Skip to main content

Finward Bancorp

For the period ended Mar 31, 2025. Filed May 15, 2025.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Mar 31, 2025 · Filed May 15, 2025

FNWD$44.04+0.1%Stored close · as of Nov 10, 2026

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

See the whole filing, with its images and exhibits

Item 1. Condensed Consolidated Balance Sheets

(unaudited)
March 31,December 31,
(Dollars in thousands)20252024
ASSETS
Cash and non-interest bearing deposits in other financial institutions$18,563$17,883
Interest bearing deposits in other financial institutions52,82952,047
Federal funds sold975654
Total cash and cash equivalents72,36770,584
Securities available-for-sale330,127333,554
Loans held-for-sale2,8491,253
Loans receivable, net of deferred fees and costs1,491,6961,508,976
Less: Allowance for credit losses(17,955)(16,911)
Net loans receivable1,473,7411,492,065
Federal Home Loan Bank stock6,5476,547
Accrued interest receivable7,8217,721
Premises and equipment46,68047,259
Cash value of bank owned life insurance33,71233,514
Goodwill22,39522,395
Other intangible assets1,6351,860
Other assets41,83943,947
Total assets$2,039,713$2,060,699
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
Non-interest bearing$281,461$263,324
Interest bearing1,468,9231,497,242
Total1,750,3841,760,566
Repurchase agreements45,05340,116
Borrowed funds56,65765,000
Accrued expenses and other liabilities35,81243,603
Total liabilities1,887,9061,909,285
Commitments and contingencies
Stockholders' Equity:
Preferred stock, no par or stated value; 10,000,000 shares authorized, none outstanding--
Common stock, no par or stated value; 10,000,000 shares authorized; shares issued and outstanding: March 31, 2025 – 4,324,485 December 31, 2024 – 4,313,698--
Additional paid-in capital70,13270,034
Accumulated other comprehensive loss(58,244)(58,084)
Retained earnings139,919139,464
Total stockholders' equity151,807151,414
Total liabilities and stockholders' equity$2,039,713$2,060,699

Condensed Consolidated Statements of Income

(Dollars in thousands, except per share data)Quarter Ended March 31,
2025 · 2024
Interest income:
Loans receivable$19,655$18,879
Securities2,1332,243
Other interest earning assets553862
Total interest income22,34121,984
Interest expense:
Deposits8,0458,794
Repurchase agreements348370
Borrowed funds6351,040
Total interest expense9,02810,204
Net interest income13,31311,780
Provision for credit losses454-
Net interest income after provision for credit losses12,85911,780
Noninterest income:
Fees and service charges1,1091,153
Wealth management operations619633
Gain on tax credit investment67-
Gain on sale of loans held-for-sale, net230152
Loss on sale of securities, net-(531)
Increase in cash value of bank owned life insurance198193
Gain on sale of real estate-11,858
Other617
Total noninterest income2,22913,475
Noninterest expense:
Compensation and benefits7,3727,109
Occupancy and equipment2,1111,915
Data processing1,0391,170
Marketing86158
Federal deposit insurance premiums433501
Professional and outside services1,2601,557
Technology454625
Other1,7171,969
Total noninterest expense14,47215,004
Income before income tax expenses61610,251
Income tax expenses161972
Net income$455$9,279
Earnings per common share:
Basic$0.11$2.18
Diluted$0.11$2.17
Dividends declared per common share$-$0.12

Condensed Consolidated Statements of Comprehensive Income

(Dollars in thousands)Quarter Ended March 31,
20252024
Net income$455$9,279
Net change in net unrealized gains and losses on securities available-for-sale:
Unrealized loss arising during the period(210)(6,712)
Less: reclassification adjustment for losses included in net income-531
Net securities loss during the period(210)(6,181)
Tax effect501,481
Other comprehensive loss, net of tax(160)(4,700)
Comprehensive income$295$4,579

Condensed Consolidated Statements of Changes in Stockholder's Equity

Accumulated
Additional · Other
Common · Paid-in · Comprehensive · Retained · Total
(Dollars in thousands, except per share data) · Stock · Capital · Loss · Earnings · Equity
Balance at January 1, 2024$-$69,555$(51,613)$129,403$147,345
Net income---9,2799,279
Other comprehensive loss, net of tax--(4,700)-(4,700)
Stock-based compensation expense-172--172
Cash dividends, $0.12 per share---(515)(515)
Balance at March 31, 2024$-$69,727$(56,313)$138,167$151,581
Balance at January 1, 2025$-$70,034$(58,084)$139,464$151,414
Net income---455455
Other comprehensive loss, net of tax--(160)-(160)
Stock-based compensation expense-98--98
Balance at March 31, 2025$-$70,132$(58,244)$139,919$151,807

Finward Bancorp

Condensed Consolidated Statements of Cash Flows

(unaudited)

(Dollars in thousands)Three months ended March 31,
20252024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income$455$9,279
Adjustments to reconcile net income to net cash from operating activities:
Origination of loans for sale(9,596)(3,756)
Sale of loans originated for sale8,2633,571
Depreciation and amortization, net of accretion1,6001,712
Stock based compensation expense98172
Cash payments for lease liabilities(397)(176)
Loss on sale of securities, net-531
Gain on sale of loans held-for-sale, net(265)(144)
Gain on sale of real estate-(11,867)
Increase of cash value of bank owned life insurance(198)(193)
Loss (gain) on derivatives35(8)
Provision for credit losses454-
Change in:
Interest receivable(100)462
Interest payable(34)(2,353)
Other assets2,0952,731
Accrued expenses and other liabilities(6,219)14
Total adjustments(4,264)(9,304)
Net cash used in operating activities(3,809)(25)
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from maturities and pay downs of securities available-for-sale2,8633,367
Proceeds from sales of securities available-for-sale-14,697
Net change in loans receivable16,9464,159
Purchase of premises and equipment(183)(711)
Proceeds from sale of premises and equipment-17,730
Proceeds from sale of foreclosed real estate72-
Net cash provided by investing activities19,69839,242
CASH FLOWS FROM FINANCING ACTIVITIES:
Change in deposits(10,182)(65,943)
Proceeds from borrowed funds1,65790,000
Repayment of borrowed funds(10,000)(80,000)
Change in repurchase agreements4,9373,013
Dividends paid(518)(515)
Net cash used in financing activities(14,106)(53,445)
Net change in cash and cash equivalents1,783(14,228)
Cash and cash equivalents at beginning of period70,58486,008
Cash and cash equivalents at end of period$72,367$71,780
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest$8,994$12,559
Noncash activities:
Dividends declared not paid-515
Right-of-use asset obtained in exchange for lease liability-16,140

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note1 - Basis of Presentation

Organization and Description of Business

The condensed consolidated financial statements include the accounts of Finward Bancorp (the “Company” or “FNWD”) and Peoples Bank (the “Bank”), and the Bank’s wholly-owned subsidiaries, Peoples Service Corporation, NWIN, LLC; NWIN Funding, Incorporated, and Columbia Development Company, LLC. The Company hasno other business activity other than being a holding company for the Bank and the Company’s earnings are primarily dependent upon the earnings of the Bank. The accompanying unaudited condensed consolidated financial statements were prepared in accordance with instructions for Form10-Q and, therefore, donot include all disclosures required by U.S. generally accepted accounting principles for complete presentation of condensed consolidated financial statements. In the opinion of management, the condensed consolidated financial statements contain all adjustments necessary to present fairly the condensed consolidated balance sheets of the Company as of* March 31, 2025,and December 31, 2024,and the condensed consolidated statements of income, comprehensive income (loss), and changes in stockholders’ equity, and the condensed consolidated statements of cash flows for the quarters ended March 31, 2025,and2024.* The income reported for the quarter ended* March 31, 2025,isnot* necessarily indicative of the results to be expected for the full year.

The Company's revenue is primarily derived from the business of banking. The Company's financial performance is monitored on a consolidated basis by the CEO, who is considered to be the Company's Chief Operating Decision Maker ("CODM"). This review is supported by the Chief Financial Officer, Chief Revenue Officer, and Chief Operating Officer. Financial performance is reported to the CODM monthly. The presentation of financial performance to the CODM is consistent with amounts and financial statement line items shown in the Company's consolidated balance sheets and consolidated statements of income. Additionally, the Company's significant expenses are adequately segmented by category and amount in the consolidated statements of income to include all significant items when considering both qualitative and quantitative factors. Significant expenses of the Company include compensation and benefits, net occupancy expense, equipment costs, data processing fees, and professional fees.

