Skip to main content

Farmers & Merchants Bancshares, Inc.

For the period ended Dec 31, 2025. Filed Mar 26, 2026.

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.

FY2025 · Filed Mar 26, 2026

FMFGStored price and day change unavailable

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

See the whole filing, with its images and exhibits

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Page
Report of Independent Registered Public Accounting Firm (PCAOB ID 613)48
Consolidated Balance Sheets at December 31, 2025 and 202450
Consolidated Statements of Income for the years ended December 31, 2025 and 202451
Consolidated Statement of Comprehensive Income for the years ended December 31, 2025 and 202452
Consolidated Statement of Changes in Stockholders’ Equity for the years ended December 31, 2025 and 202453
Consolidated Statement of Cash Flows for the years ended December 31, 2025 and 202454
Notes to Consolidated Financial Statements for the years ended December 31, 2025 and 202456

To the Stockholders and Board of Directors

Hampstead, Maryland

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Farmers and Merchants Bancshares, Inc. and its Subsidiaries (the Company) as of December 31, 2025 and 2024, the related consolidated statements of income, comprehensive income, changes in stockholders' equity and cash flows for the years then ended, and the related notes to the consolidated financial statements (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provide a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.

Allowance for Credit Losses–** Loans Collectively Evaluated for Losses**

As described in Note 1 – Summary of Significant Accounting Policies and Note 5 – Loans and Allowance for Credit Losses to the consolidated financial statements, the allowance for credit losses on loans (ACLL) is a valuation allowance that represents management’s best estimate of expected credit losses on loans measured at amortized cost considering available information, from internal and external sources, relevant to assessing collectability over the loans’ contractual terms. Loans which share common risk characteristics are pooled and collectively evaluated by the Company using historical data, as well as assessments of current conditions and reasonable and supportable forecasts of future conditions. The Company’s ACLL related to collectively evaluated loans made up the entirety of the total recorded ACLL of $4.4 million as of December 31, 2025. The collectively evaluated ACLL consists of quantitative and qualitative components.

The quantitative component consists of loss estimates derived from an average charge off or loss rate methodology using primarily internal observations of historical loan losses adjusted for estimated prepayment and forecasts of future conditions over a reasonable and supportable period. These estimates consider large amounts of data in tabulating loss and prepayment rates and require complex calculations as well as management judgment in the selection of appropriate inputs.

In addition to the quantitative component, the collectively evaluated ACLL also includes a qualitative component which aggregates management’s assessment of available information relevant to assessing collectability that is not captured in the quantitative loss estimation process. Factors considered by management in developing its qualitative estimates include: economic conditions, concentrations of credit, interest rates, ability of staff, loan review, trends in loan quality, policy changes and changes in the nature and/or volume of loans.

Management exercised significant judgment when estimating the ACLL on collectively evaluated loans. We identified the estimation of the collectively evaluated ACLL as a critical audit matter as auditing the collectively evaluated ACLL involved especially complex and subjective auditor judgment in evaluating management’s assessment of the inherently subjective estimates.

The primary audit procedures we performed to address this critical audit matter included:

●Substantively testing management’s process for measuring the collectively evaluated ACLL, including:
oEvaluating conceptual soundness, assumptions, and key data inputs of the Company’s loss rate methodology, including the identification of loan segments, the calculation of loss rate inputs, and the calculation of prepayment rate inputs for each segment.
oEvaluating the methodology and testing the reasonableness of incorporating reasonable and supportable forecasts in the collectively evaluated ACLL estimate.
oEvaluating the completeness and accuracy of data inputs used as a basis for the qualitative factors.
oEvaluating the qualitative factors for directional consistency in comparison to prior periods and for reasonableness in comparison to underlying supporting data.
oTesting the mathematical accuracy of the ACLL for collectively evaluated loans including both the quantitative and qualitative components of the calculation.
oPerformed an analysis of the overall allowance for credit loss ratio compared to a relevant peer group.

/s/YOUNT, HYDE & BARBOUR, P.C.

We have served as the Company's auditor since 2021.

Richmond, Virginia

March 26, 2026

(Amounts in thousands except share data)

December 31,December 31,
20252024
Assets
Cash and due from banks$46,113$63,962
Federal funds sold and other interest-bearing deposits566697
Cash and cash equivalents46,67964,659
Certificates of deposit in other banks100100
Securities available for sale, at fair value118,730125,713
Securities held to maturity, at amortized cost less allowance for credit losses of $79 and $6021,05520,499
Equity security, at fair value550518
Restricted stock, at cost3,693921
Mortgage loans held for sale714157
Loans, less allowance for credit losses of $4,361 and $4,260633,144582,993
Premises and equipment, net7,1417,349
Accrued interest receivable2,5352,439
Deferred income taxes, net6,2777,606
Other real estate owned, net1,6731,176
Bank owned life insurance15,35315,324
Goodwill and other intangibles, net7,0187,026
Other assets7,2968,163
Total Assets$871,958$844,643
Liabilities and Stockholders' Equity
Deposits
Noninterest-bearing$117,098$107,197
Interest-bearing603,361651,609
Total deposits720,459758,806
Securities sold under repurchase agreements4,3175,564
Federal Home Loan Bank of Atlanta advances62,7005,000
Long-term debt, net of unamortized issuance costs12,03611,329
Accrued interest payable1,2781,003
Other liabilities6,5086,669
Total liabilities807,298788,371
Stockholders' equity
Common stock, par value $.01 per share, authorized 5,000,000 shares; issued and outstanding 3,229,795 shares in 2025 and 3,166,653 shares in 20243232
Additional paid-in capital32,14831,136
Retained earnings45,21041,613
Accumulated other comprehensive loss(12,730)(16,509)
Total Stockholders' equity64,66056,272
Total liabilities and stockholders' equity$871,958$844,643

(Amounts in thousands except per share data)

Years Ended December 31,20252024
Interest income
Loans, including fees$36,062$30,338
Investment securities - taxable4,1696,263
Investment securities - tax exempt623559
Federal funds sold and other interest earning assets1,5011,203
Total interest income42,35538,363
Interest expense
Deposits16,46014,519
Securities sold under repurchase agreements5965
Federal Home Loan Bank advances847123
Federal Reserve Bank advances-2,313
Long-term debt599507
Total interest expense17,96517,527
Net interest income24,39020,836
Provision for credit losses698150
Net interest income after provision for credit losses23,69220,686
Noninterest income
Service charges on deposit accounts693810
Mortgage banking income157108
Bank owned life insurance income424394
Fair value adjustment of equity security16(4)
Loss on sale of debt securities-(13)
Gain on settlement of fair value hedge94-
Loss on sale of premises and equipment-(5)
Gain on sale of SBA loans89-
Gain on insurance proceeds, net53142
Other fees and commissions450320
Total noninterest income1,9761,752
Noninterest expense
Salaries8,7187,854
Employee benefits2,0002,187
Occupancy1,1691,070
Furniture and equipment1,6111,293
Professional services738865
Automated teller machine and debit card expenses660648
Federal Deposit Insurance Corporation premiums578391
Postage, delivery, and armored carrier270294
Advertising249228
Other real estate owned expense, net17776
Other2,1252,023
Total noninterest expense18,29516,929
Income before income taxes7,3735,509
Income taxes1,6071,231
Net income$5,766$4,278
Earnings per common share - basic$1.81$1.37
Earnings per common share - diluted$1.81$1.37
Years Ended December 31,20252024
Net income$5,766$4,278
Other comprehensive income, net of income taxes:
Total unrealized gain on investment securities available for sale5,2111,611
Reclassification adjustment for realized loss-13
Income tax expense(1,432)(449)
Total other comprehensive income3,7791,175
Total comprehensive income$9,545$5,453

Consolidated Statements of Changes in Stockholders’ Equity

(Amounts in thousands except share and per share data)

Additional · Accumulated other · Total
Common stock · paid-in · Retained · comprehensive · stockholders'
SharesPar valuecapitalearningslossequity
Balance, December 31, 20233,116,966$31$30,398$39,433$(17,684)$52,178
Net income---4,278-4,278
Other comprehensive income----1,1751,175
Stock-based compensation--18--18
Vested restricted stock units1,000-----
Cash dividends, $0.67 per share---(2,098)-(2,098)
Dividends reinvested48,6871720--721
Balance, December 31, 20243,166,653$32$31,136$41,613$(16,509)$56,272
Balance, December 31, 20243,166,6533231,13641,613(16,509)56,272
Net income---5,766-5,766
Other comprehensive income----3,7793,779
Stock-based compensation8,694-172--172
Vested restricted stock units1,000-----
Cash dividends, $0.68 per share---(2,169)-(2,169)
Dividends reinvested53,448-840--840
Balance, December 31, 20253,229,795$32$32,148$45,210$(12,730)$64,660

Statement of Cash Flows

Years Ended December 31,20252024
Reconciliation of net income to net cash provided by operating activities
Net income$5,766$4,278
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization750636
Provision for credit losses698150
Amortization (accretion) of right of use asset(9)5
Unrealized (gain) loss on equity security(16)4
Write down of other real estate owned27050
Non-cash compensation-10
Loss on disposal of premises and equipment-5
Gain of sale of SBA loans(89)-
Gain on insurance proceeds(53)(142)
(Gain) on fair value hedge-(260)
Gain on settlement of fair value hedge(94)-
Deferred tax expense (benefit)(89)257
Loss on sale of securities-(13)
Stock based compensation17218
Amortization of debt issuance costs166
Amortization of premiums and (accretion of discounts), net(441)(992)
Increase in bank owned life insurance cash surrender value(424)(394)
Increase (decrease) in
Deferred loan fees and costs, net79136
Accrued interest payable275(480)
Other liabilities(49)872
Decrease (increase) in
Mortgage loans held for sale(557)(157)
Accrued interest receivable(96)(258)
Other assets(59)(1,424)
Net cash provided by operating activities6,0502,307

The accompanying notes are an integral part of these consolidated financial statements.

Statement of Cash Flows

Years Ended December 31,20252024
Cash flows from investing activities
Proceeds from paydowns, maturity and call of securities
Available for sale13,25918,071
Held to maturity593351
Proceeds from sale of securities
Available for sale-23,887
Purchase of securities
Available for sale(1,016)(3,269)
Held to maturity-(573)
Loans made to customers, net of principal collected(52,531)(59,921)
Purchase of stock in FHLB of Atlanta(2,772)(58)
Equity security dividends reinvested(16)(15)
Redemption/pay out of BOLI395-
Proceeds from sale of REO property906-
Proceeds from insurance53142
Purchases of premises, equipment and software(370)(1,339)
Net cash used in investing activities(41,499)(22,724)
Cash flows from financing activities
Net increase (decrease) in
Noninterest-bearing deposits9,901(8,087)
Interest-bearing deposits(48,247)85,935
Securities sold under repurchase agreements(1,247)(1,196)
Federal Home Loan Bank of Atlanta advances57,700-
Federal Reserve Bank advances-(33,000)
Subordinated debt offering, net of issuance costs12,024-
Long-term debt principal payments(11,333)(1,889)
Dividends paid, net of reinvestments(1,329)(1,377)
Net cash provided by financing activities17,46940,386
Net (decrease) increase in cash and cash equivalents(17,980)19,969
Cash and cash equivalents at beginning of period64,65944,690
Cash and cash equivalents at end of period$46,679$64,659
Supplemental disclosure of cash flow information:
Cash paid during the period for interest$17,667$17,998
Cash paid during the period for income taxes888724
Supplemental disclosure of non-cash transactions:
Net unrealized gain (loss) on securities available for sale5,989(540)
Increase (decrease) in fair value of interest rate swap agreements(790)2,162
Additions to right of use assets obtained in exchange for lease liabilities-705
Foreclosure in settlement of loan receivable1,673-

The accompanying notes are an integral part of these consolidated financial statements.

