Skip to main content

FS Bancorp, Inc.

For the period ended Dec 31, 2024. Filed Mar 17, 2025.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2024 · Filed Mar 17, 2025

FSBW$43.55-0.5%Stored close · as of Nov 6, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Notes to Consolidated Financial Statements

NOTE1 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations –*** FS Bancorp, Inc. (the “Company”) was incorporated in September2011* as the holding company for1st Security Bank of Washington (the “Bank” or*“1st* Security Bank”) in connection with the Bank’s conversion from the mutual to stock form of ownership which was completed on* July**9,* 2012. The Bank is a community-based savings bank with 27 full-service bank branches, a headquarters that also originates loans and accepts deposits, and loan production offices in suburban communities in the greater Puget Sound area, the Kennewick-Pasco-Richland metropolitan area of Washington, also known as the Tri-Cities, Goldendale, Vancouver, and White Salmon, Washington and Manzanita, Newport, Ontario, Tillamook, and Waldport, Oregon. The Bank’s branches located in the communities of Goldendale and White Salmon, Washington and Manzanita, Newport, Ontario, Tillamook, and Waldport, Oregon were acquired from Columbia State Bank on* February 24, 2023,and opened as1st* Security Bank branches on* February 27, 2023.*The Bank provides loan and deposit services to customers who are predominantly small- and middle-market businesses and individuals. The Company and its subsidiary are subject to regulation by certain federal and state agencies and undergo periodic examination by these regulatory agencies.

Financial Statement Presentation –*** ***The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) and with prevailing practices within the banking and securities industries. In preparing such financial statements, management is required to make certain estimates and judgments that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the balance sheet and the reported amounts of revenues and expenses for the reporting period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses, fair value adjustments from assets and liabilities acquired in a business combination, fair value of financial instruments, the valuation of MSRs, deferred income taxes, and if needed, a deferred tax asset valuation allowance.

Amounts presented in the consolidated financial statements and footnote tables are rounded and presented to the nearest thousands of dollars except per share amounts. If the amounts are above*$1.0* million, they are roundedone decimal point, and if they are above*$1.0* billion, they are roundedtwo decimal points.

****Principles of Consolidation – **The consolidated financial statements include the accounts of FS Bancorp and its wholly owned subsidiary,1st Security Bank. All material intercompany accounts have been eliminated in consolidation.

****Segment Reporting – The Company operates intwo business segments through the Bank: commercial and consumer banking and home lending. The Company’s business segments are determined based on the products and services provided, as well as the nature of the related business activities, and they reflect the way financial information is regularly reviewed for the purpose of allocating resources and evaluating performance of the Company’s businesses. The results for these business segments are based on management’s accounting process, which assigns income statement items and assets to each responsible operating segment. This process is dynamic and is based on management’s view of the Company’s operations. See “Note21 – Business Segments.”

****Subsequent Events – The Company has evaluated events and transactions subsequent to December 31, 2024, through the date that the consolidated financial statements were issued, for potential recognition or disclosure.

Cash and Cash Equivalents – Cash and cash equivalents include cash and due from banks, and interest-bearing balances due from other banks and the Federal Reserve Bank of San Francisco (“FRB”) and have an original maturity of90 days or less at the time of purchase. At times, cash balances mayexceed FDIC insured limits. At December 31, 2024and2023, the Company had $41,000 and $27,000, respectively, of cash and due from banks and interest-bearing deposits at other financial institutions in excess of FDIC insured limits.

Securities – Securities are classified as held-to-maturity when the Company has the ability and positive intent to hold them to maturity. Securities classified as held-to-maturity are carried at cost, adjusted for amortization of premiums to the earliest callable date and accretion of discounts to the maturity date and, if appropriate, any credit impairment losses. Securities available-for-sale consist of debt securities that the Company has the intent and ability to hold for an indefinite period, butnot necessarily to maturity. Such securities* may*be sold to implement the Company’s asset/liability management strategies and in response to changes in interest rates and similar factors. Securities available-for-sale are reported at fair value. Realized gains and losses on securities available-for-sale, determined using the specific identification method, are included in results of operations. Amortization of premiums and accretion of discounts are recognized as adjustments to yield over the contractual lives of the related securities with the exception of premiums for non-contingently callable debt securities which are amortized to the earliest call date, rather than the contractual maturity date. Dividends and interest income are recognized when earned.

79

Each quarter management evaluates for impairment where there has been a decline in fair value below the amortized cost basis of a security to determine whether there is a credit loss associated with the decline in fair value. Management considers the nature of the collateral, potential future changes in collateral values, default rates, delinquency rates,third-party guarantees, credit ratings, interest rate changes since purchase, volatility of the security’s fair value and historical loss information for financial assets secured with similar collateral among other factors. Credit losses are calculated individually, rather than collectively, using a discounted cash flow method, whereby management compares the present value of expected cash flows with the amortized cost basis of the security. The credit loss component recognized through the Provision for Credit Losses on the Consolidated Statements of Income. (

See Note3

– Investments).

Federal Home Loan Bank Stock – The Bank’s investment in FHLB stock is carried at cost, which approximates fair value. As a member of the FHLB system, the Bank is required to maintain an investment in capital stock of the FHLB. The Bank’s required minimum level of investment in FHLB stock is based on specific percentages of its outstanding mortgages, total assets, or FHLB advances. At* December 31, 2024and2023*, the Bank’s investment in FHLB stock was $15.6 million and $2.1 million, respectively. The Bank was in compliance with the FHLB minimum investment requirement at* December 31, 2024and2023*.

Management evaluates FHLB stock for impairment annually. Management’s determination of whether these investments are impaired is based on its assessment of the ultimate recoverability of cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of cost is influenced by criteria such as (1) the significance of any decline in net assets of the FHLB as compared with the capital stock amount for the FHLB and the length of time this situation has persisted; (2) commitments by the FHLB to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB; (3) the impact of legislative and regulatory changes on institutions and, accordingly, the customer base of the FHLB; and (4) the liquidity position of the FHLB. Based on its evaluation, management determined that there wasno impairment of FHLB stock for the years ended* December 31, 2024,*2023 and2022.

******Loans Held for Sale – The Bank records all mortgage loans held for sale at fair value. Fair value is determined by outstanding commitments from investors or current investor yield requirements calculated on the aggregate loan basis. Gains and losses on fair value changes of loans held for sale are recorded in the gain on sale of loans component of noninterest income. Origination fees and costs are recognized in earnings at the time of origination. Mortgage loans held for sale are sold with the mortgage service rights either released or retained by the Bank. Gains or losses on sales of mortgage loans are recognized based on the difference between the selling price and the carrying value of the related mortgage loans sold. All sales are made with limited recourse against the Company.

******Other Real Estate Owned – OREO is recorded initially at the lower of cost or fair value less selling costs, with any initial charge made to the allowance for credit losses (“ACL”) on loans. Costs relating to development and improvement of the properties or assets are capitalized while costs relating to holding the properties or assets are expensed. Valuations are periodically performed by management, and a charge to earnings is recorded if the recorded value of a property exceeds its estimated net realizable value.

Derivatives – Commitments to fund mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of these mortgage loans are accounted for as free-standing derivatives. The fair value of the interest rate lock is recorded at the time the commitment to fund the mortgage loan is executed and is adjusted for the expected exercise of the commitments to fund the loans. The Company enters into forward commitments for the future delivery of mortgage loans when interest rate locks are entered. Fair values of these mortgage derivatives are estimated based on changes in mortgage interest rates from the date the interest on the loan is locked. Changes in the fair values of these derivatives are reported in “Gain on sale of loans” on the Consolidated Statements of Income.

The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and resulting designation. The Company’s hedging policies permit the use of various derivative financial instruments to manage interest rate risk or to hedge specified assets and liabilities. To qualify for hedge accounting, derivatives must be highly effective at reducing the risk associated with the exposure being hedged and must be designated as a hedge at the inception of the derivative contract. If derivative instruments are designated as fair value hedges, and such hedges are highly effective, both the change in the fair value of the hedge and the hedged item are included in current earnings. If derivative instruments are designated as cash flow hedges, fair value adjustments related to the effective portion are recorded in other comprehensive income and are reclassified to earnings when the hedged transaction is reflected in earnings. Ineffective portions of cash flow hedges are reflected in earnings as they occur. Actual cash receipts and/or payments and related accruals on derivatives related to hedges are recorded as adjustments to the interest income or interest expense associated with the hedged item. During the life of the hedge, the Company formally assesses whether derivatives designated as hedging instruments continue to be highly effective in offsetting changes in the fair value or cash flows of hedged items. If it is determined that a hedge has ceased to be highly effective, the Company will discontinue hedge accounting prospectively. At such time, previous adjustments to the carrying value of the hedged item are reversed into current earnings and the derivative instrument is reclassified to a trading position recorded at fair value. For derivativesnot designated as hedges, changes in fair value are recognized in earnings, in noninterest income.

80

Loans Receivable – Loans receivable, are stated at the amount of unpaid principal reduced by the ACL on loans and net deferred fees or costs and premiums or discounts. Interest on loans is calculated using the simple interest method based on the daily balance of the principal amount outstanding and is credited to income as earned. Loan fees, net of direct origination costs, are deferred and amortized over the life of the loan using the effective yield method. If the loan is repaid prior to maturity, the remaining unamortized net deferred loan origination fee is recognized in income at the time of repayment.

Income Recognition on Nonaccrual Loans and Securities – Interest on loans is accrued daily based on the principal amount outstanding. Generally, the accrual of interest on loans is discontinued when, in management’s opinion, the borrower* maybe unable to meet payments as they become due or when they are past due90* days as to either principal or interest (based on contractual terms), unless they are well secured and in the process of collection. All interest accrued butnot collected for loans that are placed on nonaccrual status or charged off are reversed against interest income. Subsequent collections on a cash basis are applied proportionately to past due principal and interest, unless collectability of principal is in doubt, in which case all payments are applied to principal. Loans are returned to accrual status when the loan is performing according to its contractual terms for at leastsix months and the collectability of principal and interest isno longer doubtful. While less common, similar interest reversal and nonaccrual treatment is applied to investment securities if their ultimate collectability becomes questionable.

***Allowance for Credit Losses on Held-to-Maturity Securities –***Management measures expected credit losses on held-to-maturity securities by individual security. Accrued interest receivable on held-to-maturity debt securities is excluded from the estimate of credit losses. The estimate of expected credit losses considers credit ratings and historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts.

The held-to-maturity portfolio consists entirely of corporate securities. Securities are generally rated investment grade. Securities are analyzed individually to establish a reserve.

Allowance for Credit Losses on Available-for-Sale Securities –*** For available-for-sale securities in an unrealized loss position, managementfirst assesses whether it intends to sell or is more likely thannot* to be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For debt securities available-for-sale that donot meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis.

Changes in the ACL are recorded as a provision for (recovery of) credit loss expense. Losses are charged against the ACL when management believes the uncollectability of an available-for-sale security is confirmed or when either of the criteria regarding intent or requirement to sell is met. Accrued interest receivable on available-for-sale debt securities isnot included in the estimate of credit losses.

Allowance for Credit Losses on Loans –*** The ACL on loans is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectability of a loan balance is confirmed and recoveries are credited to the allowance when received. In the case of recoveries, amounts maynot* exceed the aggregate of amounts previously charged off.

Management utilizes relevant available information, from internal and external sources, relating to past events, current conditions, historical loss experience, and reasonable and supportable forecasts. The lookback period in the analysis includes historical data from2009 to present. Adjustments to historical loss information are made when management determines historical data isnot likely reflective of the current portfolio such as limited data sets or lack of default or loss history. Management* may*selectively apply external market data to subjectively adjust the Company’s own loss history including index or peer data. Accrued interest receivable is excluded from the estimate of credit losses on loans.

Collective Assessment –*** ***The ACL on loans is measured on a collective cohort basis when similar risk characteristics exist. Generally, collectively assessed loans are grouped by call report code and then risk-grade grouping. Risk grade is grouped within each call report code by pass, watch, special mention, substandard, and doubtful. Other loan types are separated into their own cohorts due to specific risk characteristics for that pool of loans.

81

The Company has elected a non-discounted cash flow methodology with probability of default (“PD”) and loss given default (“LGD”) for all call report code cohorts (“cohorts”), with the exception of the indirect and marine portfolios which are evaluated under a vintage methodology. The vintage methodology measures the expected loss calculation for future periods based on historical performance by the origination period of loans with similar life cycles and risk characteristics. Guaranteed portions of loans are measured withzero risk due to cash collateral and full guaranty.

The PD calculation looks at the historical loan portfolio at particular points in time (each month during the lookback period) to determine the probability that loans in a certain cohort will default over the next12-month period. A default is defined as a loan that has moved to past due90 days and greater, nonaccrual status, or experienced a charge-off during the period. In cohorts where the Company’s historical data is insufficient due to a minimal amount of default activity orzero defaults, management uses index PDs comprised of rates derived from the PD experience of other community banks in place of the Company’s historical PDs. Additionally, management reviews all other cohorts to determine if index PDs should be used outside of these criteria.

The LGD calculation looks at actual losses (net charge-offs) experienced over the entire lookback period for each cohort of loans. The aggregate loss amount is divided by the exposure at default to determine an LGD rate. All defaults (non-accrual, charge-off, or greater than90 days past due) occurring during the lookback period are included in the denominator, whether a loss occurred ornot and exposure at default is determined by the loan balance immediately preceding the default event (i.e., nonaccrual or charge-off). Due to very limited charge-off history, management uses index LGDs comprised of rates derived from the LGD experience of other community banks in place of the Company’s historical LGDs.

The Company utilizes reasonable and supportable forecasts of future economic conditions when estimating the ACL on loans. The calculation includes a12-month PD forecast based on the Company’s regression model comparing peer nonperforming loan ratios to the national unemployment rate. After the forecast period, PD rates revert on a straight-line basis back to long-term historical average rates over a12-month period. Due to very limited default history, management uses index PDs comprised of rates derived from the PD experience of other community banks in place of the Company’s historical PDs.

The Company recognizes that all significant factors that affect the collectability of the loan portfolio must be considered to determine the estimated credit losses as of the evaluation date. Furthermore, the methodology, in and of itself and even when selectively adjusted by comparison to market and peer data, doesnot provide a sufficient basis to determine the estimated credit losses. The Company adjusts the modeled historical losses by qualitative and environmental adjustments to incorporate all significant risks to form a sufficient basis to estimate the credit losses.

Individual Assessment –*** *Loans classified as nonaccrual are reviewed quarterly for potential individual assessment. Any loan classified as a nonaccrual that isnot determined to need individual assessment is evaluated collectively within its respective cohort.

Where the primary and/or expected source of repayment of a specific loan is believed to be the future liquidation of available collateral, impairment will generally be measured based upon expected future collateral proceeds, net of disposition expenses including sales commissions as well as other costs potentially necessary to sell the asset(s) (i.e., past due taxes, liens, etc.). Estimates of future collateral proceeds will be based upon available appraisals, reference to recent valuations of comparable properties, use of consultants or other professionals with relevant market and/or property-specific knowledge, and any other sources of information believed appropriate by management under the specific circumstances. When appraisals are ordered to support the impairment analysis of an impaired loan, the appraisal is reviewed by the Company’s internal appraisal reviewer.

Where the primary and/or expected source of repayment of a specific loan is believed to be the receipt of principal and interest payments from the borrower and/or the refinancing of the loan by another creditor, impairment will generally be measured based upon the present value of expected proceeds discounted at the contractual interest rate. Expected refinancing proceeds* may*be estimated from review of term sheets actually received by the borrower from other creditors and/or from the Company’s knowledge of terms generally available from other banks.

***Determining the Contractual Term – ***Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals and modifications. Prepayment assumptions will be determined by analysis of historical behavior by loan cohort.

***Allowance for Credit Losses on Unfunded Commitments – ***The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit. The ACL on unfunded commitments is adjusted through a provision for (recovery of) credit losses. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The estimate utilizes the same factors and assumptions as the ACL on loans and is applied at the same collective cohort level.

82

Premises and Equipment, Net – Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives used to compute depreciation include building and building improvements up to 25 years and furniture, fixtures, and equipment from three to 10 years. Leasehold and tenant improvements are amortized using the straight-line method over the lesser of useful life or the life of the related lease. Gains or losses on dispositions are reflected on the Consolidated Statements of Income.

Management reviews buildings, improvements and equipment for impairment on an annual basis or whenever events or changes in the circumstances indicate that the undiscounted cash flows for the property are less than its carrying value. If identified, an impairment loss is recognized through a charge to earnings based on the fair value of the property.

