CoastalSouth Bancshares, Inc.
For the period ended Sep 30, 2025. Filed Nov 7, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2025 · Filed Nov 7, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements (unaudited)
NOTE 1—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accompanying unaudited consolidated financial statements include the accounts of CoastalSouth Bancshares, Inc. (the “Company”) and its wholly-owned subsidiary. The Company owns 100% of Coastal States Bank (the “Bank”). The Bank has one wholly owned subsidiary, Coastal States Mortgage, Inc., a mortgage company focused on originating and selling residential mortgages to investors and to retain in the portfolio. The "Company” or “our,” as used herein, includes Coastal States Bank and Coastal States Mortgage, Inc.
These unaudited Consolidated Financial Statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) followed within the financial services industry for interim financial information and Article 10 of Regulation S-X. Accordingly, they do not include all of the information or notes required for complete financial statements.
In the opinion of management, all adjustments, consisting of normal and recurring items, considered necessary for a fair presentation of the Consolidated Financial Statements for the interim periods have been included. All significant intercompany accounts and transactions have been eliminated in consolidation. Certain amounts reported in prior periods have been reclassified to conform to the current year's presentation. These reclassifications did not have a material effect on previously reported net income, shareholders’ equity or cash flows.
Operating results for the three and nine months ended September 30, 2025 are not necessarily indicative of the results that may be expected for the year ending December 31, 2025. These statements should be read in conjunction with the Consolidated Financial Statements and Notes thereto for the year ended December 31, 2024 as filed with the Securities and Exchange Commission ("SEC") on Form S-1.
The Company’s significant accounting policies are described in Note 1 of the Notes to Consolidated Financial Statements for the year ended December 31, 2024 as filed with the SEC on Form S-1. There were no new accounting policies or changes to existing policies adopted during the nine months ended September 30, 2025 which had a significant effect on the Company’s results of operations or statement of financial condition. For interim reporting purposes, the Company follows the same basic accounting policies and considers each interim period as an integral part of an annual period.
Operating Segments
The Company principally operates inone business segment, which is community banking.
Accounting standards require that information be reported about a company’s operating segments using a “management approach.” Reportable segments are identified in these standards as those revenue producing components for which separate financial information is produced internally and which are subject to evaluation by the Chief Operating Decision Maker ("CODM"). While the CODM monitors the revenue streams of the various products and services, operations are managed, and financial performance is evaluated on a Company-wide basis. Accordingly, all of the financial service operations are considered by management to be aggregated in one reportable segment.
The Company's CODM is thechief executive officer. The segment measure of profit or loss is consolidated net income according to the Consolidated Statements of Operations, the measure of segment assets is total assets of the consolidated company according to the Consolidated Balance Sheets, and the accounting policies of the segment are the same as those described in the Consolidated Financial Statements within Note 1 for the year ended December 31, 2024 as filed with the SEC on Form S-1. The CODM monitors budgeted to actual results of net income to assess the company's performance, to make decisions on strategic initiatives, and to establish management's compensation. The segment's revenues are primarily derived from retail and commercial banking products and investment income.
Contingencies
Due to the nature of their activities, the Company and its subsidiary are at times engaged in various legal proceedings that arise in the course of normal business, some of which were outstanding as of September 30, 2025. Although the ultimate outcome of all claims and lawsuits outstanding as of September 30, 2025 cannot be ascertained at this time, it is the opinion of management that these matters, when resolved, will not have a material adverse effect on the Company’s results of operations or financial condition.
Accounting Pronouncements Not Yet Adopted
In September 2025, the Financial Accounting Standards Board ("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 Update modernizes the accounting for software costs that are accounted for under Subtopic 350-40, Intangibles—Goodwill and Other—Internal-Use Software (referred to as “internal-use software”). The Update changes the cost capitalization threshold by: (a) eliminating accounting consideration of software project development stages; cost capitalization would begin when (i) management has authorized and committed to funding the project and (ii) it is ‘probable’ the project will be completed and the software used to perform its intended function (the ‘probable-to-complete’ threshold); and (b) enhancing the guidance around the ‘probable-to-complete’ threshold. This Update also modifies the website development costs guidance by requiring entities to provide disclosures required under Subtopic 360-10 on property, plant & equipment to capitalized internal-use software and related amortization, regardless of how the internal-use software is classified on the balance sheet or how it was acquired. This Update is effective for all entities for annual reporting periods beginning after December 15, 2027, and interim reporting periods within those annual reporting periods with early adoption permitted as of the beginning of an annual reporting period. The Company intends to adopt this Update on a prospective transition approach. The adoption of this standard is not expected to have a material effect on the Company’s Consolidated Financial Statements.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU enhances the transparency and decision usefulness of income tax disclosures for investors, lenders, creditors, and other allocators of capital (collectively, “investors”). These new enhancements are meant to better (1) understand an entity’s exposure to potential changes in jurisdictional tax legislation and the ensuing risks and opportunities, (2) assess income tax information that affects cash flow forecasts and capital allocation decisions, and (3) identify potential opportunities to increase future cash flows. For public business entities, these amendments are effective for annual periods beginning after December 15, 2024, with early adoption permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments should be applied on a prospective basis and retrospective application is permitted. The adoption of this standard is not expected to have a material effect on the Company’s Consolidated Financial Statements.
The Company has further evaluated other Accounting Standards Updates issued during 2025 but does not expect Updates other than those summarized above to have a material impact on the Consolidated Financial Statements.
NOTE 2—INVESTMENT SECURITIES
The amortized cost and estimated fair values of securities available-for-sale along with allowance for credit losses, gross unrealized gains and losses at September 30, 2025 and December 31, 2024 are summarized in the tables below:
| (In thousands of dollars) · AmortizedCost · Allowance for Credit Losses · Gross Unrealized Gains · Gross Unrealized Losses · Estimated Fair Value | |||||||
|---|---|---|---|---|---|---|---|
| U.S. Treasuries | $5,994 | $ | - | $ | - | $195 | $5,799 |
| Municipal obligations | 64,868 | - | 72 | 7,096 | 57,844 | ||
| Mortgage-backed securities | 190,263 | - | 1,010 | 10,663 | 180,610 | ||
| Asset-backed securities | 29,723 | - | 232 | 149 | 29,806 | ||
| Corporate debt securities | 61,454 | - | 855 | 1,413 | 60,896 | ||
| Total securities available-for-sale | $352,302 | $ | - | $2,169 | $19,516 | $334,955 | |
| (In thousands of dollars) · AmortizedCost · Allowance for Credit Losses · Gross Unrealized Gains · Gross Unrealized Losses · Estimated Fair Value | |||||||
|---|---|---|---|---|---|---|---|
| U.S. Treasuries | $5,990 | $ | - | $ | - | $378 | $5,612 |
| Municipal obligations | 61,401 | - | 37 | 8,367 | 53,071 | ||
| Mortgage-backed securities | 181,242 | - | 211 | 15,361 | 166,092 | ||
| Asset-backed securities | 46,775 | - | 384 | 219 | 46,940 | ||
| Corporate debt securities | 64,264 | - | 963 | 1,675 | 63,552 | ||
| Total securities available-for-sale | $359,672 | $ | - | $1,595 | $26,000 | $335,267 | |
The following is a summary of maturities of available-for-sale ("AFS") securities as of September 30, 2025. The amortized cost and estimated fair values are based on the contractual maturity dates. Actual maturities may differ from contractual maturities because borrowers may have the right to call or repay obligations with or without penalty. Mortgaged-backed securities are not presented by maturity date because pay-downs are expected before contractual maturity dates.
| Amortized | Estimated | |
|---|---|---|
| (In thousands of dollars) | Cost | Fair Value |
| Due in one year or less | $4,995 | $4,858 |
| Due after one year but within five years | 24,486 | 24,487 |
| Due after five years but within ten years | 81,109 | 77,486 |
| Due after ten years | 51,449 | 47,514 |
| Mortgage-backed securities | 190,263 | 180,610 |
| Total | $352,302 | $334,955 |
The following table shows securities in unrealized loss position for which an allowance for credit losses ("ACL") has not been recorded and the length of time they were in continuous loss positions as of September 30, 2025:
| Less than · Twelve months | ||||||||
|---|---|---|---|---|---|---|---|---|
| Twelve months · or more · Total | ||||||||
| Estimated · Unrealized · Estimated · Unrealized · Estimated · Unrealized | ||||||||
| (In thousands of dollars) · Fair Value · losses · Fair Value · losses · Fair Value · losses | ||||||||
| U.S. Treasuries | $ | - | $ | - | $5,799 | $195 | $5,799 | $195 |
| Municipal obligations | - | - | 54,414 | 7,096 | 54,414 | 7,096 | ||
| Mortgage-backed securities | 6,910 | 52 | 111,095 | 10,611 | 118,005 | 10,663 | ||
| Asset-backed securities | 1,992 | 8 | 7,237 | 141 | 9,229 | 149 | ||
| Corporate debt securities | 7,395 | 41 | 19,102 | 1,372 | 26,497 | 1,413 | ||
| Total AFS securities | $16,297 | $101 | $197,647 | $19,415 | $213,944 | $19,516 | ||
The following table shows securities in unrealized loss position for which an ACL has not been recorded and the length of time they were in continuous loss positions as of December 31, 2024:
| Less than · Twelve months | ||||||||
|---|---|---|---|---|---|---|---|---|
| Twelve months · or more · Total | ||||||||
| Estimated · Unrealized · Estimated · Unrealized · Estimated · Unrealized | ||||||||
| (In thousands of dollars) · Fair Value · losses · Fair Value · losses · Fair Value · losses | ||||||||
| U.S. Treasuries | $ | - | $ | - | $5,612 | $378 | $5,612 | $378 |
| Municipal obligations | - | - | 52,299 | 8,367 | 52,299 | 8,367 | ||
| Mortgage-backed securities | 36,742 | 610 | 108,435 | 14,751 | 145,177 | 15,361 | ||
| Asset-backed securities | - | - | 11,141 | 219 | 11,141 | 219 | ||
| Corporate debt securities | 1,245 | 5 | 20,801 | 1,670 | 22,046 | 1,675 | ||
| Total AFS securities | $37,987 | $615 | $198,288 | $25,385 | $236,275 | $26,000 | ||
AFS securities are recorded at fair market value. Of the 137 securities in an unrealized loss position at September 30, 2025, nine securities were in a continuous loss position for less than twelve months, and 128 securities were in a continuous loss position for twelve months or more. The Company believes, based on industry analyst reports, credit ratings and/or government guarantees, that the deterioration in value is attributable to changes in market interest rates and is not in the credit quality of the issuer and therefore, these losses are not considered credit related required to be charged to the allowance.
Based on the results of management's review at September 30, 2025, none of the unrealized loss was attributable to credit impairment and all$19.5 million in unrealized loss was determined to be from factors other than credit. There can be no assurance that the Company will not conclude in future periods that conditions existing at that time indicate some or all of these securities may be sold or are credit related impaired, which would require a charge to earnings in such periods.
The table below presents a summary of sales activities in the Company's investment securities AFS portfolio during the periods presented:
| For the Three Months Ended September 30, · For the Nine Months Ended September 30, | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · 2025 · 2024 · 2025 · 2024 | |||||||
| Gross gains on sales of securities | $ | - | $ | - | $ | - | $47 |
| Gross losses on sales of securities | (10) | - | (10) | (3,512) | |||
| Net realized losses on sales of securities available-for-sale | $(10) | $ | - | $(10) | $(3,465) | ||
| Sales proceeds | $4,956 | $ | - | $4,956 | $39,100 | ||
At September 30, 2025, investment securities with a book value of$58.9 million and a market value of$52.5 million were pledged to secure federal funds lines of credit, Federal Reserve Bank Discount Window credit availability, and municipal deposits. At December 31, 2024, investment securities with a book value of$59.2 million and a market value of$51.8 million were pledged to secure federal funds lines of credit, Federal Reserve Bank Discount Window credit availability, and municipal deposits.