1.Summary of Significant Accounting Policies

The accounting and reporting policies reflected in the financial statements conform to accounting principles generally accepted in the United States of America (“GAAP”) and to general practices within the banking industry. Management makes estimates and assumptions that affect the reported amounts of assets, liabilities, and disclosures of commitments and contingent liabilities at the balance sheet date, and revenues and expenses during the year. These estimates and assumptions may affect the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates.

Principles of consolidation

The consolidated financial statements include the accounts of Farmers and Merchants Bancshares, Inc. and its wholly owned subsidiaries, Farmers and Merchants Bank (the “Bank”), and Series Protected Cell FCB-4 (the “Insurance Subsidiary”), and one subsidiary of the Bank, Reliable Community Financial Services, Inc. (collectively the “Company”, “we”, “us”, or “our”). The Insurance Subsidiary is a series investment,100% owned by the Company, in First Community Bankers Insurance Co., LLC, a Tennessee “series” limited liability company and licensed property and casualty insurance company. Intercompany balances and transactions, including insurance premiums paid by the Bank that were received by the Insurance Subsidiary through an intermediary, have been eliminated.

The Bank provides banking services to individuals and businesses located in Baltimore County, Maryland, Carroll County, Maryland and surrounding areas of northern Maryland. The Insurance Subsidiary is a captive insurance entity that provides insurance coverage for the Bank. The Bank chose to not renew coverage effective on November 7, 2022, but may do so in the future, The Insurance Subsidiary is still responsible for claims for events that occurred prior to November 7, 2022. Reliable Community Financial Services, Inc. is licensed to provide a wide range of investment and insurance products to its customers but is inactive.

On October 1, 2020, Farmers and Merchants Bancshares, Inc. acquired Carroll Bancorp, Inc. (“Carroll”) and the Bank acquired Carroll’s wholly-owned subsidiary, Carroll Community Bank, in a series of merger transactions (collectively, the “Merger”). As a result of the Merger, Carroll was merged with and into Farmers and Merchants Bancshares, Inc., with Farmers and Merchants Bancshares, Inc. as the surviving corporation, and Carroll Community Bank merged with and into the Bank, with the Bank as the surviving bank. The Merger was intended to constitute a tax-free reorganization for federal income tax purposes.

Reclassifications

Certain reclassifications have been made to the 2025 financial statements to conform to the current year presentation. These reclassifications had no effect on net income or stockholders’ equity.

Cash and cash equivalents

For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, money market funds, and federal funds sold. Generally, federal funds are purchased and sold for one-day periods.

Comprehensive (loss) income

Comprehensive (loss) income includes net income and the unrealized gains or losses on investment securities available for sale and the fair value of cash flow hedges, net of income taxes.

Investment securities

As debt securities are purchased, management determines if the securities should be classified as held to maturity or available for sale. Securities that management has the intent and ability to hold to maturity are classified as held to maturity and recorded at amortized cost, which is cost adjusted for amortization of premiums and accretion of discounts. Discounts are accreted through maturity. Premiums are amortized through the earliest call date. Securities held to meet liquidity needs or that may be sold before maturity are classified as available for sale and carried at fair value with unrealized gains and losses included in stockholders’ equity on an after-tax basis. Gains and losses on disposal are determined using the specific-identification method. The Company amortizes premiums and accretes discounts using the interest method. Declines in the fair value of individual available-for-sale securities below their amortized cost due to credit-related factors are recognized as an allowance for credit losses. Credit-related factors affecting the determination of whether impairment has occurred include a downgrading of the security below investment grade by a rating agency or due to potential default, a significant deterioration in the financial condition of the issuer, or an increase in entity-specific credit spreads. Additionally, on any available-for-sale securities with unrealized losses, the Company evaluates its intent and ability to hold the investment for a period of time sufficient to allow for any anticipated recovery in fair value.

Equity security at fair value

The Company owns a mutual fund that is measured at fair value with changes in fair value recognized in noninterest income.

Restricted stock, at cost

Restricted stock consists of Federal Home Loan Bank of Atlanta (the “FHLB”) stock, Community Bankers Bank (“CBB”) stock, and Atlantic Community Bankers Bank (“ACBB”) stock. As a member of the FHLB, the Bank is required to purchase FHLB stock in an amount that is based on the Bank’s total assets. Additional stock is purchased and redeemed based on the outstanding FHLB advances to the Bank. CBB and ACBB require their correspondent banking institutions to hold stock as a condition of membership. The restricted investment in bank stocks is carried at cost. On a quarterly basis, management evaluates the bank stocks for impairment based on 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 operating performance, liquidity, funding and capital positions, stock repurchase history, dividend history, and impact of legislative and regulatory changes.

Loans and allowance for credit losses

Loans are stated at the current amount of unpaid principal, adjusted for deferred origination costs, deferred origination fees, premiums and discounts on acquired loans, and the allowance for credit losses. Interest on loans is accrued based on the principal amounts outstanding. Origination fees and costs, along with premiums and accretable discounts, are amortized to income over the terms of loans.

Past due status is based on the contractual terms of the loan. Management may make an exception to reporting a loan as past due, if the past due status is solely due to the loan being past maturity, the Company intends to extend the loan, and the borrower is making principal and interest payments in accordance with the terms of the matured note. The accrual of interest is discontinued when any portion of the principal or interest is 90 days past due and collateral is insufficient to discharge the debt in full. If collection of principal is evaluated as doubtful, all payments are applied to principal. Loans are individually evaluated when, based on current information, management considers it unlikely that the collection of principal and interest payments will be made according to contractual terms when due. Generally, loans are not individually evaluated for impairment until the accrual of interest has been discontinued, the loans are included on the watch list, or the loans are experiencing financial difficulties.

Allowance for Credit Losses - Held-to-Maturity Securities: The allowance for credit losses on held-to-maturity securities is a contra-asset valuation account, calculated in accordance with ASC Topic 326, which is deducted from the amortized cost basis of held-to-maturity securities to present management’s best estimate of the net amount expected to be collected. Held-to-maturity securities are charged-off against the allowance when deemed uncollectible by management. Adjustments to the allowance are reported in our income statement as a component of credit loss expense. Management measures expected credit losses on held-to-maturity securities on a collective basis by major security type with each type sharing similar risk characteristics and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. Management has made the accounting policy election to exclude accrued interest receivable on held-to-maturity securities from the estimate of credit losses. Further information regarding our policies and methodology used to estimate the allowance for credit losses on held-to-maturity securities is presented in Note 3 – Investment Securities.

Allowance For Credit Losses - Available-for-Sale Securities: For available-for-sale securities in an unrealized loss position, we first assess whether (i) we intend to sell the security or (ii) it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. If either case is affirmative, any previously recognized allowances are charged-off and the security’s amortized cost is written down to fair value through income. If neither case is affirmative, the security is evaluated to determine whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency and any adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive (loss) income. Adjustments to the allowance are reported in our income statement as a component of credit loss expense. Management has made the accounting policy election to exclude accrued interest receivable on available-for-sale securities from the estimate of credit losses. Available-for-sale securities are charged-off against the allowance or, in the absence of any allowance, written down through income when deemed uncollectible by management or when either of the aforementioned criteria regarding intent or requirement to sell is met.

Allowance for Credit Losses - Loans: The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 326, which is deducted from the amortized cost basis of loans to present management’s best estimate of the net amount expected to be collected. Loans are charged-off against the allowance when deemed uncollectible by management. Recoveries do not exceed the aggregate of amounts previously charged-off on loans. Adjustments to the allowance are reported in our income statement as a component of credit loss expense. Management has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses.

The amount of the allowance represents management’s best estimate of current expected credit losses on loans considering available information, from internal and external sources, relevant to assessing collectability over the loans’ contractual terms, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals and modifications unless (i) management has a reasonable expectation that a loan to an individual borrower that is experiencing financial difficulty will be modified or (ii) such extension or renewal options are not unconditionally cancellable by us and, in such cases, the borrower is likely to meet applicable conditions and likely to request extension or renewal. Relevant available information includes historical credit loss experience, current conditions and reasonable and supportable forecasts. While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. The allowance for credit losses is measured on a collective basis for portfolios of loans when similar risk characteristics exist. Loans that do not share risk characteristics are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Expected credit losses for collateral dependent loans, including loans where the borrower is experiencing financial difficulty but foreclosure is not probable, are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.

Credit loss expense related to loans reflects the totality of actions taken on all loans for a particular period including any necessary increases or decreases in the allowance related to changes in credit loss expectations associated with specific loans or pools of loans. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate appropriateness of the allowance is dependent upon a variety of factors beyond our control, including the performance of our loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.

In calculating the allowance for credit losses, most loans are segmented into pools based upon similar characteristics and risk profiles. Common characteristics and risk profiles include the type/purpose of loan, underlying collateral, and historical/expected credit loss patterns. For modeling purposes, our loan pools include (i) commercial real estate - owner occupied, (ii) commercial real estate - non-owner occupied, (iii) construction/land development, (iv) residential – multifamily, (v) residential – single family (vi) residential – single family home equity, (vii) commercial and industrial (viii) consumer and other. We periodically reassess each pool to ensure that the loans within the pool continue to share similar characteristics and risk profiles and to determine whether further segmentation is necessary.

The average charge-off method calculates an estimate of losses based upon past experience, which is applied prospectively across the life of each loan. This method allows for analysis and calculation on a note-by-note basis due to the current expected credit loss (“CECL”) model calculating future cash flows at the individual note level based upon note characteristics. A forward balance is calculated from each note’s prior period balance, less monthly principal paydown and prepayment amount.

The Company utilizes its own loss data as the source for its historical loss calculations within the CECL model, where appropriate. This information is sourced from call report data and spans back to an effective start date of March 31, 2000. Loss data will continuously be uploaded into the model across subsequent periods, with results always one quarter in arrears. Utilization of loss rates across this length of time helps to incorporate results recognized across the full economic cycle and smooth periods of economic recession and recovery. The Company may deviate from utilization of its own loss rates on an as-needed basis when said loss rates have historically been non-existent and of little statistical value. The Company may also deviate from its existing loss rates when said rates are no longer indicative of the current portfolio composition/quality, such as historical rates impacted by losses resulting from purchased loan portfolios which have since matured or been divested. In these events, the Company will utilize aggregate loss rates recognized from banks of comparable asset size throughout the state of Maryland, incurred across the same period, March 31, 2000 to present.

The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Significant loan/borrower attributes utilized in our modeling processes include, among other things, (i) origination date, (ii) maturity date, (iii) payment type, (iv) collateral type and amount, (v) current risk grade, (vi) current unpaid balance, (vii) payment status/delinquency history and (viii) expected recoveries of previously charged-off amounts.

