Skip to main content

Primis Financial Corp

For the period ended Dec 31, 2023. Filed Oct 15, 2024.

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.

FY2023 · Filed Oct 15, 2024

FRST$14.74+0.4%Stored close · as of Nov 10, 2026

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

See the whole filing, with its images and exhibits

Item 8. Financial Statements and Supplementary Data

Report of Independent Registered Public Accounting Firm

To the Shareholders, Board of Directors, and Audit Committee

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of Primis Financial Corp. (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of income (loss) and comprehensive income (loss), changes in stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2023, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established inInternal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated October 15, 2024, expressed an adverse opinion thereon.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits.

We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.

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

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current-period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated 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 consolidated financial statements, taken as

a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

Allowance for Credit Losses

The Company’s allowance for credit losses (ACL) on loans held for investment was $52.2 million as of

December 31, 2023. The determination of the ACL has been identified by the Company as a critical accounting policy. The ACL is measured on a collective basis when similar loan risk characteristics exist, and by individually evaluating loans that do not share similar risk characteristics. As further described in Notes 1 and 4 to the consolidated financial statements, the Company measures the ACL using a combination of probability of default (PD), probability of attrition (PA), loss given default (LGD), and exposure at default (EAD), calculated based on the application of historical loss experience, and adjusted for a reasonable and supportable forecast. Estimates are qualitatively adjusted for risk factors that are not considered within the quantitative modeling process. Estimating an appropriate ACL requires management to make numerous assumptions about losses that will occur over the remaining contractual life of loans recorded as of the balance sheet date. The most significant judgments in the ACL as of December 31, 2023 included the determination of a reasonable and supportable forecast.

We identified the Company’s estimate of the ACL as a critical audit matter. The principal considerations for that determination were the degree of subjectivity and judgment required to audit management’s identification of reasonable and supportable forecasts. This required a high degree of auditor judgment and an increased extent of effort when performing audit procedures to evaluate the reasonableness of management’s significant estimates and assumptions. Also, as described in the “Report of Independent Registered Public Accounting Firm” related to internal controls over financial reporting, a material weakness was identified in relation to the precision of management’s review of the adequacy of reserves for certain loan segments.

●We obtained an understanding of the Company’s process for establishing the ACL, including the determination of a reasonable and supportable forecast.
●We evaluated the design and tested the operating effectiveness of controls relating to management’s determination of the ACL, including controls over:
oThe completeness, accuracy, and relevancy of inputs into the model used to determine the AC; and,
oThe determination of a reasonable and supportable forecast.
●We evaluated management’s determination of a reasonable and supportable forecast, including testing the application of the forecast in quantitative ACL calculation. We also utilized our internal valuation specialists to assist us in testing the application of the forecast to the ACL calculation.
●We tested the mathematical accuracy of the ACL.

Goodwill Impairment Assessment

The Company has $93.5 million of goodwill as of December 31, 2023. The Company also recorded a goodwill impairment charge of $11.2 million during 2023 related to the Primis Bank reporting unit. The determination of the annual goodwill impairment assessment has been identified by the Company as a critical accounting estimate. As further described in Notes 1 and 8 to the consolidated financial statements, goodwill is tested for impairment at least annually at the reporting unit level, occurring as of September 30th every year, or more frequently if events or circumstances warrant. The Company engaged a third-party valuation specialist in performing its quantitative impairment analysis, which included a combination of valuation approaches to determine the fair value of each of the reporting units. These valuation approaches required certain assumptions such as the discount rate, economic conditions, which impact assumptions related to interest and growth rates, the control premium associated with the reporting unit, and a relative weight given to the valuations derived by the valuation methods.

We identified the Company’s quantitative goodwill impairment assessment, as of September 30, 2023, as a critical audit matter. The principal considerations for that determination were the degree of subjectivity and judgment required to audit management’s goodwill impairment assessment. Specifically, evaluating the valuation approaches selected and key assumptions used by management in performing its assessment, such as the determination of the discount rate and cash flows utilized in the valuation approaches.

●We evaluated the design and tested the operating effectiveness of controls related to management’s goodwill impairment assessment including controls over management’s review of the quantitative analyses performed on each of the reporting units, including the key assumptions used to determine the fair value of each of the reporting units.
●We tested key financial data used within the valuation approaches by agreeing key inputs to internal and external sources.
●We evaluated, with the assistance of our internal valuation specialists, appropriateness of valuation approaches selected by management, the selection of a control premium and of comparable publicly traded companies, and the overall reasonableness of the estimated fair value of each of the reporting units.

The Company has an agreement with a third-party to originate and service consumer loans that are included in the Company’s held for investment portfolio. As described in Note 1 to the consolidated financial statements, as part of the agreement, there are certain payments required between the Company and the third-party if certain events occur. The Company determined that this agreement meets the definition of a derivative financial instrument. The Company has recorded a $10.8 million derivative asset as of December 31, 2023 related to the master services agreement. The determination and valuation of the derivative asset has been identified by the Company as a critical accounting estimate. The Company engaged a third-party valuation specialist in calculating the derivative value, using a discounted cash flow model.

We identified the Company’s derivative asset as a critical audit matter. The principal considerations for that determination were the degree of subjectivity and judgment required to audit management’s determination that the agreement meets the definition of a derivative as well as the fair value of the derivative at the balance sheet date. This required a high degree of auditor judgment and increased extent of effort when performing audit procedures, specifically around management’s determination of the discount rate, including the evaluation of the counterparty credit risk. Additionally, a material weakness was identified by the Company related to the accounting of the Consumer Program, including the identification of the derivative asset.

●We obtained management’s analysis of the agreements and compared the analysis to relevant accounting literature, the executed agreements with the third party and to our understanding of the transactions gained through other audit procedures.
●We obtained an understanding of the Company's process to identify and value the derivative related to the agreement with the third-party to the Consumer Program.
●We tested key financial data used within the discounted cash flow model by agreeing key inputs to internal and external sources.
●We evaluated, with the assistance of our internal valuation specialists, appropriateness of the valuation approach selected by management, the determination of the discount rate utilized in the income valuation approach, the evaluation of counterparty credit risk, and the overall reasonableness of the estimated fair value of the derivative.

/s/ Forvis Mazars, LLP

We served as the Company’s auditor from 2013 to 2024.

Tysons, Virginia

October 15, 2024

Report of Independent Registered Public Accounting Firm

To the Shareholders, Board of Directors, and Audit Committee

Opinion on the Internal Control over Financial Reporting

We have audited Primis Financial Corp.’s (the “Company”) internal control over financial reporting as of December 31, 2023, based on criteria established inInternal Control – Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. The following material weaknesses have been identified and included in management’s assessment.

The Company did not maintain effective controls over the design and operation of its accounting determinations for transfers of financial assets, including lack of a formally designed process and procedure for evaluation of loan transfers. The existing procedures did not outline the process to be taken and individuals to be involved in the assessment of the proper accounting for loan transfers and were not sufficient to facilitate a proper conclusion on loan transfer transactions.

The Company did not maintain effective controls over the design and operation for establishing the allowance for credit losses for a pool of third-party managed consumer loans that are originated and serviced by a third party, including evaluating recent loss history on the portfolio relative to previous model inputs. The existing process relies on publicly available peer data for historical credit loss characteristics to inform the Company’s allowance calculation because the portfolio is relatively new and did not have an extended credit loss history to serve as the primary source of credit loss history when constructing the model.