NOTE 3— LOANS AND ALLOWANCE FOR CREDIT LOSSES
Composition of Loan Portfolio
The Company engages in a full complement of lending activities, including commercial real estate loans ("CRE"), construction loans, commercial and industrial loans ("C&I"), and consumer purpose loans. While risk of loss in the Company’s portfolio is primarily tied to the credit quality of the various borrowers, risk of loss may increase due to factors beyond the Company’s control, such as local, regional and/or national economic downturns. General conditions in the real estate market may also impact the relative risk in the real estate portfolio. The following is a brief description of the major loans receivable categories:
Commercial Loans
Acquisition, Development, and Construction ("ADC") – ADC loans include both loans and credit lines for the purpose of purchasing, carrying, and developing land into residential subdivisions or various types of commercial developments, such as industrial, hospitality, warehouse, retail, office, and multi-family. This category also includes loans and credit lines for construction of residential developments, multi-family buildings, and commercial buildings. The Company generally engages in ADC lending primarily in local markets served by its branches, and through our homebuilder finance and government guaranteed lending lines of business. The Company recognizes that risks are inherent in the financing of commercial real estate development and construction. These risks include location, market conditions and price volatility, change in interest rates, demand for developed land, lots and buildings, desirability of features and styling of completed developments and buildings, competition from other developments and builders, traffic patterns, remote work patterns, governmental jurisdiction, tax structure, availability of utilities, roads, public transportation and schools, availability of permanent financing for homebuyers, zoning, environmental restrictions, lawsuits, economic and business cycle, labor, and reputation of the builder or developer.
Each ADC loan is underwritten to address: (i) the desirability of the project, its market viability and projected absorption period; (ii) the creditworthiness of the borrower and the guarantor as to liquidity, cash flow and assets available to ensure performance of the loan; (iii) equity contribution to the project; (iv) the developer’s experience and success with similar projects; and (v) the value of the collateral. ADC loans are inspected periodically to ensure that the project is on schedule and eligible for requested draws. Inspections may be performed by construction inspectors hired by the Company or by appropriate loan officers and are conducted periodically to monitor the progress of a particular project. These inspections may also include discussions with project managers and engineers. Rising interest rates and the potential for slowing economic conditions could negatively impact borrowers’ and guarantors’ ability to repay their debt which could make more of the Company’s loans collateral-dependent.
Income Producing CRE – Income Producing CRE loans include loans to finance income producing commercial and multi-family properties. Lending in this category is generally limited to properties located in the Company’s market area with only limited exposure to properties located elsewhere but owned by in-market borrowers. Loans in this category include loans for neighborhood retail centers, medical and professional offices, single retail stores, warehouses and apartments leased generally to local businesses and residents. The underwriting of these loans takes into consideration the occupancy, rental rates, and local market demand as well as the financial health of the borrower. The primary risk associated with loans secured with income producing property is the inability of that property to produce adequate cash flow to service the debt. High unemployment, significant increases to interest rates, generally weak economic conditions and/or an oversupply in the market may result in our customers having difficulty achieving adequate occupancy and/or rental rates. Payments on such loans are often dependent on successful operation or management of the properties.
Owner-Occupied CRE– Owner-occupied CRE loans include loans secured by business facilities to finance business operations, equipment and owner-occupied facilities primarily for small and medium-sized enterprises. These include both lines of credit and term loans which are amortized over the useful life of the assets financed. Personal guarantees, if applicable, are generally required for these loans. The Company recognizes that risk from economic cycles, pandemics, government regulation, supply-chain disruptions, product innovations or obsolescence, operational errors, lawsuits, natural disasters, losses due to theft or embezzlement, health or loss of key personnel, or competitive situations may adversely affect the scheduled repayment of business loans. There were$99 thousand andnil of owner-occupied CRE OREO write-downs during the nine months ended September 30, 2025 and 2024, respectively.
Senior Housing – Senior housing loans support senior adult facilities including independent living communities, assisted living and memory care communities, nursing homes or skilled nursing facilities, and continuing care retirement communities. The Company recognizes that risk from high resident turnover, pandemics, government regulation, operator risk, increases in acuity, availability and cost of qualified staffing resources, technology risk, and other risks such as liability, insurance, reimbursement and regulatory changes may impact repayment of these loans. Underwriting focuses primarily on operator quality and business operations rather than income producing CRE property quality metrics.
Commercial and Industrial – C&I loans are loans and lines of credit to finance business operations, equipment and other non-real estate collateral primarily for small and medium-sized enterprises. These include both lines of credit and term loans which are amortized over the useful life of the assets financed. Personal and/or corporate guarantees are generally obtained where available and prudent. The
Company recognizes that risk from economic cycles, commodity prices, pandemics, government regulation, supply-chain disruptions, product innovations or obsolescence, operational errors, lawsuits, natural disasters, losses due to theft or embezzlement, health or loss of key personnel or competitive situations may adversely affect the scheduled repayment of business loans.
Retail loans
Marine Vessels – Marine vessel loans are a type of consumer loan used to finance the purchase of a boat or another marine craft. Functioning similarly to auto loans and personal loans, these installment loans come with a repayment term, fixed monthly payments and variable-or-fixed interest rates. These loans are underwritten in accordance with the Company’s general loan policies and procedures and are generally secured with title or preferred ships' mortgage on the marine vessel. The Company recognizes that risk from economic cycles, pandemics, government regulation, natural disasters, losses due to theft, or changes to customer's ability to meet the scheduled repayment of marine vessel. At September 30, 2025, there wereno repossessed marine assets. At December 31, 2024, there were$405 thousand of repossessed marine assets. In addition, there were$119 thousand and$67 thousand of repossessed assets write-downs during the nine months ended September 30, 2025 and 2024, respectively.
Residential Mortgages – Residential mortgages are first or second-lien loans secured by a primary residence or second home. This category includes permanent mortgage financing, construction loans to individual consumers, and home equity lines of credit. The loans are generally secured by properties located within the local market area of the Bank's retail footprint which originates and services the loan. These loans are underwritten in accordance with the Company’s general loan policies and procedures which require, among other things, proper documentation of each borrower’s financial condition, satisfactory credit history, and property value. In addition to loans originated through the Company’s branches, the Company originates and services residential mortgages sold in the secondary market which are underwritten and closed pursuant to investor and agency guidelines. At September 30, 2025 and December 31, 2024, there were$161 thousand and$164 thousand of residential mortgage loans in process of foreclosure, respectively. Additionally, the Company heldno foreclosed residential properties at September 30, 2025 or at December 31, 2024.
Cash Value Life Insurance Line of Credit ("CVLI") – Cash value life insurance encompasses multiple types of life insurance that contain a cash value account. This cash value component typically earns interest or other investment gains and grows tax-deferred. CVLI loans are generally lines of credit ("LOC") secured by cash value life insurance of the debtor and can be originated for personal or business purposes. Upon the delinquency of the loan or lapse of an insurance policy premium payment, the Company pursues liquidation of the policy cash value in order to satisfy the loan.
Other Consumer – Other consumer loans primarily includes unsecured student loans and other secured and unsecured consumer purpose loans. Certain loans are secured by recreational vehicles and other such tangible property. These types of loans may be impacted by negative macroeconomic conditions impacting individual consumers, such as increased unemployment, which can reduce a borrower’s ability to repay the loan.
Loans held for sale ("LHFS") are comprised of loans acquired through mortgage warehouse lending activities in our Mortgage Banker Finance ("MBF") division and origination of mortgage loans. The Company serves as a warehouse lender by purchasing loans originated by third-party mortgage originators and selling these loans to other third-party investors. The Company also originates mortgage loans with customers through Coastal States Mortgage, Inc. ("CSM") and sells the majority of these loans to third-party investors.
Following is a summary of the composition of the loan portfolio at September 30, 2025 and December 31, 2024:
| September 30, 2025 · December 31, 2024 | |||||
|---|---|---|---|---|---|
| (Dollars in thousands) · Amount · % · Amount · % | |||||
| Commercial loans | |||||
| Acquisition, development and construction | $106,787 | 6.9% | $72,520 | 5.2% | |
| Income producing CRE | 371,670 | 23.9 | 321,558 | 22.8 | |
| Owner-occupied CRE | 96,287 | 6.2 | 94,573 | 6.7 | |
| Senior housing | 223,719 | 14.4 | 234,081 | 16.6 | |
| Commercial and industrial | 135,039 | 8.7 | 141,626 | 10.0 | |
| Total commercial loans | 933,502 | 60.1 | 864,358 | 61.3 | |
| Retail loans | |||||
| Marine vessels | 318,246 | 20.5 | 263,657 | 18.6 | |
| Residential mortgages | 190,220 | 12.2 | 174,099 | 12.4 | |
| Cash value life insurance LOC | 90,115 | 5.8 | 86,844 | 6.2 | |
| Other consumer | 20,893 | 1.4 | 20,485 | 1.5 | |
| Total retail loans | 619,474 | 39.9 | 545,085 | 38.7 | |
| Total gross loans held for investment ("LHFI"), net of unearned income | 1,552,976 | 100.0% | 1,409,443 | 100.0% | |
| Less allowance for credit losses | (18,028) | (17,118) | |||
| LHFI, net | $1,534,948 | $1,392,325 | |||
| LHFS | $231,593 | $174,033 | |||
Credit Quality Indicators
The Company monitors the credit quality of its commercial loan portfolio using internal credit risk ratings. These credit risk ratings are based upon established regulatory guidance and are assigned upon initial approval of credit to borrowers. Credit risk ratings are updated periodically after the initial assignment or whenever management becomes aware of information affecting the borrowers’ ability to fulfill their obligations. The Company utilizes the following categories of credit grades to evaluate its commercial loan portfolio:
Pass — Loans classified as pass are higher quality loans that do not fit any of the other categories below.
Special Mention — Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company's credit position at some future date.
Substandard — Loans classified as substandard are 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 Company will sustain some loss if the deficiencies are not corrected.
Doubtful — Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is high, but because of certain important and reasonably specific pending factors that may work to the advantage and strengthening of the credit quality of the loan, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral and refinancing plans. The Company had no loans rated Doubtful at September 30, 2025 or December 31, 2024.
The Company monitors the credit quality of its retail portfolio based primarily on payment activity and credit scores. Payment activity is the primary factor considered in determining whether a retail loan should be classified as nonperforming. Retail loans are considered to be nonperforming if they are on nonaccrual status or if they are 90 days past due or greater.