Management qualitatively adjusts model results for risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. These qualitative factor (“Q-Factor”) and other qualitative adjustments may increase or decrease management’s estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk. The various risks that may be considered in making Q-Factor and other qualitative adjustments include, among other things, the impact of (i) any concentrations of credit, (ii) local and national economic and business conditions, (iii) changes in the nature and volume of the underlying loans, (iv) changes in the experience, ability, and depth of our lending management and staff, (v) changes in volume and severity of past due loans, the volume of non-accrual loans, and the volume and severity of adversely classified loans, (vi) our credit review function, (vii) changes in lending policies and procedures and, (viii) other factors such as rising interest rates. Management also adjusts model results using a forecast of unemployment and Gross Domestic Product (“GDP”) compared to the actual unemployment and GDP during the historical look back period used in the model. This adjustment is referred to as the forward look adjustment. It reverts back to historical losses after three months.

In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon management’s assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral.

Allowance for Credit Losses - Off-Balance-Sheet Credit Exposures: The allowance for credit losses on off-balance-sheet credit exposures is a liability account, calculated in accordance with ASC Topic 326, representing expected credit losses over the contractual period for which we are exposed to credit risk resulting from a contractual obligation to extend credit. No allowance is recognized if we have the unconditional right to cancel the obligation. The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Significant loan/borrower attributes utilized in our modeling processes include, among other things, (i) commitment utilization rate, and (ii) collateral type and amount. The loss rates utilized are consistent with those in the allowance for credit losses related to the outstanding loan portfolio. The allowance is reported as a component of other liabilities in our consolidated balance sheets. Adjustments to the allowance are reported in our income statement as a component of credit loss expense.

Derivative Financial Instruments

At the inception of a derivative contract, the Company designates the derivative as one of three types based on the Company’s intentions and belief as to likely effectiveness as a hedge. These three types are (i) a hedge of the fair value of a recognized asset or liability or of an unrecognized firm commitment (“fair value hedge”), (ii) a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (“cash flow hedge”), and (iii) an instrument with no hedging designation (“stand-alone derivative”). For a fair value hedge, 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 current earnings as fair values change. For a cash flow hedge, the gain or loss on the derivative is reported in other comprehensive income (loss) and is reclassified into earnings in the same periods during which the hedged transaction affects earnings. Changes in the fair value of derivatives not designated or that do not qualify for hedge accounting are reported currently in earnings, as non-interest income.

Accrued settlements on derivatives that qualify for hedge accounting are recorded in interest income or interest expense, based on the item being hedged. Accrued settlements on derivatives not designated or that do not qualify for hedge accounting are reported in non-interest income. Cash flows on hedges are classified in the cash flow statement the same as the cash flows of the items being hedged.

The Company formally documents the relationship between derivatives and hedged items, as well as the risk-management objective and the strategy for undertaking hedge transactions at the inception of the hedging relationship. This documentation includes linking fair value or cash flow hedges to specific assets and liabilities on the balance sheet or to specific firm commitments or forecasted transactions. The Company also formally assesses, both at the hedge’s inception and on an ongoing basis, whether the derivative instruments that are used are highly effective in offsetting changes in fair values or cash flows of the hedged items. The Company discontinues hedge accounting when it determines that the derivative is no longer effective in offsetting changes in the fair value or cash flows of the hedged item, the derivative is settled or terminates, a hedged forecasted transaction is no longer probable, a hedged firm commitment is no longer firm, or treatment of the derivative as a hedge is no longer appropriate or intended.

When hedge accounting is discontinued, subsequent changes in fair value of the derivative are recorded as non-interest income. When a fair value hedge is discontinued, the hedged asset or liability is no longer adjusted for changes in fair value and the existing basis adjustment is amortized or accreted over the remaining life of the asset or liability. When a cash flow hedge is discontinued but the hedged cash flows or forecasted transactions are still expected to occur, gains or losses that were accumulated in other comprehensive income are amortized into earnings over the same periods which the hedged transactions will affect earnings.

The Company is exposed to losses if a counterparty fails to make its payments under a contract in which the Company is in the net receiving position. The Company anticipates that the counterparties will be able to fully satisfy their obligations under the agreements. All the contracts to which the Company is a party settle monthly or quarterly. In addition, the Company obtains collateral above certain thresholds of the fair value of its derivatives for each counterparty based upon their credit standing and the Company has netting agreements with the dealers with which it does business.

The Company’s derivative financial instruments are described more fully in Note 13.

Stock-based Compensation

The Company recognizes in the income statement the grant date fair value of stock awards, restricted stock and restricted stock units. The fair value related to forfeitures of stock awards, restricted stock and restricted stock units are recorded to the income statement as they occur, reducing stock-based compensation expense in that period. The Company classifies stock-based compensation as either an equity award or a liability award. Equity classified awards are valued as of the grant date using either an observable market price or a valuation methodology. Liability classified awards are valued at fair value at each reporting date. For the periods presented, all of the Company’s stock awards, restricted stock, and restricted stock units are classified as equity awards.

During the third quarter of 2023, the Company granted stock awards under the Farmers and Merchants Bancshares, Inc. 2023 Equity Compensation Plan (the “Equity Plan”). Each share of common stock subject to such awards is valued at the fair market value of such share (as defined in the Equity Plan) as of the grant date. Outstanding restricted stock units vest in one-third increments on the anniversary date of the grant. Compensation expense is recognized on a straight-line basis over the requisite vesting period for the entire award.

The Company’s stock-based compensation is described more fully in Note 15.

Mortgage loans held for sale and mortgage banking income

Mortgage loans held for sale are carried at the lower of aggregate cost or fair value based on the current fair value of each outstanding loan. Sales of loans are recorded when the proceeds are received, with any gain or loss recorded in mortgage banking income.

The Company sells its mortgage loans to third party investors with servicing released. Upon sale and delivery, loans are legally isolated from the Company and the Company has no ability to restrict or constrain the ability of third party investors to pledge or exchange the mortgage loans. The Company does not have the entitlement or ability to repurchase the mortgage loans or unilaterally cause third party investors to put the mortgage loans back to the Company.

Premises and equipment

Land is carried at cost. Premises and equipment are recorded at cost less accumulated depreciation and amortization. Depreciation on buildings and equipment is computed over the estimated useful lives of the assets using the straight-line method. Leasehold improvements are amortized using the straight-line method over the term of the lease or the estimated useful lives of the asset, whichever is shorter.

Other real estate owned

Real estate acquired through foreclosure or by deed in lieu of foreclosure is recorded at fair value less estimated costs to sell on the date acquired establishing a new cost basis. Losses incurred at the time of acquisition of the property are charged to the allowance for credit losses. Subsequent reductions in the estimated value of the property are included with any gains or losses on sale in noninterest expense.

Bank owned life insurance

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

Goodwill and other intangible assets

Goodwill is calculated as the purchase premium, if any, after adjusting for the fair value of net assets acquired in purchase transactions. Goodwill is not amortized but is reviewed for potential impairment on at least an annual basis, with testing between annual evaluation if an event occurs or circumstances change that could potentially reduce the fair value of a reporting unit. Other intangible assets represent purchased assets that can be distinguished from goodwill because of contractual or other legal rights. The Company’s other intangible asset, core deposit intangible (“CDI”) has a finite life and is amortized over 10 years on a straight line basis, which is believed to be substantially the same as the interest method.** **

Revenue recognition

ASC Topic 606 does not apply to revenue associated with the financial instruments, including revenue from loans and securities. The Company’s services that fall within the scope of Topic 606 are presented within noninterest income and are recognized as revenue as the Company satisfies its obligation to the customer. A description of the Company’s noninterest revenue streams is discussed below:

Service Charges on Deposit Accounts: The Company earns fees from its deposit customers for overdraft, monthly service fees, and other deposit account related fees. Overdraft fees are recognized when the overdraft occurs. The Company’s performance obligation for monthly service fees is generally satisfied over the period in which the service is provided. Other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time.

Interchange Income: The Company earns interchange fees from debit cardholder transactions conducted through various payment networks. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services. The Company’s analysis of its relationship with its interchange debit card provider is agent based.

As a result, income from debit cardholder transactions is presented net against expenses paid to the interchange debit card provider in service charges on deposit accounts on the consolidated statements of income.

Other Service Charges and Fees: The Company earns fees from its customers for transaction-based services. Services include, safe deposit box, debit/ATM card income, cashier’s check, stop payment and wire transfer fees. In each case, these fees and service charges are recognized in income at the time or within the same period that the services are rendered.

Operating leases: The Company accounts for lease obligations in accordance with FASB Accounting Standards Update (“ASU”) 2016-02, “Leases (Topic 842).” Among other things, in the amendments in ASU 2016-02, lessees are required to recognize the following for all leases (with the exception of qualifying short-term leases) at the commencement date: (i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (ii) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. The Company has determined it has no financing or sales type leases as of the balance sheet date.

Advertising costs

Advertising costs are expensed in the period in which they are incurred and totaled $249.0 thousand** **and $228.3 thousand for the years ended December 31, 2025 and 2024, respectively.

Income taxes

The provision for income taxes includes income taxes payable for the current year and deferred income taxes. Deferred tax assets and liabilities are determined based on the difference between the financial statement basis and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.

A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded.

Earnings per share

Earnings per share is determined by dividing net income by the weighted average number of shares of common stock outstanding, giving retroactive effect to any stock dividends. The following table shows the weighted average number of shares used in computing earnings per share and the effect of weighted average number of shares of dilutive potential common stock. Dilutive potential common stock has no effect on income available to common shareholders. There were 1,000 and 2,000 restricted stock units included in weighted average dilutive shares for the year ended December 31, 2025 and 2024, respectively, as the shares were dilutive.

Years Ended December 31,
20252024
Net income$5,766$4,278
Weighted average shares outstanding - basic3,188,0303,132,876
Effect of dilutive restricted stock units77125
Weighted average shares outstanding - diluted3,188,1073,133,001
Earnings per share - basic$1.81$1.37
Earnings per share - diluted$1.81$1.37

Operating Segments

While the chief decision makers monitor the revenue streams of the various products and services, operations are managed, and financial performance, is evaluated on a company wide basis. Operating segments are aggregated intoone as operating results for all segments are similar. Accordingly, all of the financial service operations are considered by management to be aggregated in one reportable operating segment.

Recent accounting pronouncements

Management has the responsibility for the selection and use of appropriate accounting policies. The significant accounting policies used by the Company are described in the notes to the consolidated financial statements.

In December 2025, the FASB issued ASU 2025-12, “Codification Improvements.” The amendments in this ASU update the FASB Accounting Standards Codification for a broad range of Topics arising from technical corrections, unintended application of the codifications, clarifications, and other minor improvements. The amendments in this ASU are effective for annual periods beginning after December 15, 2026, and interim periods within those annual periods. Early adoption is permitted in both interim and annual periods in which financial statements have not yet been issued or made available for issuance. If an entity adopts the amendments in this ASU in an interim period, it must adopt them as of the beginning of the annual period that includes that interim period. An entity may elect to early adopt the amendments on an issue-by-issue basis. The Company does not expect the adoption of ASU 2025-12 to have a material impact on its consolidated financial statements.