All of the Company’s financial results are similar and considered by management to be aggregated intoone reportable operating segment. The Company's revenue is primarily derived from the business of banking and the Company’s CODM evaluates financial performance on a Company-wide basis. Accordingly, all of the Company’s operations are considered by management to be aggregated inone reportable operating segment.

The Notes to the Condensed Consolidated Financial Statements appearing in Finward Bancorp’s Annual Report on Form10-K (2024 Annual Report), which include descriptions of significant accounting policies, should be read in conjunction with these interim financial statements. The Condensed Consolidated Balance Sheet at* December 31, 2024,has been derived from the audited financial statements at that date but doesnot* include all of the information and footnotes required by U.S. generally accepted accounting principles(GAAP) for complete financial statements.

Note2 - Use of Estimates

Preparing financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenue and expenses during the reporting period, as well as the disclosures provided. Actual results could differ from those estimates. Estimates associated with the allowance for credit losses are particularly susceptible to material change in the near term.

5

Note3 – Accounting Pronouncements Recently Adopted or Issued

In* October 2023,the FASB issued ASU2023*-06, Disclosure Improvements: Codification Amendment in Response to the SEC’s Disclosure Update and Simplification Initiative. The ASU incorporates several disclosure and presentation requirements currently residing in the SEC Regulations S-X and S-K. The amendments will be applied prospectively and are effective when the SEC removes the related requirements from Regulations S-X or S-K. Any amendments the SEC doesnot remove by* June 30, 2027willnot* be effective. As we are currently subject to these SEC requirements, this ASU isnot expected to have a material impact on our condensed consolidated financial statements or related disclosures.

In* December 2023,the FASB issued ASU2023*-09, Income Taxes (Topic740): Improvements to Income Tax Disclosures, which enhances transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid and to improve the effectiveness of income tax disclosures. This accounting standards update will be effective for us for fiscal year2025, with early adoption permitted. We are currently evaluating the impact of this accounting standard, but donot expect it to have a material impact on our condensed consolidated financial statements.

In* November 2024,the FASB issued ASU2024*-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures, which requires public business entities disclose additional information about specific expense categories in the notes to financial statements at interim and annual reporting periods. The amendments in this update are effective for annual reporting periods beginning after* December 15, 2026,and interim reporting periods beginning after December 15, 2027.Early adoption is permitted. We are currently evaluating the impact of this accounting standard, but we donot* expect it to have a material impact on our condensed consolidated financial statements.

In* November 2024,the FASB issued ASU2024*-04, Debt-Debt With Conversion and Other Options, which clarifies the requirements for determining whether certain settlements of convertible debt instruments, including convertible debt instruments with cash conversion features or convertible debt instruments that arenot currently convertible, should be accounted for as an induced conversion. The amendments are effective for annual reporting periods beginning after* December 15, 2025,and interim reporting periods within those annual reporting periods beginning after December 15, 2025.Early adoption is permitted. We are currently evaluating the impact of this accounting standard, but we donot* expect it to have a material impact on our condensed consolidated financial statements.

6

Note4 - Securities

The estimated fair value of available-for-sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income were as follows:

(Dollars in thousands)
Gross · Gross · Estimated
Cost · Unrealized · Unrealized · Fair
Basis · Gains · Losses · Value
U.S. government sponsored entities$8,884$-$(669)$8,215
Collateralized mortgage obligations and residential mortgage-backed securities133,099-(23,516)109,583
Municipal securities262,616-(51,917)210,699
Collateralized debt obligations2,152-(522)1,630
Total securities available-for-sale$406,751$-$(76,624)$330,127
(Dollars in thousands)
Gross · Gross · Estimated
Cost · Unrealized · Unrealized · Fair
Basis · Gains · Losses · Value
U.S. government sponsored entities$8,884$-$(823)$8,061
Collateralized mortgage obligations and residential mortgage-backed securities135,974-(26,649)109,325
Municipal securities262,954-(48,205)214,749
Collateralized debt obligations2,156-(737)1,419
Total securities available-for-sale$409,968$-$(76,414)$333,554

The cost basis and estimated fair value of available-for-sale debt securities at* March 31, 2025,by contractual maturity, were as follows. Securitiesnot* due at a single maturity date, primarily collateralized mortgage obligations and residential mortgage-backed securities, are shown separately.

(Dollars in thousands)
Available-for-sale
Estimated
CostFair
March 31, 2025BasisValue
Due in one year or less · $ · - · $ · -
Due from one to five years11,95311,009
Due from five to ten years35,52431,110
Due over ten years226,175178,425
Collateralized mortgage obligations and residential mortgage-backed securities133,099109,583
Total$406,751$330,127

Sales of available-for-sale securities were as follows for the quarter ended:

(Dollars in thousands)
March 31, · March 31,
2025 · 2024
Proceeds$-$14,697
Gross gains--
Gross losses-(531)

7

Accumulated other comprehensive loss balances, net of tax, related to available-for-sale securities, were as follows:

(Dollars in thousands)
Unrealized loss
Ending balance, December 31, 2024$(58,084)
Period change(160)
Ending balance, March 31, 2025$(58,244)
(Dollars in thousands)
Unrealized loss
Ending balance, December 31, 2023$(51,613)
Period change(4,700)
Ending balance, March 31, 2024$(56,313)

Securities with market values of approximately $330.4 million and $326.5 million were pledged as of* March 31, 2025and December 31, 2024,*respectively, as collateral for repurchase agreements, public funds, and for other purposes as permitted or required by law.

Securities with unrealized losses at* March 31, 2025,and December 31, 2024**not* recognized in income are as follows:

(Dollars in thousands)
Less than 12 months · 12 months or longer · Total
Estimated · Estimated · Estimated · Percentage of
Fair · Unrealized · Fair · Unrealized · Fair · Unrealized · Total Portfolio
Value · Losses · Value · Losses · Value · Losses · in Loss Position
U.S. government sponsored entities$-$-$8,215$(669)$8,215$(669)100.0%
Collateralized mortgage obligations and residential mortgage-backed securities--109,583(23,516)109,583(23,516)100.0%
Municipal securities--210,699(51,917)210,699(51,917)100.0%
Collateralized debt obligations--1,630(522)1,630(522)100.0%
Total$-$-$330,127$(76,624)$330,127$(76,624)100.0%
Number of securities-413413
(Dollars in thousands)
Less than 12 months · 12 months or longer · Total
Estimated · Estimated · Estimated · Percentage of
Fair · Unrealized · Fair · Unrealized · Fair · Unrealized · Total Portfolio
Value · Losses · Value · Losses · Value · Losses · in Loss Position
U.S. government sponsored entities$-$-$8,061$(823)$8,061$(823)100.0%
Collateralized mortgage obligations and residential mortgage-backed securities--109,325(26,649)109,325(26,649)100.0%
Municipal securities3,310(156)211,439(48,049)214,749(48,205)100.0%
Collateralized debt obligations--1,419(737)1,419(737)100.0%
Total$3,310$(156)$330,244$(76,258)$333,554$(76,414)100.0%
Number of securities4409413

Unrealized losses on securities havenot been recognized into income because the securities are of high credit quality or have undisrupted cash flows. Management has the intent and ability to hold these securities for the foreseeable future, and the decline in fair value is largely due to changes in interest rates and volatility in securities markets. The fair values are expected to recover as the securities approach maturity.

Collateralized debt obligations with a cost basis of $2.2 million and fair value of $1.6 million at* March 31, 2025and $1.4 million at December 31, 2024,had previously recorded impairment of $173 thousand, which willnot* be recoverable until maturity of the security.

Accrued interest receivable on AFS debt securities totaled $2.3 million at* March 31, 2025,and December 31, 2024.*These amounts are excluded from the estimate of credit losses. The Company made the policy election to exclude accrued interest from the amortized cost basis of AFS debt securities and report accrued interest separately on the condensed consolidated balance sheet.

8

Note5 - Loans Receivable

The Company’s current lending programs are described below:

Residential Mortgage Loans. The primary lending activity of the Company has been the granting of conventional mortgage loans to enable borrowers to purchase existing homes, refinance existing homes, or construct new homes. Conventional loans are made up to a maximum of 97% of the purchase price or appraised value, whichever is less. For loans made in excess of 80% of value, private mortgage insurance is generally required in an amount sufficient to reduce the Company’s exposure to80% or less of the appraised value of the property. Loans insured by private mortgage insurance companies can be made for up to97% of value.