The following tables present the risk category of commercial loans on amortized cost basis and, for 2025, gross charge-offs by vintage year as of September 30, 2025:
| Amortized Cost Basis by Origination Year | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Revolvers · Revolvers Converted to Term · Total | ||||||||||||||||||
| Commercial loans | ||||||||||||||||||
| Acquisition, development and construction | ||||||||||||||||||
| Pass | $73,199 | $25,059 | $7,325 | $922 | $ | - | $282 | $ | - | $ | - | $106,787 | ||||||
| Special mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | - | - | - | - | - | - | - | - | - | |||||||||
| Total acquisition, development and construction | $73,199 | $25,059 | $7,325 | $922 | $ | - | $282 | $ | - | $ | - | $106,787 | ||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Income producing CRE | ||||||||||||||||||
| Pass | $57,981 | $49,465 | $37,501 | $131,003 | $53,946 | $39,091 | $1,801 | $ | - | $370,788 | ||||||||
| Special mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | - | - | - | - | - | 882 | - | - | 882 | |||||||||
| Total income producing | $57,981 | $49,465 | $37,501 | $131,003 | $53,946 | $39,973 | $1,801 | $ | - | $371,670 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Owner-occupied CRE | ||||||||||||||||||
| Pass | $11,765 | $3,189 | $8,916 | $16,793 | $23,898 | $21,422 | $550 | $ | - | $86,533 | ||||||||
| Special mention | - | - | - | - | - | 3,579 | - | - | 3,579 | |||||||||
| Substandard | - | 1,787 | - | 3,758 | - | 630 | - | - | 6,175 | |||||||||
| Total owner occupied | $11,765 | $4,976 | $8,916 | $20,551 | $23,898 | $25,631 | $550 | $ | - | $96,287 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Senior housing | ||||||||||||||||||
| Pass | $52,771 | $48,703 | $24,069 | $53,584 | $12,123 | $14,080 | $ | - | $ | - | $205,330 | |||||||
| Special mention | - | - | - | - | 8,021 | 3,985 | - | - | 12,006 | |||||||||
| Substandard | - | - | - | - | 6,383 | - | - | - | 6,383 | |||||||||
| Total senior housing | $52,771 | $48,703 | $24,069 | $53,584 | $26,527 | $18,065 | $ | - | $ | - | $223,719 | |||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Commercial and industrial | ||||||||||||||||||
| Pass | $27,993 | $20,912 | $15,141 | $10,284 | $14,216 | $11,900 | $25,275 | $2,747 | $128,468 | |||||||||
| Special mention | - | - | - | - | - | - | 2,402 | - | 2,402 | |||||||||
| Substandard | - | - | - | - | - | 2,419 | - | 1,750 | 4,169 | |||||||||
| Total non-real estate | $27,993 | $20,912 | $15,141 | $10,284 | $14,216 | $14,319 | $27,677 | $4,497 | $135,039 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $33 | $ | - | $ | - | $ | - | $ | - | $ | - | $33 | ||
The following tables present the risk category of retail loans on amortized cost basis and, for 2025, gross charge-offs by vintage year as of September 30, 2025:
| Amortized Cost Basis by Origination Year | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Revolvers · Revolvers Converted to Term · Total | ||||||||||||||||||
| Retail loans | ||||||||||||||||||
| Marine vessels | ||||||||||||||||||
| Performing | $83,262 | $44,929 | $65,671 | $83,969 | $19,609 | $20,806 | $ | - | $ | - | $318,246 | |||||||
| Nonperforming | - | - | - | - | - | - | - | - | - | |||||||||
| Total marine vessels | $83,262 | $44,929 | $65,671 | $83,969 | $19,609 | $20,806 | $ | - | $ | - | $318,246 | |||||||
| Current period gross charge-offs | $ | - | $162 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $162 | ||
| Residential mortgages | ||||||||||||||||||
| Performing | $29,316 | $21,514 | $22,816 | $42,732 | $23,967 | $27,464 | $21,799 | $451 | $190,059 | |||||||||
| Nonperforming | - | - | - | - | - | 161 | - | - | 161 | |||||||||
| Total residential mortgages | $29,316 | $21,514 | $22,816 | $42,732 | $23,967 | $27,625 | $21,799 | $451 | $190,220 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Cash value life insurance LOC | ||||||||||||||||||
| Performing | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $90,115 | $ | - | $90,115 | ||
| Nonperforming | - | - | - | - | - | - | - | - | - | |||||||||
| Total cash value life insurance LOC | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $90,115 | $ | - | $90,115 | ||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Other consumer | ||||||||||||||||||
| Performing | $4,362 | $1,372 | $1,691 | $63 | $1,606 | $11,638 | $140 | $ | - | $20,872 | ||||||||
| Nonperforming | - | - | - | - | - | 21 | - | - | 21 | |||||||||
| Total other consumer | $4,362 | $1,372 | $1,691 | $63 | $1,606 | $11,659 | $140 | $ | - | $20,893 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $239 | $ | - | $ | - | $239 | ||
The following tables present the risk category of commercial loans on amortized cost basis and, for 2024, gross charge-offs by vintage year as of December 31, 2024:
| Amortized Cost Basis by Origination Year | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolvers · Revolvers Converted to Term · Total | ||||||||||||||||||
| Commercial loans | ||||||||||||||||||
| Acquisition, development and construction | ||||||||||||||||||
| Pass | $56,157 | $12,929 | $2,923 | $8 | $ | - | $503 | $ | - | $ | - | $72,520 | ||||||
| Special mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | - | - | - | - | - | - | - | - | - | |||||||||
| Total acquisition, development and construction | $56,157 | $12,929 | $2,923 | $8 | $ | - | $503 | $ | - | $ | - | $72,520 | ||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Income producing CRE | ||||||||||||||||||
| Pass | $41,441 | $54,468 | $123,767 | $57,156 | $28,306 | $16,006 | $2 | $ | - | $321,146 | ||||||||
| Special mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | - | - | - | - | - | 412 | - | - | 412 | |||||||||
| Total income producing | $41,441 | $54,468 | $123,767 | $57,156 | $28,306 | $16,418 | $2 | $ | - | $321,558 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Owner-occupied CRE | ||||||||||||||||||
| Pass | $4,400 | $9,803 | $19,153 | $26,183 | $15,831 | $12,520 | $16 | $ | - | $87,906 | ||||||||
| Special mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | 1,825 | - | 3,996 | - | - | 846 | - | - | 6,667 | |||||||||
| Total owner occupied | $6,225 | $9,803 | $23,149 | $26,183 | $15,831 | $13,366 | $16 | $ | - | $94,573 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Senior housing | ||||||||||||||||||
| Pass | $43,372 | $24,428 | $80,881 | $31,613 | $9,789 | $ | - | $ | - | $ | - | $190,083 | ||||||
| Special mention | - | - | - | 17,532 | - | 7,494 | - | - | 25,026 | |||||||||
| Substandard | - | - | - | 13,903 | - | 5,069 | - | - | 18,972 | |||||||||
| Total senior housing | $43,372 | $24,428 | $80,881 | $63,048 | $9,789 | $12,563 | $ | - | $ | - | $234,081 | |||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Commercial and industrial | ||||||||||||||||||
| Pass | $41,292 | $34,052 | $12,364 | $19,206 | $1,472 | $6,400 | $18,811 | $3,281 | $136,878 | |||||||||
| Special mention | - | - | - | 36 | - | - | - | - | 36 | |||||||||
| Substandard | - | - | - | 283 | - | 2,626 | 69 | 1,734 | 4,712 | |||||||||
| Total non-real estate | $41,292 | $34,052 | $12,364 | $19,525 | $1,472 | $9,026 | $18,880 | $5,015 | $141,626 | |||||||||
| Current period gross charge-offs | $ | - | $87 | $62 | $ | - | $ | - | $ | - | $ | - | $ | - | $149 | |||
The following tables present the risk category of retail loans on amortized cost basis and, for 2024, gross charge-offs by vintage year as of December 31, 2024:
| Amortized Cost Basis by Origination Year | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolvers · Revolvers Converted to Term · Total | ||||||||||||||||||
| Retail loans | ||||||||||||||||||
| Marine vessels | ||||||||||||||||||
| Performing | $48,640 | $74,645 | $95,768 | $21,729 | $5,690 | $17,185 | $ | - | $ | - | $263,657 | |||||||
| Nonperforming | - | - | - | - | - | - | - | - | - | |||||||||
| Total marine vessels | $48,640 | $74,645 | $95,768 | $21,729 | $5,690 | $17,185 | $ | - | $ | - | $263,657 | |||||||
| Current period gross charge-offs | $ | - | $36 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $36 | ||
| Residential mortgages | ||||||||||||||||||
| Performing | $19,067 | $29,485 | $49,850 | $27,362 | $12,472 | $17,104 | $18,292 | $202 | $173,834 | |||||||||
| Nonperforming | - | - | - | - | - | 164 | - | 101 | 265 | |||||||||
| Total residential mortgages | $19,067 | $29,485 | $49,850 | $27,362 | $12,472 | $17,268 | $18,292 | $303 | $174,099 | |||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Cash value life insurance LOC | ||||||||||||||||||
| Performing | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $83,751 | $3,093 | $86,844 | |||
| Nonperforming | - | - | - | - | - | - | - | - | - | |||||||||
| Total cash value life insurance LOC | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $83,751 | $3,093 | $86,844 | |||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $47 | $ | - | $47 | ||
| Other consumer | ||||||||||||||||||
| Performing | $1,921 | $1,995 | $83 | $1,666 | $2,898 | $11,414 | $465 | $ | - | $20,442 | ||||||||
| Nonperforming | - | - | - | - | - | 43 | - | - | 43 | |||||||||
| Total other consumer | $1,921 | $1,995 | $83 | $1,666 | $2,898 | $11,457 | $465 | $ | - | $20,485 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $53 | $ | - | $ | - | $53 | ||
Nonaccrual and Past Due Loans
A loan is placed on nonaccrual status when, in management’s judgment, the full collection of principal and/or interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is charged to interest income. Interest on loans that are classified as nonaccrual is subsequently applied to principal until the loans are returned to accrual status. The Company’s loan policy states that a nonaccrual loan may be returned to accrual status when (i) none of its principal and interest is due and unpaid, and the Company expects repayment of the remaining contractual principal and interest, or (ii) it otherwise becomes well secured and in the process of collection. Restoration to accrual status on any given loan must be supported by a well-documented credit evaluation of the borrower’s financial condition and the prospects for full repayment, approved by the Company’s Chief Credit Officer. Past due loans are loans whose principal or interest is past due 30 days or more. During thenine months ended September 30, 2025 and 2024, there was$8 thousand and$66 thousand, respectively, of interest income reversed from income related to loans that were transferred to nonaccrual status.
The following table presents a summary of past due and nonaccrual loans as of September 30, 2025:
| Loans Past Due | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Current · 30-59 DaysPast Due · 60-89 DaysPast Due · 90 Days or Moreand Accruing · Nonaccrual · TotalPast Due andNonaccrual · Total LoansReceivable | ||||||||||||
| Acquisition, development and construction | $106,787 | $ | - | $ | - | $ | - | $ | - | $ | - | $106,787 |
| Income producing CRE | 371,258 | - | - | - | 412 | 412 | 371,670 | |||||
| Owner-occupied CRE | 93,138 | - | - | - | 3,149 | 3,149 | 96,287 | |||||
| Senior housing | 217,336 | - | - | - | 6,383 | 6,383 | 223,719 | |||||
| Commercial and industrial | 130,947 | 26 | - | - | 4,066 | 4,092 | 135,039 | |||||
| Marine vessels | 318,246 | - | - | - | - | - | 318,246 | |||||
| Residential mortgages | 190,059 | - | - | - | 161 | 161 | 190,220 | |||||
| Cash value life insurance LOC | 90,115 | - | - | - | - | - | 90,115 | |||||
| Other consumer | 20,868 | - | 4 | 21 | - | 25 | 20,893 | |||||
| Total | $1,538,754 | $26 | $4 | $21 | $14,171 | $14,222 | $1,552,976 | |||||
The following table presents a summary of past due and nonaccrual loans as of December 31, 2024:
| Loans Past Due | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Current · 30-59 DaysPast Due · 60-89 DaysPast Due · 90 Days or Moreand Accruing · Nonaccrual · TotalPast Due andNonaccrual · Total LoansReceivable | ||||||||||||
| Acquisition, development and construction | $72,520 | $ | - | $ | - | $ | - | $ | - | $ | - | $72,520 |
| Income producing CRE | 321,146 | - | - | - | 412 | 412 | 321,558 | |||||
| Owner-occupied CRE | 91,148 | - | - | - | 3,425 | 3,425 | 94,573 | |||||
| Senior housing | 227,511 | - | - | - | 6,570 | 6,570 | 234,081 | |||||
| Commercial and industrial | 137,330 | 5 | - | 6 | 4,285 | 4,296 | 141,626 | |||||
| Marine vessels | 263,657 | - | - | - | - | - | 263,657 | |||||
| Residential mortgages | 172,525 | 1,309 | - | - | 265 | 1,574 | 174,099 | |||||
| Cash value life insurance LOC | 86,844 | - | - | - | - | - | 86,844 | |||||
| Other consumer | 19,996 | 325 | 121 | 43 | - | 489 | 20,485 | |||||
| Total | $1,392,677 | $1,639 | $121 | $49 | $14,957 | $16,766 | $1,409,443 | |||||
Individually Analyzed Collateral-Dependent Loans
As of September 30, 2025, there were$14.2 million of individually analyzed collateral-dependent loans which are primarily secured by real estate, equipment and receivables. All of the Company's nonaccrual loans at September 30, 2025 are collateral-dependent. The following table presents an analysis of nonaccrual loans that are also collateral-dependent financial assets and related allowance for credit losses:
| (In thousands of dollars) · Nonaccrual Loans with No Allowance · Nonaccrual Loans with an Allowance · Total Nonaccrual Loans · Allowance for Credit Losses · Nonaccrual Interest Income Recognized | ||||||||
|---|---|---|---|---|---|---|---|---|
| Income producing CRE | $412 | $ | - | $412 | $ | - | $ | - |
| Owner-occupied CRE | 3,149 | - | 3,149 | - | 9 | |||
| Senior housing | - | 6,383 | 6,383 | 749 | - | |||
| Commercial and industrial | 4,018 | 48 | 4,066 | 12 | 28 | |||
| Residential mortgages | 161 | - | 161 | - | 16 | |||
| Total | $7,740 | $6,431 | $14,171 | $761 | $53 | |||
As of December 31, 2024, there were$15.0 million of individually analyzed collateral-dependent loans which are primarily secured by real estate, equipment and receivables. All of the Company's nonaccrual loans at December 31, 2024, are collateral-dependent. Thefollowing table presents an analysis of nonaccrual loans that are also collateral-dependent financial assets and related allowance for credit losses:
| (In thousands of dollars) · Nonaccrual Loans with No Allowance · Nonaccrual Loans with an Allowance · Total Nonaccrual Loans · Allowance for Credit Losses · Nonaccrual Interest Income Recognized | ||||||||
|---|---|---|---|---|---|---|---|---|
| Income producing CRE | $412 | $ | - | $412 | $ | - | $ | - |
| Owner-occupied CRE | 3,425 | - | 3,425 | - | - | |||
| Senior housing | - | 6,570 | 6,570 | 1,703 | - | |||
| Commercial and industrial | 2,057 | 2,228 | 4,285 | 36 | 134 | |||
| Marine vessels | - | - | - | - | 3 | |||
| Residential mortgages | 164 | 101 | 265 | 3 | 6 | |||
| Cash value life insurance LOC | - | - | - | - | 5 | |||
| Total | $6,058 | $8,899 | $14,957 | $1,742 | $148 | |||
Modifications to Borrowers Experiencing Financial Difficulty
The Company periodically provides modifications to borrowers experiencing financial difficulty. These modifications include either payment deferrals, term extensions, interest rate reductions, principal forgiveness or combinations of modification types. The determination of whether the borrower is experiencing financial difficulty is made on the date of the modification. When principal forgiveness is provided, the amount of principal forgiveness is charged off against the allowance for credit losses with a corresponding reduction in the amortized cost basis of the loan.