In November 2025, the FASB issued ASU 2025-09, “Derivatives and Hedging (Topic 815): Hedge Accounting Improvements.” The amendments in this ASU enable entities to apply hedge accounting to a greater number of highly effective economic hedges in the following five areas: i) similar risk assessment for cash flow hedges, ii) hedging forecasted interest payments on choose-your-rate debt instruments, iii) cash flow hedges of nonfinancial forecasted transactions, iv) net written options as hedging instruments, and v) foreign-currency-denominated debt instrument as hedging instrument and hedged item (dual hedge). This ASU is effective for annual reporting periods beginning after December 15, 2026, and interim periods within those annual reporting periods. Early adoption is permitted on any date on or after November 25, 2025. The Company does not expect the adoption of ASU 2025-09 to have a material impact on its consolidated financial statements.

In November 2025, the FASB issued ASU 2025-08, “Financial Instruments—Credit Losses (Topic 326): Purchased Loans.” The amendments in this ASU expand the population of acquired financial assets accounted for using the gross-up approach. Acquired loans (excluding credit cards) are deemed purchased seasoned loans and accounted for using the gross-up approach upon acquisition if criteria established by the new guidance are met. This change aims to enhance comparability, consistency, and better reflect the economics of acquiring financial assets. This ASU is effective for annual reporting periods beginning after December 15, 2026, and for interim reporting periods within those annual reporting periods. Early adoption is permitted in an interim or annual reporting period in which financial statements have not yet been issued or made available for issuance. If an entity adopts this ASU in an interim reporting period, it should apply it as of the beginning of that interim reporting period or the beginning of the annual reporting period that includes that interim reporting period. The Company does not expect the adoption of ASU 2025-08 to have a material impact on its consolidated financial statements.

In November 2024, the Financial Accounting Standards Board (FASB) issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” ASU 2024-03 requires public companies to disclose, in the notes to the financial statements, specified information about certain costs and expenses at each interim and annual reporting period. This includes disclosing amounts related to employee compensation, depreciation, and intangible asset amortization. In addition, public companies will need to provide qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively. The FASB subsequently issued ASU 2025-01, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date”, which amends the effective date of ASU 2024-03 to clarify that all public business entities are required to adopt the guidance in ASU 2024-03 in annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027. Early adoption of ASU 2024-03 is permitted. The Company does not expect the adoption of ASU 2024-03 to have a material impact on its consolidated financial statements.

Recently Adopted Accounting Developments

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold, which is greater than five percent of the amount computed by multiplying pre-tax income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater than five percent of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning after December 15, 2024. The Company adopted this ASU prospectively on January 1, 2025. The Company does not expect the adoption of ASU 2023-09 to have a material impact on its consolidated financial statements.

Management believes that the accounting policies adopted by management are consistent with authoritative GAAP and are consistent with those followed by our peers.

2.Cash and Cash Equivalents

The Company normally carries balances with other banks that exceed the federally insured limit. The average balance carried in excess of the limit, including unsecured federal funds sold to the same banks, was $1.1 million and $447.1 thousand during the years ended December 31, 2025 and 2024, respectively.

Deposits held in noninterest-bearing transaction accounts are aggregated with any interest-bearing deposits the owner may hold in the same category. The combined total is insured up to $250,000.

Banks have historically been required to carry noninterest-bearing cash reserves of specified percentages of deposit balances. The Company’s normal balances of cash on hand and on deposit with other banks are sufficient to satisfy the reserve requirement imposed by the Board of Governors of the Federal Reserve System, which was $0 at both December 31, 2025 and 2024.

3.Investment Securities

Debt securities are summarized as follows:

December 31, 2025
Amortized · Unrealized · Unrealized · Fair · Allowance for · Net Carrying
(Dollars in thousands) · cost · gains · losses · value · Credit Losses · Amount
Available for sale
State and municipal$205$-$3$202$-$202
SBA pools51222512-512
Corporate bonds7,044-5806,464-6,464
Mortgage-backed securities128,30814816,904111,552-111,552
$136,069$150$17,489$118,730$-$118,730
Held to maturity
State and municipal$21,134$49$929$20,254$79$21,055
December 31, 2024
Amortized · Unrealized · Unrealized · Fair · Allowance for · Net Carrying
(Dollars in thousands) · cost · gains · losses · value · Credit Losses · Amount
Available for sale
State and municipal$500$-$13$487$-$487
SBA pools63416629-629
Corporate bonds8,054-8697,185-7,185
Mortgage-backed securities139,8531322,454117,412-117,412
$149,041$14$23,342$125,713$-$125,713
Held to maturity
State and municipal$20,559$1$1,629$18,931$60$20,499

The allowance for credit losses on held-to-maturity securities is a contra-asset valuation account that is deducted from the amortized cost basis of held-to-maturity securities to present the net amount expected to be collected. Management measures expected credit losses on held-to-maturity securities on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. With regard to securities issued by states and political subdivisions, management considers (i) issuer bond ratings, (ii) historical loss rates for given bond ratings, (iii) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities, and (iv) internal forecasts. Unrated bonds were underwritten similar to commercial loans and the financial condition of the issuer is monitored periodically. Expected credit losses on commercial loans are applied to unrated bonds.

The following table summarizes Moody's and/or Standard & Poor's bond ratings (Company’s primary credit quality indicator) for our portfolio of held-to-maturity securities issued by states and political subdivisions as of December 31, 2025 at amortized cost:

(Dollars in thousands)December 31, 2025
AAA$2,820
AA12,285
A1,202
Not rated4,827
Total$21,134

Historical loss rates associated with securities having similar grades as those in our portfolio have generally not been significant. Furthermore, as of December 31, 2025 and 2024, there were no past due principal or interest payments associated with these securities and none are on nonaccrual.

The following table details activity in the allowance for credit losses on held-to-maturity securities for the year ended December 31, 2025 and 2024:

Years Ended December 31,
20252024
Beginning balance$60$36
Provision for credit losses1924
Ending balance$79$60

Accrued interest receivable on available for sale securities totaled $267.3 thousand and $302.5 thousand andaccrued interest receivable on held to maturity securities totaled $121.3 thousand and $122.0 thousand as of December 31, 2025 and 2024, respectively. Both are grouped in accrued interest receivable on the balance sheet.

Contractual maturities, shown below, will differ from actual maturities because borrowers and issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

Available for SaleHeld to Maturity
(Dollars in thousands)AmortizedFairAmortizedFair
December 31, 2025costvaluecostvalue
Within one year · $ · - · $ · - · $ · - · $ · -
Over one to five years7497061,5871,587
Over five to ten years6,5005,96110,95210,741
Over ten years--8,5167,926
7,2496,66721,05520,254
Mortgage-backed securities and SBA pools, due in monthly installments128,820112,063--
$136,069$118,730$21,055$20,254
Within one year$1,250$1,245$257$255
Over one to five years250240400391
Over five to ten years7,0546,1878,0957,521
Over ten years--11,74710,764
8,5547,67220,49918,931
Mortgage-backed securities and SBA pools, due in monthly installments140,487118,041--
$149,041$125,713$20,499$18,931

Securities with a carrying value of $21.0 million** **and $26.3 million as of December 31, 2025 and 2024, respectively, were pledged as collateral for securities sold under repurchase agreements and other collateralized deposits.

There wereno sales of securities for the year ended December 31, 2025. During the year ended December 31, 2024, there was one sale of an available for sale corporate bond with a principal balance of $521 thousand, resulting in a loss of $32 thousand. There was also the sale of five available for sale mortgage backed securities with an aggregate principal balance of $23.4 million resulting in a gain of $605 thousand. There was a fair value hedge associated with these securities that was unwound in connection with the sale resulting in a loss of $586 thousand. The net loss on all of the transactions in 2024 was $18 thousand.

The following table sets forth the Company’s gross unrealized losses on a continuous basis for available for sale investment securities, by category and length of time.

December 31, 2025 · Less than 12 months · 12 months or more · Total
(Dollars in thousands)
Description of investments · Fair Value · Unrealized Loss · Fair Value · Unrealized Loss · Fair Value · Unrealized Loss
State and municipal$-$-$202$3$202$3
SBA pools--29722972
Corporate bonds--6,4645806,464580
Mortgage-backed securities11,0136987,18316,83598,19616,904
Total$11,013$69$94,146$17,420$105,159$17,489
December 31, 2024 · Less than 12 months · 12 months or more · Total
(Dollars in thousands)
Description of investments · Fair Value · Unrealized Loss · Fair Value · Unrealized Loss · Fair Value · Unrealized Loss
State and municipal$-$-$487$13$487$13
SBA pools162-37265346
Corporate bonds--7,1858697,185869
Mortgage-backed securities22,14155291,99121,902114,13222,454
Total$22,303$552$100,035$22,790$122,338$23,342

Management has the ability and intent to hold securities classified as held to maturity until they mature, at which time the Company should receive full value for the securities. As of December 31, 2025, management did not have the intent to sell any of the securities before a recovery of cost. The unrealized losses are due to increases in market interest rates over the yields available at the time the underlying securities were purchased as well as other market conditions for each particular security based upon the structure and remaining principal balance. The fair values of the investment securities are expected to recover as the securities approach their maturity dates or repricing dates or if market yields for such investments decline. Based on the these factors, as of December 31, 2025, management believes the unrealized losses detailed in the table above are temporary and, accordingly, none of these unrealized losses have been recognized in the Company’s consolidated statement of income.

There wereno held to maturity security sales in 2025 or 2024.

4.Related Party Transactions

Certain executive officers and directors of the Company, including members of their immediate families and related companies were indebted to the Company during 2025 and 2024. The loans were made on the same terms, including interest rates and collateral, as those prevailing at the time for comparable loans with borrowers who are not related to the Company. During the years ended December 31, 2025 and 2024, the activity of these loans was as follows:

(Dollars in thousands)20252024
Balance, beginning of year$10,460$11,479
Additions--
Amounts collected(1,019)(1,019)
Balance, end of year$9,441$10,460

Unused lines of credit to related parties totaled $558.0 thousand** **at December 31, 2025 and 2024, respectively.

Letters of credit issued to related parties totaled $15.8 thousand at December 31, 2025 and 2024.

Deposits at the Company from related parties totaled $11.0 million** **and $7.1 million at December 31, 2025 and 2024, respectively.

Payments for goods and services to companies controlled by directors totaled $12.1 thousand** **in 2025 and $22.6 thousand in 2024.

5.Loans and allowance for credit losses

Major categories of loans at December 31, 2025 and 2024 are as follows:

December 31,December 31,
(Dollars in Thousands)20252024
Real estate:
Commercial$432,726$398,126
Construction/Land development36,35227,357
Residential118,924111,898
Commercial49,86950,405
Consumer469176
Total Loans638,340587,962
Less: Allowance for credit losses4,3614,260
Deferred origination fees, net of costs835709
$633,144$582,993

For purposes of monitoring the performance of the loan portfolio and estimating the allowance for credit losses, the Company's loans receivable portfolio is segmented as follows: commercial real estate, construction and land development, residential, commercial and industrial, and consumer. As of December 31, 2025 and 2025, overdrafts have been reclassified to loans.