Right of Use (“ROU”) Lease Asset & Lease Liability* –*** **The Company leases retail space, office space, storage space, and equipment under operating leases. Most leases require the Company to pay real estate taxes, maintenance, insurance and other similar costs in addition to the base rent. Certain leases also contain lease incentives, such as tenant improvement allowances and rent abatement. Variable lease payments are recognized as lease expense as they are incurred. The Company records an operating lease ROU asset and an operating lease liability for operating leases with a lease term greater than12 months. The ROU asset and lease liability are recorded in “Other assets” and “Other liabilities”, respectively, on the Consolidated Balance Sheets.

ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases donot provide an implicit rate, the Company generally uses its incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. Many of the Company’s leases contain various provisions for increases in rental rates, based either on changes in the published Consumer Price Index or a predetermined escalation schedule, which are factored into our determination of lease payments when appropriate. Substantially all of the leases provide the Company with the option to extend the lease termone or more times following expiration of the initial term. The ROU asset and lease liability terms* may*include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

Transfers of Financial Assets – Transfers of an entire financial asset, a group of entire financial assets, or participating interest in an entire financial asset are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company doesnot maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

Mortgage Servicing Rights – Servicing assets are recognized as separate assets when rights are acquired through purchase or through sale of financial assets. Generally, purchased MSRs are capitalized at the cost to acquire the rights. For sales of mortgage loans, a portion of the cost of originating the loan is allocated to the MSRs based on relative fair value. Fair value is based on market prices for comparable MSR contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds, and default rates and losses.

Servicing assets are evaluated quarterly for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type, and investor type. Impairment is recognized through a valuation allowance for an individual tranche, to the extent that fair value is less than the capitalized amount for the tranche. If the Company later determines that all or a portion of the impairmentno longer exists for a particular tranche, a reduction of the allowance* may*be recorded as a recovery and an increase to income. Capitalized MSRs are stated separately on the Consolidated Balance Sheets and are amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets.

83

Income Taxes – The Company files a consolidated federal income tax return. Income taxes are reflected in the Company’s consolidated financial statements to show the tax effects of the operations and transactions reported in the consolidated financial statements and consist of taxes currently payable plus deferred taxes. ASC740, “Accounting for Income Taxes,” requires the asset and liability approach for financial accounting and reporting for deferred income taxes. Deferred tax assets and liabilities result from temporary differences between the financial statement carrying amounts and the tax bases of assets and liabilities. They are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled and are determined using the assets and liability method of accounting. The deferred income tax provision represents the difference between net deferred tax asset/liability at the beginning and end of the reported period. In formulating the deferred tax asset, the Company is required to estimate income and taxes in the jurisdiction in which the Company operates. This process involves estimating the actual current tax exposure for the reported period together with assessing temporary differences resulting from differing treatment of items, such as depreciation and the provision for credit losses, for tax and financial reporting purposes.

The Company follows the authoritative guidance issued related to accounting for uncertainty in income taxes. The guidance prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. It is the Company’s policy to record any penalties or interest arising from federal or state taxes as a component of income tax expense.

Earnings Per Share (“EPS”) – Basic and diluted EPS are computed using thetwo-class method, which is an earnings allocation method for computing earnings per share that treats a participating security as having rights to earnings that would otherwise have been available to common shareholders. Basic earnings per share are computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Unvested share-based awards containing non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and are included in the computation of earnings per share pursuant to thetwo-class method. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.

******Comprehensive Income (Loss) – Comprehensive income (loss) is comprised of net income and other comprehensive income (loss). Other comprehensive income (loss) includes unrealized holding gains and losses on securities available-for-sale, net of tax and unrealized holding gains (losses) on derivatives designated as hedges, net of tax recorded directly to equity.

******Financial Instruments – In the ordinary course of business, the Company has entered into agreements for off-balance-sheet financial instruments consisting of commitments to extend credit and stand-by letters of credit. Such financial instruments are recorded in the financial statements when they are funded or related fees are incurred or received.

Restricted Assets – Regulations of the Board of Governors of the Federal Reserve System (“Federal Reserve”) require that the Bank maintain reserves in the form of cash on hand and deposit balances with the FRB, based on a percentage of deposits. At December 31, 2024 and December 31, 2023, the Bank hadno reserve requirement.

***Marketing and Advertising Costs – The Company records marketing and advertising costs as expenses as they are incurred. Total marketing and advertising expense was $1.3 million, $1.3 million and $897,000 for the years ended December 31, 2024,*2023 and2022, respectively.

******Share-Based Compensation – Compensation cost is recognized for stock options and restricted stock awards, based on the fair value of these awards at the grant date. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market price of the Company’s common stock at the grant date is used for restricted stock awards. Compensation cost is recognized over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award.

84

Goodwill – Goodwill is recorded upon completion of a business combination as the difference between the purchase price and the fair value of net identifiable assets acquired. The Company completes its annual review of goodwill during thefourth quarter of each fiscal year. We have determined our goodwill balance is all related to a single reporting unit. An assessment of qualitative factors is completed to determine if it is more likely thannot that the fair value of a reporting unit is less than its carrying amount. If the qualitative analysis concludes that further analysis is required, then a quantitative impairment test would be completed. The quantitative goodwill impairment test is used to identify the existence of impairment and the amount of impairment loss and compares the reporting unit’s estimated fair value, including goodwill, to its carrying amount. If the fair value exceeds the carrying amount, then goodwill isnot considered impaired. If the carrying amount exceeds its fair value, an impairment loss would be recognized equal to the amount of excess, limited to the amount of total goodwill allocated to that reporting unit. There wasno goodwill impairment for the years ended* December 31, 2024,*2023 and2022.

Bank Owned Life Insurance – The Bank has purchased life insurance policies on certain key executives. Company owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement.

As a result of current tax law and the nature of these policies, the Bank records any increase in cash value of these policies as nontaxable noninterest income. If the Bank decided to surrender any of the policies prior to the death of the insured, such surrender* may*result in tax expense related to the life-to-date cumulative increase in cash value of the policy. If the Bank retains such policies until the death of the insured, the Bank will receive nontaxable proceeds from the insurance company equal to the death benefit of the policies.

Acquired Loans – Loans acquired in business combinations are recorded at their fair value at the acquisition date. Establishing the fair value of acquired loans involves a significant amount of judgement, including determining the credit discount based upon historical data adjusted for current economic conditions and other factors. Acquired loans are evaluated upon acquisition and classified as either purchased credit-deteriorated or purchased non-credit-deteriorated. Purchased credit-deteriorated (“PCD”) loans have experienced more than insignificant credit deterioration since origination. For PCD loans, an allowance for credit losses is determined at the acquisition date using the same methodology as other loans held for investment. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The loan’s fair value is grossed up for the allowance for credit losses and becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through a provision for credit losses.

For purchased non-credit-deteriorated loans, the difference between the fair value and unpaid principal balance of the loan at the acquisition date is amortized or accreted to interest income over the life of the loan. While credit discounts are included in the determination of the fair value for non-credit-deteriorated loans, since these discounts are expected to be accreted over the life of the loans, they cannot be used to offset the allowance for credit losses that must be recorded at the acquisition date. As a result, an allowance for credit losses is determined at the acquisition date using the same methodology as other loans held for investment and is recognized as a provision for credit losses in the Consolidated Statement of Income. Any subsequent deterioration (improvement) in credit quality is recognized by recording a provision for (reversal of) credit losses.

Application of New Accounting Guidance in2024**

On* January 1, 2024,the Company adopted Accounting Standards Update (“ASU”)2022-03, Fair Value Measurement (Topic820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions*. ASU2022-03 clarifies that a contractual restriction on the sale of an equity security shouldnot be considered in measuring fair value, nor should the contractual restriction be recognized and measured separately. Further, this ASU requires disclosure of the fair value of equity securities subject to contractual sale restrictions reflected in the balance sheet, the nature and remaining duration of the restrictions(s), and the circumstances that could cause a lapse in the restriction(s). ASU2022-03 is effective for the Company for fiscal years beginning after* December 15, 2023,including interim periods within those fiscal years, with early adoption permitted. The adoption of ASU2022*-03 didnot have a material impact on the Company's consolidated financial statements and related disclosures.

85

On* January 1, 2024,the Company adopted ASU2023*-02, Investments - Equity Method and Joint Ventures (Topic323*): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method, a consensus of the Emerging Issues Task Force*. ASU2023-02 allows an entity the option to apply the proportional amortization method of accounting to other equity investments that are made for the primary purpose of receiving tax credits or other income tax benefits if certain conditions are met. Prior to this ASU, the application of the proportional amortization method of accounting was limited to investments in low-income housing tax credit structures. The proportional amortization method of accounting results in the amortization of applicable investments, as well as the related income tax credits or other income tax benefits received, being presented on a single line in the statements of income, income tax expense. Under this ASU, an entity has the option to apply the proportional amortization method of accounting to applicable investments on a tax-credit-program-by-tax-credit program basis. In addition, the amendments in this ASU require that all tax equity investments accounted for using the proportional amortization method use the delayed equity contribution guidance in paragraph323-740-25-3, requiring a liability to be recognized for delayed equity contributions that are unconditional and legally binding or for equity contributions that are contingent upon a future event when that contingent event becomes probable. Under this ASU, low-income housing tax credit investments for which the proportional amortization method isnot applied canno longer be accounted for using the delayed equity contribution guidance. Further, this ASU specifies that impairment of low-income housing tax credit investmentsnot accounted for using the equity method must apply the impairment guidance in Subtopic323-10: Investments - Equity Method and Joint Ventures - Overall.This ASU also clarifies that for low-income housing tax credit investmentsnot accounted for under the proportional amortization method or the equity method, an entity shall account for them under Topic321:** Investments - Equity Securities. The amendments in the ASU also require additional disclosures in interim and annual periods concerning investments for which the proportional amortization method is applied, including (i) the nature of tax equity investments, and (ii) the effect of tax equity investments and related income tax credits and other income tax benefits on the financial position and results of operations. ASU2023-02 is effective for the Company for fiscal years beginning after* December 15, 2023,including interim periods within those fiscal years. The adoption of ASU2023*-02 didnot have a material impact on the Company's consolidated financial statements and related disclosures.

On* December 31, 2024,the Company adopted ASU2023*-07, Segment Reporting (Topic280*): Improvements to Reportable Segment Disclosures.This ASU requires that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this ASU and all existing disclosures in Topic280.* The amendments in this ASU are intended to improve segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The key amendments included in this ASU:

●Requires disclosure on an annual and interim basis, of significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and are included within each reported measure of segment profit and loss.
●Requires disclosure on an annual and interim basis, of an amount for other segment items (defined in the ASU) and a description of its composition.
●Clarifies that if the CODM uses more than one measure of the segment's profit or loss in assessing performance, one or more of those additional measures may be reported.
●Requires disclosure of the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing performance.

This ASU is effective for fiscal years beginning after* December 15, 2023,and interim periods within fiscal years beginning after December 15, 2024.The adoption of ASU2023*-07 didnot have a material impact on the Company’s consolidated financial statements and related disclosures.

RECENT ACCOUNTING PRONOUNCEMENTS

In* December 2023,the FASB issued guidance within ASU2023*-09, Income Taxes (Topic740*): Improvements to Income Tax Disclosures.* The amendments in the ASU are intended to provide more transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. The ASU requires disclosure in the rate reconciliation of specific categories as well as provide additional information for reconciling items that meet a quantitative threshold.

Those amendments require disclosure of the following information about income taxes paid on an annual basis:

●Income taxes paid (net of refunds received), disaggregated by federal and state taxes and by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than five percent of total income taxes paid (net refunds received).
●Income tax expense (or benefit) from continuing operations disaggregated by federal and state jurisdictions.

86

The ASU is effective for annual periods beginning after* December 15, 2024.Early adoption is permitted for annual financial statements that havenot* yet been issued or made available for issuance. The amendments should be applied on a prospective basis. The Company is evaluating the effect that ASU2023-09 will have on its consolidated financial statements and related disclosures.

In* November 2024,the FASB issued guidance within ASU2024*-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic220*-40): Disaggregation of Income Statement Expenses.*The amendments in the ASU require public companies to disclose, in the notes to financial statements, specified information about certain costs and expenses at each interim and annual reporting period. Specifically, they will be required to:

●Disclose the amounts of (a) purchases of inventory; (b) employee compensation; (c) depreciation; (d) intangible asset amortization; and (e) depreciation, depletion, and amortization recognized as part of oil- and gas-producing activities (or other amounts of depletion expense) included in each relevant expense caption.
●Include certain amounts that are already required to be disclosed under GAAP in the same disclosure as the other disaggregation requirements.
●Disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively.
●Disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses.

This ASU is effective for annual reporting periods beginning after* December 15, 2026,and interim reporting periods beginning after December 15, 2027.Early adoption is permitted. The amendments should be applied prospectively. The Company is evaluating the adoption of this ASU, but doesnot* expect this ASU to have a material impact on the Company’s consolidated financial statements.

NOTE2 –Business Combination

On* February 24, 2023,the Company’s wholly-owned subsidiary,1st Security Bank, completed the purchase ofseven branches (“Branch Acquisition”) from Columbia State Bank to expand its franchise in Washington and Oregon. The Branch Acquisition included seven retail bank branches located in the communities of Goldendale and White Salmon, Washington and Manzanita, Newport, Ontario, Tillamook, and Waldport, Oregon. In accordance with the Purchase and Assumption Agreement, dated as of November 7, 2022,between Columbia State Bank and1st* Security Bank, the Bank acquired $425.5 million of deposits, a portfolio of performing loans, six owned bank branches, one lease associated with the bank branches and certain other assets of the branches. In consideration of the purchased assets and transferred liabilities,1st Security Bank paid (a) the unpaid principal balance and accrued interest of $66.6 million for the loans acquired, (b) the fair value, or approximately $6.3 million, for the bank facilities and certain other assets associated with the acquired branches, and (c) a deposit premium of 4.15% for core deposits and 2.5% for public funds on substantially all of the deposits assumed, which equated to approximately $16.4 million. The transaction was settled with Columbia State Bank paying cash of $334.7 million to1st Security Bank for the difference between the total assets purchased and the total liabilities assumed.

The Branch Acquisition was accounted for under the acquisition method of accounting and accordingly, the assets and liabilities were recorded at fair values on* February 24, 2023,the date of acquisition. Determining the fair value of assets and liabilities is a complicated process involving significant judgement regarding methods and assumptions used to calculate estimated fair values. Fair values are preliminary and subject to refinement for up toone* year after the closing date of the acquisition as information relative to closing date fair values become available. Due to the timing of the data conversion and the integration of operations of the branches onto the Company’s existing operations, historical reporting of the acquired branches is impracticable, and therefore, disclosure of the amounts of revenue and expenses attributable to the acquired branches since the acquisition date arenot available.

87

The following table summarizes the estimated fair values of assets acquired and liabilities assumed at the date of acquisition:

Acquired Book · Fair Value · Amount
February 24, 2023 · Value · Adjustments · Recorded
Assets
Cash and cash equivalents$336,157$—$336,157
Loans receivable66,093(2,902)(1)63,191
Premises and equipment6,342—6,342
Accrued interest receivable530—530
Core deposit intangible ("CDI")—17,438(2)17,438
Goodwill—1,280(3)1,280
Other assets11—11
Total assets acquired$409,133$15,816$424,949
Liabilities
Deposits:
Noninterest-bearing accounts$225,567$—$225,567
Interest-bearing accounts199,898(548)(4)199,350
Total deposits425,465(548)424,917
Accrued interest payable4—4
Other liabilities28—28
Total liabilities assumed$425,497$(548)$424,949
(1)The fair value discount for acquired loans was determined by separate adjustments to reflect a credit risk and marketability component and a yield component reflecting the differential between portfolio and market yields. The discount on acquired loans will be accreted back into interest income using the effective yield method. None of the loans acquired are purchased financial assets with credit deterioration. The fair value of the loans is $63.2 million and the gross amount due is $66.1 million, none of which is expected to be uncollectable.
(2)The fair value adjustment represents the value of the core deposit base assumed in the Branch Acquisition based on a study performed by an independent consulting firm. This amount was recorded by the Company as an identifiable intangible asset and will be amortized as an expense on an accelerated basis over the average life of the core deposit base, which is estimated to be 10 years.
(3)The fair value adjustment represents the value of the goodwill calculated from the purchase based on the purchase price, less the fair value of assets acquired net of liabilities assumed. The goodwill of $1.3 million is attributable to the workforce and customer relationships associated with the branches. All the goodwill is deductible for tax purposes and will be amortized over a 15-year period. The goodwill was assigned to the Commercial and Consumer Banking segment.
(4)The fair value of time deposits was calculated using a discounted cash flow analysis that calculated the present value of the projected cash flows from the portfolio versus the present value of a similar portfolio with a similar maturity profile at current market rates. This adjustment represents a difference in interest rates from the time deposits acquired and the estimated wholesale funding rates used in the application of fair value accounting. The discounted amount will be amortized into expense as an increase in interest expense over the maturity profile of the acquired time deposits.