There wereno loans modified to borrowers experiencing financial difficulty during thethree months ended September 30, 2025.
The following table shows the amortized cost basis of the loans modified to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted during thenine months ended September 30, 2025:
| (Dollars in thousands) · Principal forgiveness · Payment deferral · Term extension · Interest rate reduction · Combination of term extension and payment delay · Combination of term extension and interest rate reduction · Total modified loans · Percent of total loan class | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial loans | |||||||||||||
| Senior housing | $ | - | $ | - | $ | - | $ | - | $6,383 | $ | - | $6,383 | 2.9% |
| Total | $ | - | $ | - | $ | - | $ | - | $6,383 | $ | - | $6,383 | 0.4% |
The following table shows the amortized cost basis of the loans modified to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted during the three months ended September 30, 2024:
| (Dollars in thousands) · Principal forgiveness · Payment deferral · Term extension · Interest rate reduction · Combination of term extension and payment delay · Combination of term extension and interest rate reduction · Total modified loans · Percent of total loan class | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial loans | ||||||||||||
| Commercial and industrial | $ | - | $2,264 | $ | - | $ | - | $ | - | $1,767 | $4,031 | 2.9% |
| Total | $ | - | $2,264 | $ | - | $ | - | $ | - | $1,767 | $4,031 | 0.3% |
The following table shows the amortized cost basis of the loans modified to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted during the nine months ended September 30, 2024:
| (Dollars in thousands) · Principal forgiveness · Payment deferral · Term extension · Interest rate reduction · Combination of term extension and payment delay · Combination of term extension and interest rate reduction · Total modified loans · Percent of total loan class | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial loans | |||||||||||||
| Senior housing | $ | - | $ | - | $ | - | $ | - | $5,347 | $ | - | $5,347 | 2.3% |
| Commercial and industrial | - | 2,264 | - | - | - | 1,767 | 4,031 | 2.9% | |||||
| Total | $ | - | $2,264 | $ | - | $ | - | $5,347 | $1,767 | $9,378 | 0.7% | ||
The Company hadno unfunded commitments to borrowers experiencing financial difficulty for which the Company has modified their loans as of September 30, 2025 or September 30, 2024.
Thefollowing table describes the financial effect of the modifications made to borrowers experiencing financial difficulty during thenine months ended September 30, 2025:
| Loan type | Financial effect |
|---|---|
| Combination of term extension and payment delay | |
| Senior housing | Provided term extension of 14 months and deferral of full principal and interest payments. |
The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty during the three months ended September 30, 2024:
| Loan type | Financial effect |
|---|---|
| Payment deferral | |
| Commercial and industrial | Provided one year of principal payment deferral (interest only) |
| Combination of term extension and interest rate reduction | |
| Commercial and industrial | Provided 36 month extension, broken into three 12 month extension options, and reduced interest rate by 100 bps in the first 12 months and by 50 bps in the second 12 months. |
The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty during thenine months ended September 30, 2024:
| Loan type | Financial effect |
|---|---|
| Payment deferral | |
| Commercial and industrial | Provided one year of principal payment deferral (interest only) |
| Combination of term extension and payment delay | |
| Senior housing | Provided term extenision of 9 months and deferral of principal payments (interest only). |
| Combination of term extension and interest rate reduction | |
| Commercial and industrial | Provided 36 month extension, broken into three 12 month extension options, and reduced interest rate by 100 bps in the first 12 months and by 50 bps in the second 12 months. |
The Company monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified in the last 12 months as of September 30, 2025:
| Loans Past Due | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Current · 30-59DaysPast Due · 60-89DaysPast Due · 90 Days or MorePast Due · Total | ||||||||
| Commercial real estate | ||||||||
| Senior housing | $ | - | $6,383 | $ | - | $ | - | $6,383 |
| Total | $ | - | $6,383 | $ | - | $ | - | $6,383 |
| Total nonaccrual loans included above | $ | - | $6,383 | $ | - | $ | - | $6,383 |
The Company monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified in the last 12 months as of September 30, 2024:
| Loans Past Due | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Current · 30-59DaysPast Due · 60-89DaysPast Due · 90 Days or MorePast Due · Total | ||||||||
| Commercial real estate | ||||||||
| Senior housing | $5,347 | $ | - | $ | - | $ | - | $5,347 |
| Commercial and industrial | 4,031 | - | - | - | 4,031 | |||
| Total | $9,378 | $ | - | $ | - | $ | - | $9,378 |
| Total nonaccrual loans included above | $4,031 | $ | - | $ | - | $ | - | $4,031 |
During the three months ended September 30, 2025, there wereno financing receivables that had a payment default and were modified in the 12 months before default to borrowers experiencing financial difficulty.
The following table provides the amortized cost basis of financing receivables during thenine months ended September 30, 2025 that had a payment default and were modified in the 12 months before default to borrowers experiencing financial difficulty:
| (In thousands of dollars) · Principal Forgiveness · Payment Deferral · Term Extension · Interest Rate Reduction · Combination Term Extension and Payment Deferral · Combination Term Extension and Principal Forgiveness · Combination Term Extension and Interest Rate Reduction | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial loans | |||||||||||||
| Senior housing | $ | - | $ | - | $ | - | $ | - | $6,383 | $ | - | $ | - |
| Total | $ | - | $ | - | $ | - | $ | - | $6,383 | $ | - | $ | - |
During the three and nine months ended September 30, 2024, there wereno financing receivables that had a payment default and were modified in the 12 months before default to borrowers experiencing financial difficulty.
Allowance for Credit Losses - Loans
The allowance for credit losses represents an allowance for expected losses over the remaining contractual life of the assets adjusted for prepayments. The contractual term does not consider extensions, renewals or modifications. The Company segregates the loan portfolio by type of loan and utilizes this segregation in evaluating exposure to risks within the portfolio.
The following table presents a summary of the Company's allowance, by loan category for credit losses for thethree months ended September 30, 2025:
| Beginning · Provision · Ending | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Balance · Charge-offs · Recoveries · (Release) · Balance | |||||||
| Commercial loans | |||||||
| Acquisition, development, and construction | $1,243 | $ | - | $ | - | $52 | $1,295 |
| Income producing CRE | 7,082 | - | - | 175 | 7,257 | ||
| Owner-occupied CRE | 762 | - | - | (16) | 746 | ||
| Senior housing | 3,625 | - | - | 186 | 3,811 | ||
| Commercial and industrial | 831 | (1) | 30 | (75) | 785 | ||
| Total commercial loans | 13,543 | (1) | 30 | 322 | 13,894 | ||
| Retail loans | |||||||
| Marine vessels | 1,376 | (162) | - | 318 | 1,532 | ||
| Residential mortgages | 2,141 | - | 2 | 13 | 2,156 | ||
| Cash value life insurance LOC | 82 | - | - | (1) | 81 | ||
| Other consumer | 355 | - | 6 | 4 | 365 | ||
| Total retail loans | 3,954 | (162) | 8 | 334 | 4,134 | ||
| Total allowance for funded loans | 17,497 | (163) | 38 | 656 | 18,028 | ||
| Reserve for losses on unfunded loan commitments | 3,499 | - | - | (3) | 3,496 | ||
| Total ACL | $20,996 | $(163) | $38 | $653 | $21,524 | ||
The following table presents a summary of the Company's allowance, by loan category for credit losses for the three months ended September 30, 2024:
| Beginning · Provision · Ending | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Balance · Charge-offs · Recoveries · (Release) · Balance | |||||||
| Commercial loans | |||||||
| Acquisition, development, and construction | $2,524 | $ | - | $ | - | $(239) | $2,285 |
| Income producing CRE | 5,322 | - | - | (256) | 5,066 | ||
| Owner-occupied CRE | 471 | - | - | 3 | 474 | ||
| Senior housing | 1,681 | - | - | 1,171 | 2,852 | ||
| Commercial and industrial | 1,408 | (35) | 5 | (710) | 668 | ||
| Total commercial loans | 11,406 | (35) | 5 | (31) | 11,345 | ||
| Retail loans | |||||||
| Marine vessels | 1,666 | (36) | - | 166 | 1,796 | ||
| Residential mortgages | 2,444 | - | 7 | (447) | 2,004 | ||
| Cash value life insurance LOC | 97 | - | - | (14) | 83 | ||
| Other consumer | 389 | (28) | 1 | 25 | 387 | ||
| Total retail loans | 4,596 | (64) | 8 | (270) | 4,270 | ||
| Total allowance for funded loans | 16,002 | (99) | 13 | (301) | 15,615 | ||
| Reserve for losses on unfunded loan commitments | 3,628 | - | - | (722) | 2,906 | ||
| Total ACL | $19,630 | $(99) | $13 | $(1,023) | $18,521 | ||
The following table presents a summary of the Company's allowance, by loan category for credit losses for the nine months ended September 30, 2025:
| Beginning · Provision · Ending | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Balance · Charge-offs · Recoveries · (Release) · Balance | |||||||
| Commercial loans | |||||||
| Acquisition, development, and construction | $1,188 | $ | - | $ | - | $107 | $1,295 |
| Income producing CRE | 5,867 | - | - | 1,390 | 7,257 | ||
| Owner-occupied CRE | 543 | - | - | 203 | 746 | ||
| Senior housing | 4,576 | - | - | (765) | 3,811 | ||
| Commercial and industrial | 751 | (33) | 42 | 25 | 785 | ||
| Total commercial loans | 12,925 | (33) | 42 | 960 | 13,894 | ||
| Retail loans | |||||||
| Marine vessels | 1,688 | (162) | - | 6 | 1,532 | ||
| Residential mortgages | 2,015 | - | 7 | 134 | 2,156 | ||
| Cash value life insurance LOC | 88 | - | - | (7) | 81 | ||
| Other consumer | 402 | (239) | 37 | 165 | 365 | ||
| Total retail loans | 4,193 | (401) | 44 | 298 | 4,134 | ||
| Total allowance for funded loans | 17,118 | (434) | 86 | 1,258 | 18,028 | ||
| Reserve for losses on unfunded loan commitments | 2,720 | - | - | 776 | 3,496 | ||
| Total ACL | $19,838 | $(434) | $86 | $2,034 | $21,524 | ||
The following table presents a summary of the Company's allowance, by loan category for credit losses for the nine months ended September 30, 2024:
| Beginning · Provision · Ending | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Balance · Charge-offs · Recoveries · (Release) · Balance | |||||||
| Commercial loans | |||||||
| Acquisition, development, and construction | $3,318 | $ | - | $ | - | $(1,033) | $2,285 |
| Income producing CRE | 5,067 | - | - | (1) | 5,066 | ||
| Owner-occupied CRE | 628 | - | - | (154) | 474 | ||
| Senior housing | 1,342 | - | - | 1,510 | 2,852 | ||
| Commercial and industrial | 1,079 | (147) | 21 | (285) | 668 | ||
| Total commercial loans | 11,434 | (147) | 21 | 37 | 11,345 | ||
| Retail loans | |||||||
| Marine vessels | 1,277 | (36) | - | 555 | 1,796 | ||
| Residential mortgages | 2,167 | - | 13 | (176) | 2,004 | ||
| Cash value life insurance LOC | 122 | - | - | (39) | 83 | ||
| Other consumer | 465 | (28) | 4 | (54) | 387 | ||
| Total retail loans | 4,031 | (64) | 17 | 286 | 4,270 | ||
| Total allowance for funded loans | 15,465 | (211) | 38 | 323 | 15,615 | ||
| Reserve for losses on unfunded loan commitments | 3,916 | - | - | (1,010) | 2,906 | ||
| Total ACL | $19,381 | $(211) | $38 | $(687) | $18,521 | ||
NOTE 4— COMMITMENTS AND CONTINGENCIES
In the normal course of business, the Company makes various commitments and incurs certain contingent liabilities that are not reflected in the Company’s financial statements. These commitments and contingent liabilities include various guarantees, commitments to extend credit and standby letters of credit. The Company does not anticipate any material losses as a result of these commitments and contingent liabilities.