Commercial real estate loans carry risks of the client’s ability to repay the loan from the cash flow derived from the underlying real estate. Risks inherent in managing a commercial real estate portfolio relate to sudden or gradual drops in property values as well as changes in the economic climate. Real estate security diminishes risks only to the extent that a market exists for the subject collateral. These risks are attempted to be mitigated by carefully underwriting loans of this type and by following appropriate loan-to-value standards. The Company generally requires personal guarantees or endorsements with respect to these loans and loan-to-value ratios for real estate-commercial loans generally do not exceed 80%.

Construction and land development real estate loans carry risks that the project will not be finished according to schedule, the project will not be finished according to budget and the value of the collateral may, at any point in time, be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be a loan customer, may be unable to finish the construction project as planned because of financial pressure unrelated to the project. The Company generally requires personal guarantees or endorsements with respect to these loans and loan-to-value ratios for real estate-commercial loans generally do not exceed 80%.

Residential real estate mortgage loans, including equity lines of credit, carry risks associated with the continued credit-worthiness of the borrower and the changes in the value of the collateral.

Commercial and industrial loans carry risks associated with the successful operation of a business or a real estate project, in addition to other risks associated with the ownership of real estate, because the repayment of these loans may be dependent upon the profitability and cash flows of the business or project. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much precision.

Consumer loans carry risks associated with the continued credit-worthiness of the borrower and the value of the collateral. The Company's consumer loans consist primarily of installment loans made to individuals for personal, family and household purposes. These risks are attempted to be mitigated by following appropriate loan-to-value standards and an experienced management team for this type of portfolio.

The following tables present the amortized cost basis of loans on nonaccrual status and loans past 90 days or more still accruing as of December 31, 2025 and 2024:

Nonaccrual · Nonaccrual · Loans Past
With No · With · Due 90 Days
Allowance · Allowance · or More and
(Dollars in thousands) · for Credit Loss · for Credit Loss · Still Accruing
Real estate:
Commercial · $ · - · $ · - · $ · -
Construction and land development · - · - · -
Residential · - · - · -
Commercial · - · - · -
Consumer · - · - · -
$ · - · $ · - · $ · -
Real estate:
Commercial$-$2,440$-
Construction and land development---
Residential---
Commercial---
Consumer---
$-$2,440$-

The Company didnot recognize any interest income on nonaccrual loans during the year ended December 31, 2025 or the year ended December 31, 2024.

At December 31, 2025, the Company didnot have any non-accrual loans.

At December 31, 2024, the Company hadthree non-accrual commercial real estate loans totaling $2.4 million. Gross interest income of $25.0 thousand would have been recorded in 2024 if these non-accrual loans had been current and performing in accordance with the original terms. The Company previously allocated $360.0 thousand of its allowance for credit losses to these non-accrual loans.

An age analysis of past due loans, segregated by class of loans, as of year-end, is as follows:

90 Days · Past Due 90
(Dollars in thousands) · 30 - 59 Days · 60 - 89 Days · or More · Total · Total · Days or More
December 31, 2025 · Past Due · Past Due · Past Due · Past Due · Current · Loans · and Accruing
Real estate:
Commercial$-$-$-$-$432,721$432,726$-
Construction and land development----36,35336,352-
Residential151--151118,774118,924-
Commercial-50-5049,82049,869-
Consumer----471469-
Total$151$50$-$201$638,139$638,340$-
Real estate:
Commercial$-$-$404$404$397,722$398,126$-
Construction and land development----27,35727,357-
Residential-270-270111,628111,898-
Commercial----50,40550,405-
Consumer----176176-
Total$-$270$404$674$587,288$587,962$-

The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of December 31, 2025 and 2024:

(Dollars in thousands) · 2025 · 2024
Real estate:
Commercial$-$2,440
Residential-270
$-$2,710

From time to time, loans to borrowers experiencing financial difficulty may be modified. Generally, the modifications we grant are extensions of terms, deferrals of payments for an extended period or interest rate reductions. Occasionally, we may modify a loan by providing principal forgiveness. In some cases, we will modify a loan by providing multiple types, or combinations, of concessions.

The following table presents the amortized cost basis of loans at December 31, 2025 that were both experiencing financial difficulty and modified during the year ended December 31, 2025, by class and type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of loans is also presented below. There wasone modification to a borrower experiencing financial difficulty during the year ended December 31, 2025. The term of the loan was extended bythree months. The loan was not delinquent at December 31, 2025 and was not in default.

December 31, 2025 · December 31, 2024
Total ClassTotal Class
Termof FinancingTermof Financing
(Dollars in thousands)ExtensionReceivableExtensionReceivable
Commercial real estate$4,3801.01%$2,0380.51%
Total$4,3800.69%$2,0380.35%

Accrued interest receivable on loans totaled $2.0 million and $1.9 million as of December 31, 2025 and 2024, respectively, and is included accrued interest receivable on the balance sheet.

Credit Quality Indicators

As part of our portfolio risk management, the Company assigns a risk grade to each loan. The factors used to determine the grade are the payment history of the loan and the borrower, the value of the collateral and net worth of the guarantor, and cash flow projections of the borrower. Excellent, Above Average, Average and Acceptable grades are assigned to loans with limited or no delinquent payments and more than sufficient collateral and/or cash flow.

A description of the general characteristics of loans characterized as watch list or classified is as follows:

Special Mention

A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date. Special mention loans are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification. This classification is intended to be temporary while the Bank learns more about the condition of the borrower and the collateral.

Borrowers may exhibit poor liquidity and leverage positions resulting from generally negative cash flow or negative trends in earnings. Access to alternative financing may be limited to finance companies for business borrowers and may be unavailable for commercial real estate borrowers.

Substandard

A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Borrowers may exhibit recent or unexpected unprofitable operations, an inadequate debt service coverage ratio, or marginal liquidity and capitalization. These loans require more intense supervision by Bank management.

Doubtful

A doubtful loan has all the weaknesses inherent as a substandard loan with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Loans by credit grade, segregated by loan type, at year-end, are as follows:

Loans by credit grade, segregated by loan type, at year-end, and gross charge offs during the year were as follows:

Term Loans Amortized Cost Basis by Origination
(dollars in thousands) · Revolving
2025 · 2024 · 2023 · 2022 · 2021 · Prior · Loans · Total
Commercial Real Estate
Pass$79,675$46,355$26,415$59,035$49,841$138,474$5,601$405,396
Special Mention2,18812,707-5,869-1,21940022,383
Substandard337----4,610-4,947
Doubtful--------
Total$82,200$59,062$26,415$64,904$49,841$144,303$6,001$432,726
Charge-offs$-$-$-$-$-$647$-$647
Construction and Land Development
Pass$10,750$14,282$2,495$3,339$144$4,689$653$36,352
Special Mention--------
Substandard--------
Doubtful--------
Total$10,750$14,282$2,495$3,339$144$4,689$653$36,352
Charge-offs$-$-$-$-$-$-$-$-
Residential Real Estate
Pass$22,160$10,190$10,011$16,757$5,606$40,735$12,179$117,638
Special Mention--------
Substandard1,262----5191,286
Doubtful--------
Total$23,422$10,190$10,011$16,757$5,606$40,740$12,198$118,924
Charge-offs$-$-$-$-$-$-$-$-
Commercial
Pass$5,332$9,963$3,067$3,643$1,950$651$14,119$38,725
Special Mention1,009104173303--9,14810,737
Substandard7-----400407
Doubtful--------
Total$6,348$10,067$3,240$3,946$1,950$651$23,667$49,869
Charge-offs$-$-$-$-$-$-$-$-
Consumer
Pass$377$54$36$-$-$2$-$469
Special Mention--------
Substandard--------
Doubtful--------
Total$377$54$36$-$-$2$-$469
Charge-offs$-$-$-$-$-$-$-$-
Aggregate total
Pass$118,29480,84442,02482,77457,541184,55132,552598,580
Special Mention3,19712,8111736,172-1,2199,54833,120
Substandard1,606----4,6154196,640
Doubtful--------
Total$123,09793,65542,19788,94657,541190,38542,519638,340
Charge-offs$-$-$-$-$-$647$-$647
Term Loans Amortized Cost Basis by Origination
Revolving
2024 · 2023 · 2022 · 2021 · 2020 · Prior · Loans · Total
Commercial Real Estate
Pass$63,427$26,745$69,261$54,346$19,727$151,876$3,559$388,941
Special Mention--------
Substandard-----9,185-9,185
Doubtful--------
Total$63,427$26,745$69,261$54,346$19,727$161,061$3,559$398,126
Charge-offs$-$-$-$-$-$-$-$-
Construction and Land Development
Pass$14,710$3,365$1,568$1,443$930$5,341$-$27,357
Special Mention--------
Substandard--------
Doubtful--------
Total$14,710$3,365$1,568$1,443$930$5,341$-$27,357
Charge-offs$-$-$-$-$-$-$-$-
Residential Real Estate
Pass$12,385$10,592$18,474$9,363$7,084$44,409$7,985$110,292
Special Mention--------
Substandard-----1,582241,606
Doubtful--------
Total$12,385$10,592$18,474$9,363$7,084$45,991$8,009$111,898
Charge-offs$-$-$-$-$-$5$-$5
Commercial
Pass$9,928$5,017$5,675$2,632$472$467$21,040$45,231
Special Mention4,674------4,674
Substandard-----500-500
Doubtful--------
Total$14,602$5,017$5,675$2,632$472$967$21,040$50,405
Charge-offs$-$-$-$-$-$152$-$152
Consumer
Pass$106$57$9$-$1$-$-$173
Special Mention--------
Substandard-2-1---3
Doubtful--------
Total$106$59$9$1$1$-$-$176
Charge-offs$-$-$-$-$-$5$-$5
Aggregate total
Pass$100,55645,77694,98767,78428,214202,09332,584571,994
Special Mention4,674------4,674
Substandard-2-1-11,2672411,294
Doubtful--------
Total$105,23045,77894,98767,78528,214213,36032,608587,962
Charge-offs$-$-$-$-$-$162$-$162

The following tables detail activity in the allowance for credit losses by portfolio for the years ended December 31, 2025, and 2024 and the allocation of the allowance as of December 31, 2025, and 2024. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

Allowance for credit losses ending · Outstanding loan balances
(Dollars in thousands) · Provision for · by evaluation method · evaluated:
As of and for the year ended · Beginning · (recovery of) · Charge · Ending
December 31, 2025 · balance · credit losses · offs · Recoveries · balance · Individually · Collectively · Individually · Collectively
Real estate:
Commercial$2,481$550$(647)$-$2,384$-$2,384$-$432,726
Construction and land development47842--520-520-36,352
Residential751(130)-23644-644-118,924
Commercial513249--762-762-49,869
Consumer4(3)--1-1-469
Unallocated3317--50-50--
$4,260$725$(647)$23$4,361$-$4,361$-$638,340
Allowance for credit losses ending · Outstanding loan balances
(Dollars in thousands) · Provision for · balance evaluated for impairment: · evaluated:
As of and for the year ended · Beginning · (recovery of) · Charge · Ending
December 31, 2024 · balance · credit losses · offs · Recoveries · balance · Individually · Collectively · Individually · Collectively
Real estate:
Commercial$2,448$33$-$-$2,481$360$2,122$2,440$395,686
Construction and---------
land development253225--478-478-27,357
Residential1,013(281)(5)24751-751270111,629
Commercial494171(152)-513-512-50,405
Consumer27(5)-4-4-176
Unallocated74(41)--33-33--
$4,284$114$(162)$24$4,260$360$3,899$2,710$585,253

Loans acquired from Carroll Community Bank in the Merger were measured at fair value at the acquisition date with no carryover of any allowance for credit losses. The following table provides activity for the accretable credit discount of purchased loans:

(Dollars in thousands)
Balance at December 31, 2024$286
Accretion(146)
Balance at December 31, 2025$140

At December 31, 2025, the remaining yield premium on purchased loans was $132 thousand. Yield premium amortization was $138 thousand and $239 thousand in 2025 and 2024, respectively. At December 31, 2025, the principal balance of purchased loans was $53.5 million.