The Company did not maintain effective controls over their accounting evaluation for a complex agreement with a third-party that sources and manages a portfolio of consumer loans for the Company. The existing process did not appropriately facilitate a thorough evaluation of the entire transaction and did not include the involvement of individuals with the necessary expertise to enable identification of complex accounting matters in the agreement and to conclude on them.

These material weaknesses were considered in determining the nature, timing, and extent of auditing procedures applied in our audit of the Company’s consolidated financial statements, and this report does not affect our report dated October 15, 2024 on those consolidated financial statements.

In our opinion, because of the effect of the material weaknesses described above on the achievement of the objectives of the control criteria, the Company has not maintained effective internal control over financial reporting as of December 31, 2023, based on criteria established in*Internal Control – Integrated Framework: (2013)*issued by the COSO.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated financial statements of the Company as of December 31, 2023 and 2022, and for each of the years in the three-year period ended December 31, 2023, and our report dated October 15, 2024 expressedan unqualified opinion on those consolidated financial statements.

Basis for Opinion

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibilityis to express an opinion on the Company’s internal control over financial reporting based on our audit.

We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

Definitions and Limitations of Internal Control over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of reliable financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.

/s/ Forvis Mazars, LLP

Tysons, Virginia

October 15, 2024

CONSOLIDATED BALANCE SHEETS

​​​​​​​
​ · December 31, · December 31,
​ · ​ · 2023 · ​ · 2022
ASSETS · ​ · ​ · ​ · ​ · ​
Cash and cash equivalents: · ​ · ​
Cash and due from financial institutions​$1,863$6,868
Interest-bearing deposits in other financial institutions​75,69070,991
Total cash and cash equivalents​77,55377,859
​​​​​​​
Securities available-for-sale, at fair value (amortized cost of $255,891 and $269,036, respectively)​228,420236,315
​​​​​​​
Securities held-to-maturity, at amortized cost (fair value of $10,839 and $12,449, respectively)​11,65013,520
​​​​​​​
Loans held for sale, at fair value​​57,691​​27,626
​​​​​​​
Loans held for investment, collateralizing secured borrowings​​20,505​​—
Loans held for investment​3,198,9092,946,637
Less: allowance for credit losses​(52,209)(34,544)
Net loans​3,167,2052,912,093
​​​​​​​
Stock in Federal Reserve Bank (FRB) and Federal Home Loan Bank (FHLB)​14,24625,815
Bank premises and equipment, net​20,61125,257
Assets held for sale​​6,735​​3,115
Operating lease right-of-use assets​​10,646​​5,335
Cloud computing arrangement assets, net​​10,699​​10,464
Goodwill​93,459104,609
Intangible assets, net​1,9583,254
Bank-owned life insurance​67,58867,201
Deferred tax assets, net​22,39519,874
Consumer Program derivative asset​​10,806​​—
Other assets​54,88434,327
Total assets​$3,856,546$3,566,664
​​​​​​​
LIABILITIES AND STOCKHOLDERS' EQUITY​​
Noninterest-bearing demand deposits​$472,941$582,572
Interest-bearing deposits:​​​
NOW accounts​773,028617,687
Money market accounts​794,530811,365
Savings accounts​783,758245,786
Time deposits​445,898465,057
Total interest-bearing deposits​2,797,2142,139,895
Total deposits​3,270,1552,722,467
​​​​​​​
Securities sold under agreements to repurchase​3,0446,445
Secured borrowings​​20,393​​—
FHLB advances​30,000325,000
Junior subordinated debt​9,8309,781
Senior subordinated notes​85,76585,531
Operating lease liabilities​​11,686​​5,767
Consumer Program derivative liability​​—​​473
Other liabilities​28,08022,232
Total liabilities​3,458,9533,177,696
​​​​​​​
Commitments and contingencies (See Note 15)​​​
​​​​​​​
Stockholders' equity:​
Preferred stock, $0.01 par value. Authorized 5,000,000 shares; no shares issued and outstanding​——
Common stock, $0.01 par value. Authorized 45,000,000 shares; 24,693,172 and 24,680,097 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively​247246
Additional paid in capital​313,548312,722
Retained earnings​84,143101,850
Accumulated other comprehensive loss​(21,777)(25,850)
Total Primis stockholders' equity​376,161388,968
Noncontrolling interests​​21,432​​—
Total stockholders' equity​​397,593​​388,968
Total liabilities and stockholders' equity​$3,856,546$3,566,664

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)

​​​​​​​​​​​
​​​​​​​​​​​
​ · ​ · ​ · For the Years Ended December 31,
​ · 2023 · 2022 · 2021
Interest and dividend income: · ​ · ​ · ​ · ​ · ​ · ​
Interest and fees on loans​​$172,788​$115,080​$106,921
Interest and dividends on taxable securities​​5,966​5,552​3,977
Interest and dividends on tax exempt securities​​407​412​463
Interest and dividends on other earning assets​​13,457​2,243​1,782
Total interest and dividend income​​192,618​123,287​113,143
Interest expense:​​​​
Interest on deposits​​83,690​13,281​13,112
Interest on other borrowings​​10,217​8,306​5,928
Total interest expense​​93,907​21,587​19,040
Net interest income​​98,711​101,700​94,103
Provision for (recovery of) credit losses​​32,540​11,271​(5,801)
Net interest income after provision for (recovery of) credit losses​​66,171​90,429​99,904
​​​​​​​​​​​
Noninterest income:​​​​
Account maintenance and deposit service fees​​5,733​5,745​7,309
Income from bank-owned life insurance​​2,021​1,994​1,687
Gain on debt extinguishment​​—​—​573
Mortgage banking income​​17,645​5,054​—
Gain on other investments​​​184​​4,709​​—
Consumer Program derivative​​​18,120​​65​​3
Other noninterest income​​1,547​785​1,566
Total noninterest income​​45,250​18,352​11,138
​​​​​​​​​​​
Noninterest expenses:​​​​
Salaries and benefits​​58,765​49,005​36,741
Occupancy expenses​​6,239​5,628​5,956
Furniture and equipment expenses​​6,381​5,231​3,622
Amortization of intangible assets​​1,269​1,325​1,364
Virginia franchise tax expense​​3,395​3,254​2,899
FDIC insurance assessment​​​2,929​​890​​804
Data processing expense​​9,545​6,013​3,850
Marketing expense​​​1,819​​3,067​​1,726
Telephone and communication expense​​1,507​1,433​1,790
Loss on bank premises and equipment and assets held for sale​​​476​​684​​—
Professional fees​​4,641​4,787​5,467
Miscellaneous lending expenses​​​3,006​​1,710​​1,068
Goodwill impairment​​​11,150​​—​​—
Fraud losses​​​3,311​​108​​75
Other operating expenses​​8,167​8,313​6,114
Total noninterest expenses​​122,600​91,448​71,476
Income (loss) before income taxes​​(11,179)​17,333​39,566
Income tax expense (benefit)​​(1,067)​3,185​8,683
Income (loss) from continuing operations​​​(10,112)​​14,148​​30,883
Income from discontinued operation before income taxes​​​—​—​294
Income tax expense​​​—​—​64
Income from discontinued operation​​​—​​—​​230
Net income (loss)​​​(10,112)​​14,148​​31,113
Net loss attributable to noncontrolling interests​​​2,280​​—​​—
Net income (loss) attributable to Primis' common stockholders​​$(7,832)​$14,148​$31,113
​​​​​​​​​​​
Other comprehensive income (loss):​​​​​​
Unrealized gain (loss) on available-for-sale securities​​$5,250​$(34,129)​$(3,193)
Accretion of amounts previously recorded upon transfer to held-to-maturity from available-for-sale​​—​—​151
Unrealized gain (loss) on available-for-sale securities​​5,250​(34,129)​(3,042)
Tax expense (benefit)​​1,177​(7,167)​(669)
Other comprehensive income (loss)​​4,073​(26,962)​(2,373)
Comprehensive income (loss)​​$(3,759)​$(12,814)​$28,740
Earnings (loss) per share from continuing operations, basic​​$(0.32)​$0.58​$1.26
Earnings per share from discontinued operation, basic​​$0.00​$0.00​$0.01
Earnings (loss) per share from continuing operations, diluted​​$(0.32)​$0.57​$1.26
Earnings per share from discontinued operation, diluted​​$0.00​$0.00​$0.01