Credit Related Commitments
The Company 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 consist of commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets. The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit written is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. Financial instruments where contract amounts represent credit risk as of September 30, 2025 and December 31, 2024 include:
| (In thousands of dollars) | September 30, 2025 | December 31, 2024 |
|---|---|---|
| Commitments to extend credit | $511,456 | $460,840 |
| Letters of credit | 181 | 1,223 |
| Total | $511,637 | $462,063 |
Commitments to extend credit, including unused lines of credit, are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. A commitment involves, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheet. The Company’s exposure to credit loss in the event of nonperformance by the other party to the instrument is represented by the contractual notional amount of the instrument. Since certain commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
Standby letters of credit are conditional commitments issued to guarantee a customer’s performance to a third party and have essentially the same credit risk as other lending facilities. Collateral held for commitments to extend credit and letters of credit varies but may include accounts receivable, inventory, property, plant, equipment and income-producing commercial properties. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan commitments to customers.
The Company maintains cash deposits with a financial institution that during the year are in excess of the insured limitation of the Federal Deposit Insurance Corporation. If the financial institution were not to honor its contractual liability, the Company could incur losses. Management is of the opinion that there is no material risk because of the financial strength of the institution.
Tax Credit Investments
The Company has invested capital in a limited partnership to obtain renewable energy tax credits generated by solar power projects. The following table summarizes the tax credit investment and equity investment as of September 30, 2025 and December 31, 2024:
| (In thousands of dollars) | Balance Sheet Location | September 30, 2025 | December 31, 2024 |
|---|---|---|---|
| Carrying amount | Other assets | $2,007 | $2,666 |
| Amount of future funding commitments not included in carrying amount | N/A | 2,601 | 2,721 |
The following table presents a summary of net provision (benefit) to income tax expense from tax credit investments recognized in the provision for income taxes related to the recognition of tax credits, adjustments to taxes payable from flow-through losses, and changes in deferred tax items for thethree and nine months ended September 30, 2025 and 2024:
| Three Months Ended · Nine Months Ended | |||||
|---|---|---|---|---|---|
| Income Statement · September 30, · September 30, | |||||
| (In thousands of dollars) | Location | 2025 | 2024 | 2025 | 2024 |
| Tax credits | |||||
| Investment in solar tax credits | Income tax expense (benefit) | $6 | $(6) | $(430) | $(263) |
Contingencies
The Company is subject to claims and lawsuits which arise primarily in the ordinary course of business. Management is not aware of any legal proceedings which could have a material adverse effect on the financial position or operating results of the Company.
NOTE 5— STOCK-BASED COMPENSATION
In 2017, the shareholders of the Company approved the CoastalSouth Bancshares, Inc. ("COSO") 2017 Incentive Plan (“2017 Plan”) to attract, incentivize and retain the services of senior officers, and directors of the Bank. In April 2025, the shareholders of the Company approved the COSO Omnibus Incentive Plan ("2025 Plan" and, together with the 2017 Plan, the "Plans") reserving 260,000 shares for future issuance, any or all of which may be granted as incentive stock options, nonqualified stock options, restricted stock, RSUs, deferred stock units, stock appreciation rights, performance awards, other stock-based awards, or any other right or interest relating to stock or cash. As of September 30, 2025, there were 884,750 stock options and 375,500 unvested restricted stock units ("RSUs") outstanding under the Plans. Following the adoption of the 2025 Plan, no new awards will be issued under the 2017 Plan.
In the event all or a portion of a stock award issued under the 2025 Plan is canceled, terminates, expires, is forfeited or lapses for any reason, any unissued or forfeited shares subject to such award shares become available for issuance pursuant to awards granted under the 2025 Plan thus increasing the number of shares available for future issuance. However, shares of common stock deducted or withheld upon the exercise or vesting of an award to satisfy tax withholding obligations count against the number of shares remaining available for issuance pursuant to awards granted under the Plan.
The Plans are administered by the Compensation Committee of our Board of Directors (the “Committee”). The determination of award recipients under the Plans, and the terms of those awards, are made by the Committee. The terms of each stock-based award are indicated in an award certificate. As of September 30, 2025,260,000 shares were authorized and 257,000 were available for issuance under the 2025 Plan.
Stock-based awards are recognized over the vesting period and reflected as salaries and employee benefits within the Consolidated Statements of Operations, which were$229 thousand and$338 thousand for the three months ended September 30, 2025 and 2024, respectively, and$708 thousand and$985 thousand for the nine months ended September 30, 2025 and 2024, respectively.
Stock Options
The Company's stock options generally vest over four years of continuous service, with a majority vesting 25% on the anniversary of the grant date and a minority vesting 100% on the fourth anniversary of the grant date. The terms of all of the options are for ten years, expiring on the tenth anniversary of the grant date.
The grant date fair value of stock options is determined using the Black-Scholes model. Volatility is based on a peer group of similar community banks in the southeast United States. The risk-free rate is the treasury rate that most closely relates to the expected life on the grant date.
A summary of stock option activity for thenine months ended September 30, 2025 and 2024 is presented below:
| Weighted Average | |||
|---|---|---|---|
| Number of | Weighted Average | Grant Date | |
| Shares | Exercise Price | Fair Value | |
| Outstanding at January 1, 2025 | 737,250 | $13.30 | $5.09 |
| Exercised | (3,000) | 14.00 | 4.59 |
| Forfeited or Expired | (3,250) | 15.00 | 5.75 |
| Outstanding at September 30, 2025 | 731,000 | $13.29 | $5.09 |
| Outstanding at January 1, 2024 | 746,750 | $13.29 | $5.09 |
| Granted | 1,500 | 15.80 | 7.81 |
| Forfeited or Expired | (2,000) | - | 6.41 |
| Outstanding at September 30, 2024 | 746,250 | $13.30 | $5.09 |
As of September 30, 2025 and 2024, there were$34 thousand and$171 thousand, respectively, of total unrecognized compensation cost related to stock options granted under the Plans. As of September 30, 2025, the cost is expected to be recognized over a weighted-average period of 0.67 years.
Restricted Stock Units
Periodically, the Company issues RSUs to its directors and senior officers. Compensation expense is recognized over the vesting period of the awards based upon the fair value of the stock at grant date. The Company didnot grant any RSUs during the nine months ended September 30, 2025 to the Board of Directors. During the nine months ended September 30, 2024, the Company granted 19,700 of RSUs to the Board of Directors. In addition, the Company granted 43,500 and 80,500 of RSUs during the nine months ended September 30, 2025 and 2024, respectively, to members of management which cliff vest 100% at the end of five years.
A summary of RSU activity for thenine months ended September 30, 2025 and 2024 is below:
| Weighted Average | ||
|---|---|---|
| Number of | Grant Date | |
| Shares | Fair Value | |
| Outstanding at January 1, 2025 | 159,275 | $16.26 |
| Granted | 43,500 | 21.00 |
| Delivered | (5,775) | 17.99 |
| Outstanding at September 30, 2025 | 197,000 | $17.26 |
| Outstanding at January 1, 2024 | 89,350 | $15.97 |
| Granted | 100,200 | 16.53 |
| Delivered | (9,075) | 17.67 |
| Outstanding at September 30, 2024 | 180,475 | $16.19 |
As of September 30, 2025 and 2024, there was$1.9 million of total unrecognized compensation cost related to nonvested RSUs granted under the Plans for both periods. As of September 30, 2025, the cost is expected to be recognized over a weighted-average period of 3.38 years.
NOTE 6— NET INCOME PER COMMON SHARE
Basic net income per common share is computed by dividing net income by the weighted-average number of common shares outstanding. Diluted income per share is computed by dividing net income by the weighted-average number of common shares outstanding and dilutive common share equivalents using the treasury stock method. Dilutive common share equivalents include common shares issuable upon exercise of outstanding in-the-money stock warrants and options, as well as restricted stock units. Potential common shares are not included in the denominator of the diluted per share computation when inclusion would be anti-dilutive. For the three and nine months ended September 30, 2025, there wereno common shares that were not included in the potentially dilutive stock options. For the three and nine months ended September 30, 2024, there were 41,000 and 81,000 of common shares that were not included in the potentially dilutive stock options.
Net income per common share was calculated as follows for thethree and nine months ended September 30, 2025 and 2024:
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| (In thousands of dollars except share and per share amounts) | 2025 | 2024 | 2025 | 2024 |
| Net income per share - basic computation: | ||||
| Net income available to common shareholders | $6,741 | $7,884 | $17,756 | $16,200 |
| Average common shares outstanding - basic | 11,941,965 | 10,250,446 | 10,837,050 | 10,180,788 |
| Basic net income per share | $0.57 | $0.77 | $1.64 | $1.59 |
| Diluted net income per share computation: | ||||
| Net income available to common shareholders | $6,741 | $7,884 | $17,756 | $16,200 |
| Average common shares outstanding - basic | 11,941,965 | 10,250,446 | 10,837,050 | 10,180,788 |
| Incremental shares from assumed conversions | ||||
| Stock options | 279,682 | 220,456 | 269,626 | 171,691 |
| Restricted stock units | 103,815 | 73,185 | 111,296 | 68,167 |
| Average common shares outstanding - diluted | 12,325,462 | 10,544,087 | 11,217,972 | 10,420,646 |
| Diluted net income per share | $0.54 | $0.75 | $1.58 | $1.55 |
NOTE 7 — FAIR VALUE OF FINANCIAL INSTRUMENTS
US GAAP provides a framework for measuring and disclosing fair value which requires disclosures about the fair value of assets and liabilities recognized in the balance sheet, whether the measurements are made on a recurring basis (for example, available-for-sale investment securities) or on a nonrecurring basis (for example, collateral-dependent loans).
Fair value is defined as the exchange in price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. US GAAP also 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 Company utilizes fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. Securities available-for-sale are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as loans held for sale, loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.
Fair Value Hierarchy
The Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine the fair value. These levels are:
Level 1 Valuation is based upon quoted prices for identical instruments traded in active markets.
Level 2 Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of option pricing models, discounted cash flow models and similar techniques.
Following is a description of valuation methodologies used for assets and liabilities recorded at fair value.
Securities AFS — Securities AFS are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security's credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange such as the New York Stock Exchange, Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets.
Equity Securities — Equity securities are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices. There were no equity securities held at September 30, 2025 and December 31, 2024.