The following table details activity in the allowance for credit losses on unfunded loan commitments for the years ended:

(Dollars in thousands)

December 31,2025
Balance at December 31, 2024$240
Provision for credit losses(46)
Balance at December 31, 2025$194
December 31,2024
Balance at December 31, 2023$228
Provision for credit losses12
Balance at December 31, 2024$240

The following table provides a summary of each allowance for credit losses established by the Company as of the balance sheet dates:

(Dollars in thousands)Held to maturity securitiesLoansUnfunded loan commitmentsTotal
Beginning balance$60$4,260$240$4,560
Provision for (recovery of) credit losses19725(46)698
Charge-offs-(647)-(647)
Recoveries-23-23
Ending balance$79$4,361$194$4,634
(Dollars in thousands)Held to maturity securitiesLoansUnfunded loan commitmentsTotal
Beginning balance$36$4,284$228$4,548
Provision for (recovery of) credit losses2411412150
Charge-offs-(162)-(162)
Recoveries-24-24
Ending balance$60$4,260$240$4,560

Loans having an aggregate balance of approximately $102.0 million were pledged as collateral to the FHLB as of December 31, 2025. Loans having an aggregate balance of approximately $77.4 million were pledged as collateral to the Federal Reserve Bank of Richmond (the “FRB”) as of December 31, 2025. At December 31, 2025 and 2024, the Company serviced participation loans for others totaling $15.1 million and $17.7 million, respectively.

The Company makes loans to customers located primarily in Baltimore County and Carroll County, Maryland and in surrounding areas of northern Maryland. Although management believes that the loan portfolio is diversified, many loans are secured by real estate and its performance will be influenced by the economy of the region, including local real estate markets.

6.Premises and Equipment

A summary of premises and equipment as of December 31 is as follows:

(Dollars in thousands) · Useful lives (in years) · 2025 · 2024
Land and improvements-$2,603$2,603
Buildings and improvements15-397,4347,434
Furniture and equipment3-106,3356,029
16,37216,066
Accumulated depreciation and amortization9,2318,717
$7,141$7,349
Depreciation and amortization expense$578$559

Software with a net book value of $784.8** thousand and $939.0 thousand as of December 31, 2025 and 2024, respectively, is included in other assets. Amortization expense of $172.1 thousand **and $77.4 thousand was recorded in 2025 and 2024, respectively.

7.Goodwill and Other Intangibles

The Merger resulted in the recording of goodwill and CDI. The following table presents the changes in both assets:

(dollars in thousands)GoodwillCDITotal
Balance at December 31, 2024$6,978$48$7,026
Amortization-(8)$(8)
Balance at December 31, 2025$6,978$40$7,018

The CDI is being amortized over 10 years on a straight-line basis. Annual amortization will be $8,328 per year and $6,246 in year 10. Because the Merger was a tax-free reorganization, neither the goodwill nor CDI is deductible for income tax purposes. A goodwill impairment analysis is performed annually as of December 31, 2025.

8.Commitments and Contingencies

Lease Commitments

The Company has an operating lease for the land on which the Hampstead branch is located. The initial term of the lease expired on September 30, 2009 and the lease was renewed forthree five year terms with an expiration date of September 30, 2029. The lease has options to renew forfour additional consecutive five- year terms. Effective in July 2012, the Company entered into an operating lease for certain facilities where the Greenmount branch is located. The initial term of the lease was forfive years and, effective January 2023, the lease was renewed for one five-year term with an option to renew for an additional five-year term. The Company entered into an operating lease for the corporate headquarters in June 2015. In July 2019, the lease was amended to increase the amount of space. The lease was renewed in June 2020 with options to renew forthree additional consecutive five year terms. In May 2018, the Company entered into a lease for its Carroll Lutheran Village branch with a term offive years and the option to renew fortwo additional five year terms. In May 2025, the Company exercise one of its options to renew for an additional five year term. In December 2023, the Company entered into a lease for its Towson office with a term of five years with an option to renew for two five-year terms.

The following table shows operating lease right of use assets and operating lease liabilities as of December 31, 2025:

Consolidated Balance
(Dollars in thousands)Sheet classificationDecember 31, 2025December 31, 2024
Operating lease right of use assetOther assets$1,065$1,285
Operating lease liabilitiesOther liabilities$1,277$1,506

Operating lease cost included in occupancy expense in the statement of income was $321.0 thousand** **during 2025 and $285.6 thousand during 2024.

Future undiscounted lease payments for operating leases with initial terms of one year or more as of December 31, 2025 are as follows:

($000s)
YearAmount
2026$334
2027344
2028272
2029234
2030133
Thereafter299
Total lease payments1,616
Less imputed interest(339)
Present value of operating lease liabilities$1,277

For operating leases as of December 31, 2025 and 2024, the average remaining lease term is 4.2 years and 6.58 years, respectively, and the weighted average discount rate is 3.72% for both 2025 and 2024 . During the years ended December 31, 2025 and 2024, cash paid for amounts included in the measurement of lease liabilities was $324.2 thousand** **and $280.3 thousand, respectively.

Outstanding loan commitments, unused lines of credit, and letters of credit as of December 31, were as follows:

(Dollars in thousands)20252024
Loan commitments
Construction and land development$2,400$532
Commercial2,8757,250
Commercial real estate23,42924,062
Residential75405
$28,779$32,249
Unused lines of credit
Home-equity lines$15,491$17,505
Commercial lines64,56849,249
$80,059$66,754
Letters of credit$2,234$1,836

Loan commitments and lines of credit are agreements to lend to a customer as long as there is no violation of any condition to the contract. Loan commitments generally have interest rates at current market amounts, fixed expiration dates, and may require payment of a fee. Lines of credit generally have variable interest rates. Such lines do not necessarily represent future cash requirements because it is unlikely that all customers will draw upon their lines in full at any time. Letters of credit are commitments issued to guarantee the performance of a customer to a third party.

The maximum exposure to credit loss in the event of nonperformance by the customer is the contractual amount of the commitment. Loan commitments, lines of credit and letters of credit are made on the same terms, including collateral, as outstanding loans. Management is not aware of any accounting loss that is likely to be incurred as a result of funding its credit commitments.

Insurance Reserves

Until November 6, 2022, through reinsurance and pooling arrangements, the Insurance Subsidiary insured risks of the Bank (primarily professional liability) that were not available in typical commercially available policies. In addition, the Insurance Subsidiary, as one protected cell of a protected cell captive insurance company, is responsible for a portion of all claims filed by the other captive insurance companies that participate in the pool in which the Insurance Subsidiary participates. The Company records liabilities for claims incurred but not reported based on historical loss information and claim emergence patterns. Total liabilities related to Insurance Subsidiary claims at December 31, 2025 and 2024 were $154.8 thousand** **and $239.9 thousand, respectively, and are included in other liabilities in the Consolidated Balance Sheet. The Bank did not renew the policy through the Insurance Subsidiary after the previous policy expired on November 6, 2022. The Bank may renew the policy at a later date.

Retirement Plans

The Company has a profit sharing plan qualifying under Section 401(k) of the Internal Revenue Code. All employees age 21 or more with six months of service are eligible for participation in the plan. The Company matches employee contributions up to 4% of total compensation and may make additional discretionary contributions. Employee and employer contributions are 100% vested when made. The Company’s contributions to this plan were $307.6 thousand** **and $276.3 thousand for 2025 and 2024, respectively.

The Company has entered into agreements with 12** employees to provide certain life insurance benefits payable in connection with policies of life insurance on those employees that are owned by the Company. Each of the agreements provides for the amount of death insurance benefits to be paid to beneficiaries of the insured. Some of the policies provide benefits subsequent to the employee’s employment with the Company. For this plan, the Company expensed $8.5 **thousand and $7.9 thousand in 2025 and 2024, respectively.

The Company adopted supplemental executive retirement plans forfour of its executives. The plans provide cash compensation to the executive officers under certain circumstances, including a separation of service. The benefits vest over the period from adoption to a specified age for each executive. The Company recorded expenses, including interest, of $246.4** **thousand and $264.9 thousand in 2025 and 2024, respectively, for these plans.

Retirement plan expenses are included in employee benefits on the Consolidated Statements of Income.

9.Interest-Bearing Deposits

Major classifications of interest-bearing deposits as of December 31 were as follows:

(Dollars in thousands)20252024
NOW$133,439$120,907
Money market87,55867,371
Savings68,01179,084
Certificates of deposit, greater than $250,00059,95161,647
Other time deposits254,402322,600
$603,361$651,609

As of December 31, 2025, certificates of deposit mature as follows:

(Dollars in thousands)
YearAmount
2026$293,884
202718,588
20281,543
2029124
2030214
$314,353

In connection with the Merger, the Company recognized a certificate of deposit premium of $616.4 thousand, which is being accreted using the interest method based upon the maturity of each certificate of deposit. Accretion of $1.1 thousand and $4.8 thousand were recorded in 2025 and 2024, respectively.

10.Borrowed Funds

Borrowed funds consist of securities sold under repurchase agreements, which represent overnight or term borrowings from customers, advances from the FHLB, the FRB, and overnight borrowings from a commercial bank. The government agency securities that are the collateral for these agreements are owned by the Company and maintained in the custody of an unaffiliated agent designated by the Company.

On September 30, 2020, Farmers and Merchants Bancshares, Inc. borrowed $17.0 million from First Horizon Bank to be used, on October 1, 2020, to fund a portion of the merger consideration paid in the Merger (the “Merger Loan”). Net of issuance costs of $28.1 thousand, the Company received $16.9 million in loan proceeds. The Merger Loan matured on September 30, 2025. The interest rate on the loan was fixed at 4.10%. The Company paid quarterly interest-only payments through October 1, 2021. During the remaining term of the loan, the Company made quarterly interest and principal payments of approximately $646.5 thousand, which was based on a nine-year straight-line amortization schedule. The remaining balance of approximately $9.9 million was repaid at maturity using the proceeds of the September 2025 sale of the Subordinated Notes.

On September 25, 2025, Farmers and Merchants Bancshares, Inc. issued and sold $12.5 million in aggregate principal amount of its Subordinated Notes. The Subordinated Notes were issued by the Company at a price equal to 100% of their face amounts. The Subordinated Notes have stated maturity dates of September 25, 2035 (the “Maturity Date”). From and including the original issue date of the Subordinated Notes (the “Issue Date”) to but excluding September 26, 2030 or the date of earlier redemption, the Company will pay interest on the Subordinated Notes semi-annually in arrears on March 26th and September 26th of each year at a fixed interest rate of 7.875% per annum, computed on the basis of a 360-day year consisting of twelve 30-day months, beginning on March 26, 2026. From and including September 26, 2030, to, but excluding, the Maturity Date or the date of earlier redemption (the “Floating Rate Period”), the Company will pay interest on the Subordinated Notes at a floating interest rate at the Three-Month Term SOFR (as defined in the Subordinated Notes), reset quarterly, plus 458 basis points, computed on the basis of a 360-day year and the actual number of days elapsed. During the Floating Rate Period, the Company will pay interest on the Subordinated Notes quarterly in arrears on March 26th, June 26th, September 26th, and December 26th of each year, beginning on December 26, 2030. Notwithstanding the foregoing, if the Three-Month Term SOFR rate is less than zero, then the Three-Month Term SOFR rate shall be deemed to be zero.