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021

​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Accumulated · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Additional · ​ · ​ · ​ · Other · ​ · ​ · ​ · ​
​ · ​ · Common Stock · ​ · Paid in · ​ · Retained · ​ · Comprehensive · ​ · Noncontrolling · ​ · ​
​ · Shares · Amount · Capital · Earnings · Income (Loss) · Interests · Total
Balance - December 31, 2020​​24,368,612​$243​$308,870​$76,249​$3,485​$—​$388,847
Dividends on common stock ($0.40 per share)​​—​—​—​(9,807)​—​—​(9,807)
Shares retired to unallocated​​(1,043)​​—​​—​​—​​—​​—​​—
Stock option exercises​​159,000​2​1,524​—​—​—​1,526
Restricted stock granted​​55,250​​—​​—​​—​​—​​—​​—
Vesting of restricted stock​​(7,200)​​—​​—​​—​​—​​—​​—
Repurchase of restricted stock​​—​​—​​(14)​​—​​—​​—​​(14)
Stock-based compensation expense​​—​—​747​—​—​—​747
Net income​​—​—​—​31,113​—​—​31,113
Other comprehensive loss​​—​​—​​—​​—​​(2,373)​​—​​(2,373)
Balance - December 31, 2021​​24,574,619​$245​$311,127​$97,555​$1,112​$—​$410,039
Dividends on common stock ($0.40 per share)​​—​—​—​(9,853)​—​—​(9,853)
Shares retired to unallocated​​(780)​​—​​—​​—​​—​​—​​—
Stock option exercises​​60,000​1​571​—​—​—​572
Restricted stock granted​​1,500​​—​​—​​—​​—​​—​​—
Restricted stock forfeited​​(2,400)​​—​​—​​—​​—​​—​​—
Repurchase of restricted stock​​—​​—​​(11)​​—​​—​​—​​(11)
Stock-based compensation expense​​—​—​395​—​—​—​395
Shares issued in lieu of cash bonus​​47,158​​—​​640​​—​​—​​—​​640
Net income​​—​—​—​14,148​—​—​14,148
Other comprehensive loss​​—​​—​​—​​—​​(26,962)​​—​​(26,962)
Balance - December 31, 2022​​24,680,097​$246​$312,722​$101,850​$(25,850)​$—​$388,968
Issuance of Panacea Financial Holdings stock, net of costs​​—​​—​​—​​—​​—​​23,712​​23,712
Dividends on common stock ($0.40 per share)​​—​—​—​(9,875)​—​—​(9,875)
Shares retired to unallocated​​(1,033)​​—​​—​​—​​—​​—​​—
Stock option exercises​​13,500​—​146​—​—​—​146
Restricted stock granted​​13,000​​1​​—​​—​​—​​—​​1
Restricted stock forfeited​​(12,392)​​—​​—​​—​​—​​—​​—
Repurchase of restricted stock​​—​​—​​(32)​​—​​—​​—​​(32)
Stock-based compensation expense​​—​—​712​—​—​—​712
Net income (loss)​​—​—​—​(7,832)​—​(2,280)​(10,112)
Other comprehensive income​​—​​—​​—​​—​​4,073​​—​​4,073
Balance - December 31, 2023​​24,693,172​$247​$313,548​$84,143​$(21,777)​$21,432​$397,593
​​​​​​​​​​​​​​​​​​​​​​

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

​​​​​​​​​​
​ · ​ · For the Year Ended December 31,
​ · 2023 · 2022 · 2021
Operating activities: · ​ · ​ · ​
Net income (loss) from continuing operations​$(10,112)​$14,148​$30,883
Adjustments to reconcile net income from continuing operations to net cash and cash equivalents (used in) provided by operating activities:​​​
Depreciation and amortization​9,093​7,433​8,040
Net amortization of premiums and (accretion of discounts)​(583)​480​(1,989)
Provision for (recovery of) credit losses​32,540​11,271​(5,801)
Proceeds from sales of loans​​52,744​​—​—
Net change in mortgage loans held for sale​​(28,301)​​(6,424)​​—
Mortgage banking income​​(17,645)​​(5,054)​​—
Net gains on sale of loans​​(583)​​—​​—
Loss on bank premises and equipment and assets held for sale​​476​​684​​—
Purchases of cloud computing arrangement assets​​(2,913)​​(11,546)​​—
Earnings on bank-owned life insurance​(1,602)​(1,542)​(1,681)
Gain on bank-owned life insurance death benefit​​(419)​​(452)​​(6)
Stock-based compensation expense​712​395​747
Gain on debt extinguishment​​—​​—​​(573)
Gain on other investments​​(184)​​(4,709)​​—
Goodwill impairment​​11,150​​—​​—
Deferred income tax (benefit) provision​(3,699)​(3,300)​6,054
Net change in fair value of Consumer Program derivative​​(11,279)​​475​​(3)
Net (increase) decrease in other assets​(12,345)​11,141​(344)
Net increase (decrease) in other liabilities​11,768​(565)​(7,715)
Net cash and cash equivalents provided by operating activities from continuing operations​​28,818​12,434​27,613
Investing activities:​​​​
Purchases of securities available-for-sale​(15,211)​(37,361)​(160,531)
Proceeds from paydowns, maturities and calls of securities available-for-sale​27,561​36,960​37,878
Proceeds from paydowns, maturities and calls of securities held-to-maturity​1,836​9,338​17,652
Net decrease (increase) in FRB and FHLB stock​​11,569​​(10,294)​​1,406
Net change in loans held for investment​(338,397)​(613,700)​109,449
Proceeds from bank-owned life insurance death benefit​​2,476​​586​​371
Proceeds from sales of other real estate owned, net of improvements​​—​​1,091​​2,014
Purchases of bank premises and equipment, net​(1,924)​(1,012)​(2,456)
Proceeds from sale of other investment​​—​​4,171​​—
Purchases of other investments​​(666)​​(2,080)​​—
Business acquisition, net of cash acquired​—​(4,554)​—
Net cash and cash equivalents (used in) provided by investing activities from continuing operations​(312,756)​(616,855)​5,783
Financing activities:​​​​​
Net (decrease) increase in deposits​547,688​(40,823)​330,611
Cash dividends paid on common stock​(9,875)​(9,853)​(9,807)
Proceeds from exercised stock options​146​572​1,526
Repurchase of restricted stock​​(31)​​(11)​​(14)
Extinguishment of senior subordinated notes​—​—​(20,000)
Repayment of FHLB advances, long-term​​—​​(100,000)​​—
(Repayment of) proceeds from short-term FHLB advances​​(295,000)​​325,000​​—
Repayment of short-term borrowings​​—​​(19,254)​—
Decrease in securities sold under agreements to repurchase​(3,401)​(3,518)​(6,103)
Issuance of Panacea Financial Holdings stock, net of costs​​23,712​​—​​—
Increase in secured borrowings​​20,393​​—​​—
Net cash and cash equivalents provided by financing activities from continuing operations​283,632​152,113​296,213
Net change in cash and cash equivalents from continuing operations​(306)​(452,308)​329,609
​​​​​​​​​​
Cash flows provided from discontinued operation:​​​​​​​​​
Net cash and cash equivalents used in operating activities​​—​​—​​(373)
Net cash and cash equivalents provided by investing activities​​—​​—​​4,746
Net change in cash and cash equivalents from discontinued operation​​—​​—​​4,373
Net change in cash and cash equivalents​​(306)​​(452,308)​​333,982
Cash and cash equivalents at beginning of period​77,859​530,167​196,185
Cash and cash equivalents at end of period​$77,553​$77,859​$530,167
Supplemental disclosure of cash flow information​​​​​
Cash payments for:​​​​​
Interest​$91,817​$20,190​$20,234
Income taxes​$5,755​$3,046​$6,151
Supplemental schedule of noncash investing and financing activities:​​​​​​​
Initial recognition of operating lease right-of-use assets​$5,311​$—​​—
Bank premises transferred to held for sale​$4,042​$3,667​$—
Shares issued in lieu of cash bonus​$—​$640​$—
Proceeds from sale of other investment included in other assets​$—​$538​$—
Proceeds from bank-owned life insurance death benefit included in other assets​$—​$931​$—
Transfer from loans to other real estate owned​$—​$—​$186
Notes receivable from discontinued operation, included in loans​$—​$—​$8,500
Fair value of assets and liabilities from acquisition:​​​​​​​​
Fair value of tangible assets acquired​$—​$21,947​$—
Other intangible assets acquired​​—​​2,790​​—
Fair value of liabilities assumed​​—​​(20,183)​​—
Total merger consideration, net of $2,446 of cash acquired​$—​$4,554​$—
  1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