Loans Held for Sale — Loans held for sale are comprised of loans originated for sale in the ordinary course of business and purchased with intent to sell through MBF. The fair value of loans originated for sale in the secondary market is based on purchase commitments or quoted prices for the same or similar loans and are classified as recurring Level 2. There were no loans held for sale requiring fair value adjustments at September 30, 2025 and December 31, 2024.
Collateral-Dependent Loans — The Company does not record loans at fair value on a recurring basis, however, from time to time, a loan is considered collateral-dependent and evaluated individually for impairment; an allowance for credit loss may be established for such loans. Collateral-dependent loans are loans where repayment is expected to be provided solely by the sale of the underlying collateral and there are no other available and reliable sources of repayment. If a loan is determined to be collateral-dependent, or if foreclosure is probable, the Company measures the net realizable value of the collateral (fair value less costs to sell) to determine the level of impairment for the loan. The valuation of collateral is supported by an appraisal, brokers price opinion, or other comparable market data. Otherwise, the Company performs a discounted cash flow analysis on the loan to determine the level of ACL needed. At September 30, 2025 and December 31, 2024, substantially all of the individually evaluated collateral-dependent loans were evaluated based upon the fair value of the collateral. Collateral-dependent loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the loan as nonrecurring Level 3.
Other Real Estate Owned ("OREO") — Foreclosed assets are adjusted to fair value upon transfer of the loans to OREO. Real estate acquired in settlement of loans is recorded initially at estimated fair value of the property less estimated selling costs at the date of foreclosure. The initial recorded value may be subsequently reduced by additional allowances, which are charges to earnings if the estimated fair value of the property less estimated selling costs declines below the initial recorded value. OREO presented as measured on a non-recurring basis includes only those properties that had changes in valuation. Fair value is based upon independent market prices, appraised values of the collateral or management's estimation of the value of the collateral.
Derivative Financial Instruments — The Company’s derivative financial instruments, which are interest rate contracts, are valued using a discounted cash flow method that incorporates current market interest rates.
The table below presents the balances of assets and liabilities measured at fair value on a recurring basis by level within the hierarchy at September 30, 2025 and December 31, 2024:
| (In thousands of dollars) · Total · Level 1 · Level 2 · Level 3 | ||||||
|---|---|---|---|---|---|---|
| Assets: | ||||||
| Available-for-sale securities | ||||||
| U.S. Treasuries | $5,799 | $ | - | $5,799 | $ | - |
| Municipal obligations | 57,844 | - | 57,844 | - | ||
| Mortgage-backed securities | 180,610 | - | 180,610 | - | ||
| Asset-backed securities | 29,806 | - | 29,806 | - | ||
| Corporate debt securities | 60,896 | - | 60,396 | 500 | ||
| Total | $334,955 | $ | - | $334,455 | $500 | |
| Other | ||||||
| Derivative assets | $6,651 | $ | - | $6,651 | $ | - |
| (In thousands of dollars) · Total · Level 1 · Level 2 · Level 3 | |||||||
|---|---|---|---|---|---|---|---|
| Assets: | |||||||
| Available-for-sale securities | |||||||
| U.S. Treasuries | $5,612 | $ | - | $5,612 | $ | - | |
| Municipal obligations | 53,071 | - | 53,071 | - | |||
| Mortgage-backed securities | 166,092 | - | 166,092 | - | |||
| Asset-backed securities | 46,940 | - | 46,940 | - | |||
| Corporate debt securities | 63,552 | - | 63,052 | 500 | |||
| Total | $335,267 | $ | - | $334,767 | $500 | ||
| Other | |||||||
| Derivative assets | $7,717 | $ | - | $7,717 | $ | - | |
| Liabilities: | |||||||
| Derivative liabilities | $(6) | $ | - | $ | - | $(6) | |
Level 3 assets measured at fair value on a recurring basis at September 30, 2025 and December 31, 2024 were$500 thousand. There were no changes in the value in either of those periods for Level 3 assets. There wereno Level 3 liabilities measured at fair value on a recurring basis at September 30, 2025. Level 3 liabilities measured at fair value on a recurring basis at December 31, 2024 were$6 thousand.
Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table presents the assets and liabilities carried on the balance sheet by caption and by level within the valuation hierarchy (as described above) for which a nonrecurring change in fair value has been recorded during thenine months ended September 30, 2025 and the year ended December 31, 2024.
| (In thousands of dollars) · Total · Level 1 · Level 2 · Level 3 | ||||||
|---|---|---|---|---|---|---|
| Collateral-dependent loans, net | $13,410 | $ | - | $ | - | $13,410 |
| Total | $13,410 | $ | - | $ | - | $13,410 |
| (In thousands of dollars) · Total · Level 1 · Level 2 · Level 3 | ||||||
|---|---|---|---|---|---|---|
| Other real estate owned | $864 | $ | - | $ | - | $864 |
| Collateral-dependent loans, net | 13,215 | - | - | 13,215 | ||
| Total | $14,079 | $ | - | $ | - | $14,079 |
There were no liabilities measured at fair value on a nonrecurring basis at September 30, 2025 and December 31, 2024.
The following tables present quantitative information about the unobservable inputs used in Level 3 fair value measurements at September 30, 2025 and December 31, 2024:
| September 30, 2025 · (In thousands of dollars) | ||||
|---|---|---|---|---|
| Financial Instrument | Net CarryingValue | Valuation Technique | Unobservable Input | Input |
| Collateral-dependent loans, net | $13,410 | Third party appraisal or broker's price opinion | Management discount for costs to sell | 10% |
| December 31, 2024 · (In thousands of dollars) | ||||
|---|---|---|---|---|
| Other real estate owned | $864 | Third party appraisal or broker's price opinion | Management discount for costs to sell | 10% |
| Collateral-dependent loans, net | $13,215 | Third party appraisal or broker's price opinion | Management discount for costs to sell | 10% |
Fair Value of Financial Instruments
The following tables include the estimated fair value of the Company’s financial assets and financial liabilities. The methodologies for estimating the fair value of financial assets and financial liabilities measured on a recurring and nonrecurring basis are discussed above. The methodologies for estimating the fair value for other financial assets and financial liabilities are discussed below. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret market data in order to develop the estimates of fair value. Accordingly, the estimates presented below are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market assumptions and/or estimation techniques may have a material effect on the estimated fair value amounts at September 30, 2025.
| (In thousands of dollars) · CarryingAmount · Fair Value · Level 1 · Level 2 · Level 3 | |||||||
|---|---|---|---|---|---|---|---|
| Financial Assets: | |||||||
| Cash and cash equivalents | $26,279 | $26,279 | $26,279 | $ | - | $ | - |
| Loans held for sale | 231,593 | 231,593 | - | 231,593 | |||
| Loans held for investment, net | 1,534,948 | 1,497,521 | - | - | 1,497,521 | ||
| Non-marketable equity securities | 8,035 | 8,035 | - | - | 8,035 | ||
| Financial Liabilities: | |||||||
| Deposits | 1,949,672 | 1,857,313 | - | 1,857,313 | - | ||
| Other borrowings | 25,000 | 25,002 | - | 25,002 | - | ||
| (In thousands of dollars) · CarryingAmount · Fair Value · Level 1 · Level 2 · Level 3 | |||||||
|---|---|---|---|---|---|---|---|
| Financial Assets: | |||||||
| Cash and cash equivalents | $67,961 | $67,961 | $67,961 | $ | - | $ | - |
| Loans held for sale | 174,033 | 174,033 | - | 174,033 | |||
| Loans held for investment, net | 1,392,325 | 1,347,071 | - | - | 1,347,071 | ||
| Non-marketable equity securities | 7,483 | 7,483 | - | - | 7,483 | ||
| Financial Liabilities: | |||||||
| Deposits | 1,834,802 | 1,723,134 | - | 1,723,134 | - | ||
| Other borrowings | 41,725 | 41,531 | - | 41,531 | - | ||
Cash and cash equivalents —The carrying amounts of cash and due from banks and federal funds sold approximate their fair values.
Loans held for sale —Loans held for sale are carried at the lower of cost or fair value. These loans currently consist of one-to-four family residential real estate loans originated for sale to qualified third parties. Fair value is based upon the contractual price to be received from these third parties, which may be different than cost.
Loans held for investment, net — Fair values are estimated for portfolios of loans with similar financial characteristics if collateral-dependent. Loans are segregated by type. The fair value of performing loans is calculated by discounting scheduled cash flows through the estimated maturity using estimated market discount rates that reflect observable market information incorporating the credit, liquidity, yield and other risks inherent in the loan. The estimate of maturity is based upon the Company’s historical experience with repayments for each loan classification, modified, as required, by an estimate of the effect of the current economic and lending conditions. Fair value for significant non-performing loans is generally based upon recent external appraisals. If appraisals are not available, estimated cash flows are discounted using a rate commensurate with the risk associated with the estimated cash flows. Assumptions regarding credit risk, cash flows and discounted rates are judgmentally determined using available market information and specific borrower information.
Non-marketable equity securities — Non-marketable equity securities are carried at original cost basis, as cost approximates fair value and there is no ready market for such investments.
Deposits — The fair value of deposits with no stated maturity date, such as noninterest-bearing demand deposits, savings and money market and checking accounts, is based on the discounted value of estimated cash flows. The fair value of time deposits is based upon the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities.
Other borrowings — The fair value of the Company’s Federal Home Bank of Atlanta ("FHLBA"), line of credit and subordinated debt advances are estimated based upon the discounted value of contractual cash flows. The fair value of investment securities sold under agreements to repurchase approximates the carrying amount because of the short maturity of these borrowings. The discount rate is estimated using rates quoted for the same or similar issues or the current rates offered to the Company for debt of the same remaining maturities.
NOTE 8— REVENUE RECOGNITION
Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied.
The Company’s sources of revenue are generated from both interest and noninterest revenue streams. The majority of our revenue-generating transactions are not subject to ASC 606. Revenue streams generated by fees and interest from financial instruments, investments, and transfers and servicing of these assets are excluded from this disclosure.
The Company has certain revenue streams within the scope of ASC 606 contained within noninterest income. The Company’s contracts with customers generally do not contain terms that require significant judgment to determine the amount of revenue to recognize.
The tables below presents the revenue streams within the scope of the standard and is followed by a description of each noninterest income revenue stream for the periods presented:
| Three Months Ended · Nine Months Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| September 30, 2025 · September 30, 2025 | ||||||||
| (In thousands of dollars) · Within Scope · Out of Scope · Total · Within Scope · Out of Scope · Total | ||||||||
| Noninterest income: | ||||||||
| Bank-owned life insurance | $ | - | $461 | $461 | $ | - | $1,350 | $1,350 |
| Income from mortgage originations | - | 299 | 299 | - | 846 | 846 | ||
| Gain on sale of government guaranteed loans | - | 613 | 613 | - | 878 | 878 | ||
| Interchange income and card fees | 238 | - | 238 | 761 | - | 761 | ||
| Service charges on deposit accounts | 208 | - | 208 | 634 | - | 634 | ||
| Losses on sale of available-for-sale securities | - | (10) | (10) | - | (10) | (10) | ||
| Other noninterest income | 18 | 273 | 291 | 53 | 1,264 | 1,317 | ||
| Total noninterest income | $464 | $1,636 | $2,100 | $1,448 | $4,328 | $5,776 | ||
| Three Months Ended · Nine Months Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| September 30, 2024 · September 30, 2024 | ||||||||
| (In thousands of dollars) · Within Scope · Out of Scope · Total · Within Scope · Out of Scope · Total | ||||||||
| Noninterest income: | ||||||||
| Bank-owned life insurance | $ | - | $437 | $437 | $ | - | $1,224 | $1,224 |
| Income from mortgage originations | - | 276 | 276 | - | 813 | 813 | ||
| Gain on sale of government guaranteed loans | - | 1,311 | 1,311 | - | 1,666 | 1,666 | ||
| Interchange income and card fees | 216 | - | 216 | 658 | - | 658 | ||
| Service charges on deposit accounts | 208 | - | 208 | 617 | - | 617 | ||
| Losses on sale of available-for-sale securities | - | - | - | - | (3,465) | (3,465) | ||
| Other noninterest income | 3 | 510 | 513 | 123 | 920 | 1,043 | ||
| Total noninterest income (loss) | $427 | $2,534 | $2,961 | $1,398 | $1,158 | $2,556 | ||
Bank-owned life insurance —The Company’s income from bank-owned life insurance primarily represents changes in the cash surrender value of such life insurance policies held on certain key employees, for which the Company is the owner and beneficiary. Revenue is recognized in each period based on the change in cash surrender value during the period.