The disclosures regarding pro-forma data and the results of operations after the acquisition date are omitted as this information isnot practical to obtain. The branches’ financial information isnot reported on a stand-alone basis.

88

NOTE3 – INVESTMENTS

The following tables present the amortized costs, unrealized gains, unrealized losses, estimated fair values of securities available-for-sale and held-to-maturity, and the ACL on securities available-for-sale and held-to-maturity, at the dates indicated:

Estimated
Amortized · Unrealized · Unrealized · Fair
SECURITIES AVAILABLE-FOR-SALECostGainsLossesValuesACL
U.S. agency securities$20,247$45$(3,154)$17,138$—
Corporate securities16,0008(882)15,126—
Municipal bonds82,774—(12,430)70,344—
Mortgage-backed securities178,740415(11,969)167,186—
Asset-backed securities12,5113(1,133)11,381—
Total securities available-for-sale310,272471(29,568)281,175—
SECURITIES HELD-TO-MATURITY
Corporate securities8,500—(356)8,14445
Total securities held-to-maturity8,500—(356)8,14445
Total securities$318,772$471$(29,924)$289,319$45
Estimated
Amortized · Unrealized · Unrealized · Fair
SECURITIES AVAILABLE-FOR-SALECostGainsLossesValuesACL
U.S. agency securities$21,151$46$(3,179)$18,018$—
Corporate securities13,000613(741)12,872—
Municipal bonds138,80342(19,398)119,447—
Mortgage-backed securities112,855238(11,845)101,248—
Asset-backed securities42,886—(1,538)41,348—
Total securities available-for-sale328,695939(36,701)292,933—
SECURITIES HELD-TO-MATURITY
Corporate securities8,500—(834)7,66645
Total securities held-to-maturity8,500—(834)7,66645
Total securities$337,195$939$(37,535)$300,599$45

The following table presents the activity in the ACL on securities held-to-maturity by major security type for the years indicated:

SECURITIES HELD-TO-MATURITYFor the Year Ended December 31,
Corporate Securities202420232022
Beginning ACL balance$45$31$—
Impact of adopting ASU 2016-13——72
Provision for (recapture of) credit losses—14(41)
Total ending ACL balance$45$45$31

Management measures expected credit losses on held-to-maturity debt securities on an individual basis. The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. Accrued interest receivable on held-to-maturity debt securities totaled $116,000 as of both* December 31, 2024and2023*, and was $1.2 million and $1.5 million on available-for-sale debt securities as of* December 31, 2024and2023*, respectively.

89

The Company monitors the credit quality of debt securities held-to-maturity quarterly using credit rating, material event notices, and changes in market value. The following table summarizes the amortized cost of debt securities held-to-maturity at the dates indicated, aggregated by credit quality indicator:

December 31,
Corporate securities20242023
BBB/BBB-$8,500$7,000
BB+—1,500
Total$8,500$8,500

At* December 31, 2024and2023*, there wereno debt securities held-to-maturity that were classified as either nonaccrual or90 days or more past due and still accruing interest.

The following table presents, as of* December 31, 2024*, investment securities which were pledged to secure borrowings, public deposits or other obligations as permitted or required by law:

Purpose or beneficiaryCarrying ValueAmortized CostFair Value
State and local government public deposits$34,384$40,343$34,384

Investment securities that were in an unrealized loss position at the dates indicated are presented in the following tables, based on the length of time individual securities have been in an unrealized loss position.

Less than 12 Months12 Months or LongerTotal
SECURITIES AVAILABLE-FOR-SALEFair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
U.S. agency securities$—$—$15,093$(3,154)$15,093$(3,154)
Corporate securities6,781(219)5,337(663)12,118(882)
Municipal bonds1,677(10)68,667(12,420)70,344(12,430)
Mortgage-backed securities31,093(241)63,934(11,728)95,027(11,969)
Asset-backed securities3,638(41)7,190(1,092)10,828(1,133)
Total securities available-for-sale43,189(511)160,221(29,057)203,410(29,568)
SECURITIES HELD-TO-MATURITY
Corporate securities——8,144(356)8,144(356)
Total securities held-to-maturity——8,144(356)8,144(356)
Total securities$43,189$(511)$168,365$(29,413)$211,554$(29,924)

90

Less than 12 Months12 Months or LongerTotal
SECURITIES AVAILABLE-FOR-SALEFair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
U.S. agency securities$—$—$15,972$(3,179)$15,972$(3,179)
Corporate securities959(41)4,300(700)5,259(741)
Municipal bonds3,922(23)113,577(19,375)117,499(19,398)
Mortgage-backed securities20,662(113)67,376(11,732)88,038(11,845)
Asset-backed securities33,211(460)8,137(1,078)41,348(1,538)
Total securities available-for-sale58,754(637)209,362(36,064)268,116(36,701)
SECURITIES HELD-TO-MATURITY
Corporate securities——7,666(834)7,666(834)
Total securities held-to-maturity——7,666(834)7,666(834)
Total securities$58,754$(637)$217,028$(36,898)$275,782$(37,535)

There wereno held-to-maturity debt securities in an unrealized loss position of less thanone year andseven held-to-maturity debt securities in an unrealized loss position of more thanone year at both* December 31, 2024and2023*.

There were 22 available-for-sale securities in an unrealized loss position of less thanone year and 121 available-for-sale securities in an unrealized loss position of more thanone year at* December 31, 2024*, compared to 30 available-for-sale securities in an unrealized loss position of less thanone year and 180 available-for-sale securities in an unrealized position of more thanone year at* December 31, 2023*. The unrealized losses associated with these securities are believed to be caused by changing market conditions and considered to be temporary and the Company doesnot intend, and isnot likely to be required, to sell these securities prior to maturity. Management monitors the published credit ratings of the issuers of the debt securities for material ratings or outlook changes. Substantially all the Company’s municipal bond portfolio is comprised of obligations of states and political subdivisions located within the Company’s geographic footprint that are monitored through quarterly or annual financial review utilizing published credit ratings. All the municipal bond securities are investment grade.

All of the available-for-sale mortgage-backed securities and asset-backed securities in an unrealized loss position are issued or guaranteed by government-sponsored enterprises, and the available-for-sale corporate securities are all investment grade and monitored for rating or outlook changes. Based on the Company’s evaluation of these securities, no credit impairment was recorded for the years ended* December 31, 2024,*2023 and2022.

91

The contractual maturities of securities available-for-sale and held-to-maturity at the dates indicated are listed below. Expected maturities of mortgage-backed securities* maydiffer from contractual maturities because borrowers mayhave the right to call or prepay the obligations; therefore, these securities are classified separately withno* specific maturity date.

December 31, 2024December 31, 2023
SECURITIES AVAILABLE-FOR-SALEAmortizedFairAmortizedFair
U.S. agency securitiesCostValueCostValue
Due within one year$—$—$922$914
Due after one year through five years4,9624,5753,9473,544
Due after five years through ten years10,9759,19311,97210,139
Due after ten years4,3103,3704,3103,421
Subtotal20,24717,13821,15118,018
Corporate securities
Due within one year——1,0001,004
Due after one year through five years11,00010,7666,0006,609
Due after five years through ten years3,0002,9184,0003,839
Due after ten years2,0001,4422,0001,420
Subtotal16,00015,12613,00012,872
Municipal bonds
Due within one year——1,0131,003
Due after one year through five years2,1862,168757751
Due after five years through ten years4,1583,7287,6037,101
Due after ten years76,43064,448129,430110,592
Subtotal82,77470,344138,803119,447
Mortgage-backed securities
Federal National Mortgage Association (“FNMA”)90,77180,67776,36966,275
Federal Home Loan Mortgage Corporation (“FHLMC”)48,76547,77332,31131,376
Government National Mortgage Association (“GNMA”)39,20438,7364,1753,597
Subtotal178,740167,186112,855101,248
Asset-backed securities
Due within one year203200198196
Due after one year through five years1,0731,0371,8601,824
Due after five years through ten years2,8672,64821,42020,929
Due after ten years8,3687,49619,40818,399
Subtotal12,51111,38142,88641,348
Total securities available-for-sale310,272281,175328,695292,933
SECURITIES HELD-TO-MATURITY
Corporate securities
Due after five years through ten years8,5008,1448,5007,666
Total securities held-to-maturity8,5008,1448,5007,666
Total securities$318,772$289,319$337,195$300,599

The proceeds and resulting gains and losses from sales of securities available-for-sale for the period:

For the Year Ended
Gross · Gross
ProceedsGains(Losses)
Securities available-for-sale$101,907$215$(8,051)

There wereno sales proceeds, or gains or losses from the sale of securities available-for-sale for the years ended* December 31, 2023and December 31, 2022.*

92

NOTE4 – LOANS RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES ON LOANS

The composition of the loan portfolio was as follows at the dates indicated:

December 31,
REAL ESTATE LOANS20242023
Commercial (“CRE”)$345,317$366,328
Construction and development330,700303,054
Home equity75,14769,488
One-to-four-family (excludes loans held for sale)617,322567,742
Multi-family245,222223,769
Total real estate loans1,613,7081,530,381
CONSUMER LOANS
Indirect home improvement541,946569,903
Marine74,93173,310
Other consumer3,3043,540
Total consumer loans620,181646,753
COMMERCIAL BUSINESS LOANS
Commercial and industrial (“C&I”)287,014238,301
Warehouse lending12,91817,580
Total commercial business loans299,932255,881
Total loans receivable, gross2,533,8212,433,015
ACL on loans(31,870)(31,534)
Total loans receivable, net$2,501,951$2,401,481

Loan amounts are net of unearned loan fees in excess of unamortized costs and premiums of $6.0 million as of* December 31, 2024* and $8.4 million as of* December 31, 2023*. Net loans include unamortized net discounts on acquired loans of $2.0 million and $2.6 million as of* December 31, 2024and2023*, respectively. Net loans donot include accrued interest receivable. Accrued interest receivable on loans was $12.2 million as of* December 31, 2024* and $11.5 million as of* December 31, 2023* and was reported in “Accrued interest receivable” on the Consolidated Balance Sheets.

Most of the Company’s CRE and multi-family real estate, construction, residential, and/or commercial business lending activities are with customers located in Western Washington, the Oregon Coast, or near our loan production offices in Vancouver and the Tri-Cities, Washington. The Company originates real estate, consumer, and commercial business loans concentrated in these areas. However, indirect home improvement loans, including solar-related home improvement loans, are originated through a network of home improvement contractors and dealers located throughout Washington, Oregon, California, Idaho, Colorado, Arizona, Minnesota, Nevada, Texas, Utah, Massachusetts, Montana, and New Hampshire. These loans are generally secured by collateral with legal documentation outlining rights to collateral as practicable. Local economic conditions* may*affect borrowers’ ability to meet the stated repayment terms.

At* December 31, 2024*, the Company held approximately $1.11 billion in loans that are pledged as collateral for FHLB advances, compared to approximately $1.07 billion at* December 31, 2023*. The Company held approximately $606.5 million in loans that are pledged as collateral for the FRB line of credit at* December 31, 2024*, compared to approximately $631.1 million at* December 31, 2023*.

93

The Company has defined its loan portfolio intothree segments that reflect the structure of the lending function, the Company’s strategic plan and the way management monitors performance and credit quality. Thethree loan portfolio segments are: (a) real estate, (b) consumer, and (c) commercial business. Each of these segments is disaggregated into classes based on the risk characteristics of the borrower and/or the collateral type securing the loan. The following is a summary of each of the Company’s loan portfolio segments and classes:

Real Estate Loans

One-to-Four-Family Real Estate Lending. One-to-four-family residential loans include both owner-occupied properties (includingsecond homes) and non-owner-occupied properties with up tofour units. These loans either originated by the Company or periodically purchased from other banks, are secured byfirst mortgages onone-to-four-family residences within our market areas and are intended to be held in the Company's portfolio (excludes loans held for sale).

Multi-family Lending. Apartment term lending (five or more units) to current banking customers and community reinvestment loans for low to moderate income individuals in the Company’s footprint.

*CRE Lending.*Loans originated by the Company primarily secured by income-producing properties, including retail centers, warehouses, and office buildings located in our market areas.

Construction and Development Lending. Loans originated by the Company for the construction of, and secured by, commercial real estate,one-to-four-family, and multi-family residences and tracts of land for development that arenot pre-sold. A portion of theone-to-four-family construction portfolio is custom construction loans to the intended occupant of the residence.

Home Equity Lending. Loans originated by the Company secured bysecond mortgages onone-to-four-family residences, including home equity lines of credit in our market areas.

Consumer Loans

Indirect Home Improvement. Fixture secured loans for home improvement are originated by the Company through its network of home improvement contractors and dealers and are secured by the personal property installed in, on, or at the borrower’s real property, and* maybe perfected with aUCC‑2* financing statement filed in the county of the borrower’s residence. These indirect home improvement loans include replacement windows, siding, roofing, spas, and other home fixture installations, including solar related home improvement projects.

*Marine.*Loans originated by the Company, secured by boats, to borrowers primarily located in the states where the Company originates consumer loans.

Other Consumer. Loans originated by the Company to consumers in our retail branch footprint, including automobiles, recreational vehicles, direct home improvement loans, loans on deposits, and other consumer loans, primarily consisting of personal lines of credit and credit cards.

Commercial Business Loans

C&I* Lending*. C&I loans originated by the Company to local small- and mid-sized businesses in our market area are secured primarily by accounts receivable, inventory, or personal property, plant and equipment. Some C&I loans purchased by the Company are outside of the greater Puget Sound market area. C&I loans are made on the basis of the borrower’s ability to make repayment from the cash flow of the borrower’s business. At* December 31, 2024and2023*, C&I loans included Small Business Administration and United States Department of Agriculture guaranteed certificates of $52.6 million and $10.6 million, respectively.

Warehouse Lending. Loans originated to non-depository financial institutions and secured by notes originated by the non-depository financial institution. The Company hastwo distinct warehouse lending divisions: commercial warehouse re-lending secured by notes on construction loans and mortgage warehouse re-lending secured by notes onone-to-four-family loans. The Company’s commercial construction warehouse lines are secured by notes on construction loans and typically guaranteed by principals with experience in construction lending. Mortgage warehouse lending loans are funded throughthird-party residential mortgage bankers. Under this program, the Company provides short-term funding to the mortgage banking companies for the purpose of originating residential mortgage loans for sale into the secondary market.

94

Allowance for Credit Losses

The following tables detail activity in the ACL on loans by loan categories, at or for the years indicated:

Real · Commercial
ACL ON LOANSEstateConsumerBusinessUnallocatedTotal
Beginning balance$14,107$13,357$4,070$—$31,534
Provision for credit losses on loans3345,22180—5,635
Charge-offs—(5,994)(1,141)—(7,135)
Recoveries—1,601235—1,836
Net charge-offs—(4,393)(906)—(5,299)
Ending balance$14,441$14,185$3,244$—$31,870
Real · Commercial
ACL ON LOANSEstateConsumerBusinessUnallocatedTotal
Beginning balance$12,123$12,109$3,760$—$27,992
Provision for credit losses on loans1,9943,465311—5,770
Charge-offs(10)(3,465)(1)—(3,476)
Recoveries—1,248——1,248
Net charge-offs(10)(2,217)(1)—(2,228)
Ending balance$14,107$13,357$4,070$—$31,534
Commercial
ACL ON LOANSReal EstateConsumerBusinessUnallocatedTotal
Beginning balance$14,798$4,280$6,536$21$25,635
Impact of adopting ASC 326(5,234)6,078(3,682)(21)(2,859)
Provision for credit losses on loans2,5593,158906—6,623
Charge-offs—(2,465)——(2,465)
Recoveries—1,058——1,058
Net charge-offs—(1,407)——(1,407)
Ending balance$12,123$12,109$3,760$—$27,992

The main reason for the2024 provision for credit losses on loans was elevated net charge-offs. Additionally, the increase in the ACL on loans reflected organic loan growth, shifts in credit quality (including changes in classified, past due and nonperforming loans), and adjustments to qualitative factors. The most significant qualitative factor change was an increase in qualitative reserves, attributable to higher levels of past due, nonperforming, and net charge-offs on consumer loans relative to prior periods.