Fixed rate loans currently conform to Freddie Mac guidelines for loans purchased under theone-to-four family program. Loan interest rates are determined based on secondary market yield requirements and local market conditions. Fixed rate mortgage loans with contractual maturities generally exceedingfifteen years* may*be sold and/or classified as held for sale to control exposure to interest rate risk.

The Company’s Adjustable-Rate Mortgage Loans (“ARMs”) include offerings that reprice annually or are “Mini-Fixed”. The “Mini-Fixed” mortgage reprices annually after a three, five,seven orten year period. The ability of the Company to successfully market ARM’s depends upon loan demand, prevailing interest rates, volatility of interest rates, public acceptance of such loans and terms offered by competitors.

Home Equity Line of Credit. The Company offers a fixed and variable rate revolving line of credit secured by the equity in the borrower’s home. Both products offer an interest only option where the borrower pays interest only on the outstanding balance each month. Equity lines will typically require an appraisal and asecond mortgage lender’s title insurance policy. Loans are generally made up to a maximum of 89% of the appraised value of the property less any outstanding liens.

Commercial Real Estate and Multifamily Loans. Commercial real estate loans are typically made to a maximum of 80% of the appraised value. Such loans are generally made on an adjustable-rate basis. These loans are typically made for terms of 15 to 25 years. Loans with an amortizing term exceeding 15 years normally have a balloon feature calling for a full repayment within seven toten years from the date of the loan. The balloon feature affords the Company the opportunity to restructure the loan if economic conditions warrant. Commercial real estate loans include loans secured by commercial rental units, apartments, condominium developments, small shopping centers, owner occupied commercial/industrial properties, hospitality units and other retail and commercial developments.

While commercial real estate lending is generally considered to involve a higher degree of risk than single family residential lending due to the concentration of principal in a limited number of loans and the effects of general economic conditions on real estate developers and managers, the Company has endeavored to reduce this risk in several ways. In originating commercial real estate loans, the Company considers the feasibility of the project, the financial strength of the borrowers and lessees, the managerial ability of the borrowers, the location of the project (generally in our geographic operating footprint and lending area) and the economic environment. Management evaluates the debt coverage ratio and analyzes the reliability of cash flows, as well as the quality of earnings. All such loans are made in accordance with well-defined underwriting standards and are generally supported by personal guarantees, which represent a secondary source of repayment.

Loans for the construction of commercial properties are generally located within an area permitting physical inspection and regular review of business records. Projects financed outside of the Company’s primary lending area generally involve borrowers and guarantors who are or were previous customers of the Company or projects that are underwritten according to the Bank’s underwriting standards.

Construction and Land Development. Construction loans on residential properties are made primarily to individuals and contractors who are under contract with an individual purchaser. These loans are personally guaranteed by the borrower. The maximum loan-to-value ratio is 89% of either the current appraised value or the cost of construction, whichever is less. Residential construction loans are typically made for periods ofone year.

9

Loans are also made for the construction of commercial properties. All such loans are made in accordance with well-defined underwriting standards. Generally, if the loans arenot owner occupied, these types of loans require proof of intent to lease and a confirmed end-loan takeout. In general, loans made donot exceed 80% of the appraised value of the property. Commercial construction loans are typically made for periodsnot to exceedtwo years or date of occupancy, whichever is less.

Commercial Business. Although the Company’s priority in extending various types of commercial business loans changes from time to time, the basic considerations in determining the makeup of the commercial business loan portfolio are economic factors, regulatory requirements and money market conditions. The Company seeks commercial loan relationships from the local business community and from its present customers. Conservative lending policies based upon sound credit analysis governs the extension of commercial credit. The following loans, althoughnot inclusive, are considered preferable for the Company’s commercial loan portfolio: loans collateralized by liquid assets; loans secured by general use machinery and equipment; secured short-term working capital loans to established businesses secured by business assets; short-term loans with established sources of repayment and secured by sufficient equity and real estate; and unsecured loans to customers whose character and capacity to repay are firmly established.

Consumer Loans. The Company offers consumer loans to individuals for personal, household or family purposes. Consumer loans are either secured by adequate collateral, or unsecured. Unsecured loans are based on the strength of the applicant’s financial condition. All borrowers must meet current underwriting standards. The consumer loan program includes both fixed and variable rate products.

**Manufactured Homes.**The Company has previously purchased fixed rate closed loans from athird-party that are subject to the Company’s underwriting requirements and secured by manufactured homes. The maturity date on these loans can range up to 25 years. In addition, these loans are partially secured by a reserve account held at the Company.

Government Loans. The Company is permitted to purchase non-rated municipal securities; tax anticipation notes and warrants within the local market area.

Loans consist of the following as of* March 31, 2025,and December 31, 2024:*

(Dollars in thousands)
March 31, 2025December 31, 2024
Loans secured by real estate:
Residential real estate$458,424$467,293
Home equity49,75249,758
Commercial real estate554,866551,674
Construction and land development86,72882,874
Multifamily204,964212,455
Total loans secured by real estate1,354,7341,364,054
Commercial business99,519104,246
Consumer504551
Manufactured homes25,76226,708
Government9,27911,024
Loans receivable1,489,7981,506,583
Add:
Net deferred loan origination costs2,2092,439
Loan clearing funds(311)(46)
Loans receivable, net of deferred fees and costs$1,491,696$1,508,976

10

The Company's age analysis of past due loans is summarized below:

(Dollars in thousands) · 30-59 Days Past Due · 60-89 Days Past Due · Greater Than 90 Days Past Due · Total Past Due and Accruing · Current · Accruing Loans · Non- accrual Loans · Total Loans Receivable
Residential real estate$5,665$1,286$-$6,951$446,447$453,398$5,026$458,424
Home equity627350-97747,97248,94980349,752
Commercial real estate4,3153,704-8,019545,833553,8521,014554,866
Construction and land development458--45885,61186,06965986,728
Multifamily725219-944202,066203,0101,954204,964
Commercial business201162-36396,12996,4923,02799,519
Consumer3--3501504-504
Manufactured homes48938-52725,23525,762-25,762
Government----9,2799,279-9,279
Total$12,483$5,759$-$18,242$1,459,073$1,477,315$12,483$1,489,798
Residential real estate$4,423$1,184$-$5,607$457,021$462,628$4,665$467,293
Home equity1,002123-1,12548,15049,27548349,758
Commercial real estate4,556571-5,127545,267550,3941,280551,674
Construction and land development2,039--2,03980,17782,21665882,874
Multifamily1,961359-2,320206,773209,0933,362212,455
Commercial business493508-1,00199,955100,9563,290104,246
Consumer5--5546551551
Manufactured homes42854-48226,22626,708-26,708
Government----11,02411,024-11,024
Total$14,907$2,799$-$17,706$1,475,139$1,492,845$13,738$1,506,583

11

The following table shows the amortized cost of loans, segregated by portfolio segment, credit quality rating and year of origination as of* March 31, 2025,and December 31, 2024,and gross charge-offs for the quarter ended March 31, 2025,and for the year ended December 31, 2024.*