Income from mortgage originations —The Company earns mortgage production income which is comprised primarily of activity related to the sale of consumer mortgage loans as well as loan origination fees such as closing charges, document review fees, application fees, other loan origination fees, and loan processing fees.
Gain on sale of government guaranteed loans —The Company records a gain from the sale of government guaranteed loans to third parties at the time the transfer is complete. The gain on sale is recognized as a result of the recognition of mortgage servicing rights and premiums paid by the buyer for the purchase of the loan.
Interchange income and card fees —The Company earns interchange fees from debit cardholder transactions conducted through a payment network. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are earned daily.
Service charges on deposit accounts —The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees, which include services such as ATM use fees and stop payment charges, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges are withdrawn from the customer’s account balance.
Losses on sale of available-for-sale securities — The Company recognizes realized gains or losses from the sale of its available-for-sale securities at the trade date and recognizes periodic mark-to-market adjustments on equity securities resulting from changes in fair value.
Other noninterest income —Other noninterest income consists primarily of loan fees, which are out of the scope of ASC Topic 606. The items within scope of the standard primarily relate to contracts with third parties for miscellaneous referral or broker income.
Contract assets and liabilities — A contract asset balance typically occurs when an entity performs a service for a customer before the customer payment of consideration, creating a contract receivable, or before payment is due, creating a contract asset. In contrast, a contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment of consideration from the customer. The Company’s noninterest revenue streams that are within the scope of ASC 606 are largely based on transactional activity which typically occurs at a point in time immediately after the performance obligations have been satisfied. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers. Therefore, the Company does not experience significant contract balances. As of September 30, 2025 and 2024, the Company didnot have any significant contract balances.
NOTE 9—LEASES
The Company has entered into several operating leases for properties for branch banking and other banking operations. The leases have various initial terms and expire on various dates. The lease agreements generally provide that the Company is responsible for ongoing repairs and maintenance, insurance, and real estate taxes. The leases also provide for renewal options and certain scheduled increases in monthly lease payments. The Company does not consider exercise of any of these lease renewal options to be reasonably certain.
Leases with an initial term of 12 months or less are not recorded on the balance sheet. For these short-term leases, lease expense is recognized on a straight-line basis over the lease term. There was no rental expense recorded under short-term leases for the three months ended September 30, 2025. Rental expense recorded under short-term leases for the nine months ended September 30, 2025 was$13 thousand. There wereno rental expenses recorded under short-term leases for the three and nine months ended September 30, 2024. At September 30, 2025 and December 31, 2024, the Company hadno leases classified as finance leases.
At September 30, 2025 and December 31, 2024, the Company had an operating lease right-of-use ("ROU") asset of$4.1 million and$4.0 million, respectively, and an operating lease liability of approximately$4.8 million for both periods. The ROU asset and operating lease liability are recorded inother assets andother liabilities, respectively, in the Consolidated Balance Sheets.
Rental expense recorded under long-term leases for the three months ended September 30, 2025 and 2024 was$266 thousand and$261 thousand, respectively. Rental expense recorded under long-term leases for the nine months ended September 30, 2025 and 2024 was$819 thousand and$778 thousand, respectively.
The weighted-average remaining lease term and the weighted-average discount rate for operating leases were 6.31 years and 2.97%, respectively, at September 30, 2025.
Amaturity analysis of the Company's operating lease liabilities and reconciliation of the undiscounted cash flows to the operating lease liability at September 30, 2025 is as follows (in thousands of dollars):
| September 30, 2026 | $842 |
|---|---|
| September 30, 2027 | 874 |
| September 30, 2028 | 825 |
| September 30, 2029 | 725 |
| September 30, 2030 | 738 |
| Thereafter | 1,283 |
| Total undiscounted cash flows | 5,287 |
| Discount on cash flows | (522) |
| Total lease liability | $4,765 |
NOTE 10 — DERIVATIVE FINANCIAL INSTRUMENTS
The Company utilizes interest rate swaps agreements as part of its asset-liability management strategy to help mitigate its interest rate risk. The notional amount of the interest rate swaps does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual interest rate swap agreements. Derivative financial instruments are recorded in the Consolidated Balance Sheets as either an asset or a liability (in other assets or other liabilities, respectively) and measured at fair value.
The Company presents derivative position gross on the balance sheet. The following tables reflects the derivatives recorded on the balance sheet as of the dates indicated:
| Included in Other Assets · Included in Other Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Notional · Fair · Notional · Fair | |||||||||
| September 30, 2025 · Amount · Value · Amount · Value | |||||||||
| Derivatives designated as hedges: | |||||||||
| Interest rate swaps related to cash flow hedges | $75,000 | $3,038 | $ | - | $ | - | |||
| Interest rate collars related to cash flow hedges | 300,000 | 1,529 | - | - | |||||
| Interest rate swaps related to fair value hedges | 25,535 | 2,084 | - | - | |||||
| Total | $6,651 | $ | - | ||||||
| Included in Other Assets · Included in Other Liabilities | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands of dollars) · Notional · Fair · Notional · Fair | ||||||||
| December 31, 2024 · Amount · Value · Amount · Value | ||||||||
| Derivatives designated as hedges: | ||||||||
| Interest rate swaps related to cash flow hedges | $75,000 | $4,416 | $ | - | $ | - | ||
| Interest rate collars related to cash flow hedges | 150,000 | 160 | - | - | ||||
| Interest rate swaps related to fair value hedges | 25,535 | 3,141 | - | - | ||||
| Derivatives not designated as hedges: | ||||||||
| Sold credit protection on risk participation agreements | - | - | 15,000 | (6) | ||||
| Total | $7,717 | $(6) | ||||||
Fair Value Hedges
Fair value hedge interest rate swaps mature on various dates with a combined notional amount of$25.5 million at September 30, 2025 and December 31, 2024. The risk management objective with respect to the fair value hedges is to hedge the risk of certain municipal securities. These fair value hedges convert the fixed rates of the bonds to a floating leg of the overnight Secured Overnight Financing Rate ("Overnight SOFR") +26.161 basis points. The hedges were determined to be effective during the periods presented. The Company expects these hedges to remain effective during the remaining term of the swap.
The following table presents the amounts recorded on the balance sheet related to cumulative basis adjustment for the fair value hedges as of September 30, 2025 and December 31, 2024:
| Cumulative Amount of Fair | ||||
|---|---|---|---|---|
| Line Item in the | Value Hedging Adjustment | |||
| Balance Sheet in | Included in the Carrying | |||
| Which the Hedged · Carrying Amount · Amount of the | ||||
| Item is Included | of the Hedged Assets | Hedged Assets | ||
| September 30, | December 31, | September 30, | December 31, | |
| (In thousands of dollars) | 2025 | 2024 | 2025 | 2024 |
| Securities available-for-sale | $23,662 | $22,632 | $(2,189) | $(3,271) |
As of September 30, 2025 and December 31, 2024, the total notional amount of the pay-fixed/receive variable interest rate swap portfolio was$25.5 million. There wereno hedging adjustments on the balances above for discontinued relationships.
The following table summarizes information about the interest rate swaps designated as fair value hedges at September 30, 2025:
| (Dollars in thousands) | |
|---|---|
| Notional amount of fair value hedges | $25,535 |
| Weighted average maturity in years | 4.24 |
The following table presents the change in fair value for derivatives designated as fair value hedges as well as the offsetting change in fair value on the hedged item for the periods indicated:
| Three Months Ended September 30, | ||
|---|---|---|
| (In thousands of dollars) | 2025 | 2024 |
| Interest rate contracts: Gain or (Loss) | ||
| Change in fair value of interest rate swaps hedging available-for-sale securities | $(166) | $(959) |
| Change in fair value of hedged available-for-sale securities | $175 | $981 |
| Nine Months Ended September 30, | ||
|---|---|---|
| (In thousands of dollars) | 2025 | 2024 |
| Interest rate contracts: Gain or (Loss) | ||
| Change in fair value of interest rate swaps hedging available-for-sale securities | $(1,058) | $(597) |
| Change in fair value of hedged available-for-sale securities | $1,082 | $620 |
The following table presents the effect of fair value hedge accounting on the Consolidated Statements of Operations and the location and amount of gain or (loss) recognized in income on fair value hedging relationships for the periods indicated:
| Three Months Ended September 30, | ||
|---|---|---|
| 2025 | 2024 | |
| Interest Income | Interest Income | |
| (In thousands of dollars) | (Offset to AOCI) | (Offset to AOCI) |
| Gain or (loss) on fair value hedging relationships | ||
| Interest contracts: | ||
| Change in fair value of interest rate swaps hedging available-for-sale securities | $(166) | $(959) |
| Change in fair value of hedged available-for-sale securities | $175 | $981 |
| Nine Months Ended September 30, | ||
|---|---|---|
| 2025 | 2024 | |
| Interest Income | Interest Income | |
| (In thousands of dollars) | (Offset to AOCI) | (Offset to AOCI) |
| Gain or (loss) on fair value hedging relationships | ||
| Interest contracts: | ||
| Change in fair value of interest rate swaps hedging available-for-sale securities | $(1,058) | $(597) |
| Change in fair value of hedged available-for-sale securities | $1,082 | $620 |
Cash Flow Hedges
A cash flow hedge interest rate swap that matures on February 14, 2026 had a notional amount of$50.0 million as of September 30, 2025. The risk management objective with respect to hedge the risk of variability in its cash flows (i.e., future interest payments)
attributable to changes in the Secured Overnight Financing Rate ("SOFR") rate. The objective of the hedge is to offset the variability of cash flows due to the rollover of its fixed-rate advances from February 14, 2023 to February 14, 2026. The company designates the$50.0 million interest rate swap (the hedging instrument) as a cash flow hedge of the risk of changes in cash flows attributable to changes in the benchmark Federal Funds interest rate risk for the forecasted issuances of advances arising from a rollover strategy. The forecasted funding will be provided through FHLBA, brokered certificates of deposit ("CDs"), or other fixed rate advances or a combination thereof. In addition, the funding can be wholly or partially from a term funding based on a contractually specified SOFR interest rate. The hedge was determined to be effective during the periods presented. The Company expects the hedge to remain effective during the remaining term of the swap.
A forward-starting cash flow hedge interest rate collar that matures on November 30, 2028 had a notional amount of$75.0 million as of September 30, 2025 with an effective date of November 30, 2025. The risk management objective with respect to this cash flow hedge is to hedge forecasted interest receipts indexed to the next$75.0 million of USD-SOFR CME variable rate loans from November 30, 2025 to November 30, 2028. The Company designates the$75.0 million interest rate collar (the hedging instrument) as a cashflow hedge, hedging the risk of changes in its cashflows when the contractually specified interest rate, currently USD-SOFR CME, settles between 3.25% to 1.00% and between 5.25% to 6.55%. The Company's interest receipts are being hedged for changes in the USD-SOFR CME rate. The hedging instrument includes a sold 1.00% floor to offset the asset’s embedded 1.00% floor. The offsetting higher 6.55% strike cap was included to ensure alignment with ASC 815-20-25-89(d) wherein the notional amount of the written option is not greater than the notional amount of the purchased component This hedge was determined to be effective during the periods presented. The Company expects the hedge to remain effective during the remaining term of the option.