Securities sold under agreements to repurchase represent overnight borrowings from customers. Securities owned by the Company which are used as collateral for these borrowings are primarily U.S. government agency securities.

Specific information about the Company’s borrowings and contractual obligations is set forth in the following table:

December 31, · December 31,
(Dollars in thousands) · 2025 · 2024
Amount oustanding at period end:
Securities sold under repurchase agreements$4,317$5,564
Federal Home Loan Bank advances$62,700$5,000
Federal Home Loan Bank advances mature in2025$-$5,000
2026$50,200$-
2027$12,500$-
Subordinated Debt (net of issuance costs) matures in2035$12,036$-
Long Term Debt (net of issuance costs) matures in2025$-$11,329
Weighted average rate paid at period end:
Securites sold under repurchase agreements1.25%1.25%
Federal Home Loan Bank advances3.82%1.00%
Subordinated Debt7.88%N/A
Long-term debtN/A4.10%
Average rate paid during the period ended:
Securites sold under repurchase agreements1.25%1.26%
Federal Home Loan Bank advances3.80%1.96%
Subordinated Debt7.88%N/A
Long-term debtN/A4.19%

The Company is approved to borrow approximately $84.2 million against eligible pledged single family residential loans, eligible pledged multi-family loans, eligible pledged commercial loans, and eligible pledged securities under a secured line of credit with the FHLB. In addition, the Company has a facility with the FRB whereby the Company can borrow up to $29.3 million. Additionally, the Bank had $23.5 million available through unsecured and secured lines of credit with correspondent banks.

11.Income Taxes

The Company’s pre-tax earnings are derived solely from domestic sources. The components of income tax expense for the years ended December 31 were as follows:

(Dollars in thousands)20252024
Current
Federal$1,184$740
State512234
Total current income tax expense1,696974
Deferred tax expense
Federal(82)236
State(7)21
Total deferred income tax expense(89)257
Total income tax expense$1,607$1,231

The following table provides a reconciliation of tax computed at the statutory federal tax rate and the recorded tax expense (in dollars and percentages) for the year ended December 31, 2025, under the provisions of ASU No. 2023-09.

Year Ended December 31, 2025Year Ended December 31, 2024
Dollars in thousandsAmountPercentAmountPercent
Tax at federal statutory rate$1,54821.0%$1,15721.0%
Sate and local taxes, net of federal benefit3905.3%2895.2%
Nontaxable or nondeductible items
Appreciation of cash surrender value of life insurance(117)-1.6%(108)-2.0%
Other(215)-2.9%(106)-1.9%
Actual income tax expense$1,60721.8%$1,23122.4%

Pretax income from continuing operations is as follows:

Domestic$7,373
Foreign-
Total$7,373

During the year ended December 31, 2025, the Company made payments to tax authorities for income taxes as set forth in the table below.

Dollars in thousands20252024
Federal$775$640
State and local:
Maryland11384
Total taxes paid$888$724

The components of the net deferred tax asset as of December 31 were as follows:

(Dollars in thousands)20252024
Deferred tax assets
Allowance for credit losses on loans$1,200$1,172
Allowance for credit losses on held to maturity securities2217
Allowance for credit losses on unfunded commitments5366
Other real estate owned valuation adjustments13465
Derivatives61-
Nonaccrual interest76114
Post-retirement benefits776758
Unrealized loss on securities available for sale4,7166,358
Lease liability351415
Other323
7,3928,988
Deferred tax liabilities
Purchase accounting adjustments-8
Derivatives-155
Depreciation596623
Right of use asset293354
Insurance proceeds from storm damage226226
Other-16
1,1151,382
Net deferred tax asset$6,277$7,606

The Internal Revenue Service (the “IRS”) recently audited our fiscal year 2016, 2017 and 2018 U.S. consolidated federal tax returns. As part of its audits, the IRS reviewed the deductions related to, and the income generated by, the Insurance Subsidiary. Following the completion of these audits, the IRS notified the Company that it disagrees with our tax treatment of the Insurance Subsidiary. The Company has appealed the determination, and management believes that it is more likely than not that the Company will prevail in that appeal. If we do not prevail in our appeal to this decision, then we could be required to pay taxes, interest, and penalties totaling approximately $2.0 million as of December 31, 2025 for the tax years under appeal. In addition, the IRS is auditing our fiscal year 2019, 2020 and 2021 U.S. consolidated federal tax returns. Although the IRS has not completed these audits, the IRS has notified the Company that it disagrees with our tax treatment of the Insurance Subsidiary. The Company plans to appeal the determination, and management believes that it is more than likely than not that the Company will prevail in that appeal. If we do not prevail in our appeal of this decision, then we may be required to amend the applicable tax return and pay additional taxes, interest, fines and/or penalties totaling approximately $1.6 million as of December 31, 2025 for the tax years under audit. For all six years under audit, if we do not prevail, the total additional taxes, interest, fines and/or penalties would be approximately $3.6 million. In light of the foregoing, a reserve for uncertain tax positions has not been recorded.

The Company does not have other material uncertain tax positions and did not recognize any adjustments for unrecognized tax benefits. The Company remains subject to examination of income tax returns for the years ending after December 31, 2022.

12.Capital Standards

The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possible additional, discretionary actions by the regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. Our capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

The Basel III Capital Rules became effective for the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of Common Equity Tier 1 capital, Tier 1 capital, and Total capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to adjusted quarterly average assets (as defined).

In connection with the adoption of the Basel III Capital Rules, the Bank elected to opt-out of the requirement to include accumulated other comprehensive income in Common Equity Tier 1 capital. Common Equity Tier 1 capital for the Bank is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities and subject to transition provisions.

Under the revised prompt corrective action requirements, insured depository institutions are required to meet the following in order to qualify as “well capitalized:” (i) a Common Equity Tier 1 risk-based capital ratio of 6.5%; (ii) a Tier 1 risk-based capital ratio of 8%; (iii) a total risk-based capital ratio of 10%; and (iv) a Tier 1 leverage ratio of 5%.

The implementation of the capital conservation buffer began on January 1, 2015, at the 0.625% level and was phased in over a four-year period (increasing by that amount on each subsequent January 1, until it reached 2.5% on January 1, 2019). The Basel III Capital Rules also provide for a “countercyclical capital buffer” that is applicable to only certain covered institutions and does not have current applicability to the Bank.

The aforementioned capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of Common Equity Tier 1 capital to risk-weighted assets above the minimum but below the conservation buffer (or below the combined capital conservation buffer and countercyclical capital buffer, when the latter is applied) will face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall.

On September 17, 2019, the FDIC finalized a rule that introduces an optional simplified measure of capital adequacy for qualifying community banking organizations (i.e., the community bank leverage ratio (“CBLR”) framework), as required by the Economic Growth, Regulatory Relief and Consumer Protection Act. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework.

On April 6, 2020, in a joint statement, the FDIC, Federal Reserve and the Office of Comptroller of the Currency issued two interim final rules regarding temporary changes to the CBLR framework to implement provisions of the CARES Act. Under the interim final rules, the community bank leverage ratio was reduced to 8% beginning in the second quarter and for the remainder of calendar year 2020, 8.5% for calendar year 2021, and 9% thereafter. In order to qualify for the CBLR framework, a community banking organization must have a tier 1 leverage ratio of greater than 8%, less than $10 billion in total consolidated assets, and limited amounts of off-balance-sheet exposures and trading assets and liabilities. A qualifying community banking organization that opts into the CBLR framework and meets all requirements under the framework will be considered to have met the well-capitalized ratio requirements under the Prompt Corrective Action regulations and will not be required to report or calculate risk-based capital. The Company has not opted-in to the CBLR framework.

The following table presents actual and required capital ratios as of December 31, 2025 and 2024, for the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of December 31, 2025 and 2024, based on the provisions of the Basel III Capital Rules. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.

As of December 31, 2025 the most recent notification from the FDIC has categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized the Bank must maintain ratios as set forth in the table. There have been no conditions or events since that notification that management believes have changed the Bank’s category. Capital ratios of the Company are materially similar to the Bank’s.

The FDIC, through formal or informal agreement, has the authority to require an institution to maintain higher capital ratios than those provided by statute, to be categorized as well capitalized under the regulatory framework for prompt corrective action. The following table presents actual and required capital ratios as of December 31, 2025 and 2024, for the Bank under the Basel III Capital Rules.

Minimum · To Be Well
(Dollars in thousands)ActualCapital Adequacy (1)Capitalized
December 31, 2025AmountRatioAmountRatioAmountRatio
Total capital (to risk-weighted assets)$86,14112.32%$73,43310.50%$69,93610.00%
Tier 1 capital (to risk-weighted assets)81,50811.65%59,4468.50%55,9498.00%
Common equity tier 1 (to risk-weighted assets)81,50811.65%48,9557.00%45,4596.50%
Tier 1 leverage (to average assets)81,5089.38%34,7744.00%43,4685.00%
Total capital (to risk-weighted assets)$81,16112.37%$68,91010.50%$65,62810.00%
Tier 1 capital (to risk-weighted assets)76,60111.67%55,7848.50%52,5038.00%
Common equity tier 1 (to risk-weighted assets)76,60111.67%45,9407.00%42,6586.50%
Tier 1 leverage (to average assets)76,6019.12%33,5804.00%41,9745.00%
(1)Note: The above table includes the capital conservation buffer, where applicable.
13.Derivative Financial Instruments

The Company utilizes interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position. The notional amount of the interest rate swaps does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and other terms of the individual interest rate swap agreements.

Fair Value Hedges: Interest rate swaps with notional amounts totaling $17.2 million and $75.3 million as of December 31, 2025 and 2024, respectively, were designated as fair value last of layer hedges of certain government agency mortgage backed securities. The hedges were determined to be effective during all periods presented. The Company expects the hedges to remain effective during the remaining terms of the swaps.