Primis Financial Corp. (“Primis,” “we,” “us,” “our” or the “Company”) is the bank holding company for Primis Bank (“Primis Bank” or the “Bank”), a Virginia state-chartered bank which commenced operations on April 14, 2005. Primis Bank provides a range of financial services to individuals and small and medium-sized businesses.

At December 31, 2023, Primis Bank hadtwenty-four full-service branches in Virginia and Maryland and also provided services to customers through certain online and mobile applications. The Company is headquartered in McLean, Virginia and has an administrative office in Glen Allen, Virginia and an operations center in Atlee, Virginia. Primis Mortgage Company (“PMC”), a residential mortgage lender headquartered in Wilmington, North Carolina, is a consolidated subsidiary of Primis Bank. Panacea Financial Holdings, Inc. (“PFH”), headquartered in Little Rock, Arkansas, is consolidated into the Company. PFH owns the rights to the Panacea Financial brand and its intellectual property and partners with the Bank to offer a suite of financial products and services for doctors, their practices, and ultimately the broader healthcare industry.

The accounting policies and practices of Primis and its subsidiaries conform to U.S. generally accepted accounting principles (“U.S. GAAP”) and to general practice within the banking industry. Material policies and practices are described in this footnote.

Principles of Consolidation

The consolidated financial statements include the accounts of Primis and its subsidiaries Primis Bank, PMC and PFH. Significant inter-company accounts and transactions have been eliminated in consolidation. Primis consolidates subsidiaries in which it holds, directly or indirectly, more than 50 percent of the voting rights or where it exercises control. Entities where Primis holds 20 to 50 percent of the voting rights, or has the ability to exercise significant influence, or both, are accounted for under the equity method. Primis owns EVB Statutory Trust I (the “Trust”) which is an unconsolidated subsidiary and the junior subordinated debt owed to the Trust is reported as a liability of Primis. Primis consolidates PFH, as a result of the determination that it has a controlling financial interest over the entity as further described below.

We determine whether we have a controlling financial interest in an entity by first evaluating whether the entity is a voting interest entity or a variable interest entity (“VIE”) under U.S. GAAP. Voting interest entities are entities in which the total equity investment at risk is sufficient to enable the entity to finance itself independently and provides the equity holders with the obligation to absorb losses, the right to receive residual returns and the right to make decisions about the entity’s activities. We consolidate voting interest entities in which we have all, or at least a majority of, the voting interest. As defined in U.S. GAAP, VIEs are entities that lack one or more of the characteristics of a voting interest entity. A controlling financial interest in a VIE is present when an enterprise has both the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. The enterprise with a controlling financial interest, known as the primary beneficiary, consolidates the VIE. The Company has investments in VIE’s for which we are not the primary beneficiary and, as such, are not included in our consolidated financial statements. The Company also has an investment in a VIE for which we are the primary beneficiary.

On April 28, 2022, Primis Bank entered into a definitive agreement to acquire 100% of the issued and outstanding capital stock of SeaTrust Mortgage Company (“SeaTrust”), a North Carolina corporation. On May 31, 2022, Primis Bank completed the acquisition (the “Acquisition”) of 100% of the outstanding capital stock of SeaTrust from Community First Bank, Inc. (the “Seller”) pursuant to the Stock Purchase Agreement, dated as of April 28, 2022 (the “Purchase Agreement”) by and among the Bank, Seller, and SeaTrust. As a result, SeaTrust became a wholly owned subsidiary of Primis Bank on May 31, 2022. Following the closing of the Acquisition, on June 1, 2022, the Bank changed the name of SeaTrust to Primis Mortgage Company. At the time of acquisition, PMC originated mortgages primarily in North and South Carolina, Florida and Tennessee from eight offices but has since expanded its ability to originate mortgages to the majority of the U.S.

Pursuant to the Purchase Agreement, the Bank paid an aggregate purchase price of $7.0 million in cash to Seller at closing and assumed $19.3 million of SeaTrust’s indebtedness under certain warehouse lending facilities.

On December 21, 2023, PFH completed a $24.5 million Series B financing round led by a global venture capital firm. As part of the financing round, Primis acquired approximately 19% of PFH’s common stock for an immaterial purchase price due to previous operating losses in the Bank’s Panacea Financial Division. The Company performed an analysis and determined that PFH is a VIE because it lacks one or more of the characteristics of a voting interest entity. The Company’s analysis further determined that it has a controlling financial interest in PFH due to the substantial historical activities between PFH and the Bank’s Panacea Financial Division coupled with the limited activities of PFH outside of its relationship with Primis as of December 31, 2023. There are employees of Primis that have historically carried out substantially all of the activities of PFH. Accordingly, the Company determined it is the primary beneficiary of PFH and consolidated it as of December 31, 2023.

Discontinued Operation

Primis Bank had an interest inone mortgage company, Southern Trust Mortgage, LLC (“STM”). Prior to December 31, 2021, Primis Bank owned 43.28% and 100% of STM’s common and preferred stock, respectively, and STM was considered an unconsolidated affiliate of the Company. On September 23, 2021, Primis Bank entered into an agreement with STM, whereby STM agreed to purchase all of the Bank's common membership interests and a portion of the Bank's preferred interests in STM for a combination of $1.6 million in cash and the assumption of a promissory note in the amount of $8.5 million. The transaction closed on December 31, 2021. Upon closing, STM continued to be a borrower of the Bank, but the Bank is no longer a minority owner of STM and STM is no longer considered an affiliate of the Company. The Company still held 100% of STM’s preferred stock as of December 31, 2023 and 2022 but no longer had a position on STM’s board of directors and STM no longer represented a reportable operating segment of the Company as of either date.