March 31, 2025 · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Revolving · Revolving Converted to Term · Total
Total Loans Receivable$26,523$127,439$138,601$285,036$296,829$516,611$98,070$689$1,489,798
Total current period gross charge-off-(12)---(107)--(119)
Residential real estate
Pass (1-6)$3,142$13,348$29,842$88,224$97,552$214,155$2,571$-$448,834
Special mention (7)--393-1,3242,759--4,476
Substandard (8)--6981,5124732,431--5,114
Total$3,142$13,348$30,933$89,736$99,349$219,345$2,571$-$458,424
Current period gross charge-off---------
Home equity
Pass (1-6)$356$131$47$100$54$2,881$44,360$360$48,289
Special mention (7)--8-2017279329653
Substandard (8)-26-250-245289-810
Total$356$157$55$350$74$3,143$44,928$689$49,752
Current period gross charge-off---------
Commercial real estate
Pass (1-6)$14,094$50,380$65,619$118,149$93,987$197,122$3,230$-$542,581
Special mention (7)-9658302,5942,3624,95525-11,731
Substandard (8)---221-333--554
Total$14,094$51,345$66,449$120,964$96,349$202,410$3,255$-$554,866
Current period gross charge-off---------
Construction and land development
Pass (1-6)3,88938,28322,5253,5837,7202,4294,434-82,863
Special mention (7)----5221,074--1,596
Substandard (8)--1,013-1,256---2,269
Total$3,889$38,283$23,538$3,583$9,498$3,503$4,434$-$86,728
Current period gross charge-off---------
Multifamily
Pass (1-6)$2,354$6,369$8,646$56,365$72,827$53,182$684$-$200,427
Special mention (7)--2197743821,208--2,583
Substandard (8)---438-1,516--1,954
Total$2,354$6,369$8,865$57,577$73,209$55,906$684$-$204,964
Current period gross charge-off-----(46)--(46)
Commercial business
Pass (1-6)$2,457$14,405$7,476$8,728$5,719$13,827$40,882$-$93,494
Special mention (7)--24950367741,214-2,998
Substandard (8)--1,138731591,555102-3,027
Total$2,457$14,405$8,638$9,751$5,914$16,156$42,198$-$99,519
Current period gross charge-off-----(61)--(61)
Consumer
Pass (1-6)$231$81$123$30$39$-$-$-$504
Total$231$81$123$30$39$-$-$-$504
Current period gross charge-off-(12)------(12)
Manufactured homes
Pass (1-6)$-$-$-$1,800$11,202$12,722$-$-$25,724
Special mention (7)----299--38
Total$-$-$-$1,800$11,231$12,731$-$-$25,762
Current period gross charge-off---------
Government
Pass (1-6)$-$3,451$-$1,245$1,166$3,417$-$-$9,279
Total$-$3,451$-$1,245$1,166$3,417$-$-$9,279
Current period gross charge-off---------

12

December 31, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving · Revolving Converted to Term · Total
Total Loans Receivable$124,670$143,098$291,855$308,352$211,268$324,738$102,602$-$1,506,583
Total current period gross charge-off$(64)$-$(1,010)$(125)$(2)$(1,267)$-$-$(2,468)
Residential real estate
Pass (1-6)$13,118$30,947$90,324$99,390$102,552$119,449$2,468$-$458,248
Special Mention (7)-3713651,0645541,937--4,291
Substandard (8)-5391,1616015101,943--4,754
Total$13,118$31,857$91,850$101,055$103,616$123,329$2,468$-$467,293
Current period gross charge-off-----(28)--(28)
Home equity
Pass (1-6)$193$68$153$110$-$3,342$44,943$-$48,809
Special Mention (7)-132--315309-459
Substandard (8)26-138--218108-490
Total$219$200$291$110$3$3,575$45,360$-$49,758
Current period gross charge-off---------
Commercial real estate
Pass (1-6)$49,861$67,290$123,342$96,206$53,864$148,529$2,976$-$542,068
Special Mention (7)974-1,0362,3756682,93025-8,008
Substandard (8)----2021,396--1,598
Total$50,835$67,290$124,378$98,581$54,734$152,855$3,001$-$551,674
Current period gross charge-off---------
Construction and land development
Pass (1-6)$34,599$24,360$3,732$7,867$224$820$5,312$-$76,914
Special Mention (7)---1,2072,468---3,675
Substandard (8)-1,018-1,267----2,285
Total$34,599$25,378$3,732$10,341$2,692$820$5,312$-$82,874
Current period gross charge-off---------
Multifamily
Pass (1-6)$6,398$8,923$56,771$74,716$36,075$20,066$627$-$203,576
Special Mention (7)--7803,3321,217---5,329
Substandard (8)--4461,2191,516369--3,550
Total$6,398$8,923$57,997$79,267$38,808$20,435$627$-$212,455
Current period gross charge-off---(125)----(125)
Commercial business
Pass (1-6)$14,655$8,123$9,441$6,094$3,653$11,416$44,046$-$97,428
Special Mention (7)-2597839-8001,686-3,528
Substandard (8)-1,139801711771,621102-3,290
Total$14,655$9,287$10,499$6,304$3,830$13,837$45,834$-$104,246
Current period gross charge-off--(1,010)--(1,239)--(2,249)
Consumer
Pass (1-6)$301$163$34$51$-$2$-$-$551
Substandard (8)---------
Total$301$163$34$51$-$2$-$-$551
Current period gross charge-off(64)---(2)---(66)
Manufactured homes
Pass (1-6)$-$-$1,634$11,360$7,559$6,101$-$-$26,654
Substandard (8)---2826---54
Total$-$-$1,634$11,388$7,585$6,101$-$-$26,708
Current period gross charge-off---------
Government
Pass (1-6)$4,545$-$1,440$1,255$-$3,784$-$-$11,024
Total$4,545$-$1,440$1,255$-$3,784$-$-$11,024
Current period gross charge-off---------

13

The Company has established a standard loan grading system to assist management, lenders and review personnel in their analysis and supervision of the loan portfolio. The use and application of these grades by the Company is uniform and conforms to regulatory definitions. The loan grading system is as follows:

1 – Superior Quality

Loans in this category are substantially risk free. Loans fully collateralized by a Bank certificate of deposit or Bank deposits with a hold are substantially risk free.

2 – Excellent Quality

The borrower generates excellent and consistent cash flow for debt coverage, excellent average credit scores, excellent liquidity and net worth and are reputable operators with over15 years' experience. Current and debt to tangible net worth ratios are excellent. Loan to value is substantially below policy and collateral condition is excellent.

3 – Great Quality

The borrower generates more than sufficient cash flow to fund debt service and cash flow is improving. Average credit scores are very strong. Operators are reputable with significant years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are very strong. Loan to value is significantly below policy and collateral condition is significantly above average.

4 – Above Average Quality

The borrower generates more than sufficient cash flow to fund debt service, but cash flow trends* may*be stable or slightly declining. Average credit scores are strong. The borrower is a reputable operator with many years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are strong. Loan to value is below policy and collateral condition is above average.

5 – Average Quality

Borrowers are considered creditworthy and can repay the debt in the normal course of business, however, cash flow trends* may*be inconsistent or fluctuating. Average credit scores are satisfactory, and years of experience is acceptable. Liquidity and net worth are satisfactory. Current and debt to tangible net worth ratios are average. Loan to value is slightly below policy and the collateral condition is slightly above average.

6 – Pass

Borrowers are considered creditworthy, but financial condition* mayshow signs of weakness due to internal or external factors. Cash flow trends maybe declining annually. Average credit scores may*be low but remain acceptable. The borrower has limited years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are below average. Loan to value is nearing policy limits and collateral condition is average.

7 – Special Mention

A special mention asset has identified weaknesses that deserve Management’s close attention. If left uncorrected, these weaknesses* mayresult in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special mention assets arenot* adversely classified and donot expose the Company to sufficient risk to warrant adverse classification. There is still adequate protection by the current sound worth and paying capacity of the obligor or of the collateral pledged. The Special Mention rating is viewed as transitional and will be monitored closely.

Loans in this category* mayexhibit some of the following risk factors. Cash flow trends maybe consistently declining or maybe questionable. Debt coverage ratios maybe at or near1:1.* Average credit scores* maybe very weak, or the borrower mayhave minimal years of experience. Liquidity, net worth, current and debt to tangible net worth ratios maybe very weak. Loan to value maybe at policy limits or mayexceed policy limits. Collateral condition may*be below average.

8 – Substandard

This classification consists of loans which are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged. Financial statements normally reveal some or all of the following: poor trends, lack of earnings and cash flow, excessive debt, lack of liquidity, and the absence of creditor protection. Loans are still considered collectible, but due to increased risks and defined weaknesses of the credit, some loss could be incurred in collection if the deficiencies arenot corrected.

9 – Doubtful

Such loans have been placed on nonaccrual status and* may*be heavily dependent upon collateral possessing a value that is difficult to determine or based upon some near-term event which lacks clear certainty. These loans have all of the weaknesses of those classified as Substandard; however, based on existing conditions, these weaknesses make full collection of the principal balance highly improbable.

14

10 – Loss

Loans that are considered uncollectible and of such little value that continuing to carry them as assets isnot warranted.