Nonaccrual and Past Due Loans. Loans are considered past due if the required principal and interest payments havenot been received as of the date such payments were due. Loans are automatically placed on nonaccrual once the loan is90 days past due or sooner if, in management’s opinion, the borrower* may*be unable to meet payment obligations as they become due, or as required by regulatory authorities.

Loan Modifications to Borrowers Experiencing Financial Difficulty

The Company* maymodify the contractual terms of a loan to a borrower experiencing financial difficulty as a part of ongoing loss mitigation strategies. These modifications mayresult in an interest rate reduction, term extension, an other-than-insignificant payment delay, or a combination thereof. The Company typically doesnot* offer principal forgiveness. An assessment of whether a borrower is experiencing financial difficulty is made on the date of modification. The effect of most modifications made to borrowers experiencing financial difficulty is already included in the ACL on loans because of the measurement methodologies used to estimate the allowance.

95

The following tables present the amortized cost basis of loans at* December 31, 2024and2023* that were both experiencing financial difficulty and modified during the years ended* December 31, 2024and2023*, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers experiencing financial difficulty as compared to the amortized cost basis of each class of financing receivable is also presented below:

Combination · Combination
Term · Term · Total
Extension · Extension · Class of
PrincipalPaymentTermand PrincipalPaymentFinancing
REAL ESTATE LOANSForgivenessDelayExtensionForgivenessDelayReceivable
CRE$—$—$—$—$1,1460.33%
Construction and development————4,9791.51
Combination · Combination
Term · Term · Total
Extension · Extension · Class of
PrincipalPaymentTermand PrincipalInterest RateFinancing
REAL ESTATE LOANSForgivenessDelayExtensionForgivenessReductionReceivable
CRE$—$—$—$—$1,0880.30%

The Company has committed to lend additional amounts totaling $5.3 million to the borrowers included in the previous tables as of* December 31, 2024*.

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified in the last12 months:

30-5960-89
DaysDays90 DaysTotal
PastPastor MorePast
REAL ESTATE LOANSDueDuePast DueDue
Construction and development$—$—$4,979$4,979

There wereno loans to borrowers experiencing financial difficulty that had a payment default during the years ended* December 31, 2024,*2023 and2022 and were modified in thetwelve months prior to that default.

The following tables present the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the years ended* December 31, 2024and2023*:

Weighted-
Average
Term Extension
Payment Delay
REAL ESTATE LOANS · (in years)
CRE2.5
Construction and development0.5
Weighted-
Average
Term Extension
Payment Delay
REAL ESTATE LOANS · (in years)
CRE1.5

96

Nonaccrual and Past Due Loans

The following tables provide information pertaining to the aging analysis of contractually past due loans and nonaccrual loans at the dates indicated:

30-5960-89
Days · Days · 90 Days · Total · Total
Past · Past · or More · Past · Loans · Non-
REAL ESTATE LOANSDueDuePast DueDueCurrentReceivableAccrual (1)
CRE$845$—$1,625$2,470$342,847$345,317$2,771
Construction and development822—4,9795,801324,899330,7004,979
Home equity20—25127174,87675,147261
One-to-four-family2,507253762,836614,486617,322164
Multi-family————245,222245,222—
Total real estate loans4,1942536,93111,3781,602,3301,613,7088,175
CONSUMER LOANS
Indirect home improvement3,9201,7877586,465535,481541,9461,677
Marine7181504090874,02374,931289
Other consumer17113313,2733,30414
Total consumer loans4,6551,9388117,404612,777620,1811,980
COMMERCIAL BUSINESS LOANS
C&I118—3,3313,449283,565287,0143,446
Warehouse lending————12,91812,918—
Total commercial business loans118—3,3313,449296,483299,9323,446
Total loans$8,967$2,191$11,073$22,231$2,511,590$2,533,821$13,601
30-5960-89
Days · Days · 90 Days · Total · Total
Past · Past · or More · Past · Loans · Non-
REAL ESTATE LOANSDueDuePast DueDueCurrentReceivableAccrual (1)
CRE$—$—$—$—$366,328$366,328$1,088
Construction and development————303,054303,0544,699
Home equity792513624069,24869,488173
One-to-four-family—96—96567,646567,74296
Multi-family————223,769223,769—
Total real estate loans791211363361,530,0451,530,3816,056
CONSUMER LOANS
Indirect home improvement1,7591,2487773,784566,119569,9031,863
Marine37324313775372,55773,310342
Other consumer57186813,4593,5408
Total consumer loans2,1891,5099204,618642,135646,7532,213
COMMERCIAL BUSINESS LOANS
C&I——2,5142,514235,787238,3012,683
Warehouse lending————17,58017,580—
Total commercial business loans——2,5142,514253,367255,8812,683
Total loans$2,268$1,630$3,570$7,468$2,425,547$2,433,015$10,952
(1)Includes loans less than 90 days past due as applicable.

There wereno loans90 days or more past due and still accruing interest at both* December 31, 2024and2023*.

97

Credit Quality Indicators

As part of the Company’s on-going monitoring of credit quality of the loan portfolio, management tracks certain credit quality indicators including trends related to (i) the risk grading of loans, (ii) the level of classified loans, (iii) net charge-offs, (iv) nonperforming loans and (v) the general economic conditions in the Company’s markets.

The Company utilizes a risk grading matrix to assign a risk grade to its real estate and commercial business loans. Loans are graded on a scale of1 to10, with loans in risk grades1 to6 reported as “Pass” and loans in risk grades7 to10 reported as classified loans in the Company’s ACL analysis.

A description of the10 risk grades is as follows:

●Grades 1 and 2 - These grades include loans to very high-quality borrowers with excellent or desirable business credit.
●Grade 3 - This grade includes loans to borrowers of good business credit with moderate risk.
●Grades 4 and 5 - These grades include “Pass” grade loans to borrowers of average credit quality and risk.
●Grade 6 - This grade includes loans on management’s “Watch” list and is intended to be utilized on a temporary basis for “Pass” grade borrowers where frequent and thorough monitoring is required due to credit weaknesses and where significant risk-modifying action is anticipated in the near term.
●Grade 7 - This grade is for “Other Assets Especially Mentioned (OAEM)” or “Special Mention” loans in accordance with regulatory guidelines and includes borrowers where performance is poor or significantly less than expected.
●Grade 8 - This grade includes “Substandard” loans in accordance with regulatory guidelines which represent an unacceptable business credit where a loss is possible if loan weakness is not corrected.
●Grade 9 - This grade includes “Doubtful” loans in accordance with regulatory guidelines where a loss is highly probable.
●Grade 10 - This grade includes “Loss” loans in accordance with regulatory guidelines for which total loss is expected and when identified are charged off.

Homogeneous loans are risk rated based upon the Federal Financial Institutions Examination Council’s Uniform Retail Credit Classification and Account Management Policy. Loans classified under this policy at the Company are consumer loans which include indirect home improvement, solar, marine, other consumer, andone-to-four-familyfirst andsecond liens. Under the Uniform Retail Credit Classification and Account Management Policy, loans that are current or less than90 days past due are graded “Pass” and risk graded*“4”* or*“5”* internally. Loans that are past due more than90 days are classified “Substandard” risk graded*“8”* internally until the loan has demonstrated consistent performance, typicallysix months of contractual payments. Closed-end loans that are120 days past due and open-end loans that are180 days past due are charged off based on the value of the collateral less cost to sell. Management* may*choose to conservatively risk rate credits even if paying in accordance with the loan’s repayment terms.

CRE, construction and development, multi-family and commercial business loans are evaluated individually for their risk classification and* may*be classified as “Substandard” even if current on their loan payment obligations. We regularly review our credits for accuracy of risk grades whenever we receive new information. Borrowers are generally required to submit financial information at regular intervals. Typically, commercial borrowers with lines of credit are required to submit financial information with reporting intervals ranging from monthly to annually depending on credit size, risk, and complexity. In addition, nonowner-occupied CRE borrowers with loans exceeding a certain dollar threshold are usually required to submit rent rolls or property income statements annually. We monitor construction loans monthly. We also review loans graded “Watch” or worse, regardless of loan type,no less than quarterly.

98

The following tables summarize risk rated loan balances and total current period gross charge-offs by category as of* December 31, 2024and2023*. Term loans that were renewed or extended for periods longer than90 days are presented as new originations in the year of the most recent renewal or extension.

Revolving
Loans
REAL ESTATE LOANS · Term Loans by Year of Origination · Revolving · Converted · Total
CRE20242023202220212020PriorLoansto TermLoans
Pass$13,023$48,434$84,077$51,874$43,652$66,142$—$679$307,881
Watch—3,13510,68912,654—6,948——33,426
Special mention—————394——394
Substandard————1,6251,991——3,616
Total CRE13,02351,56994,76664,52845,27775,475—679345,317
Construction and development
Pass167,94287,01230,20029,851—38010,336—325,721
Substandard——4,979—————4,979
Total construction and development167,94287,01235,17929,851—38010,336—330,700
Home equity
Pass6,5012,3793261,5385,9301,63156,43015174,886
Substandard—————14247—261
Total home equity6,5012,3793261,5385,9301,64556,67715175,147
One-to-four-family
Pass77,602110,505174,355109,00676,65366,426——614,547
Substandard——735——2,040——2,775
Total one-to-four-family77,602110,505175,090109,00676,65368,466——617,322
Multi-family
Pass20,6627,03020,09889,73359,88647,813——245,222
Total multi-family20,6627,03020,09889,73359,88647,813——245,222
Total real estate loans$285,730$258,495$325,459$294,656$187,746$193,779$67,013$830$1,613,708
Revolving
Loans
CONSUMER LOANS · Term Loans by Year of Origination · Revolving · Converted · Total
Indirect home improvement20242023202220212020PriorLoansto TermLoans
Pass$98,516$130,254$167,896$74,577$28,045$40,981$—$—$540,269
Substandard99403712100106257——1,677
Total indirect home improvement98,615130,657168,60874,67728,15141,238——541,946
Indirect home improvement gross charge-offs3811,4771,627677568523——5,253
Marine
Pass13,32211,38620,4498,52110,95810,006——74,642
Substandard————106183——289
Total marine13,32211,38620,4498,52111,06410,189——74,931
Marine gross charge-offs—2112851128237——565
Other consumer
Pass3109333456351262,336—3,290
Substandard———3——11—14
Total other consumer3109333459351262,347—3,304
Other consumer gross charge-offs1336——4591—176
Total consumer loans$112,247$142,136$189,391$83,257$39,250$51,553$2,347$—$620,181

99

Revolving
COMMERCIALLoans
BUSINESS LOANS · Term Loans by Year of Origination · Revolving · Converted · Total
C&I20242023202220212020PriorLoansto TermLoans
Pass$65,491$20,084$20,091$16,468$6,135$8,791$120,899$602$258,561
Watch—4,987—7221,799—4,183—11,691
Special mention———543—5566,375—7,474
Substandard—2,373—2,2431,2551,2962,121—9,288
Total C&I65,49127,44420,09119,9769,18910,643133,578602287,014
C&I gross charge-offs—————380761—1,141
Warehouse lending
Pass——————11,060—11,060
Special mention——————1,858—1,858
Total warehouse lending——————12,918—12,918
Total commercial business loans$65,491$27,444$20,091$19,976$9,189$10,643$146,496$602$299,932
TOTAL LOANS RECEIVABLE, GROSS
Pass$463,369$417,177$517,826$381,624$231,294$242,296$201,061$1,432$2,456,079
Watch—8,12210,68913,3761,7996,9484,183—45,117
Special mention———543—9508,233—9,726
Substandard992,7766,4262,3463,0925,7812,379—22,899
Total loans receivable, gross$463,468$428,075$534,941$397,889$236,185$255,975$215,856$1,432$2,533,821
Total gross charge-offs$382$1,531$1,761$728$696$1,185$852$—$7,135
Revolving
Loans
REAL ESTATE LOANS · Term Loans by Year of Origination · Revolving · Converted · Total
CRE20232022202120202019PriorLoansto TermLoans
Pass$48,551$91,144$61,689$46,117$27,957$61,764$499$—$337,721
Watch3,2015,44612,894—4532,22645—24,265
Special mention————409———409
Substandard———1,650—1,957—3263,933
Total CRE51,75296,59074,58347,76728,81965,947544326366,328
Construction and development
Pass120,155106,16846,98915,219—5409,284—298,355
Substandard—4,699——————4,699
Total construction and development120,155110,86746,98915,219—5409,284—303,054
Home equity
Pass4,5833981,5846,525112,13754,077—69,315
Substandard—————36137—173
Total home equity4,5833981,5846,525112,17354,214—69,488
Home equity gross charge-offs1010
One-to-four-family—
Pass103,165175,412122,40680,81530,59552,008—472564,873
Substandard—866———2,003——2,869
Total one-to-four-family103,165176,278122,40680,81530,59554,011—472567,742
Multi-family
Pass7,10620,40491,04742,51137,99024,711——223,769
Total multi-family7,10620,40491,04742,51137,99024,711——223,769
Total real estate loans$286,761$404,537$336,609$192,837$97,415$147,382$64,042$798$1,530,381

100

Revolving
Loans
CONSUMER LOANS · Term Loans by Year of Origination · Revolving · Converted · Total
Indirect home improvement20232022202120202019PriorLoansto TermLoans
Pass$171,208$212,661$93,664$36,032$23,977$30,492$6$—$568,040
Substandard212663448141258141——1,863
Total indirect home improvement171,420213,32494,11236,17324,23530,6336—569,903
Indirect home improvement gross charge-offs2041,386567290145336——2,928
Marine
Pass13,61923,9639,98713,0825,2677,050——72,968
Substandard——5285—205——342
Total marine13,61923,96310,03913,1675,2677,255——73,310
Marine gross charge-offs—4793—7256——403
Other consumer
Pass3095591756931592,258—3,532
Substandard——————8—8
Total other consumer3095591756931592,266—3,540
Other consumer gross charge-offs—212———120—134
Total consumer loans$185,348$237,846$104,326$49,409$29,505$38,047$2,272$—$646,753
Revolving
COMMERCIAL · Loans
BUSINESS LOANS · Term Loans by Year of Origination · Revolving · Converted · Total
C&I20232022202120202019PriorLoansto TermLoans
Pass$13,971$32,334$19,634$11,537$5,122$9,707$119,844$145$212,294
Watch2,322—1,3822,366—9535,754—12,777
Special mention143———4982531,345—2,239
Substandard2,940—2,3211,3911,7661692,005—10,592
Doubtful——————399—399
Total C&I19,37632,33423,33715,2947,38611,082129,347145238,301
C&I gross charge-offs——1—————1
Warehouse lending
Pass——————17,003—17,003
Watch——————577—577
Total warehouse lending——————17,580—17,580
Total commercial business loans$19,376$32,334$23,337$15,294$7,386$11,082$146,927$145$255,881
TOTAL LOANS RECEIVABLE, GROSS
Pass$482,667$663,043$447,175$251,907$130,922$188,568$202,971$617$2,367,870
Watch5,5235,44614,2762,3664533,1796,376—37,619
Special mention143———9072531,345—2,648
Substandard3,1526,2282,8213,2672,0244,5112,15032624,479
Doubtful——————399—399
Total loans receivable, gross$491,485$674,717$464,272$257,540$134,306$196,511$213,241$943$2,433,015
Total gross charge-offs$204$1,435$673$290$152$592$130$—$3,476

101

The following table presents the amortized cost basis of loans on nonaccrual status at the dates indicated:

December 31, 2024December 31, 2023
Nonaccrual withNonaccrual withTotalNonaccrual withNonaccrual withTotal
REAL ESTATE LOANSNo ACLACLNonaccrualNo ACLACLNonaccrual
CRE$2,771$—$2,771$1,088$—$1,088
Construction and development—4,9794,979—4,6994,699
Home equity261—261173—173
One-to-four-family164—16496—96
3,1964,9798,1751,3574,6996,056
CONSUMER LOANS
Indirect home improvement—1,6771,677—1,8631,863
Marine—289289—342342
Other consumer—1414—88
—1,9801,980—2,2132,213
COMMERCIAL BUSINESS LOANS
C&I2,4869603,446—2,6832,683
Total$5,682$7,919$13,601$1,357$9,595$10,952

The Company recognized interest income on a cash basis for nonaccrual loans of $427,000, $579,000, and $506,000 during the years ended* December 31, 2024,*2023 and2022, respectively.