A forward-starting cash flow hedge interest rate collar that matures on November 30, 2028 had a notional amount of$75.0 million as of September 30, 2025 with an effective date of November 30, 2025. The risk management objective with respect to this cash flow hedge is to hedge forecasted interest receipts indexed to the next$75.0 million of Prime rate assets from November 30, 2025 to November 30, 2028. The Company designates the$75.0 million interest rate collar (the hedging instrument) as a cash flow hedge, hedging the risk of changes in its cashflows if the contractually specified interest rate, currently Prime, settles between 6.50% to 4.25% and between 8.50% to 9.80%. The Company's interest receipts are being hedged for changes in the Prime rate. The SOFR hedging instrument includes a sold 1.00% SOFR floor to offset the Prime asset’s embedded 4.25% Prime floor. These strikes are arrived at by analysis showing a historically static spread of 325 basis points between SOFR and Prime indices and by which the interest rate derivatives market also uses in its construction of interest rate curves. The offsetting higher 6.55% SOFR strike cap (equivalent to a 9.80% Prime cap) was included to ensure alignment with 815-20-25-89(d) wherein the notional amount of the written option is not greater than the notional amount of the purchased component. This hedge was determined to be effective during the periods presented. The Company expects the hedge to remain effective during the remaining term of the option.
A cash flow hedge interest rate collar that matures on November 2, 2025 had a notional amount of$150.0 million as of September 30, 2025. The risk management objective with respect to this cash flow hedge is to hedge floating rate interest receipts based on the contractually specified SOFR rate. Initially, these receipts are made up of the interest payments received on the first of a previously unhedged$150.0 million pool of customer loans indexed to SOFR for interest payments received from November 2, 2022 through November 2, 2025. The company designates this interest rate collar (the hedging instrument) as a cash flow hedge, hedging the risk of changes in its cash flows between 4.00% and 1.00% attributable to changes in the contractually specified interest rate, currently the SOFR rate, on its customer floating rate loan pool. To reduce upfront premium expense, the company is capping any benefit on its customer floating rate loan pool by selling a 6.00% cap. The combination of the purchased option and the sold option created a collar costing$1.7 million. This hedge was determined to be effective during the periods presented. The Company expects the hedge to remain effective during the remaining term of the option.
A cash flow hedge interest rate swap that matures on October 21, 2030 had a notional amount of$25.0 million as of September 30, 2025. The risk management objective with respect to the cash flow hedge is to hedge the risk of variability in the Company’s cash flows (future interest payments) attributable to changes in the 3-month LIBOR rate pertaining to fluctuations in market interest rates on$25.0 million of FHLBA, brokered Certificate of Deposits or other fixed rate advances for that period. The objective of the hedge is to offset the variability of cash flows due to the rollover of its fixed-rate 3-month FHLBA or another fixed rate advance every quarter from October 31, 2022 to October 21, 2030. After June 30, 2023, both LIBOR hedge and hedged item converted to Overnight SOFR as hedged item utilizes a benchmark rate component. The hedge was determined to be effective during the periods presented. The Company expects the hedge to remain effective during the remaining term of the swap.
Thetables below present the gains and (losses) recognized in AOCI and the location in the Consolidated Statements of Operations of the gains and (losses) reclassified from other comprehensive income ("OCI") into earnings for derivatives designated as cash flow hedges for the periods indicated:
| Three Months Ended September 30, 2025 | |||
|---|---|---|---|
| (In thousands of dollars) | |||
| Derivatives in Cash Flow Hedging Relationships | Amount of Gain (Loss) Recognized in OCI on Derivative | Location of Gain (Loss) Reclassified from OCI into Income | Amount of Gain (Loss) Reclassified from OCI into Income (pre-tax) |
| Interest rate contracts · Interest income (expense) | |||
| Effective portion | $(279) | Effective portion | $316 |
| Deferred tax | $(76) | Amount excluded from the assessment of effectiveness and amortized into earnings | $(356) |
| Three Months Ended September 30, 2024 | |||
|---|---|---|---|
| (In thousands of dollars) | |||
| Derivatives in Cash Flow Hedging Relationships | Amount of Gain (Loss) Recognized in OCI on Derivative | Location of Gain (Loss) Reclassified from OCI into Income | Amount of Gain (Loss) Reclassified from OCI into Income (pre-tax) |
| Interest rate contracts · Interest income (expense) | |||
| Effective portion | $(493) | Effective portion | $510 |
| Deferred tax | $(282) | Amount excluded from the assessment of effectiveness and amortized into earnings | $(110) |
| Nine Months Ended September 30, 2025 | |||
|---|---|---|---|
| (In thousands of dollars) | |||
| Derivatives in Cash Flow Hedging Relationships | Amount of Gain (Loss) Recognized in OCI on Derivative | Location of Gain (Loss) Reclassified from OCI into Income | Amount of Gain (Loss) Reclassified from OCI into Income (pre-tax) |
| Interest rate contracts · Interest income (expense) | |||
| Effective portion | $(470) | Effective portion | $938 |
| Deferred tax | $(180) | Amount excluded from the assessment of effectiveness and amortized into earnings | $(838) |
| Nine Months Ended September 30, 2024 | |||
|---|---|---|---|
| (In thousands of dollars) | |||
| Derivatives in Cash Flow Hedging Relationships | Amount of Gain (Loss) Recognized in OCI on Derivative | Location of Gain (Loss) Reclassified from OCI into Income | Amount of Gain (Loss) Reclassified from OCI into Income (pre-tax) |
| Interest rate contracts · Interest income (expense) | |||
| Effective portion | $222 | Effective portion | $1,367 |
| Deferred tax | $(260) | Amount excluded from the assessment of effectiveness and amortized into earnings | $(323) |
Gains and losses on interest rate swaps related to funding liabilities are recorded in interest income/expense. To the extent these derivatives are effective in offsetting the variability of the hedged cash flows, changes in the derivatives’ fair value will not be included in current earnings but are reported as a component of OCI in the Consolidated Statements of Changes in Shareholders’ Equity. These changes in fair value will be included in earnings of future periods when earnings are also affected by the changes in the hedged cash flows. To the extent these derivatives are not effective, changes in their fair values are immediately included in other income or expense.
The following tables summarizes information about the interest rate swaps and option collar designated as a cash flow hedge at September 30, 2025:
| (Dollars in thousands) | |
|---|---|
| Notional Amount - Pay Fixed Swap | $75,000 |
| Weighted average fixed pay rate | 2.78% |
| Weighted average 3-month receive rate | 4.38% |
| Weighted average maturity in years | 1.94 |
| During the next twelve months, the Company estimates that will be reclassified from OCI as a decrease to interest expense | $564 |
| During the next twelve months, the Company estimates that will be reclassified from Deferred Tax as a decrease to interest expense | $178 |
| (Dollars in thousands) | ||
|---|---|---|
| Notional Amount Collar | $300,000 | |
| Weighted average bought floor strike | 3.63% | |
| Weighted average sold floor strike | 1.00% | |
| Weighted average bought cap strike | 6.55% | |
| Weighted average sold cap strike | 5.63% | |
| Weighted average maturity in years | 1.63 | |
| During the next twelve months, the Company estimates that will be reclassified from OCI as a decrease to interest income | $392 | |
| During the next twelve months, the Company estimates that will be reclassified from Deferred Tax as a decrease to interest income | $124 | |
Derivatives not Designated as Hedges
Risk Participation Agreements — The Company had one risk participation agreement with a financial institution counterparty for an interest rate swap related to a loan in which it is a participant, which was terminated when the loan paid off during the third quarter of 2025. A risk participation agreement provides credit protection to the financial institution should the borrower fail to perform on their interest rate derivative contract with the financial institution. A risk participation agreement is a credit derivative not designated as a hedge. Credit derivatives are not speculative and are not used to manage interest rate risk in assets or liabilities. Changes in the fair value in credit derivatives are recognized directly in earnings. The fee received, less the estimate of the loss for the credit exposure, was recognized in earnings at the time of the transaction.
The net gain (loss) related to changes in fair value from derivative instruments not designated as hedging instruments during the periods indicated is summarized on the table below:
| Three Months Ended September 30, · Nine Months Ended September 30, | |||||
|---|---|---|---|---|---|
| (In thousands of dollars) | Location | 2025 | 2024 | 2025 | 2024 |
| Credit risk participation agreements | Other noninterest income | $5 | $(6) | $6 | $7 |
NOTE 11— ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following were changes in accumulated other comprehensive income (loss) by component, net of tax, for thethree months ended September 30, 2025 and 2024:
| Gains and Losses · Gains and Losses | |||
|---|---|---|---|
| (In thousands of dollars) · on Securities · on | |||
| Three Months Ended September 30, 2025 | Available-for-Sale | Cash Flow Hedges | Total |
| Beginning Balance | $(15,785) | $2,595 | $(13,190) |
| Other comprehensive income before reclassification, net of tax | 2,476 | (270) | 2,206 |
| Amounts reclassified from accumulated other comprehensive income, net of tax | 8 | 31 | 39 |
| Net current period other comprehensive income (loss) | 2,484 | (239) | 2,245 |
| Ending Balance | $(13,301) | $2,356 | $(10,945) |
| Beginning Balance | $(20,015) | $3,402 | $(16,613) |
| Other comprehensive income before reclassification, net of tax | 5,805 | (586) | 5,219 |
| Amounts reclassified from accumulated other comprehensive income, net of tax | - | (306) | (306) |
| Net current period other comprehensive income (loss) | 5,805 | (892) | 4,913 |
| Ending Balance | $(14,210) | $2,510 | $(11,700) |
The following were changes in accumulated other comprehensive income (loss) by component, net of tax, for the nine months ended September 30, 2025 and 2024:
| Gains and Losses · Gains and Losses | |||
|---|---|---|---|
| (In thousands of dollars) · on Securities · on | |||
| Nine Months Ended September 30, 2025 | Available-for-Sale | Cash Flow Hedges | Total |
| Beginning Balance | $(18,713) | $2,926 | $(15,787) |
| Other comprehensive income (loss) before reclassification, net of tax | 5,404 | (493) | 4,911 |
| Amounts reclassified from accumulated other comprehensive income, net of tax | 8 | (77) | (69) |
| Net current period other comprehensive income (loss) | 5,412 | (570) | 4,842 |
| Ending Balance | $(13,301) | $2,356 | $(10,945) |
| Beginning Balance | $(22,863) | $3,332 | $(19,531) |
| Other comprehensive income before reclassification, net of tax | 5,999 | (22) | 5,977 |
| Amounts reclassified from accumulated other comprehensive income, net of tax | 2,654 | (800) | 1,854 |
| Net current period other comprehensive income | 8,653 | (822) | 7,831 |
| Ending Balance | $(14,210) | $2,510 | $(11,700) |
The following were significant amounts reclassified out of each component of other comprehensive income (loss) for thethree months ended September 30, 2025 and 2024:
| (In thousands of dollars) | ||||
|---|---|---|---|---|
| Details about Accumulative OtherComprehensive Income (Loss) Components · Three Months Ended September 30, 2025 · Three Months Ended September 30, 2024 · Affected Line ItemWhere Net Incomeis Presented | ||||
| Realized (gains) losses on available-for-sale securities | $10 | $ | - | Losses on sale of available-for-sale securities |
| (2) | - | Income tax provision (benefit) | ||
| $8 | $ | - | Net income | |
| Realized (gains) losses on cash flow hedges | $356 | $110 | Interest income - Loans held-for-investment | |
| (316) | (510) | Interest expense - Interest-bearing deposits | ||
| (9) | 94 | Income tax provision (benefit) | ||
| $31 | $(306) | Net income | ||
The following were significant amounts reclassified out of each component of other comprehensive income (loss) for the nine months ended September 30, 2025 and 2024:
| (In thousands of dollars) | |||
|---|---|---|---|
| Details about Accumulative OtherComprehensive Income (Loss) Components | Nine Months Ended September 30, 2025 | Nine Months Ended September 30, 2024 | Affected Line ItemWhere Net Incomeis Presented |
| Realized (gains) losses on available-for-sale securities | $10 | $3,465 | Losses on sale of available-for-sale securities |
| (2) | (811) | Income tax provision (benefit) | |
| $8 | $2,654 | Net income | |
| Realized (gains) losses on cash flow hedges | $838 | $323 | Interest income - Loans held-for-investment |
| - | 145 | Interest income - Investments, taxable | |
| (939) | (1,512) | Interest expense - Interest-bearing deposits | |
| 24 | 244 | Income tax provision (benefit) | |
| $(77) | $(800) | Net income | |
NOTE 12— SUBSEQUENT EVENTS
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Nonrecognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date.
The Company evaluated subsequent events through the date its financial statements were issued, and there were no subsequent events requiring accrual or disclosure through November 7, 2025.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.