Loans with risk classifications of pass and special mention were part of the pooled loan ACL analysis. Loans classified as substandard or worse were individually evaluated for impairment and specific reserves were established, if applicable. Risk gradings for loans with balances greater than*$1* million are updated every12 months through analysis during origination, renewals, modifications, or regular annual review. Risk gradings for loans with balances less than*$1* million are updated primarily through analysis during origination, renewals, modifications, or periodic review. Risk gradings are also downgraded due to delinquency at month end. In particular,60 days past due are downgraded to Special Mention, while90 days past due are further downgraded to Substandard.

Modifications to Borrowers Experiencing Financial Difficulty

The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon origination. The starting point to estimate such credit losses is historical loss information. The Company uses a probability of default/loss given default model to determine the allowance for credit losses recorded at origination. Occasionally, the Company subsequently modifies loans for borrowers experiencing financial distress by providing the following forms of relief: principal forgiveness, term extension, payment delay, or interest rate reduction. In some cases, the Company provides multiple types of modifications onone loan. Because the effect of most modifications to borrowers experiencing financial difficulty is already included in the allowance for credit losses,no change to the allowance for credit losses is generally recorded for these modifications.

The following table shows the amortized cost of loans at* March 31, 2025,that were both experiencing financial difficulty and modified during the quarter ended March 31, 2025,*segregated by portfolio segment and type of modification. The percentage of the amortized cost of loans that were modified to borrowers in financial distress as compared to the amortized cost of each segment of financial receivable is also presented below.

(Dollars in thousands) · Payment Delay · Term Extension · Interest Rate Reduction · Combination Term Extension and Interest Rate Reduction · % of Total Segment Financing Receivables
Residential real estate$-172$-$-0.04%
(Dollars in thousands) · Payment Delay · Term Extension · Interest Rate Reduction · Combination Term Extension and Interest Rate Reduction · % of Total Segment Financing Receivables
Residential real estate$630$1,262$-$-0.39%

The financial effects of payment delay modifications and term extension modifications had a forbearance average offive months andfour months weighted average extension to life of loan, respectively. There wereno commitments to lend additional amounts to the borrowers included in the previous tables.

15

The borrowers with term extension have had their maturity dates extended and as a result their monthly payments were reduced.

(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extensionPayment delay
Residential real estate$--%7 months-
(Dollars in thousands)Principal forgivenessWeighted average interest rate reductionWeighted average term extensionPayment delay
Residential real estate$--%-4 months

The Company closely monitors the performance of loans that have been modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following tables present the performance of financial difficulty modification in thetwelve months following modification.

(Dollars in thousands)Current30-59 Days Past Due60-89 Days Past DueGreater Than 90 Days Past Due
Residential real estate$644$344$125$192
(Dollars in thousands) · Current · 30-59 Days Past Due · 60-89 Days Past Due · Greater Than 90 Days Past Due
Residential real estate$889$1,003$-$-

Upon the Company’s determination that a modified loan has subsequently been deemed uncollectible, the loan is written off. Therefore, the amortized cost of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount. All modified loans are deemed collectible.

16

Foreclosures

As part of the normal course of business, the Company had $1.3 million in loans involved in a foreclosure process at* March 31, 2025,compared to $0.7 million at December 31, 2024.The Company hadno Other Real Estate Owned balance as of March 31, 2025and December 31, 2024.*

Acquired Loan Purchase Discounts

As part of the fair value of loans receivable, there was a net fair value discount for loans acquired of $4.1 million at* March 31, 2025,compared to $4.4 million at December 31, 2024.*

Accretable yield, or income recorded for thethree months ended* March 31,*is as follows:

(Dollars in thousands)Total
2024$222
2025230

Accretable yield, or income expected to be recorded in the future is as follows:

(Dollars in thousands)Total
Remainder of 2025$468
2026469
2027305
2028289
2029252
2030 and thereafter2,343
Total$4,126

Allowance* for Credit *Losses

The allowance for credit losses is established for current expected credit losses on the Company’s loan portfolio utilizing guidance in Accounting Standards Codification (ASC) Topic326.

The determination of the allowance requires significant judgment to estimate credit losses measured on a collective pool basis when similar risk characteristics exist, and for loans evaluated individually. In determining the allowance, the Company estimates expected future losses for the loan’s entire contractual term adjusted for expected payments when appropriate. The allowance estimate considers relevant available information, from internal and external sources relating to the historical loss experience, current conditions, and reasonable and supportable forecasts for the Company’s outstanding loan balances. The allowance is an estimation that reflects management’s evaluation of expected losses related to the Company’s financial assets measured at amortized cost. To ensure that the allowance is maintained at an adequate level, a detailed analysis is performed on a quarterly basis and an appropriate provision is made to adjust the allowance.

The Company categorizes the loan portfolio intonine segments based on similar risk characteristics. Loans within each segment are collectively evaluated using the probability of default (“PD”)/loss given default (“LGD”) methodology (PD/LGD). In creating the “current expected credit loss (CECL)” model as required under ASC326, the Company has established atwo-year reasonable and supportable forecast period with atwo-year straight line reversion to the long-term historical average. Due to its minimal loss history, the Company elected to use peer data for a more reasonable calculation. The following tables show the changes in the allowance for credit losses, segregated by portfolio segment, for thethree months ended* March 31, 2025,and2024.*

17

The Company's activity in the allowance for credit losses, by loan segment, is summarized below for thethree months ended* March 31, 2025:*

(Dollars in thousands) · Beginning Balance · Charge-offs · Recoveries · Provisions · Ending Balance
Allowance for credit losses:
Residential real estate$4,481$-$16$(2,055)$2,442
Home equity835--(213)622
Commercial real estate6,444-43,2099,657
Construction and land development2,651--(1,007)1,644
Multifamily1,003(46)101,2252,192
Commercial business1,185(61)55551,234
Consumer5(12)193
Manufactured homes252--(123)129
Government55--(23)32
Total$16,911$(119)$86$1,077$17,955

The Company's activity in the allowance for credit losses, by loan segment, is summarized below for thethree months ended* March 31, 2024:*

(Dollars in thousands) · Beginning Balance · Charge-offs · Recoveries · Provisions · Ending Balance
Allowance for credit losses:
Residential real estate$3,984$-$10$23$4,017
Home equity698--39737
Commercial real estate7,045--2117,256
Construction and land development4,206--(750)3,456
Multifamily933--24957
Commercial business1,649-24842,135
Consumer7(18)1166
Manufactured homes181--(8)173
Government65--368
Total$18,768$(18)$13$42$18,805

A collateral dependent loan relies solely on the operation or sale of the collateral for repayment. In evaluating the overall risk associated with the loan, the Company considers character, overall financial condition and resources, and payment record of the borrower; the prospects for support from any financially responsible guarantors; and the nature and degree of protection provided by the cash flow and value of any underlying collateral. However, as other sources of repayment become inadequate over time, the significance of the collateral's value increases and the loan* may*become collateral dependent.

18

The table below presents the amortized cost basis and allowance for credit losses (“ACL”) allocated for collateral dependent loans in accordance with ASC326, which are individually evaluated to determine expected credit losses.

(Dollars in thousands)March 31, 2025
Real Estate · Equipment/ Inventory · Accounts Receivable · Vehicles · Total · ACL Allocation
Residential real estate$2,749$-$-$-$2,749$29
Home equity202---202-
Commercial real estate554---55464
Construction and land development2,269---2,269-
Multifamily1,954---1,954-
Commercial business6411,3151,3241313,411166
Total$8,369$1,315$1,324$131$11,139$259
(Dollars in thousands)December 31, 2024
Real Estate · Equipment/ Inventory · Accounts Receivable · Vehicles · Total · ACL Allocation
Residential real estate$3,012$-$-$-$3,012$50
Home equity219219-
Commercial real estate1,598---1,59843
Construction and land development2,285---2,285-
Multifamily3,550---3,550-
Commercial business7121,3991,4281443,683191
Total$11,376$1,399$1,428$144$14,347$284

A deferred cost reserve is maintained for the portfolio of manufactured home loans that have been purchased. This reserve is available for use for manufactured home loan nonperformance and costs associated with nonperformance. If the segment performs in line with expectations, the deferred cost reserve is paid as a premium to thethird-party originator of the loan. The unamortized balance of the deferred cost reserve totaled $2.8 million and $2.9 million as of* March 31, 2025,and December 31, 2024,*respectively, and is included in net deferred loan origination cost.