The following table presents the amortized cost basis of collateral dependent loans by class of loans as of dates indicated:

December 31, 2024 · December 31, 2023
Residential · Other · Residential · Other
Real · Non-Real · Real · Non-Real
REAL ESTATE LOANSCREEstateEstateTotalCREEstateEstateTotal
CRE$2,771$—$—$2,771$1,088$—$—$1,088
Construction and development4,979——4,9794,699—4,699
Home equity—261—261—173—173
One-to-four-family—164—164—96—96
7,750425—8,1755,787269—6,056
CONSUMER LOANS
Indirect home improvement——1,6771,677——1,8631,863
Marine——289289——342342
——1,9661,966——2,2052,205
COMMERCIAL BUSINESS LOANS
C&I——3,4463,446——2,6832,683
Total$7,750$425$5,412$13,587$5,787$269$4,888$10,944

Related Party Loans

Certain directors and executive officers or their related affiliates are customers of and have had banking transactions with the Company. Total loans to directors, executive officers, and their affiliates are subject to regulatory limitations.

102

Outstanding loan balances of related party loans, all of which were within regulatory limits, were as follows:

At December 31,
20242023
Beginning balance$3,343$3,445
Additions345—
Repayments(113)(102)
Ending balance$3,575$3,343

The aggregate maximum loan balance of extended credit to related parties was $3.6 million and $3.7 million at* December 31, 2024and2023*, respectively, and includes the ending balances from the tables above. These loans and lines of credit were made in compliance with applicable laws on substantially the same terms (including interest rates and collateral) as those prevailing at the time for comparable transactions with unrelatedthird parties and donot involve more than the normal risk of collectability.

NOTE5 – MORTGAGE SERVICING RIGHTS

Loans serviced for others arenot included on the Consolidated Balance Sheets. The unpaid principal balances of residential mortgage loans serviced for others were $1.63 billion and $2.83 billion at* December 31, 2024and2023*, respectively.

The following table summarizes MSRs activity at or for the years indicated:

At or For the Year Ended
December 31,
202420232022
Beginning balance, at the lower of cost or fair value$17,176$18,017$16,970
Additions2,4152,7725,400
Sales(7,953)——
MSRs amortized(2,472)(3,565)(4,354)
Recovery (impairment) of MSRs38(48)1
Ending balance, at the lower of cost or fair value$9,204$17,176$18,017

The fair value of the MSRs’ assets was $21.0 million and $38.2 million at* December 31, 2024* and* December 31, 2023*, respectively. Fair value adjustments to MSRs are mainly due to market-based assumptions associated with discounted cash flows, loan prepayment speeds, and changes in interest rates. A significant change in prepayments of the loans in the MSRs portfolio could result in significant changes in the valuation adjustments, thus creating potential volatility in the carrying amount of MSRs.

The following provides valuation assumptions used in determining the fair value of MSRs at the dates indicated:

At December 31,
Key assumptions:20242023
Weighted average discount rate10.2%9.4%
Conditional prepayment rate (“CPR”)8.3%7.2%
Weighted average life in years7.98.4

103

Key economic assumptions of the current fair value for single family MSRs are presented in the table below. Also presented is the sensitivity to market rate changes for the par rate coupon for a conventionalone-to-four-family FNMA, FHLMC, GNMA, or FHLB serviced home loan. The table below references a 50 basis point and 100 basis point adverse rate change and the impact on prepayment speeds and discount rates at the dates indicated:

December 31,
20242023
Aggregate portfolio principal balance$1,632,141$2,832,016
Weighted average rate of loans in MSRs portfolio4.2%3.6%
At December 31, 2024Base0.5% Adverse Rate Change1.0% Adverse Rate Change
Conditional prepayment rate8.3%10.1%12.7%
Fair value MSRs$21,043$20,127$19,067
Percentage of MSRs1.2%1.2%1.1%
Discount rate10.2%10.7%11.2%
Fair value MSRs$21,043$20,587$20,149
Percentage of MSRs1.3%1.3%1.2%
At December 31, 2023Base0.5% Adverse Rate Change1.0% Adverse Rate Change
Conditional prepayment rate7.2%8.0%9.3%
Fair value MSRs$38,163$37,268$35,819
Percentage of MSRs1.3%1.3%1.3%
Discount rate9.4%9.9%10.4%
Fair value MSRs$38,163$37,301$36,476
Percentage of MSRs1.3%1.3%1.3%

These sensitivities are hypothetical and should be used with caution as the tables above demonstrate the Company’s methodology for estimating the fair value of MSRs which is extremely sensitive to changes in key assumptions. For example, actual prepayment experience* maydiffer and any difference mayhave a material effect on the fair value of MSRs. Changes in fair value resulting from changes in assumptions generally cannot be extrapolated because the relationship of the change in the assumption to the change in fair value maynot* be linear. Also, in these tables, the effects of a variation in a particular assumption on the fair value of MSRs is calculated without changing any other assumption; in reality, changes inone factor* maybe associated with changes in another (for example, decreases in market interest rates mayprovide an incentive to refinance; however, this mayalso indicate a slowing economy and an increase in the unemployment rate, which reduces the number of borrowers who qualify for refinancing), which maymagnify or counteract the sensitivities. Thus, any measurement of the fair value of MSRs is limited by the conditions existing and assumptions made at a particular point in time. Those assumptions maynot* be appropriate if they are applied to a different time.

The Company recorded $4.7 million, $7.2 million, and $7.1 million of gross contractually specified servicing fees, late fees, and other ancillary fees resulting from servicing of loans for the years ended* December 31, 2024,*2023 and2022, respectively. The income, net of amortization of MSRs, is reported in “Service charges and fee income” on the Consolidated Statements of Income.

104

NOTE6 – PREMISES AND EQUIPMENT

Premises and equipment at the dates indicated were as follows:

December 31,
20242023
Land$7,925$7,925
Buildings20,81420,814
Furniture, fixtures, and equipment16,83117,962
Leasehold improvements2,8802,680
Building improvements8,3928,043
Projects in process211150
Subtotal57,05357,574
Less accumulated depreciation and amortization(27,297)(26,996)
Total$29,756$30,578

Depreciation and amortization expense for these assets totaled $2.5 million, $2.6 million, and $2.5 million for the years ended* December 31, 2024,*2023 and2022, respectively.

NOTE7 – LEASES

The Company has operating leases for retail bank and home lending branches, loan production offices, and certain equipment. At* December 31, 2024*, these leases have remaining terms ranging from three months to 5.5 years, with some including options to extend for up tofive years.

The components of lease cost (included in occupancy expense on the Consolidated Statements of Income) for the years indicated are as follows:

For Year Ended December 31,
Lease cost:202420232022
Operating lease cost$1,896$1,837$1,422
Short-term lease cost101921
Total lease cost$1,906$1,856$1,443

The following table provides supplemental information related to operating leases at or for the years indicated:

At or For the Year Ended December 31,
Cash paid for amounts included in the measurement of lease liabilities:20242023
Operating cash flows from operating leases$1,950$1,882
Weighted average remaining lease term- operating leases (in years)3.54.0
Weighted average discount rate- operating leases3.14%2.95%

The Company’s leases typically donot contain a discount rate implicit in the lease contract. As an alternative, the discount rate used in determining the lease liability for each individual lease was the FHLB of Des Moines’ fixed advance rate.

105

Maturities of operating lease liabilities at* December 31, 2024* for future periods are as follows:

2025$1,706
20261,572
20271,273
2028531
2029402
Thereafter676
Total lease payments6,160
Less imputed interest(604)
Total$5,556

NOTE8 – OTHER REAL ESTATE OWNED (“OREO”)

The following table presents the activity related to OREO at and for the years indicated:

At or For the Year Ended December 31,
202420232022
Beginning balance$—$570$—
Additions———
Loans transferred to OREO——145
Closed retail branch transferred to OREO——570
Gross proceeds from sale of OREO—(718)(145)
Gain on sale of OREO—148—
Ending balance$—$—$570

There wereno OREO properties at* December 31, 2024and2023*, andone OREO property (a closed branch in Centralia, Washington) at* December 31, 2022.OREO holding costs were $10,000, for the year ended December 31, 2022.*

There were $84,000 and $96,000 in mortgage loans collateralized by residential real estate property in the process of foreclosure at* December 31, 2024and2023*, respectively.

NOTE9 – DEPOSITS

Deposits are summarized as follows at the dates indicated:

December 31,
20242023
Noninterest-bearing checking$627,679$654,048
Interest-bearing checking (1)176,561244,028
Savings154,188151,630
Money market (2)341,615359,063
Certificates of deposit less than $100,000 (3)440,257587,858
Certificates of deposit of $100,000 through $250,000455,594429,373
Certificates of deposit greater than $250,000133,04579,540
Escrow accounts related to mortgages serviced (4)10,47916,783
Total$2,339,418$2,522,323
(1)Includes no brokered deposits and $70.2 million of brokered deposits at December 31, 2024 and 2023, respectively.
(2)Includes $279,000 and $1,000 of brokered deposits at December 31, 2024 and 2023, respectively.
(3)Includes $143.1 million and $361.3 million of brokered certificates of deposit at December 31, 2024 and 2023, respectively.
(4)Noninterest-bearing accounts.

106

Scheduled maturities of time deposits at* December 31, 2024* for future years ending are as follows:

Maturing in 2025$869,282
Maturing in 2026127,484
Maturing in 202720,307
Maturing in 202811,419
Maturing in 2029 and thereafter404
Total$1,028,896

Interest expense by deposit category for the years indicated is as follows:

Year Ended December 31,
202420232022
Interest-bearing checking$2,521$2,586$495
Savings and money market7,6335,5113,775
Certificates of deposit43,00928,6545,150
Total$53,163$36,751$9,420

The Company had related party deposits of approximately $3.2 million and $2.8 million at* December 31, 2024and2023*, respectively, which included deposits held for directors and executive officers.

NOTE10 – EMPLOYEE BENEFITS

401(k) Plan

The Company has a salary deferral401(k) Plan covering substantially all of its employees. Employees are eligible to participate in the401(k) plan at the date of hire if they are18 years of age. Eligible employees* maycontribute through payroll deductions and are 100% vested at all times in their deferral contributions account. The Company matches 100% for contributions of 1% to 3%, and 50% for contributions of 4% to 5%. The Company made matching contributions of $1.9 million, $1.7 million, and $1.9 million for the years ended December 31, 2024,*2023 and2022, respectively.

NOTE11 – DEBT

Borrowings

The Bank is a member of the FHLB of Des Moines, which entitles it to certain benefits including a variety of borrowing options consisting of a secured credit line that allows both fixed and variable rate advances. The FHLB borrowings at* December 31, 2024and2023*, consisted of a warehouse securities credit line (“securities line”), which allows advances with interest rates fixed at the time of borrowing and a warehouse federal funds (“Fed Funds”) advance, which allows daily advances at variable interest rates. Credit capacity is primarily determined by the value of assets collateralized at the FHLB, funds on deposit at the FHLB, and stock owned by the Bank.

Credit is limited to 45% of the Company’s total assets and available pledged assets. The Bank entered into an Advances, Pledges and Security Agreement with the FHLB for which specific loans are pledged to secure these credit lines. At* December 31, 2024*, loans of approximately $1.11 billion were pledged to the FHLB. At* December 31, 2024*, the Bank’s total borrowing capacity was $649.7 million with the FHLB of Des Moines, with unused borrowing capacity of $349.5 million. In addition, all FHLB stock owned by the Company is collateral for credit lines.

The Bank maintains a short-term borrowing line with the FRB with total credit based on eligible collateral. The Bank can borrow under the Term Auction Facility and Term Deposit Facility at rates published by the San Francisco FRB. As of* December 31, 2024and2023*, the Bank had approximately $606.5 million and $631.1 million, respectively, in pledged consumer loans with a borrowing capacity of $270.4 million and $351.6 million for the Term Auction Facility and Term Deposit Facility, respectively. The Bank had $8.0 million in outstanding borrowings under these lines at* December 31, 2024*, andnone outstanding at* December 31, 2023*. The Bank also had $101.0 million unsecured Fed Funds lines of credit with other financial institutions of which none was outstanding at* December 31, 2024*.

107

Borrowings on these lines at the dates indicated were as follows:

December 31,
20242023
Federal Home Loan Bank - (interest rates ranging from 4.45% to 4.92% and 2.00% to 2.37% at December 31, 2024 and 2023, respectively)$299,806$3,896
FRB - Fed funds - (interest rate of 4.33% at December 31, 2024)8,000—
FRB - Bank Term Funding Program (“BTFP”) advance - (interest rate of 4.70% at December 31, 2023)—89,850
Total$307,806$93,746

Scheduled maturities of borrowings were as follows:

Years Ending December 31,BalancesInterest Rates
2025$259,0004.60%
202648,8064.79%
Total$307,8064.63%

Subordinated Notes

On* February 10, 2021,FS Bancorp completed the private placement of $50.0 million of its 3.75% fixed-to-floating rate subordinated notes due2031* (the “Notes”) at an offering price equal to 100% of the aggregate principal amount of the Notes, resulting in net proceeds, after placement agent fees and offering expenses, of approximately $49.3 million. The interest rate on the Notes remains fixed equal to 3.75% for thefirst five years. Afterfive years the interest rate changes to a floating interest rate tied to a Three-Month Term Secured Overnight Financing Rate (“SOFR”), plus a spread of 337 basis points. The Notes will mature on* February 15, 2031.On or after February 15, 2026,the Company may*redeem the Notes, in whole or in part.

The Notes are unsecured obligations and are subordinated in right of payment to all existing and future indebtedness, deposits and other liabilities of the Company's current and future subsidiaries, including the Bank’s deposits as well as the Company's subsidiaries' liabilities to general creditors and liabilities arising during the ordinary course of business. The Notes* maybe included in Tier2* capital for the Company under current regulatory guidelines and interpretations.

The maximum balance at any month end and the average balances and weighted average interest rates on debt during the years indicated were as follows:

For the Year Ending December 31,
Maximum balance:202420232022
FHLB advances and Fed Funds$299,805$74,895$260,828
FRB Fed Funds41,000——
Fed Funds lines of credit with other financial institutions3,963——
Subordinated notes50,00050,00050,000
FRB BTFP advance89,85090,000—
Average balance:
FHLB advances and Fed Funds122,01533,945102,008
FRB Fed Funds1,70514,704548
Fed Funds lines of credit with other financial institutions111115
Subordinated notes50,00050,00050,000
FRB BTFP advance30,19561,669—
Weighted average interest rates
FHLB advances and Fed Funds5.03%4.40%2.98%
FRB Fed Funds5.56%5.42%1.69%
Fed Funds lines of credit with other financial institutions5.88%5.62%3.28%
Subordinated notes3.88%3.88%3.75%
FRB BTFP advance4.70%4.71%—%

108

NOTE12 – INCOME TAXES

The components of income tax expense for the years indicated were as follows:

For the Year Ending December 31,
Provision for income taxes202420232022
Current$8,580$9,912$8,183
Deferred(2,023)(693)(844)
Total provision for income taxes$6,557$9,219$7,339

A reconciliation of the effective income tax rate with the federal statutory tax rates at the dates indicated was as follows:

December 31,
202420232022
AmountRateAmountRateAmountRate
Income tax provision at statutory rate$8,74421.0%$9,50721.0%$7,76721.0%
Tax exempt income(179)(0.4)(333)(0.7)(852)(2.3)
Nondeductible items resulting in increase in tax1600.41650.4310.1
Increase in tax resulting from other items1800.4360.12740.7
Equity compensation(631)(1.5)(208)(0.5)(146)(0.4)
Executive compensation5601.3520.12650.7
Gain on tax credit purchase(2,277)(5.5)————
Total$6,55715.7%$9,21920.4%$7,33919.8%

Total deferred tax assets and liabilities at the dates indicated were as follows:

Deferred Tax AssetsDecember 31,
20242023
ACL on loans$6,859$6,746
Non-accrued loan interest423
Restricted stock awards105113
Non-qualified stock options489615
Lease liability1,1941,463
Securities available-for-sale6,2567,689
ACL on unfunded commitments302327
Other3649
Purchase accounting adjustments48148
Total deferred tax assets15,76417,053
Deferred Tax Liabilities
Loan origination costs(2,513)(2,512)
MSRs(1,960)(3,679)
Stock dividend - FHLB stock—(7)
Property, plant, and equipment(1,515)(1,408)
Lease right-of-use assets(1,156)(1,415)
Interest rate swaps designated as cash flow hedge(1,561)(1,307)
Total deferred tax liabilities(8,705)(10,328)
Net deferred tax assets$7,059$6,725

The Company files a U.S. Federal income tax return and Oregon, Idaho, and Arizona state income tax returns, which are subject to examination by tax authorities for years2021 and later. At* December 31, 2024and2023*, the Company hadno uncertain tax positions. The Company recognizedno interest and penalties in tax expense for the years ended* December 31, 2024,*2023 and2022.