The following table presents the amounts recorded on the balance sheet related to cumulative basis adjustments for fair value hedges at December 31, 2025 and 2024:

Line Item in theCarryingCarrying
Balance Sheet inCarryingamount of fairCarryingamount of fair
Which the Hedgedamount of thevalue hedgingamount of thevalue hedging
Item is Includedhedged assetsadjustmenthedged assetsadjustment
(Dollars in thousands)December 31, 2025December 31, 2025December 31, 2024December 31, 2024
Securities available for sale$21,130$211$103,174$556

The Company presents derivative positions gross on the balance sheet. The following table reflects the derivatives recorded on the balance sheet at December 31, 2025 and 2024:

December 31, 2025 · December 31, 2024
Fair · Fair
(Dollars in thousands) · Value · Value
Included in other assets:
Derivatives designated as hedges:
Interest rate swaps related to securities available for sale$-$626
Total included in other assets$-$626
Included in other liabilities:
Derivatives designated as hedges:
Interest rate swaps related to securities available for sale$192$28
Total included in other liabilities$192$28

The effect of fair value hedge accounting on the statement of income for the years ended December 31, 2025 and 2024 is as follows:

Fair Value Hedging Relationships

Total amounts of income and expense line items presented in the statements of income in

which the effects of the fair value hedge is recorded are as follows:

Year Ended December 31, 2025Year Ended December 31, 2024
InterestInterest
(Dollars in thousands)IncomeIncome
The effects of fair value hedging:
Gain (loss) on fair value hedging relationships:
Hedged items$4$(16)
Interest rate contracts designated as hedging instruments404784
Net gain on fair value hedging relationships included in interest income from investment securities - taxable$408$768
14.Fair Value

In accordance with ASC Topic 820, “Fair Value Measurements and Disclosure”, the Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability (“an exit price”) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.

The fair value guidance provides a consistent definition of fair value, which focuses on exit price in the principal or most advantageous market for the asset or liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is the most representative of fair value under current market conditions.

In accordance with the guidance, a hierarchy of valuation techniques is based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. The three levels of the fair value hierarchy under ASC Topic 820 based on these two types of inputs are as follows:

The fair value hierarchy is as follows:

●Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
●Level 2: Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.
●Level 3: Significant unobservable inputs that reflect the Company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The Company uses the following methods and significant assumptions to estimate the fair values of the following assets:

●Securities available for sale: The fair values of securities available for sale are determined by obtaining quoted prices from a nationally recognized securities pricing agent. If quoted market prices are not available, fair value is determined using quoted market prices for similar securities.
●Equity security at fair value: The Company’s investment in an equity mutual fund is valued based on the net asset value of the fund, which is classified as Level 1.
●Other real estate owned (“OREO”): Nonrecurring fair value adjustments to OREO reflect full or partial write-downs that are based on the OREO’s observable market price or current appraised value of the real estate. Since the market for OREO is not active, OREO subjected to nonrecurring fair value adjustments based on the current appraised value of the real estate are classified as Level 3. The appraised value is obtained annually from an independent third party appraiser and is reduced by expected sales costs, which has historically been 10% of the appraised value.
●Collateral-dependent loans: Nonrecurring fair value adjustments to collateral-dependent loans reflect full or partial write-downs and reserves that are based on the collateral-dependent loan’s observable market price or current appraised value of the collateral. Because the market for collateral-dependent loans is not active, such loans subjected to nonrecurring fair value adjustments based on the current appraised value of the collateral are classified as Level 3. The appraised value is obtained annually from an independent third party appraiser and is reduced by expected sales costs, which has historically been 10% of the appraised value.
●Fair value hedges: The market value based on independent third party valuation sources that uses observable and traded prices of interest rate swaps from leading banks and brokers.

The following table summarizes financial assets measured at fair value on a recurring and nonrecurring basis as of December 31, 2025 and 2024, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

Carrying Value:
(Dollars in thousands)
December 31, 2025 · Level 1 · Level 2 · Level 3 · Total
Recurring:
Available for sale securities
State and municipal$-$202$-$202
SBA pools-512-512
Corporate bonds-6,464-6,464
Mortgage-backed securities-111,552-111,552
$-$118,730$-$118,730
Fair value hedge:
Hedging liability$-$192$-$192
Equity security at fair value
Mutual fund$550$-$-$550
Nonrecurring:
Other real estate owned, net$-$-$1,673$1,673
Carrying Value:
(Dollars in thousands)
December 31, 2024 · Level 1 · Level 2 · Level 3 · Total
Recurring:
Available for sale securities
State and municipal$-$487$-$487
SBA pools-629-629
Corporate bonds-7,185-7,185
Mortgage-backed securities-117,412-117,412
$-$125,713$-$125,713
Fair value hedge:
Hedging asset$-$626$-$626
Hedging liability-28-28
Net fair value hedge$-$598$-$598
Equity security at fair value
Mutual fund$518$-$-$518
Nonrecurring:
Other real estate owned, net$-$-$1,176$1,176
Collateral-dependent loans, net$-$-$2,080$2,080

The following table provides information describing the unobservable inputs used in non-recurring level 3 fair value measurements at December 31, 2025 and 2024:

(Dollars in thousands) Description of Asset · Fair Value · Valuation technique · Unobservable Inputs · Range (Average)
Other real estate owned$1,673Third party appraisals and in-house real estate valuations of fair valueMarketability/selling costs and current market conditions0%to10%(5%)
Description of Asset · Fair Value · Valuation technique · Unobservable Inputs · Range (Average)
Collateral-dependent loans$2,080Third party appraisals and in-house real estate valuations of fair valueMarketability/selling costs and current market conditions0%to20%(10%)
Other real estate owned$1,176Third party appraisals and in-house real estate valuations of fair valueMarketability/selling costs and current market conditions0%to10%(5%)

The estimated fair value of financial instruments that are reported at amortized cost less allowance for credit losses and in the Company’s consolidated balance sheets and financial instruments reported at fair value, segregated by the level of the valuation inputs were as follows:

December 31, 2025December 31, 2024
CarryingEstimatedCarryingEstimated
(Dollars in thousands)AmountFair ValueAmountFair Value
Financial assets
Level 1 inputs
Cash and cash equivalents$46,679$46,679$64,659$64,659
Equity security550550518518
Level 2 inputs
Certificates of deposit in other banks100100100100
Accrued interest receivable2,5352,5352,4392,439
Securities available for sale118,730118,730125,713125,713
Securities held to maturity16,79915,99817,15615,589
Mortgage loans held for sale714714157157
Restricted stock, at cost3,6933,693921921
Bank owned life insurance15,35315,35315,32415,324
Fair value hedge--626626
Level 3 inputs
Securities held to maturity4,2564,2563,3433,343
Loans, net633,144629,560582,993572,346
Financial liabilities
Level 1 inputs
Noninterest-bearing deposits$117,098$117,098$107,197$107,197
Securities sold under repurchase agreements4,3174,3175,5645,564
Level 2 inputs
Interest-bearing deposits603,361602,889651,609654,346
Federal Home Loan Bank advances62,70062,8435,0004,957
Long-term debt12,03612,84011,32911,066
Accrued interest payable1,2781,2781,0031,003
Fair value hedge1921922828
15.Stock-Based Compensation

On August 22, 2023, the Board of Directors approved the Farmers and Merchants Bancshares, Inc. 2023 Equity Compensation Plan (the “Equity Plan”). The Equity Plan allows the Board of Directors or its Compensation Committee to grant awards that may be payable in shares of common stock or the cash equivalent thereof.

The Company complies with the provisions of ASC Topic 718, Compensation-Stock Compensation, in measuring and disclosing stock compensation cost. The measurement objective in ASC Paragraph 718-10-30-6 requires public companies to measure the cost of employee services received in exchange for an award of equity instruments based on the grant date fair value of the award. The cost is recognized in expense over the period in which an employee is required to provide service in exchange for the award (the vesting period).

During the year ended December 31, 2023,2,000 fully vested shares of common stock and restricted stock units (the “RSUs”) related to 3,000 shares of common stock were granted to one executive officer. One-third of the RSUs vested on September 22, 2024, one-third vested on September 22, 2025, andone-third will vest on September 22, 2026, provided that the grantee is employed and in good standing with the Company on the vesting date.

A summary of the Company’s restricted stock unit grant activity for the year ended December 31, 2025 is shown below:

Weighted Average
Number ofGrant Date
SharesFair Value per Share
Balance at December 31, 20242,000$18.54
Granted--
Vested1,00018.54
Forfeited--
Balance at December 31, 20251,000$18.54

The compensation cost charged to income in respect of awards granted under the Equity Plan was $18.0 thousand for years ended December 31, 2025 and 2024. As of December 31, 2025, there was $13.6 thousand of unrecognized compensation cost related to the unvested RSUs which are expected to be recognized over a period ofnine months.

16.Segment information

The Company’s reportable segment is determined by the President, who is designated the chief operating decision maker, based upon information provided about the Company’s products and services offered, primarily banking operations. The segment is also distinguished by the level of information provided to the chief operating decision maker, who uses such information to review the performance of the various components of the business, which are then aggregated if operating performance, products & services, and customers are similar. The chief operating decision maker will evaluate 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 Company’s segment and in the determination of allocating resources. The chief operating decision maker uses revenue streams to evaluate product pricing and significant expenses to assess performance and evaluate return on assets. The chief operating decision maker uses consolidated net income to benchmark the Company against its competitors. The benchmarking analysis coupled with monitoring of budget to actual results are used in assessment performance and in establishing compensation. Loans, investments, and deposits in other banks provide the revenues in the banking operation. Interest expense, provisions for credit losses, and payroll provide the significant expenses in the banking operation.

17.Parent Company Financial Information

The condensed financial statements for the Company (parent only) are presented below:

Balance Sheets
(Dollars in thousands)
December 31,20252024
Assets
Cash and cash equivalents$500$19
Investment in subsidiaries76,34867,644
Other assets153125
$77,001$67,788
Liabilities and Stockholders' Equity
Long-term debt$12,036$11,329
Accrued interest payable262119
Other liabilities4368
12,34111,516
Stockholders' equity
Common stock, par value $.01 per share, authorized 5,000,000 shares; issued and outstanding 3,229,795 in 2025 and 3,166,653 in 20243232
Additional paid-in capital32,14831,136
Retained earnings45,21041,613
Accumulated other comprehensive loss(12,730)(16,509)
64,66056,272
$77,001$67,788
Statements of Income
(Dollars in thousands)
Years Ended December 31,20252024
Income
Cash dividends from subsidiaries$1,434$3,598
Total income1,4343,598
Interest expense - long-term debt(600)(508)
Noninterest expense(147)(92)
Income before income taxes and equity in undistributed income of subsidiaries6872,998
Income tax benefit(153)(125)
Income before equity in undistributed income of subsidiaries8403,123
Dividends in excess of income of insurance subsidiary--
Equity in undistributed income of insurance subsidiary--
Equity in undistributed income of bank subsidiary4,9261,155
Net Income$5,766$4,278

Statements of Cash Flows

(Dollars in thousands)
Years Ended December 31,20252024
Cash flows from operating activities
Net Income$5,766$4,278
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in undistributed income of subsidiaries(4,926)(1,155)
Increase (Decrease) in accrued interest payable144(20)
Amortization of debt issuance costs166
Stock based compensation17218
Change in income tax receivable(28)20
(Decrease) Increase in other liabilities(25)68
Cash provided by operating activities1,1193,215
Cash flows from investing activities
Cash used in investing activities--
Cash flows from financing activities
Subordinated debt offering, net of issuance costs12,024-
Long-term debt principal payments(11,333)(1,889)
Dividends paid, net of reinvestments(1,329)(1,377)
Cash used in financing activities(638)(3,266)
Net increase (decrease) in cash and cash equivalents481(51)
Cash and cash equivalents at beginning of period1970
Cash and cash equivalents at end of period$500$19
18.Litigation

In the ordinary course of its business, the Company is periodically party to various legal actions normally associated with a financial institution. Management does not believe that any of these normal course proceedings are likely to have a material adverse effect on the financial condition or liquidity of the Company.

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.