19

The following table presents non–accrual loans and loans past due over90 days still on accrual by class of loans:

As of March 31, 2025 (Dollars in thousands) · Non accrual with No Allowance for Credit Loss · Non accrual with Allowance for Credit Loss · Non accrual Loans in Total · Loans Past Due over 90 Days Still Accruing
Residential real estate$1,265$3,761$5,026$-
Home equity165638803-
Commercial real estate3586561,014-
Construction and land development659-659-
Multifamily1,954-1,954-
Commercial business2,8272003,027-
Total$7,228$5,255$12,483$-
As of December 31, 2024 (Dollars in thousands) · Non accrual with No Allowance for Credit Loss · Non accrual with Allowance for Credit Loss · Non accrual Loans in Total · Loans Past Due over 90 Days Still Accruing
Residential real estate$1,514$3,150$4,664$-
Home equity179304483-
Commercial real estate1,0782021,280-
Construction and land development659-659-
Multifamily3,362-3,362-
Commercial business3,0991913,290-
Total$9,891$3,847$13,738$-

Accrued interest receivable on loans totaled $5.5 million on* March 31, 2025,and $5.3 million on December 31, 2024,and is excluded from the estimate of credit losses. The Company made the accounting policy election tonot* measure an ACL for accrued interest receivable. Accrued interest deemed uncollectible will be written off through interest income.

Liability for Credit Losses on Unfunded Loan Commitments

The liability for credit losses inherent in unfunded loan commitments is included in accrued expenses and other liabilities on the Condensed Consolidated Balance Sheet. The adequacy of the reserve for unfunded commitments is determined quarterly based on methodology similar to the methodology for determining the ACL. The following table shows the changes in the liability for credit losses on unfunded loan commitments.

Three months ended,Three months ended,
(Dollars in thousands)March 31, 2025March 31, 2024
Balance, beginning of period$2,739$3,441
Recovery of credit for provision(623)(42)
Balance, end of period$2,116$3,399

20

Note6 – Intangibles and Acquisition-Related Accounting

(Dollars in thousands)20252024
Goodwill balance January 1,$22,395$22,395
Goodwill balance March 31,$22,395$22,395

Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in the business acquired. The Company’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of the Company to provide quality, cost effective banking services in a competitive marketplace. Goodwill is tested periodically for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated, and goodwill is written down to its implied fair value. There hasnot been any impairment of goodwill identified or recorded.

In addition to goodwill, a core deposit intangible was established from previous acquisitions. The Company had core deposit intangible balances of $1.6 million and $1.9 million as of* March 31, 2025,and December 31, 2024,*respectively. The table below summarizes the intangibles amortization:

The amortization recorded for the quarter ended* March 31,*is as follows:

(Dollars in thousands)Total
2024$360
2025$225

Amortization to be recorded in future periods is as follows:

(Dollars in thousands)Total
Remainder of 2025$463
2026360
2027294
2028228
2029162
Thereafter128
Total$1,635

21

Note7 – Deposits

The Company’s end-of-period deposit portfolio balances were as follows:

(Dollars in thousands)March 31,December 31,
20252024
Checking$589,403$591,487
Savings274,028275,121
Money market342,106333,705
Certificates of deposit544,847560,253
Total deposits$1,750,384$1,760,566

The aggregate amount of retail and brokered certificates of deposit with a balance of*$250* thousand or more was approximately $132.9 million at* March 31, 2025and $141.4 million at December 31, 2024.*

At* March 31, 2025,*scheduled maturities of retail and brokered certificates of deposit were as follows:

(Dollars in thousands)
2025$494,876
202644,418
20274,622
2028729
2029 and thereafter202
Total$544,847

Note8 - Concentrations of Credit Risk

The Company grants residential, commercial real estate, commercial business, and installment loans to customers primarily in Lake County in northwest Indiana and Cook County in northeast Illinois. The Company is also an active lender in Porter County, and to a lesser extent, LaPorte, Newton and Jasper counties in Indiana; and DuPage, Lake, and Will counties in Illinois. Substantially all loans are secured by specific items of collateral including residences, commercial real estate, land development, business assets and consumer assets.

Note9 - Earnings per Share

Earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding. A reconciliation of the numerators and denominators of the basic and diluted earnings per common share computations for the quarters ended* March 31, 2025and2024,* are as follows:

(dollars in thousands except per share data)Quarter Ended March 31,
20252024
Basic earnings per common share:
Net income as reported$455$9,279
Weighted average common shares outstanding4,266,9764,256,667
Basic earnings per common share$0.11$2.18
Diluted earnings per common share:
Net income as reported$455$9,279
Weighted average common shares outstanding4,266,9764,256,667
Add: Dilutive effect of unvested restricted stock awards17,52014,028
Weighted average common and dilutive potential common shares outstanding4,284,4964,270,695
Diluted earnings per common share$0.11$2.17

22

Note10 - Stock Based Compensation

The Company’s2015 Stock Option and Incentive Plan (the “Plan”), which was adopted by the Company’s Board of Directors on* February 27, 2015,and approved by the Company’s shareholders on April 24, 2015,permits the grant of equity awards for up to 250,000 shares of common stock. The plan was amended and restated effective February 25, 2022.Awards granted under the Plan may*be in the form of incentive stock options, non-qualified stock options, unrestricted stock, restricted stock, performance shares, performance units, stock appreciation rights or any combination thereof, as provided in the plan

As required by the Stock Compensation Topic, companies are required to record compensation cost for stock options and awards provided to employees in return for employment service. For the quarter ended* March 31, 2025,stock based compensation expense of $98 thousand was recorded, compared to $172 thousand for the quarter ended March 31, 2024.*It is anticipated that current outstanding unvested awards will result in additional compensation expense of approximately $0.8 million with a weighted average life of 1.9 years.

Restricted stock awards are issued with an award price equal to the market price of the Company’s common stock on the award date and vest three years after the grant date. Forfeiture provisions exist for personnel that separate employment before the vesting period expires. A summary of restricted stock activity under the Company’s Plan described above for the quarter ended* March 31, 2025,*follows:

Non-vested SharesSharesWeighted Average Grant Date Fair Value
Non-vested at January 1, 202544,570$36.74
Granted14,82626.53
Vested(12,609)26.38
Forfeited(109)29.13
Non-vested at March 31, 202546,678$36.31

23

Note11 – Derivative Financial Instruments

The Company uses derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates* mayhave on net income and the fair value of assets and liabilities. The Company has certain interest rate derivative positions that arenot* designated as hedging instruments. Derivative assets and liabilities are recorded at fair value on the Condensed Consolidated Balance Sheet and donot take into account the effects of master netting agreements. Master netting agreements allow the Company to settle all derivative contracts held with a single counterparty on a net basis, and to offset net derivative positions with related collateral, where applicable. These derivative positions relate to transactions in which the Company enters into an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution. In connection with each transaction, the Company agrees to pay interest to the client on a notional amount at a variable interest rate and receive interest from the client on the same notional amount at a fixed interest rate. At the same time, the Company agrees to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows the client to effectively convert a variable rate loan to a fixed rate. Because the terms of the swaps with the customers and the other financial institutions offset each other, with the only difference being counterparty credit risk, changes in the fair value of the underlying derivative contracts arenot materially different and donot significantly impact the Company’s results of operations.

The Company enters into commitments to originate loans whereby the interest rate on the loan is determined prior to funding (i.e., interest rate lock commitment). The interest rate lock commitments are considered derivatives and are recorded on the accompanying condensed consolidated balance sheets at fair value in accordance with FASB ASC815, Derivatives and Hedging.