Reclassifications

In certain instances, amounts reported in prior years’ consolidated financial statements have been reclassified to conform to the current financial statement presentation. The Company reclassified its other equity investment gains during the year ended December 31, 2022 that were presented in other noninterest income in the prior year financial statements with its previously reported “gain on sale of other investment” and retitled the line “gain on other investments”.

Use of Estimates

The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. Estimates that are particularly susceptible to change in the near term include: the determination of the allowance for credit losses, the fair value of investment securities, the credit impairment of investment securities, the mortgage banking derivatives, interest rate swap derivatives, Consumer Program derivative, the valuation of goodwill and deferred tax assets.

Investment Securities

Securities Available-for-Sale and Held-to Maturity

Debt securities that Primis has the positive intent and ability to hold to maturity are classified as held-to-maturity and carried at amortized cost.

Securities classified as available-for-sale are those debt securities that may be sold in response to changes in interest rates, liquidity needs or other similar factors. Securities available-for-sale are carried at fair value, with unrealized gains or losses net of deferred taxes, included in accumulated other comprehensive income (loss) in stockholders’ equity.

Premiums and discounts are generally amortized using the interest method with a constant effective yield without anticipating prepayments, except for mortgage-backed securities where prepayments are anticipated. Premiums on callable securities are amortized to their earliest call date. Gains and losses on the sale of investment securities are recorded on the settlement date and are determined using the specific identification method.

Primis purchases amortizing investment securities. The actual principal reduction on these assets varies from the expected contractual principal reduction due to principal prepayments resulting from the borrowers’ election to refinance the underlying mortgage based on market and other conditions. The purchased premiums and discounts associated with these assets are amortized or accreted to interest income over the estimated life of the related assets. The estimated life is calculated by projecting future prepayments and the resulting principal cash flows until maturity. Prepayment rate projections utilize actual prepayment speed experience and available market information on like-kind instruments. The prepayment rates form the basis for income recognition of premiums and discounts on the related assets. Changes in prepayment estimates may cause the earnings recognized on these assets to vary over the term that the assets are held, creating volatility in the net interest margin. Prepayment rate assumptions are monitored and updated monthly to reflect actual activity and the most recent market projections.

Non-marketable Equity Securities

Primis’ investment in STM’s preferred stock and other investments are considered to be non-marketable equity securities that do not have a readily determinable fair value. Equity securities with no recurring market value data available are reviewed periodically and any observable market value change is adjusted through net income. Primis evaluates these non-marketable equity securities for impairment and recoverability of the recorded investment by considering positive and negative evidence, including the profitability and asset quality, dividend payment history and recent redemption experience. Impairment is assessed at each reporting period and if identified, is recognized in noninterest income.

Other investments include stock acquired for regulatory purposes. The Bank is a member of the FHLB system. Members are required to own a certain amount of stock based on the level of borrowings and other factors, and may invest in additional amounts. The Bank is also required to own FRB stock with a par value equal to 6% of capital and FHLB stock of 4.25% of borrowings outstanding. FHLB and FRB stock is carried at cost and periodically evaluated for impairment based on ultimate recovery of the par value. Both cash and stock dividends are reported as income.

Loans Held for Sale

The PMC loans held for sale are originated and held until sold to permanent investors. The Company has elected to carry these loans at fair value on a recurring basis in accordance with the fair value option under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 825,Financial Instruments. The fair value is determined by utilizing quoted prices from dealers in such securities. Gains and losses on loan sales are recorded in mortgage banking income and direct loan origination costs are included in noninterest expense in the consolidated statements of income and comprehensive income (loss).

Loans

Primis provides commercial and consumer loans to customers. Primis also purchases mortgage loans from mortgage loans originators, including PMC. A substantial portion of the loan portfolio is represented by loans secured by real estate throughout its market area. The ability of Primis’ debtors to honor their contracts is in varying degrees dependent upon the real estate market conditions and general economic conditions in their debtor’s market area.

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding unpaid principal balances, including purchased premiums and discounts and any deferred loan fees or costs. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct

origination costs, are deferred and recognized as an adjustment of the related loan yield using the interest method without anticipating prepayments.

Commercial real estate loans consist of borrowings secured by owner occupied and non-owner occupied commercial real estate. Repayment of these loans is dependent upon rental income or the subsequent sale of the property for loans secured by non-owner occupied commercial real estate and by cash flows from business operations for owner occupied commercial real estate. Loans for which the source of repayment is rental income are primarily impacted by local economic conditions which dictate occupancy rates and the amount of rent charged. Commercial real estate loans that are dependent on cash flows from operations can also be adversely affected by current market conditions for their product or service.

Construction and land development loans primarily consist of borrowings to purchase and develop raw land into residential and non-residential properties. Construction loans are extended to individuals as well as corporations for the construction of an individual or multiple properties and are secured by raw land and the subsequent improvements. Repayment of the loans to real estate developers is dependent upon the sale or lease of properties to third parties in a timely fashion upon completion. Should there be delays in construction or a downturn in the market for those properties, there may be significant erosion in value which may be absorbed by Primis.

Commercial loans consist of borrowings for commercial purposes to individuals, corporations, partnerships, sole proprietorships, and other business enterprises. Commercial loans are generally secured by business assets such as equipment, accounts receivable, inventory, or any other asset excluding real estate and generally made to finance capital expenditures or operations. Primis’ risk exposure is related to deterioration in the value of collateral securing the loan should foreclosure become necessary. Generally, business assets used or produced in operations do not maintain their value upon foreclosure which may require Primis to write-down the value significantly to sell. Commercial loans also include Life Premium Finance loans. These loans are utilized to pay the annual premiums due on the whole or universal life policy. The Life Premium Finance loans are fully secured by the cash value of the policy and personal liquid assets of the borrower or guarantor.

Residential real estate loans consist of loans to individuals for the purchase of primary residences with repayment primarily through wage or other income sources of the individual borrower. Primis’ loss exposure to these loans is dependent on local market conditions for residential properties as loan amounts are determined, in part, by the fair value of the property at origination.

Other consumer loans are comprised of loans to individuals both unsecured and secured and home equity loans secured by real estate (closed and open-end), with repayment dependent on individual wages and other income. Other consumer loans also include Life Premium Finance loans and Panacea Financial consumer loans comprising of student loan refinancing and pro re nata (“PRN’) loans. PRN loans may be utilized by graduating doctors to fund costs as they move into their chosen professions. The risk of loss on consumer loans is elevated as the collateral securing these loans, if any, may rapidly depreciate in value or may be worthless and/or difficult to locate if repossession is necessary. Losses in this portfolio are generally relatively low, however, due to the small individual loan size and the balance outstanding as a percentage of Primis’ entire portfolio. Also included in other consumer loans are the Consumer Program loans as more fully described below in the Third Party Originated and Serviced Consumer Loan Portfolio section of this footnote.

The accrual of interest on all loans is discontinued at the time the loan is 90 days delinquent unless the credit is well secured and in process of collection. In all cases, loans are placed on nonaccrual status or charged-off at an earlier date if collection of principal and interest is considered doubtful.

All interest accrued but not collected for loans that are placed on nonaccrual status or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Most of Primis’ business activity is with customers located within Virginia and Maryland with some consumer loans’ customer base on a national platform. Therefore, our exposure to credit risk is significantly affected by changes in the

economy in those areas. We are not dependent on any single customer or group of customers whose insolvency would have a material adverse effect on operations.