109

NOTE13 – COMMITMENTS AND CONTINGENCIES

Commitments – The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized on the Consolidated Balance Sheets.

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 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.

The following table provides a summary of the Company’s commitments at the dates indicated:

COMMITMENTS TO EXTEND CREDITDecember 31,
REAL ESTATE LOANS20242023
CRE$1,132$3,472
Construction and development174,131154,611
One-to-four-family (includes locks for saleable loans)23,13823,751
Home equity97,35894,026
Multi-family5,8762,945
Total real estate loans301,635278,805
CONSUMER LOANS28,56629,517
COMMERCIAL BUSINESS LOANS
C&I174,292164,873
Warehouse lending53,97861,837
Total commercial business loans228,270226,710
Total commitments to extend credit$558,471$535,032

Commitments to extend credit are agreements to lend to a customer provided there isno violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the amount of the total commitments doesnot necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the party. Collateral held varies, but* may*include accounts receivable, inventory, property and equipment, residential real estate, and income-producing commercial properties.

Unfunded commitments under commercial lines of credit, revolving credit lines and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit usually donot contain a specified maturity date and ultimately* may**not* be drawn upon to the total extent to which the Company is committed. The Company’s ACL – on unfunded loan commitments at* December 31, 2024* and* December 31, 2023* was $1.4 million and $1.5 million, respectively. The decline in the ACL was due to the Company recording a recovery from the ACL – on unfunded loan commitments of $123,000 for the year ended* December 31, 2024*, as compared to a recovery of $1.0 million for the year ended* December 31, 2023*.

A portion of theone-to-four-family commitments included in the table above are accounted for as fair value derivatives and donot carry an associated reserve. The Company’s derivative positions are presented with discussion in “Note18 – Derivatives.”

The Company also sellsone-to-four-family loans to the FHLB of Des Moines that require a limited level of recourse if the loans default and exceed a certain loss exposure. Specific to that recourse, the FHLB of Des Moines established afirst loss account (“FLA”) related to the loans and required a credit enhancement (“CE”) obligation by the Bank to be utilized after the FLA is used. Based on loans sold through* December 31, 2024*, the total loans sold to the FHLB were $8.6 million with the FLA being $581,000 and the CE obligation at $389,000 or 4.5% of the loans outstanding. Management has established a holdback of 10% of the outstanding CE obligation, or $39,000, which is a part of the off-balance sheet holdback for loans sold. At* December 31, 2024and2023*, there wereno loans sold to the FHLB of Des Moines greater than30 days past their contractual payment due date.

110

Contingent liabilities for loans held for sale – In the ordinary course of business, loans are sold with limited recourse against the Company and* mayhave to subsequently be repurchased due to defects that occurred during the origination of the loan. The defects are categorized as documentation errors, underwriting errors, early payoff, early payment defaults, breach of representation or warranty, servicing errors, and/or fraud. When a loan sold to an investor without recourse fails to perform according to its contractual terms, the investor will typically review the loan file to determine whether defects in the origination process occurred. If a defect is identified, the Company maybe required to either repurchase the loan or indemnify the investor for losses sustained. If there areno* such defects, the Company hasno commitment to repurchase the loan. The Company has recorded a holdback reserve of $2.0 million and $2.1 million to cover loss exposure related to these guarantees forone-to-four-family loans sold into the secondary market at* December 31, 2024and2023*, respectively, which is included in “Other liabilities” on the Consolidated Balance Sheets.

The Company has entered into a severance agreement with its Chief Executive Officer (“CEO”). The severance agreement, subject to certain requirements, generally includes a lump sum payment to the CEO equal to24 months of base compensation in the event their employment is involuntarily terminated, other than for cause or the executive terminates his employment with good reason, as defined in the severance agreement.

The Company has entered into change of control agreements with its executives and key personnel. The change of control agreements, subject to certain requirements, generally remain in effect until canceled by either party upon at least24 months prior written notice. Under the change of control agreements, the executive generally will be entitled to a change of control payment from the Company if the executive is involuntarily terminated withinsix months preceding or12 months after a change in control (as defined in the change of control agreements). In such an event, the executives would each be entitled to receive a cash payment in an amount equal to12 months of their then current salary, subject to certain requirements in the change of control agreements.

As a result of the nature of our activities, the Company is subject to various pending and threatened legal actions, which arise in the ordinary course of business. From time to time, subordination liens* maycreate litigation which requires us to defend our lien rights. In the opinion of management, liabilities arising from these claims, if any, willnot* have a material effect on our financial position. The Company hadno material pending legal actions at* December 31, 2024*.

NOTE14 – SIGNIFICANT CONCENTRATION OF CREDIT RISK

Most of the Company’s commercial and multi-family real estate, construction, residential, and commercial business lending activities are with customers located in Western Washington, the Oregon Coast, or near our loan production offices in Vancouver and the Tri-Cities, Washington. The Company originates real estate, consumer, and commercial business loans and has concentrations in these areas, however, indirect home improvement loans, including solar-related home improvement loans are originated through a network of home improvement contractors and dealers located throughout Washington, Oregon, California, Idaho, Colorado, Arizona, Minnesota, Nevada, Texas, Utah, Massachusetts, Montana, and New Hampshire. Loans are generally secured by collateral and rights to collateral vary and are legally documented to the extent practicable. Local economic conditions* mayaffect borrowers’ ability to meet the stated repayment terms. At December 31, 2024*, the concentration on commercial real estate remains below the300% of Risk Based Capital regulatory threshold at 256.8%, and the subset of construction loans, excluding owner-occupied loans is within Board approved limits. The concentration of construction, land development, and other land loans represented 89.8% of the Bank’s total regulatory capital at* December 31, 2024*, remaining below the100% regulatory threshold. These loans are focused on in-city, infill vertical construction financing in King and Snohomish counties. Local economic conditions* may*affect borrowers’ ability to meet the stated repayment terms.

NOTE15 – REGULATORY CAPITAL

The Bank is subject to various regulatory capital requirements administered by the Federal Reserve and the FDIC. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines of the regulatory framework for prompt corrective action, the Bank must meet specific capital adequacy guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital classification is also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

111

Under capital adequacy guidelines of the regulatory framework for prompt corrective action, quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of Tier1 capital (as defined in the regulations) to total average assets (as defined), and minimum ratios of Tier1 total capital (as defined) and common equity Tier1 (“CET1”) capital to risk-weighted assets (as defined).

The Bank must maintain minimum total risk-based, Tier1 risk-based, Tier1 leverage, and CET1 capital ratios as set forth in the table below to be categorized as "well capitalized". At* December 31, 2024*, the Bank was categorized as “well capitalized” under applicable regulatory requirements. There areno conditions or events since that notification that management believes have changed the Bank’s category. Management believes, at* December 31, 2024*, that the Bank met all capital adequacy requirements.

The following table compares the Bank’s actual capital amounts and ratios at* December 31, 2024* to their minimum regulatory capital requirements and well capitalized regulatory capital at that date:

To be Well Capitalized
For Capital · Under Prompt
For Capital · Adequacy With · Corrective
Actual · Adequacy Purposes · Capital Buffer · Action Provisions
Bank Only · Amount · Ratio · Amount · Ratio · Amount · Ratio · Amount · Ratio
Total risk-based capital (to risk-weighted assets)$368,95314.18%$208,1748.00%$273,22810.50%$260,21810.00%
Tier 1 risk-based capital (to risk-weighted assets)$336,41612.93%$156,1316.00%$221,1858.50%$208,1748.00%
Tier 1 leverage capital (to average assets)$336,41611.24%$119,7414.00%$N/AN/A$149,6765.00%
CET 1 capital (to risk-weighted assets)$336,41612.93%$117,0984.50%$182,1527.00%$169,1416.50%
Total risk-based capital (to risk-weighted assets)$339,43613.37%$203,0948.00%$266,56110.50%$253,86810.00%
Tier 1 risk-based capital (to risk-weighted assets)$307,68612.12%$152,3216.00%$215,7878.50%$203,0948.00%
Tier 1 leverage capital (to average assets)$307,68610.39%$118,4884.00%$N/AN/A$148,1095.00%
CET 1 capital (to risk-weighted assets)$307,68612.12%$114,2404.50%$177,7077.00%$165,0146.50%

In addition to the minimum CET1, Tier1, total capital, and leverage ratios, the Bank is required to maintain a capital conservation buffer consisting of additional CET1 capital greater than 2.5% of risk-weighted assets above the required minimum levels in order to avoid limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses based on percentages of eligible retained income that could be utilized for such actions. At* December 31, 2024*, the Bank’s capital exceeded the conservation buffer.

The Company is a bank holding company registered with the Federal Reserve. Bank holding companies are subject to capital adequacy requirements of the Federal Reserve under the Bank Holding Company Act of1956, as amended, and the regulations of the Federal Reserve. Bank holding companies with less than*$3.0* billion in assets are generallynot subject to compliance with the Federal Reserve’s capital regulations, which are generally the same as the capital regulations applicable to the Bank. A bank holding company that crosses the*$3.0* billion total consolidated assets threshold as of* June 30of a particular year isno* longer permitted to file reports as a small holding company beginning the following* March.As the Company was under$3.0* billion in assets as of* June 30, 2024,the Company was still considered a small holding company as of December 31, 2024* despite total assets exceeding*$3.0* billion at year end. The Federal Reserve has a policy that a bank holding company is required to serve as a source of financial and managerial strength to the holding company’s subsidiary bank and expects the holding company’s subsidiary bank to be “well capitalized” under the prompt corrective action regulations.

112

The following table presents the Company's regulatory capital ratios at the dates indicated:

At December 31,
Company Only20242023
Total risk-based capital (to risk-weighted assets)14.53%13.73%
Tier 1 risk-based capital (to risk-weighted assets)11.36%10.51%
Tier 1 leverage capital (to average assets)9.87%9.01%
CET 1 capital (to risk-weighted assets)11.36%10.51%

NOTE16 – FAIR VALUE MEASUREMENTS

The Company determines fair value based on the requirements established in ASCTopic820**,Fair Value Measurements, which provides a framework for measuring fair value in accordance with U.S. GAAP and requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASCTopic820** defines fair value as the exit price, or the price that would be received for an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date under current market conditions.

The following definitions describe the levels of inputs that* may*be used to measure fair value:

Level1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

Level3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.

The following methods were used to estimate the fair value of certain assets and liabilities on a recurring and nonrecurring basis:

Securities – The fair value of securities available-for-sale are recorded on a recurring basis. The fair value of investments and mortgage-backed securities are provided by athird-party pricing service. These valuations are based on market data using pricing models that vary by asset class and incorporate available current trade, bid and other market information, and for structured securities, cash flow, and loan performance data. The pricing processes utilize benchmark curves, benchmarking of similar securities, sector groupings, and matrix pricing. Option adjusted spread models are also used to assess the impact of changes in interest rates and to develop prepayment scenarios (Level2). Transfers between the fair value hierarchy are determined through thethird-party service provider which, from time to time will transfer between levels based on market conditions per the related security. All models and processes used consider market convention.

Mortgage Loans Held for Sale –*** *The fair value of loans held for sale reflects the value of commitments with investors and/or the relative price as delivered into a To-Be-Announced (“TBA”) mortgage-backed security (Level2).

Loans Receivable* –* Certain residential mortgage loans were initially originated for sale and measured at fair value; after origination, the loans were transferred to loans held for investment. As of* December 31, 2024and2023*, there were $12.7 million and $15.1 million, respectively, in residential mortgage loans recorded at fair value as they were previously transferred from held for sale to loans held for investment. The aggregate unpaid principal balance of these loans was $13.8 million and $16.3 million as of* December 31, 2024and2023*, respectively. Gains and losses from changes in fair value for these loans are reported in earnings as a component of “Other noninterest income” on the Consolidated Statements of Income. For the years ended* December 31, 2024,*2023 and2022, the Company recorded a net increase of $52,000, a net increase of $447,000, and a net decrease of $1.7 million in fair value, respectively. For loans originated as held for sale and transferred into loans held for investment, the fair value is determined based on quoted secondary market prices for similar loans (Level2).

113

Derivative Instruments – Fair values for derivative assets and liabilities are measured on a recurring basis. The primary use of a derivative instrument is related to the mortgage banking activities of the Company. The fair value of the interest rate lock commitments and forward sales commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical information, where appropriate. TBA mortgage-backed securities are fair valued on similar contracts in active markets (Level2) while locks and forwards with customers and investors are fair valued using similar contracts in the market and changes in the market interest rates (Level2 and3). Derivative instrumentsnot related to mortgage banking activities include interest rate swap agreements. The fair values of interest rate swap agreements are based on valuation models using observable market data as of the measurement date (Level2). The Company’s derivatives are traded in an over-the-counter market where quoted market prices arenot always available. Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including market transactions andthird-party pricing services. The fair values of all interest rate swaps are determined fromthird-party pricing services without adjustment.

***Collateral Dependent Loans –*Expected credit losses on collateral dependent loans are measured based on the fair value of the collateral as of the reporting date, less estimated selling costs, as applicable. If the fair value of the collateral is less than the amortized cost basis of the loan, the Company will recognize an allowance as the difference between the fair value of the collateral, less costs to sell (if applicable) at the reporting date and the amortized cost basis of the loan. If the fair value of the collateral exceeds the amortized cost basis of the loan, any expected recovery added to the amortized cost basis will be limited to the amount previously charged-off by the subsequent changes in the expected credit losses on collateral dependent loans are included within the provision for credit losses in the same manner in which the expected credit loss initially was recognized or as a reduction in the provision that would otherwise be reported (Level3).

Mortgage Servicing Rights – The fair value of MSRs is estimated using net present value of expected cash flows using athird-party model that incorporates assumptions used in the industry to value such rights, adjusted for factors such as weighted average prepayments speeds based on historical information where appropriate (Level3).

The following tables present securities available-for-sale, mortgage loans held for sale, loans receivable, at fair value, and derivative assets and liabilities measured at fair value on a recurring basis at the dates indicated:

Financial AssetsAt December 31, 2024
Securities available-for-sale:Level 1Level 2Level 3Total
U.S. agency securities$—$17,138$—$17,138
Corporate securities—15,126—15,126
Municipal bonds—70,344—70,344
Mortgage-backed securities—167,186—167,186
Asset-backed securities—11,381—11,381
Mortgage loans held for sale, at fair value—27,835—27,835
Loans receivable, at fair value—12,728—12,728
Derivatives:
Mandatory and best effort forward commitments with investors——3131
Interest rate lock commitments with customers——103103
Forward TBA mortgage-backed securities—180—180
Interest rate swaps - cash flow and fair value hedges—7,244—7,244
Interest rate swaps - dealer offsets to customer swap positions—62—62
Total assets measured at fair value$—$329,224$134$329,358
Financial Liabilities
Derivatives:
Interest rate swaps - customer swap positions$—$(61)$—$(61)
Total liabilities measured at fair value$—$(61)$—$(61)

114

Financial AssetsAt December 31, 2023
Securities available-for-sale:Level 1Level 2Level 3Total
U.S. agency securities$—$18,018$—$18,018
Corporate securities—12,872—12,872
Municipal bonds—119,447—119,447
Mortgage-backed securities—101,248—101,248
Asset-backed securities—41,348—41,348
Mortgage loans held for sale, at fair value—25,668—25,668
Loans receivable, at fair value—15,088—15,088
Derivatives:
Interest rate lock commitments with customers——329329
Interest rate swaps- cash flow and fair value hedges—6,431—6,431
Interest rate swaps - dealer offsets to customer swap positions—64—64
Total assets measured at fair value$—$340,184$329$340,513
Financial Liabilities
Derivatives:
Mandatory and best effort forward commitments with investors$—$—$(188)$(188)
Forward TBA mortgage-backed securities—(284)—(284)
Interest rate swaps - cash flow and fair value hedges—(375)—(375)
Interest rate swaps - customer swap positions—(63)—(63)
Total liabilities measured at fair value$—$(722)$(188)$(910)

The following tables presents financial assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy at the dates indicated.