The following table shows the amounts of non-hedging derivative financial instruments:

Asset derivatives · Liability derivatives
(Dollars in thousands) · Statement of Financial Condition classification · Fair value · Statement of Financial Condition classification · Fair value
Interest rate swap contractsOther assets$4,382Other liabilities$4,382
Interest rate lock commitmentsOther assets47N/A-
Total$4,429$4,382
Asset derivatives · Liability derivatives
(Dollars in thousands) · Statement of Financial Condition classification · Fair value · Statement of Financial Condition classification · Fair value
Interest rate swap contractsOther assets$5,486Other liabilities$5,486
Interest rate lock commitmentsOther assets24N/A-
Total$5,510$5,486

The following table shows the amounts included in the Statements of Income for non-hedging derivative financial instruments:

Quarter Ended March 31,
(Dollars in thousands) · Statement of Income Classification · 2025 · 2024
Interest rate swap contractsFees and service charges$(30)$(30)
Interest rate lock commitmentsGain on sale of loans held-for-sale, net(35)8
Total$(65)$(22)

24

The following table shows the offsetting of financial assets and derivative assets:

Gross Amounts not Offset in the
Statement of Financial Condition
(Dollars in thousands) · Gross Amounts of Recognized Assets · Gross Amounts Offset in the Statement of Financial Condition · Net Amounts of Assets Presented in the Statement of Financial Condition · Financial Instruments · Cash Collateral Received · Net Amount
Interest rate swap contracts$4,382$-$4,382$-$3,630$752
Interest rate lock commitments47-47--47
Total$4,429$-$4,429$-$3,630$799
Gross Amounts not Offset in the
Statement of Financial Condition
(Dollars in thousands) · Gross Amounts of Recognized Assets · Gross Amounts Offset in the Statement of Financial Condition · Net Amounts of Assets Presented in the Statement of Financial Condition · Financial Instruments · Cash Collateral Received · Net Amount
Interest rate swap contracts$5,486$-$5,486$-$5,120$366
Interest rate lock commitments82-82--82
Total$5,568$-$5,568$-$5,120$448

The following table shows the offsetting of financial liabilities and derivative liabilities:

Gross Amounts not Offset in the
Statement of Financial Condition
(Dollars in thousands) · Gross Amounts of Recognized Liabilities · Gross Amounts Offset in the Statement of Financial Condition · Net Amounts of Assets Presented in the Statement of Financial Condition · Financial Instruments · Cash Collateral Pledged · Net Amount
Interest rate swap contracts$4,382$-$4,382$-$-$4,382
Gross Amounts not Offset in the
Statement of Financial Condition
(Dollars in thousands) · Gross Amounts of Recognized Liabilities · Gross Amounts Offset in the Statement of Financial Condition · Net Amounts of Assets Presented in the Statement of Financial Condition · Financial Instruments · Cash Collateral Pledged · Net Amount
Interest rate swap contracts$5,486$-$5,486$-$-$5,486

25

Note12 - Fair Value

The Fair Value Measurements Topic establishes a hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The Topic describesthree levels of inputs that* may*be used to measure fair value:

Level1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level2: Significant other observable inputs other than Level1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that arenot active; or other inputs that are observable or can be corroborated by observable market data.

Level3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The fair values of securities available-for-sale are determined on a recurring basis by obtaining quoted prices on nationally recognized securities exchanges or pricing models utilizing significant observable inputs such as matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities. Different judgments and assumptions used in pricing could result in different estimates of value. In certain cases where market data isnot readily available because of a lack of market activity or little public disclosure, values* maybe based on unobservable inputs and classified in Level3* of the fair value hierarchy.

The Company evaluates AFS security impairment on a quarterly basis. This allows the Company to maintain the same amortized cost basis of the securities before and after adoption date. The Company has $173 thousand of previously recorded credit impairment on collateralized debt obligations. The Company believes this continues to represent the expected credit losses of the amortized cost basis, therefore, has maintained an ACL for AFS debt securities. The ACL is monitored quarterly and is measured by evaluating the present value of cash flows as compared to the amortized cost basis of the security. To the extent that there are improvements in credit related to these securities, the ACL will be reduced to account for the improvements. If any improvements in credit exceed the amount of previously reduced amortized cost bases, recoveries will be recorded through the income statement in the period received. The allowance for collateralized debt credit losses was at $173 thousand at* March 31, 2025and December 31, 2024.*

The Company’s subordination for each collateralized debt obligation is calculated by taking the total performing collateral and subtracting the sum of the total collateral within the Company’s class and the total collateral within all senior classes, and then stating this result as a percentage of the total performing collateral. This measure is an indicator of the level of collateral that can default before potential cash flow disruptions* mayoccur. In addition, management calculates subordination assuming future collateral defaults by utilizing the default/deferral assumptions in the Company’s impairment analysis. Subordination assuming future default/deferral assumptions is calculated by deducting future defaults from the current performing collateral. At March 31, 2025and December 31, 2024,*management reviewed the subordination levels for each security in context of the level of current collateral defaults and deferrals within each security; the potential for additional defaults and deferrals within each security; the length of time that the security has been in “payment in kind” status; and the Company’s class position within each security.

At* March 31, 2025and December 31, 2024,the collateralized debt obligations with a cost basis of $2.2 million have been placed in “payment in kind” status. The Company’s securities that are classified as “payment in kind” are a result ofnot* receiving the scheduled quarterly interest payments. For the securities in “payment in kind” status, management anticipates to receive the unpaid contractual interest payments from the issuer, because of the self- correcting cash flow waterfall provisions within the structure of the securities. When a tranche senior to the Company’s position fails the coverage test, the Company’s interest cash flows are paid to the senior tranche and recorded as a reduction of principal. The coverage test represents an over collateralization target by stating the balance of the performing collateral as a percentage of the balance of the Company’s tranche, plus the balance of all senior tranches. The principal reduction in the senior tranche continues until the appropriate coverage test is passed. As a result of the principal reduction in the senior tranche, more cash is available for future payments to the Company’s tranche. Management willnot capitalize the “payment in kind” interest payments to the book value of the securities and will keep these securities in non-accrual status until the quarterly interest payments resume.

The fair value of the Company’s interest rate swap contracts, both assets and liabilities, are valued by athird- party pricing agent using an income approach and are classified within Level2 of the valuation hierarchy.

26

The fair value of the Company’s interest rate lock commitments is based on the price of the underlying loans expected to be sold to an investor while taking into consideration the probability the rate lock commitments will close and are classified within Level2 of the valuation hierarchy. The Company utilized athird party pricing service for classifying and valuing the fair value of collateralized debt obligations held. These securities were categorized as unobservable Level3 and priced using an Option-Adjusted Discounted Cash flow model to value these securities. The significant inputs to this model include yield, prepayment speed, default rate, and loss severity.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

There wereno transfers to or from Levels1 and2 during the quarter ended* March 31, 2025and the year ended December 31, 2024.Changes in Level3* assets relate to the result of change in estimated fair values, payments received, and sales of securities that have been classified as Level3 during the quarter ended* March 31, 2025and all of2024.* Assets measured at fair value on a recurring basis are summarized below:

Fair Value Measurements at March 31, 2025 Using
(Dollars in thousands) · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Assets:
Interest rate swap contracts$4,382$-$4,382$-
Interest rate lock commitments47-47-
Available-for-sale debt securities:
U.S. government sponsored entities8,215-8,215-
Collateralized mortgage obligations and residential mortgage-backed securities109,583-109,583-
Municipal securities210,699-210,699-
Collateralized debt obligations1,630--1,630
Total securities available-for-sale$330,127$-$328,497$1,630
Liabilities:
Interest rate swap contracts$4,382$-$4,382$-
Fair Value Measurements at December 31, 2024 Using
(Dollars in thousands) · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Assets:
Interest rate swap contracts$5,486$-$5,486$-
Interest rate lock commitments82-82-
Available-for-sale debt securities:
U.S. government sponsored entities8,061-8,061-
Collateralized mortgage obligations and residential mortgage-backed securities109,325-109,325-
Municipal securities214,749-214,749-
Collateralized debt obligations1,419--1,419
Total securities available-for-sale$333,554$-$332,135$1,419
Liabilities:
Interest rate swap contracts$5,486$-$5,486$-

27

A reconciliation of available-for-sale securities, which require significant adjustment based on unobservable data, are presented in the following table:

(Dollars in thousands)
Estimated Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Available-for- sale securities
Beginning balance, January 1, 2025$1,419
Principal payments(4)
Total unrealized gains, included in other comprehensive loss215
Ending balance, March 31, 2025$1,630
Beginning balance, January 1, 2024$1,357
Principal payments(4)
Total unrealized gains, included in other comprehensive loss89
Ending balance, March 31, 2024$1,442

Assets measured at fair value on a non-recurring basis are summarized below:

Fair Value Measurements at March 31, 2025 Using
(Dollars in thousands)Estimated Fair ValueQuoted Prices in Active Markets for Identical Assets (Level 1)Significant Other Observable Inputs (Level 2)Significant Unobservable Inputs (Level 3)
Collateral dependent loans$-$-$-$-
Fair Value Measurements at December 31, 2024 Using
(Dollars in thousands) · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Collateral dependent loans$1,496$-$-$1,496

28

Significant (Level3) Inputs

The following tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level3 fair value measurements.