Primis has purchased, primarily through acquisitions, individual loans and groups of loans, some of which have shown evidence of credit deterioration since origination. These purchased loans are recorded at fair value such that there is no carryover of the seller’s allowance for credit losses. We adopted Accounting Standards Update (“ASU”) 2016-13,Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, on January 1, 2020 which requires the Bank to record purchased financial assets with credit deterioration (PCD assets), defined as a more-than-insignificant deterioration in credit quality since origination or issuance, at the purchase price plus the allowance for credit losses (“ACL”) expected at the time of acquisition. Under this method, there is no credit loss expense affecting net income on acquisition of PCD assets. Changes in estimates of expected credit losses after acquisition are recognized as credit loss expense (or reversal of credit loss expense) in subsequent periods as they arise. Any non-credit discount or premium resulting from acquiring a pool of purchased financial assets with credit deterioration shall be allocated to each individual asset. At the acquisition date, the initial allowance for credit losses determined on a collective basis shall be allocated to individual assets to appropriately allocate any non-credit discount or premium. The non-credit discount or premium, after the adjustment for the allowance for credit losses, shall be accreted to interest income using the interest method based on the effective interest rate determined after the adjustment for credit losses at the adoption date.

A purchased financial asset that does not qualify as a PCD asset is accounted for similar to an originated financial asset. Generally, this means that an entity recognizes the allowance for credit losses for non-PCD assets through net income at the time of acquisition. In addition, both the credit discount and non-credit discount or premium resulting from acquiring a pool of purchased financial assets that do not qualify as PCD assets is allocated to each individual asset. This combined discount or premium is accreted to interest income using the effective yield method.

Allowance for Credit Losses

Allowance For Credit Losses - Held-to-Maturity Securities

The allowance for credit losses on held-to-maturity securities is a contra-asset valuation account, calculated in accordance with ASC 326 that is deducted from the amortized cost basis of held-to-maturity securities to present management's best estimate of the net amount expected to be collected. Held-to-maturity securities are charged-off against the allowance when deemed uncollectible by management. Adjustments to the allowance are reported in our income statement as a component of credit loss expense. Management measures expected credit losses on held-to-maturity securities on a collective basis by major security type with each type sharing similar risk characteristics and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. Management has made the accounting policy election to exclude accrued interest receivable on held-to-maturity securities from the estimate of credit losses due to the inclusion in its nonaccrual policy. Further information regarding our policies and methodology used to estimate the allowance for credit losses on held-to-maturity securities is presented in Note 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 or (ii) it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. If either case is affirmative, any previously recognized allowances are charged-off and the security's amortized cost is written down to fair value through income. If neither case is affirmative, the security is evaluated to determine whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency and any adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. Adjustments to the allowance are reported in our income statement as a component of credit loss

expense. Management has made the accounting policy election to exclude accrued interest receivable on available-for-sale securities from the estimate of credit losses due to the inclusion in its nonaccrual policy. Available-for-sale securities are charged-off against the allowance or, in the absence of any allowance, written down through income when deemed uncollectible by management or when either of the aforementioned criteria regarding intent or requirement to sell is met.

Allowance for Credit Losses – Loans

The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with ASC 326, which is deducted from the amortized cost basis of loans to present management's best estimate of the net amount expected to be collected. Loans are charged-off against the allowance when deemed uncollectible by management. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Adjustments to the allowance are reported in our income statement as a component of credit loss expense. Management has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses due to the inclusion in its nonaccrual policy. Further information regarding our policies and methodology used to estimate the allowance for credit losses on loans is presented in Note 4 – Loans and Allowance For Credit Losses.

Allowance For Credit Losses - Off-Balance-Sheet Credit Exposures

The allowance for credit losses on off-balance-sheet credit exposures is a liability account, calculated in accordance with ASC 326, representing expected credit losses over the contractual period for which we are exposed to credit risk resulting from a contractual obligation to extend credit. No allowance is recognized if we have the unconditional right to cancel the obligation. The allowance is reported as a component of other liabilities in our consolidated balance sheets. Adjustments to the allowance are reported in our income statement as a component of other expenses. Further information regarding our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures is presented in Note 15 – Financial Instruments with Off-Balance-Sheet Risks.

Third-Party Originated and Serviced Consumer Loan Portfolio

In the second half of 2021, the Company partnered with a third-party (the “Third Party Originator/Servicer” or “TPOS”) to originate and service unsecured consumer loans through their proprietary point-of-sale technology (the “Consumer Program”). Loan options under the Consumer Program include traditional fully-amortizing loans and promotional loans with no interest, or “same-as-cash”, features if the loan is fully repaid in the promotional window. The loans are originated at par in the Bank’s name and have a term of 5 to 12 years with a much shorter effective life due to amortization and pay downs.

The Consumer Program is governed by multiple interrelated agreements including the loan agreement between the Bank and the customer and agreements with the TPOS. The structure of the Consumer Program is intended to generate loans that yield a targeted return to the Bank on a portfolio basis while also providing limited credit enhancement from the TPOS. Key characteristics of the combined arrangement include:

●The TPOS contributes funds to a reserve account at the time of origination to be used for future charge-offs if necessary.
●When a promotional loan pays off prior to the end of the promotional period, the customer owes no interest on the loan and any interest accrued during the period is waived. In that event, the TPOS reimburses the Bank for the interest the customer otherwise would have paid if the promotional period did not exist.
●Excess yield on the portfolio after realized charge-offs and above an agreed upon target rate due to the Bank is paid to the TPOS as a “Performance Fee.”
●In the event charge-offs exceed the amount available as a Performance Fee, the TPOS remits a portion of current period originations to reimburse for losses and, if necessary, releases funds from the reserve account.
●If charge-offs exceed the amounts above, they roll over to future periods to offset potential Performance Fees and subsequent reserve account fundings related to the portfolio.

Agreements with multiple counterparties, such as the customer and TPOS, are generally required to be accounted for separately in accordance with U.S. GAAP relevant to each unit of account even if the agreements are highly interrelated. As a result, the Company accounts for the Consumer Program under multiple units of account as follows:

●The loans and related revenue are accounted for consistent with the Company’s accounting for its other loans held for investment and are also included in the Company’s expected credit losses estimation process under CECL.
oNo interest income is recognized on promotional loans until the expiration of the promotional period. If the customer doesn’t pay off the loan prior to that expiration, deferred interest from the beginning of the loan becomes the obligation of the customer and is billed straight-line over the remaining life of the loan. We recognize the accumulated deferred interest at the time of expiration discounted for the time value of money with the discount amortized over the remaining life of the loan.
●The agreement that governs the “performance fee” and interest reimbursement from the TPOS meets the definition of a derivative financial instrument and is accounted for in accordance with ASC 815, Derivatives and Hedging. The derivative is accounted for at fair value in the Company’s Consolidated Balance Sheets in other assets or other liabilities with changes in fair value each period reported in the Consolidated Statements of Income and Comprehensive Income (Loss) within noninterest income. The primary drivers of the derivative value include estimated prepayment activity on promotional loans that would trigger reimbursement to the Company from the TPOS and estimated excess yield above projected credit losses that would lead to Performance Fee payments to the TPOS from the Company. Additional details on the inputs and assumptions used to determine the fair value of the derivative are discussed in Note 5, Derivatives.
oNoninterest income each period includes actual amounts received during the period for interest reimbursement and amounts paid by the TPOS under the limited credit enhancement described above.
oNoninterest expense each period includes actual amounts paid during the period for performance fees and servicing fees as defined in the agreement with the TPOS.