Level 1Level 2Level 3Total
Collateral dependent loans$—$—$1,130$1,130
MSRs——21,04321,043
Level 1Level 2Level 3Total
MSRs$—$—$38,163$38,163

Quantitative Information about Level3 Fair Value Measurements** – Shown in the table below is the fair value of financial instruments measured under a Level3 unobservable input on a recurring and nonrecurring basis at the dates indicated:

Level 3 · Significant · Weighted Average Rate
Fair Value · Valuation · Unobservable · December 31, · December 31,
InstrumentsTechniquesInputsRange20242023
RECURRING
Interest rate lock commitments with customersQuoted market pricesPull-through expectations80% - 99%94.0%90.5%
Individual forward sale commitments with investorsQuoted market pricesPull-through expectations80% - 99%94.0%90.5%
NONRECURRING
MSRsIndustry sourcesPre-payment speeds0% - 50%8.3%7.2%

The pull-through rate is based on historical loan closing rates for similar interest rate lock commitments. An increase or decrease in the pull-through rate would have a corresponding positive or negative fair value adjustment.

115

The following table provides a reconciliation of assets and liabilities measured at fair value using significant unobservable inputs (Level3) on a recurring basis during the years indicated:

Purchases · Net change in · Net change in
BeginningandSales andEndingfair value forfair value for
2024BalanceIssuancesSettlementsBalancegains/(losses) (1)gains/(losses) (2)
Interest rate lock commitments with customers$329$4,279$(4,505)$103$(226)$—
Individual forward sale commitments with investors(188)(1,626)1,84531219—
Interest rate lock commitments with customers$107$4,291$(4,069)$329$222$—
Individual forward sale commitments with investors(38)66(216)(188)(150)—
Interest rate lock commitments with customers$757$3,215$(3,865)$107$(650)$—
Individual forward sale commitments with investors8086,383(7,229)(38)(846)—

(1) Relating to items held at end of period included in income.

(2) Relating to items held at end of period included in other comprehensive income.

(Losses) gains on interest rate lock commitments and on forward sale commitments with investors carried at fair value are recorded in “Gain on sale of loans” on the Consolidated Statements of Income.

Fair values for financial instruments are management's estimates of the values at which the instruments could be exchanged in a transaction between willing parties. The Company uses the exit price notion when measuring the fair value of financial instruments.

116

The following table provides estimated fair values of the Company’s financial instruments at the dates indicated, whether recognized at fair value ornot on the Consolidated Balance Sheets:

December 31,
20242023
Financial AssetsCarryingFairCarryingFair
Level 1 inputs:AmountValueAmountValue
Cash and cash equivalents$31,635$31,635$65,691$65,691
Certificates of deposit at other financial institutions1,7271,72724,16724,167
Level 2 inputs:
Securities available-for-sale, at fair value281,175281,175292,933292,933
Securities held-to-maturity, gross8,5008,1448,5007,666
Loans held for sale, at fair value27,83527,83525,66825,668
FHLB stock, at cost15,62115,6212,1142,114
Forward TBA mortgage-backed securities180180——
Loans receivable, at fair value12,72812,72815,08815,088
Interest rate swaps - cash flow and fair value hedges7,2447,2446,4316,431
Interest rate swaps - dealer offsets to customer swap positions62626464
Level 3 inputs:
Loans receivable, gross2,521,0932,385,2132,417,9272,276,397
MSRs, held at lower of cost or fair value9,20421,0439,09020,552
MSRs held for sale, held at lower of cost or fair value——8,08617,611
Mandatory and best effort forward commitments with investors3131
Fair value interest rate locks with customers103103——
Financial Liabilities
Level 2 inputs:
Time deposits1,028,8961,024,6631,096,7711,089,474
Borrowings307,806307,40893,74693,416
Subordinated notes, excluding unamortized debt issuance costs50,00045,50450,00043,480
Interest rate swaps - cash flow and fair value hedges——375375
Forward TBA mortgage-backed securities——284284
Interest rate swaps - customer swap positions61616363
Level 3 inputs:
Mandatory and best effort forward commitments with investors——188188

NOTE17 – EARNINGS PER SHARE

The Company computes earnings per share using thetwo-class method, which is an earnings allocation method for computing earnings per share that treats a participating security as having rights to earnings that would otherwise have been available to common shareholders. Basic earnings per share are computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Unvested share-based awards containing non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and are included in the computation of earnings per share pursuant to thetwo-class method. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company.

117

The following table presents a reconciliation of the components used to compute basic and diluted earnings per share at or for the years indicated:

At or For the Year Ended December 31,
Numerator (Dollars in thousands, except per share amounts):202420232022
Net income$35,024$36,053$29,649
Dividends and undistributed earnings allocated to participating securities(572)(578)(554)
Net income available to common shareholders$34,452$35,475$29,095
Denominator (shown as actual):
Basic weighted average common shares outstanding7,697,8067,656,5267,754,507
Dilutive shares195,440118,907119,133
Diluted weighted average common shares outstanding7,893,2467,775,4337,873,640
Basic earnings per share$4.48$4.63$3.75
Diluted earnings per share$4.36$4.56$3.70
Potentially dilutive weighted average share options that were not included in the computation of diluted earnings per share because to do so would be anti-dilutive.11,64056,52061,912

NOTE18 – DERIVATIVES

The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates.

The Company’s predominant derivative and hedging activities involve interest rate swaps related to certain borrowings, brokered deposits, investment securities, forward sales contracts, and commitments to extend credit associated with mortgage banking activities. Generally, these instruments help the Company manage exposure to market risk. Market risk represents the possibility that economic value or net interest income will be adversely affected by fluctuations in external factors such as market-driven interest rates and prices or other economic factors.

Mortgage Banking DerivativesNot Designated as Hedges**

The Company regularly enters into commitments to originate and sell loans held for sale. The Company has exposure to movements in interest rates associated with written interest rate lock commitments with potential borrowers to originateone-tofour-family loans that are intended to be sold and for closedone-to-four-family mortgage loans held for sale for which fair value accounting has been elected, that are awaiting sale and delivery into the secondary market. The Company economically hedges the risk of changing interest rates associated with these mortgage loan commitments by entering into forward sales contracts to sellone-to-four-family mortgage loans or into contracts to sell forward To-Be-Announced (“TBA”) mortgage-backed securities. These commitments and contracts are considered derivatives but havenot been designated as hedging instruments for reporting purposes under U.S. GAAP. Rather, they are accounted for as free-standing derivatives, or economic hedges, with changes in the fair value of the derivatives reported in noninterest income or noninterest expense. The Bank recognizes all derivative instruments as either “Other assets” or “Other liabilities” on the Consolidated Balance Sheets and measures those instruments at fair value.

Customer SwapsNot Designated as Hedges**

The Company also enters into derivative contracts, which consist of interest rate swaps, to facilitate the needs of clients desiring to manage interest rate risk. These swaps arenot designated as accounting hedges under ASC815, Derivatives and Hedging. To economically hedge the interest rate risk associated with offering this product, the Company simultaneously enters into derivative contracts withthird parties to offset the customer contracts such that the Company minimizes its net risk exposure resulting from such transactions. The derivative contracts are structured such that the notional amounts reduce over time to generally match the expected amortization of the underlying loans. These derivatives arenot speculative and arise from a service provided to clients.

118

Cash Flow Hedges

The Company has entered into interest rate swaps to reduce the exposure to variability in interest-related cash outflows attributable to changes in forecasted SOFR based brokered deposits. These derivative instruments are designated as cash flow hedges. The hedged item is the SOFR portion of the series of future adjustable-rate borrowings and deposits over the term of the interest rate swap. Accordingly, changes to the amount of interest payment cash flows for the hedged transactions attributable to a change in credit risk are excluded from management’s assessment of hedge effectiveness. The Company tests for hedging effectiveness on a quarterly basis. The accumulated other comprehensive income is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The Company hasnot recorded any hedge ineffectiveness since inception.

The Company expects that approximately $1.6 million will be reclassified from accumulated other comprehensive loss as a decrease to interest expense over the nexttwelve months related to these cash flow hedges.

Fair Value Hedges

The Company is exposed to changes in the fair value of certain of its pools of prepayable fixed-rate assets due to changes in benchmark interest rates. The Company uses interest rate swaps to manage its exposure to changes in fair value on these instruments attributable to changes in the designated benchmark interest rate, the SOFR. Interest rate swaps designated as fair value hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without the exchange of the underlying notional amount. For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in interest income.

The following amounts were recorded on the balance sheet related to cumulative-basis adjustment for fair value hedges for the dates indicated:

Cumulative Amount of Fair Value
Hedging Adjustment Included in
Line item in the Consolidated Balance SheetsCarrying Amount of thethe Carrying Amount of the
in which the hedged item is includedHedged AssetsHedged Assets
Investment securities (1)$55,701$4,299
Total$55,701$4,299
Investment securities (1)$56,785$3,215
Total$56,785$3,215
(1)These amounts include the amortized cost basis of closed portfolios used in designated hedging relationships in which the hedged item is the last layer expected to be remaining at the end of the hedging relationship. At December 31, 2024, the amortized cost basis of the closed portfolios used in these hedging relationships was $189.0 million; the cumulative basis adjustments associated with these hedging relationships was $4.3 million; and the amounts of the designated hedged items was $60.0 million. At December 31, 2023, the amortized cost basis of the closed portfolios used in these hedging relationships was $236.7 million; the cumulative basis adjustments associated with these hedging relationships was $3.2 million; and the amounts of the designated hedged items was $60.0 million.

119

The following tables summarize the Company’s derivative instruments at the dates indicated. The Company recognizes derivative assets and liabilities in “Other assets” and “Other liabilities”, respectively, on the Consolidated Balance Sheets, as follows:

Fair Value
Cash flow and fair value hedges:NotionalAssetLiability
Interest rate swaps$340,000$7,244$—
Non-hedging derivatives:
Fallout adjusted interest rate lock commitments with customers16,905103—
Mandatory and best effort forward commitments with investors6,82931—
Forward TBA mortgage-backed securities31,000180—
Interest rate swaps - customer swap positions716—61
Interest rate swaps - dealer offsets to customer swap positions71662—
Fair Value
Cash flow and fair value hedges:NotionalAssetLiability
Interest rate swaps$310,000$6,431$375
Non-hedging derivatives:
Fallout adjusted interest rate lock commitments with customers22,334329—
Mandatory and best effort forward commitments with investors10,070—188
Forward TBA mortgage-backed securities33,000—284
Interest rate swaps - customer swap positions801—63
Interest rate swaps - dealer offsets to customer swap positions80164—

The following table summarizes the effect of fair value and cash flow hedge accounting on the Consolidated Statements of Income for the years indicated:

Year Ended December 31,
2024 · 2023 · 2022
InterestInterestInterest
ExpenseInterestExpenseInterestExpenseInterest
Deposits andIncomeDeposits andIncomeDeposits andIncome
BorrowingsSecuritiesBorrowingsSecuritiesBorrowingsSecurities
Total amounts presented on the Consolidated Statements of Income$59,790$13,980$36,751$12,247$9,420$7,046
Net gains (losses) on fair value hedging relationships:
Interest rate swaps - securities
Recognized on hedged items$—$(1,084)$—$892$—$(4,107)
Recognized on derivatives designated as hedging instruments—1,084—(892)—4,103
Net interest income recognized on cash flows of derivatives designated as hedging instruments—1,597—1,509——
Net income (expense) recognized on fair value hedges$—$1,597$—$1,509$—$(4)
Net gain on cash flow hedging relationships:
Interest rate swaps - brokered deposits and borrowings
Realized gains (pre-tax) reclassified from accumulated other comprehensive loss into net income$4,951$—$5,465$—$970$—
Net income recognized on cash flow hedges$4,951$—$5,465$—$970$—

120

Changes in the fair value of the non-hedging derivatives recognized in “Noninterest income” on the Consolidated Statements of Income and included in gain on sale of loans resulted in net losses of $29,000, and net gains of $75,000 and $2.6 million for the years ended* December 31, 2024,*2023 and2022, respectively.

The following table presents a summary of amounts outstanding in derivative financial instruments, including those entered into in connection with the same counterparty under master netting agreements, as of the years indicated. While these agreements are typically over-collateralized, GAAP requires disclosures in this table to limit the amount of such collateral to the amount of the related asset or liability for each counterparty.

Gross Amounts · Net Amounts of Assets · Gross Amounts Not Offset
Gross Amounts · Offset in the · Presented in the · in the Consolidated Balance Sheets
of Recognized · Consolidated · Consolidated · Financial · Cash Collateral
Offsetting of derivative assetsAssetsBalance SheetsBalance SheetsInstrumentsReceivedNet Amount
Interest rate swaps$7,844$538$7,306$—$740$6,566
Interest rate swaps$6,648$153$6,495$—$—$6,495
Gross Amounts · Net Amounts of · Gross Amounts Not Offset
Gross Amounts · Offset in the · Liabilities Presented in · in the Consolidated Balance Sheets
of Recognized · Consolidated · the Consolidated · Financial · Cash Collateral
Offsetting of derivative liabilitiesLiabilitiesBalance SheetsBalance SheetsInstrumentsPostedNet Amount
Interest rate swaps$—$—$—$—$—$—
Interest rate swaps$(722)$(347)$(375)$—$270$(105)

Credit Risk-related Contingent Features

The Company has derivative contracts with its derivative counterparties that contain a provision to post collateral to the counterparties when these contracts are in a net liability position. At* December 31, 2024*, the Company hadno collateral posted due to this provision. Receivables related to cash collateral that has been paid to counterparties is included in “Cash and cash equivalents” on the Consolidated Balance Sheets. In certain cases, the Company will have posted excess collateral, compared to total exposure due to initial margin requirements or day-to-day rate volatility.

121

NOTE19 – ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following were changes in accumulated other comprehensive income (loss) by component, net of tax, for the years indicated:

Unrealized
(Losses)
Gains and · and Gains
(Losses) on · on Available
Derivative · for Sale
Year Ended December 31, 2024InstrumentsSecuritiesTotal
Beginning balance$4,766$(28,072)$(23,306)
Other comprehensive income (loss) before reclassification, net of tax6,074(919)5,155
Amounts reclassified from accumulated other comprehensive loss, net of tax(5,140)6,1511,011
Net current period other comprehensive income9345,2326,166
Ending balance$5,700$(22,840)$(17,140)
Unrealized
(Losses)
Gains and · and Gains
(Losses) on · on Available
Derivative · for Sale
Year Ended December 31, 2023InstrumentsSecuritiesTotal
Beginning balance$7,761$(33,393)$(25,632)
Other comprehensive income before reclassification, net of tax1,2965,3216,617
Amounts reclassified from accumulated other comprehensive loss, net of tax(4,291)—(4,291)
Net current period other comprehensive (loss) income(2,995)5,3212,326
Ending balance$4,766$(28,072)$(23,306)
Unrealized
Gains and · Losses
(Losses) on · on Available
Derivative · for Sale
Year Ended December 31, 2022InstrumentsSecuritiesTotal
Beginning balance$794$(542)$252
Other comprehensive income (loss) before reclassification, net of tax7,728(32,851)(25,123)
Amounts reclassified from accumulated other comprehensive loss, net of tax(761)—(761)
Net current period other comprehensive income (loss)6,967(32,851)(25,884)
Ending balance$7,761$(33,393)$(25,632)

NOTE20 – STOCK-BASED COMPENSATION

Stock Options and Restricted Stock

On* May 17, 2018,the shareholders of FS Bancorp approved the2018* Equity Incentive Plan (the*“2018* Plan”) that authorized 1.3 million shares of the Company’s common stock to be awarded. The2018 Plan provides for the grant of incentive stock options, non-qualified stock options, and up to 326,000 shares as restricted stock awards (“RSAs”) to directors, emeritus directors, officers, employees or advisory directors of the Company. At* December 31, 2024*, there were 190,432 stock option awards and 38,372 RSAs available for future grants under the2018 Plan.

For the years ended* December 31, 2024,2023 and2022, total share-based compensation expense was $1.8 million, $2.0 million, and $2.0 million, respectively. The related income tax benefit was $379,000, $422,000, and $414,000 for the years ended December 31, 2024,*2023 and2022, respectively.

122

Stock Options

The2018 Plan consists of stock option awards that* may*be granted as incentive stock options or nonqualified stock options. Stock option awards generally vest over aone-year ortwo-year period for non-employee directors and over afive-year period for employees and officers with 20% vesting on the anniversary date of each grant date as long as the award recipient remains in service to the Company. The options are exercisable after vesting for up to the remaining term of the original grant. The maximum term of the options granted is 10 years. Any unexercised stock options will expire 10 years after the grant date or sooner in the event of the award recipient’s termination of service with the Company or the Bank. The fair value of each stock option award is estimated on the grant date using a Black-Scholes Option pricing model that uses the following assumptions.

