank above a target hurdle return on average assets in the division. In periods where the profits in the Panacea division do not reach the hurdle amount, PFH reimburses the Company up to that amount. The target return was not achieved by the Panacea division in 2025 and 2024, requiring reimbursement from PFH. During the years ended December 31, 2025 and 2024, the Company did not provide any financial or other support to PFH that it was not contractually required to provide.
Low Income Housing Tax Credits
The general purpose of housing equity funds is to encourage and assist participants in investing in low-income residential rental properties located in the Commonwealth of Virginia, develop and implement strategies to maintain projects as low-income housing, deliver Federal Low Income Housing Credits to investors, allocate tax losses and other possible tax benefits to investors, and to preserve and protect project assets. The Company applies the proportional amortization method to its low income housing tax credits.
Non-Marketable and Other equity investments
The Company also has a limited interest in several funds that focus on providing venture capital to new and emerging financial technology companies, which are accounted for as VIEs. Investments held by the Company in these third-party funds do not have controlling or significant variable interests.
The low income housing tax credit funds and non-marketable and other equity investments meet the criteria of a VIE, however, the Company is not the primary beneficiary of the entities, as it does not have the power to direct the activities that most significantly impact the economic performance of the entities and their accounts are not included in the
Company’s consolidated financial statements. The Company’s investment in the VIEs were carried as other assets on the consolidated balance sheets.
The low income housing tax credit funds were carried at $2 million as of both December 31, 2025 and 2024. Tax credits, net of amortization recognized related to these investments during the years ended December 31, 2025 and 2024 were $35 thousand and $19 thousand, respectively. Additional capital calls expected for the funds totaled $145 thousand and $220 thousand as of December 31, 2025 and 2024, respectively and are accrued for in other liabilities on the consolidated balance sheets.
Non-marketable and other equity investments held by the Company are carried at $7 million as of both December 31, 2025 and 2024. Primis also makes commitments on the subscription agreements entered into for the investments in non-marketable equity securities. For additional details, see Note 15 – Financial Instruments with Off-Balance Sheet Risks.
The Company’s maximum exposure to loss from unconsolidated VIEs is the higher of the investment recorded on the Company’s consolidated balance sheets or the commitment on the investment. As of December 31, 2025 and 2024, the maximum exposure to loss for our unconsolidated VIEs was $7 million and $10 million, respectively.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.