The Company has $199.3 million of loans outstanding in the Consumer Program, or 6% of our total gross loan portfolio, as of December 31, 2023. Loans in the Consumer Program are included within the Consumer Loan category disclosures in Note 4, Loans and Allowance for Credit Losses. As of December 31, 2023,45% of the loans were in a promotional period requiring no payment of interest on their loans with 70% of these promotional loan periods ending in the second half of 2024 through the first quarter of 2025. During the year ended December 31, 2023, $10.1 million of promotional loans paid off prior to the end of their promotional periods while $6.0 million of promotional loans reached the end of the promotional period and entered amortization.

Transfers of Financial Assets

The Company follows the guidance in ASC 860,Transfers and Servicing, when accounting for loan participations and other partial loan sales. Transfers of an entire financial asset (i.e. loan sales), a group of entire financial assets, or a participating interest in an entire financial asset (i.e. loan participations sold) are accounted for as sales when control over the assets have been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity. Participations or other partial loan sales that do not meet the definition of a participating interest would remain on the balance sheet and the proceeds are recorded as a secured borrowing. Secured borrowings are initially recorded at fair value which corresponds to the proceeds received for the transfer of the assets, and any failed sale discount is amortized into income over the life of the related asset.

The Company retains servicing rights on the loans sold and records a servicing asset for each of the sold loans at the time of sale. Subsequent to the date of transfer, the Company can elect to measure servicing assets under the amortization method. Under the amortization method, servicing assets are amortized in proportion to, and over the period of, estimated net servicing income. The amortization of servicing assets is analyzed each reporting period and is adjusted to reflect changes in prepayment speeds, as well as other factors. Servicing assets are evaluated for impairment based on the fair value of those assets. Impairment is determined by assessing the servicing assets based on groupings of predominant risk characteristics, such as interest rate and loan type. If, by servicing asset grouping, the carrying amount of the servicing assets exceeds fair value, a valuation allowance is established through a charge to earnings. The valuation allowance is adjusted as the fair value changes. The Company recorded approximately $7 thousand of impairment of its servicing assets during the year ended December 31, 2023. Servicing assets are included in other assets in the accompanying consolidated balance sheets. The Company also retains servicing rights on loans transferred under secured borrowings, but in accordance with U.S. GAAP does not record a servicing asset.

The principal balance of loans transferred for the year ended December 31, 2023 that qualified as sales was $52.2 million, while the principal balance transferred that was accounted for as secured borrowings was $23.4 million. The Company recorded $0.3 million of servicing assets during the year ended December 31, 2023 in connection with the transfer of loans that qualified as sales. The balance of the servicing assets as of December 31, 2023 was $0.3 million. See Note 11 – Securities Sold Under Agreements to Repurchase and Other Borrowings – for additional information on transfers accounted for as secured borrowings.

Bank Premises and Equipment

Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Buildings and related components are depreciated using the straight-line method with useful lives of 30 years. Leasehold improvements are amortized on the straight-line method over the shorter of the estimated useful lives of the improvements or the terms of the related leases including lease renewals only when the Company is reasonably assured of the aggregate term of the lease. Furniture, fixtures, equipment and software are depreciated using the straight-line method with useful lives ranging from 3 to 10 years.

Assets Held for Sale

The Company classifies its assets as held for sale in accordance with FASB ASC 360,Property, Plant, and Equipment. When assets are identified as held for sale, the Company discontinues depreciating (amortizing) the assets and estimates the fair value, net of selling costs, of such assets. Assets held for sale are recorded at the lower of the net carrying amount of the assets or the estimated net fair value. If the estimated net fair value of the assets held for sale is less than the net carrying amount of the assets, an impairment charge is recorded in the income statement.

The Company assesses the net fair value of assets held for sale each reporting period the assets remain classified as held for sale. Subsequent changes, if any, in the net fair value of the assets held for sale that require an adjustment to the carrying amount are recorded in the income statement, unless the adjustment causes the carrying amount of the assets to exceed the net carrying amount upon initial classification as held for sale.

If circumstances arise that the Company previously considered unlikely and, as a result, the Company decides not to sell assets previously classified as held for sale, they are reclassified to another classification. Assets that are reclassified are measured at the lower of (a) their carrying amount before they were classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the assets remained in their previous classification, or (b) their fair value at the date of the subsequent decision not to sell.

Operating Leases

The Company leases certain properties and equipment under operating leases. The Company recognizes a liability to make lease payments, the operating lease liability, and an asset representing the right to use the underlying asset during the lease term, the right-of-use asset. In recognizing lease right-of-use assets and related lease liabilities, we account for

lease and non-lease components (such as taxes, insurance, and common area maintenance costs) separately as such amounts are generally readily determinable under our lease contracts. The operating lease liability is measured at the present value of the remaining lease payments, discounted at the Company’s incremental borrowing rate at inception. The right-of-use asset is measured at the amount of the operating lease liability adjusted for the remaining balance of any lease incentives received, any cumulative prepaid or accrued rent if the lease payments are uneven throughout the lease term, any unamortized initial direct costs, and any impairment of the right-of-use-asset. Lease expense consists of a single lease cost calculated so that the remaining cost of the lease is allocated over the remaining lease term on a straight-line basis, variable lease payments not included in the operating lease liability, and any impairment of the right-of-use asset. Lease renewal options are generally not included in the calculation of the operating lease liabilities, unless they are not reasonably certain to be exercised. The Company does not recognize short-term leases on the balance sheets.

Goodwill and Intangible Assets

The Company follows ASC 350,Goodwill and Other Intangible Assets, which prescribes the accounting for goodwill and intangible assets subsequent to initial recognition. Goodwill resulting from business combinations is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any noncontrolling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and intangible assets acquired in a business combination and determined to have an indefinite useful life are not amortized, but evaluated for impairment on an annual basis or more frequently if events or circumstances warrant. Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values. Goodwill is the only intangible asset with an indefinite life on our consolidated balance sheets.

The Company performs its annual impairment analysis on September 30 th of each year at the reporting unit level whereby the Company compares the estimated fair value of the reporting unit to its carrying value. If the estimated fair value of a reporting unit exceeds its carrying value, goodwill is not considered impaired. The Company engaged a third-party valuation specialist to assist management in performing its annual goodwill impairment analysis. Goodwill is required to be tested for impairment at the reporting unit level. A reporting unit is an operating segment or one level below the operating segment level, which is referred to as a component. The Company’s reporting units for goodwill are itstwo primary operating segments, Primis Bank and PMC. The Company completed the annual goodwill impairment testing for itstwo reporting units as of September 30, 2023. The testing for PMC concluded that the fair value of the reporting unit was in excess of its carrying amount and no impairment charge was required. The Company’s testing of the Primis Bank reporting unit revealed that its carrying amount was in excess of its calculated fair value as of September 30, 2023, resulting in an impairment charge of $11.2 million.

To determine the fair value of the Bank and PMC reporting units, the Company utilizes a combination of three or four valuation approaches: the comparable transactions approach, the control premium approach, the public market peers control premium approach, and the discounted cash flow approach. The comparable transactions approach is based on pricing ratios recently paid in the sale or merger of comparable banking franchises; the control premium approach is based on the Company’s trading price, adjusted for holding company assets and an industry based control premium; the public market peers control premium approach is based on market pricing ratios of public banking companies adjusted for an industry based control premium; and the discounted cash flow approach considers the earnings and cash flows that a hypothetical acquirer could realize in an acquisition of the Bank reporting unit. Assumptions that are used as part of these calculations include: the selection of comparable publicly-traded companies and selection of market comparable acquisition transactions. In addition, other assumptions include the discount rate, economic conditions, which impact the assumptions related to interest and growth rates, the control premium associated with the reporting unit and a relative weight given to the valuations derived by the valuation methods.