Fair Value at · Valuation · Significate Unobservable · Weighted-Average
(Dollars in thousands) · March 31, 2025 · Technique · Inputs · Range · Range
Collateral dependent loans$-Fair value of collateralDiscount for type of property and current market conditions0%-80%0%
Fair Value at · Valuation · Significate Unobservable · Weighted-Average
(Dollars in thousands) · December 31, 2024 · Technique · Inputs · Range · Range
Collateral dependent loans$1,496Fair value of collateralDiscount for type of property and current market conditions0%-80%8%

The following table shows carrying values and related estimated fair values of financial instrumentsnot carried at fair value in the condensed consolidated balance sheets as of the dates indicated. Estimated fair values are further categorized by the inputs used to measure fair value. Items that arenot financial instruments arenot included.

March 31, 2025 · Estimated Fair Value Measurements at March 31, 2025 Using
(Dollars in thousands) · Carrying Value · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Financial assets:
Cash and cash equivalents$72,367$72,367$72,367$-$-
Loans held-for-sale2,8492,913-2,913-
Loans receivable, net1,473,7411,424,533--1,424,533
Federal Home Loan Bank stock6,5476,547-6,547-
Accrued interest receivable7,8217,821-7,821-
Financial liabilities:
Non-interest bearing deposits$281,461$281,461$281,461$-$-
Interest bearing deposits1,468,9231,468,595924,076544,519-
Repurchase agreements45,05344,91537,1637,752-
Borrowed funds56,65756,384-56,384-
Accrued interest payable654654-654-

29

December 31, 2024 · Estimated Fair Value Measurements at December 31, 2024 Using
(Dollars in thousands) · Carrying Value · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3)
Financial assets:
Cash and cash equivalents$70,584$70,584$70,584$-$-
Loans held-for-sale1,2531,277-1,277-
Loans receivable, net1,492,0651,435,148--1,435,148
Federal Home Loan Bank stock6,5476,547-6,547-
Accrued interest receivable7,7217,721-7,721-
Financial liabilities:
Non-interest bearing deposits$263,324$263,324$263,324$-$-
Interest bearing deposits1,497,2421,496,638936,989559,649-
Repurchase agreements40,11639,96032,3647,596-
Borrowed funds65,00063,432-63,432-
Accrued interest payable620620-620-

The following methods were used to estimate the fair value of financial instruments presented in the preceding table at* March 31, 2025and December 31, 2024:*

Cash and cash equivalent carrying amounts approximate fair value. The fair values of securities available-for-sale are obtained from broker pricing (Level2), with the exception of collateralized debt obligations, which are valued by athird-party specialist (Level3). Loans held-for-sale comprise residential mortgages and are priced based on values established by the secondary mortgage markets (Level2). The estimated fair value for net loans receivable is based on the exit price notion which is the exchange price that would be received to transfer the loans at the most advantageous market price in an orderly transaction between market participants on the measurement date (Level3). Federal Home Loan Bank stock is estimated at book value due to restrictions that limit the sale or transfer of the security. Interest rate swap agreements, both assets and liabilities, are valued by athird-party pricing agent using an income approach (Level2). Fair values of accrued interest receivable and payable approximate book value, as the carrying values are determined using the observable interest rate, balance, and last payment date.

Non-interest and interest bearing deposits, which include checking, savings, and money market deposits, are estimated to have fair values based on the amount payable as of the reporting date (Level1). The fair value of fixed-maturity certificates of deposit (included in interest bearing deposits) are based on estimates of the rate the Company would pay on similar deposits, applied for the time period until maturity (Level2). Estimated fair values for short-term repurchase agreements, which represent sweeps from demand deposits to accounts secured by pledged securities, are estimated based on the amount payable as of the reporting date (Level1). Longer-term repurchase agreements, with contractual maturity dates of quarter or more, are based on estimates of the rate the Company would pay on similar deposits, applied for the time period until maturity (Level2). Short-term borrowings are generally only held overnight, therefore, their carrying amount is a reasonable estimate of fair value (Level1). The fair value of FHLB Advances are estimated by discounting the future cash flows using quoted rates from the FHLB for similar advances with similar maturities (Level2). The estimated fair value of other financial instruments, and off-balance sheet loan commitments, approximate cost and arenot considered significant to this presentation.

30

Note13 - Borrowings

At* March 31, 2025,and December 31, 2024,*borrowed funds are summarized below:

(Dollars in thousands)
March 31, · December 31,
2025 · 2024
FHLB Line of Credit variable rate of 4.68% at March 31, 2025$1,657$-
FHLB Fixed rate advance with outstanding rate of 4.85%, maturing May 16, 202510,00010,000
FHLB Fixed rate advance with outstanding rate of 4.77%, maturing May 19, 202510,00010,000
FHLB Fixed rate advance with outstanding rate of 3.63%, maturing March 7, 2028 (1)10,000-
FHLB Fixed rate advance with outstanding rate of 3.38%, maturing August 7, 2028 (1)-10,000
FHLB Fixed rate advance with outstanding rate of 3.22%, maturing August 7, 2029 (1)-10,000
FHLB Fixed rate advance with outstanding rate of 3.84%, maturing August 28, 2029 (1)15,00015,000
FHLB Fixed rate advance with outstanding rate of 3.74%, maturing August 28, 2029 (1)10,00010,000
Total$56,657$65,000
(1)FHLB retains putable option to call these advances after a period of time

At* March 31, 2025,*scheduled maturities of borrowed funds were as follows:

(Dollars in thousands)
2025$21,657
2026-
2027-
202810,000
202925,000
Total$56,657

The Company’s liquidity position remains strong with solid core deposit customer relationships, excess cash, debt securities, and access to diversified borrowing sources. The Company has available liquidity of $899.8 million including borrowing capacity from the FHLB and Federal Reserve facilities and other sources. The Company also maintains a $25.0 million line of credit with the Federal Home Loan Bank of Indianapolis. The Company has a $1.7 million balance on the line of credit at* March 31, 2025,compared tonone at December 31, 2024.The Company didnot have other borrowings at March 31, 2025,or as of December 31, 2024.*

31

Note14 - Leases

Under ASC842, operating lease expense is generally recognized on a straight-line basis over the term of the lease. On* February 22, 2024,*the Bank closed its previously announced sale-leaseback transaction with MountainSeed Real Estate Services, LLC (the “Buyer”), pursuant to which the Bank sold to the Buyer five properties owned and operated as branch locations (the “Properties”) for an aggregate purchase price of $17.2 million, including customary closing adjustments. Under the Sale Agreement, the Bank also entered into triple net lease agreements (the “Lease Agreements”) with the Buyer under which the Bank leases each of the Properties, and pursuant to which the Bank is responsible for the insurance, real estate taxes, and maintenance and repairs for each of the properties. Each of the Lease Agreements became effective upon the closing of the sale-leaseback transaction and have an initial term of 15 years. The Bank’s obligations under the Lease Agreements are guaranteed by the Company.

As the rate implicit in the leases generally isnot readily determinable for our operating leases, the discount rates used to determine the present value of our lease liability are based on our incremental borrowing rate at the lease commencement date and commensurate with the remaining lease term. Our incremental borrowing rate for a lease is the rate of interest we would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. Leases with an initial term of12 months or less arenot recorded on the balance sheet and are excluded from our weighted-average remaining lease term.

The following table summarizes supplemental cash flow and other information related to our operating leases:

(Dollars in thousands)Quarter Ended March 31,
2025 · 2024
Gain on sale-leaseback transaction, net$-$(11,772)
Operating cash flows
Cash paid for amounts included in the measurement of lease liabilities for leases397176
Right of Use assets obtained in the exchange for lease liabilities - Operating leases-16,140
Weighted-average remaining lease terms (in years) - Operating leases1415
Weighted-average discount rate - Operating leases7.66%7.68%
Variable lease payments$70$-
Operating lease costs481327
Total lease costs (1)$551$327

(1) Included in Occupancy and equipment costs on the condensed consolidated statements of income

The following table represents the maturity of the Company's operating lease liabilities as of* March 31, 2025:*

(Dollars in thousands)
Maturity Analysis
Remainder 2025$1,196
20261,622
20271,657
20281,692
20291,679
Thereafter16,798
Total24,644
Less: Present value discount(9,748)
Lease liability$14,896

32

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.