The fair value of options granted was determined using the following weighted-average assumptions as of the grant date for the years indicated:

December 31,
202420232022
Dividend yield2.57%3.25%2.59%
Expected volatility29.55%28.24%26.86%
Risk-free interest rate3.82%4.35%2.88%
Expected term in years6.36.56.5
Weighted-average grant date fair value per option granted$11.36$7.61$7.13

The dividend yield is based on the current quarterly dividend in effect at the time of the grant. Historical employment data is used to estimate the forfeiture rate. The historical volatility of the Company's stock price over a specified period of time is used for the expected volatility. The Company bases the risk-free interest rate on the comparable U.S. Treasury rate for the discount rate associated with the stock in effect on the date of the grant. The Company elected to use Staff Accounting Bulletin107, simplified expected term calculation for the “Share-Based Payments” method permitted by the SEC to calculate the expected term. This method uses the vesting term of an option along with the contractual term, setting the expected life at 5.5 years forone-year vesting,5.75 years fortwo-year vesting, and 6.5 years forfive-year vesting.

The following table presents a summary of the Company’s stock option awards during the years indicated (shown as actual).

Weighted-
Average
Weighted- · Remaining · Aggregate
Average · Contractual · Intrinsic
SharesExercise PriceTerm In YearsValue
Outstanding at January 1, 2022613,626$25.247.17$5,362,902
Granted99,20030.94——
Less exercised64,99419.75—790,558
Outstanding at December 31, 2022647,832$26.676.84$4,627,255
Outstanding at January 1, 2023647,832$26.676.84$4,627,255
Granted103,00030.73——
Less exercised47,73410.17—970,064
Less forfeited40,81932.96——
Outstanding at December 31, 2023662,279$28.126.69$5,852,975
Outstanding at January 1, 2024662,279$28.126.69$5,852,975
Granted75,10041.989.62—
Less exercised187,47823.69—3,916,425
Less forfeited12,00030.73——
Outstanding at December 31, 2024537,901$31.556.75$5,187,207
Expected to vest, assuming a 0.31% annual forfeiture rate at, December 31, 2024 (1)524,787$31.466.705,104,755
Exercisable at December 31, 2024296,643$29.555.58$3,414,456
(1)Forfeiture rate has been calculated and estimated, based on historical employment data, to assume a forfeiture of 3.1% of the options over 10 years.

123

At* December 31, 2024*, there was $1.9 million of total unrecognized forfeiture adjusted compensation cost related to nonvested stock options granted under the2018 Plan. The cost is expected to be recognized over the remaining weighted-average vesting period of 1.8 years.

Restricted Stock Awards

The RSAs fair value is equal to the value of the market price of the Company’s common stock on the grant date and compensation expense is recognized over the vesting period of the awards based on the fair value of the restricted stock. Shares granted under the2018 Plan generally vest over aone-year ortwo-year period for non-employee directors and afive-year period for employees and officers, beginning on the grant date. Any forfeited RSAs are made available for future grants under the2018 Plan.

The following table presents a summary of the Company’s nonvested awards during the years indicated (shown as actual).

Weighted-Average
Grant-Date
Fair Value
Nonvested SharesSharesPer Share
Nonvested at January 1, 2022121,672$28.02
Granted35,05030.94
Less vested38,19228.12
Nonvested at December 31, 2022118,530$28.85
Nonvested at January 1, 2023118,530$28.85
Granted37,60030.73
Less vested44,46228.24
Forfeited or expired9,52430.96
Nonvested at December 31, 2023102,144$29.61
Nonvested at January 1, 2024102,144$29.61
Granted42,25041.98
Less vested37,33128.46
Less forfeited4,00030.73
Nonvested at December 31, 2024103,063$35.05

At* December 31, 2024*, there was $3.1 million of total unrecognized forfeiture adjusted compensation costs related to nonvested shares granted under the2018 Plan as RSAs. The cost is expected to be recognized over the remaining weighted-average vesting period of 1.9 years.

NOTE21 – BUSINESS SEGMENTS

The Company’s reportable segments are determined by the Chief Financial Officer (“CFO”), who is the designated chief operating decision maker or CODM, based upon information provided about the Company's products and services offered, primarily distinguished between commercial and consumer banking and home lending. They are also distinguished by the level of information provided to the CFO, who uses such information to review performance of various components of business for each branch and home lending office, which are aggregated if operating performance, products/services, and customers are similar. The CFO evaluates the financial performance of the Company's business components such as by evaluating revenue streams, significant expenses, and budget to actual results in assessing the performance of the Company's segments and in the determination of allocating resources. The CFO uses revenue streams to evaluate product pricing and significant expenses to assess performance of each segment to evaluate compensation of certain employees. Segment pretax profit or loss is used to assess the performance of the banking segment by monitoring the margin between interest revenue and interest expense. Segment pretax profit or loss is used to assess the performance of the home lending segment by monitoring the premium received on loans sales. Loans, investments, and deposits provide the revenues in the commercial and consumer banking operation, and servicing fees and loan sales provide the revenues in home lending. Interest expense, provisions for credit losses, and payroll provide the significant expenses in commercial and consumer banking, and cost of loan sales and payroll provide the significant expenses in home lending. All operations are domestic and the Company hasno major customers providing greater than10% of total segment revenue. The Company doesnot have any material intra-entity sales or transfers, aside from certain allocations of interest expense and loan servicing cost from the commercial and consumer banking segment to the home lending segment.

124

The Company uses various management accounting methodologies to assign certain income statement items to the responsible operating segment, including:

●a funds transfer pricing (“FTP”) system, which allocates interest income credits and funding charges between the segments, assigning to each segment a funding credit for its liabilities, such as deposits, and a charge to fund its assets;
●a cost per loan serviced allocation based on the number of loans being serviced on the balance sheet and the number of loans serviced for third parties;
●an allocation based upon the approximate square footage utilized by the home lending segment in Company owned locations;
●an allocation of charges for services rendered to the segments by centralized functions, such as corporate overhead, which are generally based on the number of full-time employees (“FTEs”) in each segment; and
●an allocation of the Company’s consolidated income taxes which are based on the effective tax rate applied to the segment’s pretax income or loss.

Segment assets are primarily allocated by loan origination channel. The home lending segment is limited to residential mortgage and home equity loans originated through the home lending platform. The home lending segment additionally includes related accrued interest receivable and the Company's MSR assets. The commercial and consumer banking segment includes the remainder of the loan portfolio, the assets of the retail branch network and administrative buildings, as well as the investment portfolio and other assets of the Bank. A description of the Company’s business segments and the products and services that they provide is as follows:

Commercial and Consumer Banking Segment

The commercial and consumer banking segment provides diversified financial products and services to our commercial and consumer customers through Bank branches, online banking platforms, mobile banking apps, and telephone banking. These products and services include deposit products; residential, consumer, business and commercial real estate lending portfolios and cash management services. The Company originates consumer loans, commercial and multi-family real estate loans, construction loans for residential and multi-family construction, and commercial business loans. At* December 31, 2024*, the Company’s retail deposit branch network consisted of 27 branches in the Pacific Northwest. This segment is also responsible for the management of the investment portfolio and other assets of the Bank.

Home Lending Segment

The home lending segment originatesone-to-four-family residential mortgage loans primarily for sale in the secondary markets as well as loans held for investment. A majority of these mortgage loans are sold to or securitized by FNMA, FHLMC, GNMA or the FHLB of Des Moines, while the Company generally retains the right to service these loans. Loans originated under the guidelines of the Federal Housing Administration (“FHA”), US Department of Veterans Affairs (“VA”), and United States Department of Agriculture (“USDA”) are generally sold servicing released or servicing retained to a correspondent bank or mortgage company. The Company has the option to sell loans on a servicing-released or servicing-retained basis to securitizers and correspondent lenders. A small percentage of its loans are brokered to other lenders. On occasion, the Company* maysell a portion of its MSR portfolio and maysell small pools of loans initially originated to be held in the loan portfolio. The Company manages the loan funding and the interest rate risk associated with the secondary market loan sales and the retainedone*-to-four-family MSRs within this business segment. One-to-four-family loans originated for investment and held in this segment are allocated to the home lending segment with a corresponding provision expense and FTP for cost of funds.

125

Segment Financial Results

Accounting policies for segments are consistent with those described in “Note1 – Basis of Presentation and Summary of Significant Accounting Policies.” Segment performance is evaluated using net income. Indirect expenses are allocated based on segment assets and full-time equivalent employees (“FTEs”). Transactions among segments are made at fair value. Information reported internally for performance assessment by the CFO follows, inclusive of reconciliations of significant segment totals to the financial statements at or for the years indicated:

Income:Commercial and Consumer BankingHome LendingTotal
Interest income - loans receivable, including fees$139,996$30,861$170,857
Interest income - other interest earnings assets13,980—13,980
Total interest income by segment153,97630,861184,837
Gain on sale of loans—8,5578,557
Gain on sale of MSRs6,4731,8838,356
Other income1,8562,7874,643
Intersegment income898(898)—
Total noninterest income by segment9,22712,32921,556
Total income by segment163,20343,190206,393
Expense:
Interest expense - deposits53,156753,163
Interest expense - borrowings6,627—6,627
Interest expense - subordinated note1,5553871,942
Interest expense - intersegment(20,666)20,666—
Total interest expense by segment40,67221,06061,732
Provision for credit losses by segment5,3931185,511
Salaries and benefits26,6098,47035,079
Overhead allocation22,4646,55929,023
Other segment items (1)28,5424,92533,467
Total noninterest expense by segment77,61519,95497,569
Income before (provision) benefit for income taxes by segment39,5232,05841,581
(Provision) benefit for income taxes by segment(6,733)176(6,557)
Net income by segment$32,790$2,234$35,024
Other segment disclosures:
Segment assets$2,410,777$618,400$3,029,177
FTEs447115562

126

Income:Commercial and Consumer BankingHome LendingTotal
Interest income - loans receivable, including fees$127,947$26,998$154,945
Interest income - other interest earnings assets12,247—12,247
Total interest income by segment140,19426,998167,192
Gain on sale of loans—6,7116,711
Other income9,1784,60113,779
Intersegment income1,190(1,190)—
Total noninterest income by segment10,36810,12220,490
Total income by segment150,56237,120187,682
Expense:
Interest expense - deposits36,743836,751
Interest expense - borrowings5,196—5,196
Interest expense - subordinated note1,5813611,942
Interest expense - intersegment(15,063)15,063—
Total interest expense by segment28,45715,43243,889
Provision for credit losses by segment3,4941,2804,774
Salaries and benefits25,6239,74935,372
Overhead allocation21,2666,10927,375
Other segment items (1)26,8784,12231,000
Total noninterest expense by segment73,76719,98093,747
Income before provision for income taxes by segment44,84442845,272
Provision for income taxes by segment(9,132)(87)(9,219)
Net income by segment$35,712$341$36,053
Other segment disclosures:
Segment assets$2,420,930$551,739$2,972,669
FTEs447123570

127

Commercial
and Consumer
Income:BankingHome LendingTotal
Interest income - loans receivable, including fees$92,799$18,849$111,648
Interest income - other interest earnings assets7,046—7,046
Total interest income by segment99,84518,849118,694
Gain on sale of loans3587,5597,917
Other income8,5531,63810,191
Intersegment income1,247(1,247)—
Total noninterest income by segment10,1587,95018,108
Total income by segment110,00326,799136,802
Expense:
Interest expense - deposits9,41379,420
Interest expense - borrowings3,052—3,052
Interest expense - subordinated note1,6093331,942
Interest expense - intersegment(7,587)7,587—
Total interest expense by segment6,4877,92714,414
Provision for credit losses by segment5,0641,1536,217
Salaries and benefits25,7989,58835,386
Corporate overhead allocation16,9046,21623,120
Other segment items (1)17,0213,65620,677
Total noninterest expense by segment59,72319,46079,183
Income (loss) before (provision) benefit for income taxes by segment38,729(1,741)36,988
(Provision) benefit for income taxes by segment(7,684)345(7,339)
Net income (loss) by segment$31,045$(1,396)$29,649
Other segment disclosures:
Segment assets$2,150,956$481,944$2,632,900
FTEs405132537
(1)Other segments items include operations, occupancy, data processing, gain (loss) on sale of OREO, loan costs, professional and board fees, marketing and advertising, and (recovery) impairment of MSRs.

128

NOTE22 – GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill and certain other intangibles generally arise from business combinations accounted for under the acquisition method of accounting. Goodwill totaled $3.6 million at both* December 31, 2024*, and* December 31, 2023*, and represents the excess of the total acquisition price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed in the Branch Purchase on* February 24, 2023,and the purchase offour retail bank branches from Bank of America on January 22, 2016.Goodwill isnot* amortized but is evaluated for impairment on an annual basis at* December 31of each year or whenever events or changes in circumstances indicate the carrying value may**not* be recoverable. The Company performed an impairment analysis at* December 31, 2024* and determined thatno impairment of goodwill existed.

Core deposit intangible (“CDI”) is evaluated for impairment whenever events or changes in circumstances indicate that its carrying amount* may**not* be recoverable, with any changes in estimated useful life accounted for prospectively over the revised remaining life. As of* December 31, 2024*, management believes that there have beenno events or changes in the circumstances that would indicate a potential impairment of CDI.

The following table summarizes the changes in the Company’s other intangible assets comprised solely of CDI for the years indicated:

Other Intangible Assets
Accumulated
Gross CDIAmortizationNet CDI
Balance, December 31, 2022$7,490$(4,121)$3,369
Additions as a result of the Branch Acquisition17,438—17,438
Amortization—(3,464)(3,464)
Balance, December 31, 202324,928(7,585)17,343
Amortization—(3,633)(3,633)
Balance, December 31, 2024$24,928$(11,218)$13,710

The CDI represents the fair value of the intangible core deposit base acquired in business combinations. The CDI will be amortized on an accelerated basis over 10 years for the CDI related to the Branch Acquisition, on a straight-line basis over 10 years for the CDI related to the Anchor Bank acquisition on* November 2018and on an accelerated basis over approximately nine years for the CDI related to the purchase offour retail bank branches from Bank of America on January 22, 2016.Total amortization expense was$3.6 million, $3.5 million and $691,000 for the years ended December 31, 2024,*2023 and2022, respectively.

Amortization expense for CDI is expected to be as follows for the years ended* December 31:*

2025$3,192
20262,845
20272,500
20282,110
20291,283
Thereafter1,780
Total$13,710

129

NOTE23 – PARENT COMPANY ONLY FINANCIAL INFORMATION

The Condensed Balance Sheets, Statements of Income, and Statements of Cash Flows for the Company (Parent Only) are presented below:

Condensed Balance SheetsDecember 31,
Assets20242023
Cash and due from banks$9,160$9,094
Investment in subsidiary336,579305,315
Other assets487458
Total assets$346,226$314,867
Liabilities and stockholders' equity
Subordinated notes, net49,59449,527
Other liabilities865852
Total liabilities50,45950,379
Stockholders' equity295,767264,488
Total liabilities and stockholders' equity$346,226$314,867
Condensed Statements of IncomeYear Ended December 31,
202420232022
Interest expense on subordinated note$(1,942)$(1,942)$(1,942)
Dividends received from subsidiary11,8328,9199,110
Other expenses(452)(278)(274)
Income before income tax benefit and equity in undistributed net income of subsidiary9,4386,6996,894
Income tax benefit488458465
Equity in undistributed earnings of subsidiary25,09828,89622,290
Net income$35,024$36,053$29,649
Condensed Statements of Cash FlowsYear Ended December 31,
202420232022
Cash flows from operating activities:
Net income$35,024$36,053$29,649
Equity in undistributed net income of subsidiary(25,098)(28,896)(22,290)
Amortization676667
Share-based compensation expense related to stock options and restricted stock1,8062,0101,971
Changes in operating assets and liabilities
Other assets(29)246(297)
Other liabilities131855
Net cash from operating activities11,7839,4979,155
Cash flows used by financing activities:
(Disbursements) proceeds from stock options exercised(1,633)(273)568
Common stock repurchased for employee/director taxes paid on restricted stock awards(386)(355)(190)
Issuance of common stock - employee stock purchase plan1,0751,017503
Common stock repurchased(2,508)(223)(15,628)
Dividends paid on common stock(8,265)(7,764)(7,096)
Net cash used by financing activities(11,717)(7,598)(21,843)
Net increase (decrease) in cash and cash equivalents661,899(12,688)
Cash and cash equivalents, beginning of year9,0947,19519,883
Cash and cash equivalents, end of year$9,160$9,094$7,195

130

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.