Other intangible assets consist of core deposit intangible assets arising from whole-bank and branch acquisitions and other intangibles from the PMC acquisition and are amortized over their estimated useful lives, which range from 6 to 15 years.

Stock-Based Compensation

Compensation cost is recognized for stock options issued to employees, based on the fair value of these awards at the date of grant. A Black-Scholes option-pricing model is utilized to estimate the fair value of stock options. Compensation cost for grants of restricted shares is accounted for based on the closing price of Primis’ common stock on the date the restricted shares are awarded. Compensation cost for stock options and restricted shares is recognized over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award. Compensation cost for restricted stock unit awards that contain performance conditions is measured based on the grant date fair value of the units, adjusted for the Company’s best estimate of the outcome of vesting conditions at the end of the performance period.

Bank-Owned Life Insurance

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

Cloud Computing Arrangement Assets

Primis engaged third-parties to define, design, and develop a new cloud-based banking core for the Company. The multiple phases of the cloud computing arrangement assets are assessed and reviewed as the software is placed into production. Total costs paid is capitalized upon initial launch and production rollout. Amortization is based on the estimated life of the core infrastructure as it relates to obsolescence, technology, competition, and the nature of changes in software. Operating costs such as monthly licensing, usage, and storage are expensed as incurred in data processing expense in our income statements. As of December 31, 2023 and 2022, the Company had gross cloud computing arrangement assets of $14.4 million and $11.5 million, respectively, and accumulated amortization of $3.8 million and $1.1 million, respectively.

Impairment of Long-Lived Assets

Premises and equipment, cloud computing arrangement assets, right of use assets, and other long-term assets (other than goodwill and intangibles) are reviewed for impairment when events indicate their carrying amount may not be recoverable from future undiscounted cash flows. If impaired, the assets are recorded at fair value.

Derivative Instruments

Derivatives are financial instruments that meet the criteria in ASC 815,Derivatives and Hedging, to be recognized as either freestanding or embedded derivatives. The Company’s derivatives are recognized as either assets or liabilities in the Consolidated Balance Sheets at fair value. Changes in the fair value of the derivatives are recorded through noninterest income inthe Consolidated Statements of Income and Comprehensive Income (Loss). Primis does not use derivative instruments for trading or speculative purposes.

The Bank has an agreement with a third-party to originate and service consumer loans that are included in the Bank’s held for investment portfolio. The third-party provides a target return to the Company on the portfolio of loans and all interest received from borrowers above the target return is paid to the third-party as a performance fee. The third-party also provides reimbursement for lost interest when the borrower’s note has a promotional feature that waives accrued interest if the loan is paid in full before the promotional period ends and credit support to the Company in periods when the target return on the portfolio is not achieved. This agreement to pay the third-party performance fees and to receive reimbursement of waived interest and certain credit support meets the definition of a derivative financial instrument. As of December 31, 2023 and 2022 the Company recorded an asset of$10.8 million and a liability of$0.1 million, respectively, in its Consolidated Balance Sheets in the lines “Consumer Program derivative asset” and “Consumer Program

derivative liability” related to the third-party agreement accounted for as a derivative. See Note 5, Derivatives, for additional information about the derivative and the assumptions used to determine its value.

Mortgage Banking Derivatives and Financial Instruments

Mortgage loan commitments known as interest rate lock commitments (“IRLCs”) that relate to the origination of a mortgage that will be held for sale upon funding are considered derivative instruments under the derivatives accounting guidance in ASC 815*,* Derivatives and Hedging. Loan commitments that are classified as derivatives are recognized at fair value on the Consolidated Balance Sheets in other assets and other liabilities with changes in their fair values recorded in mortgage banking income in the Consolidated Statements of Income and Comprehensive Income (Loss).

To-be-announced mortgage-backed securities trades (“TBA”) is a contract to buy or sell mortgage-backed securities on a specific date while the underlying mortgages are not announced until just prior to settlement. These TBA trades provide an economic hedge against the effect of changes in interest rates resulting from interest rate lock commitments. TBAs are accounted for under the derivatives accounting guidance in ASC 815,Derivatives and Hedgingwhen either of the following conditions exist: (i) when settlement of the TBA trade is not expected to occur at the next regular settlement date (which is typically the next month) or (ii) a mechanism exists to settle the contract on a net basis. As a result, these instruments are recorded at fair value on the consolidated balance sheets as other assets and other liabilities with changes in their fair values recorded in mortgage banking income in the income statements. The fair value of the TBA trades is based on the gain or loss that would occur if the Company were to pair-off the trade at the measurement date.

Forward loan sale commitments are commitments to sell individual mortgage loans using both best efforts and mandatory delivery at a fixed price to an investor at a future date. Forward loan sale commitments that are mandatory delivery are accounted for as derivatives and carried at fair value, determined as the amount that would be necessary to settle the derivative financial instrument at the balance sheet date. Forward loan sale commitments that are best efforts are not derivatives but can be and have been accounted for at fair value, determined in a similar manner to those that are mandatory delivery. Forward loan sale commitments are recorded on the consolidated balance sheets as other assets and other liabilities with changes in their fair values recorded in mortgage banking income in the income statements.

As of December 31, 2023 the Company recorded an asset of$0.6 million and a liability of$0.2 million in its Consolidated Balance Sheets in other assets and other liabilities, respectively, related to IRLCs, TBAs, and forward loan sale commitments (“mortgage banking derivatives”). As of December 31, 2022 the Company recorded an asset of$0.9 million and a liability of$0.1 million in its Consolidated Balance Sheets in other assets and other liabilities, respectively, related to mortgage banking derivatives. See Note 5 for further discussion and assumptions used to value the derivatives.

Interest Rate Swaps

The Company is subject to interest rate risk exposure in the normal course of business through its core lending operations. Primarily to help mitigate interest rate risk associated with its loan portfolio, the Company entered into interest rate swaps in May and August 2023 with a large U.S. financial institution as the counterparty. Interest rate swaps are contractual agreements whereby one party pays a floating interest rate on a notional principal amount and receives a fixed-rate payment on the same notional principal, or vice versa, for a fixed period of time. Interest rate swaps change in value with movements in benchmark interest rates, such as Prime or the Secured Overnight Financing Rate (“SOFR”). Interest rate swaps subject the Company to market risk associated with changes in interest rates, changes in interest rate volatility, as well as the credit risk that the counterparty will fail to perform. The Company’s interest rate swaps are pay-fixed and receive-floating whereby the Company receives a variable rate of interest based on SOFR.

The Company’s interest rate swaps meet the definition of derivative instruments under ASC 815,Derivatives and Hedging, and are accounted for both initially and subsequently at their fair value. The Company assessed the derivative instruments at inception and determined they met the requirements under ASC 815 to be accounted for as fair value hedges. Fair value hedge relationships mitigate exposure to the change in fair value of the hedged risk in an asset, liability or firm commitment. The Company’s interest rate swaps are fair value hedges that are accounted for using the portfolio layer method, which allows the Company to hedge the interest rate risk of prepayable loans by designating as the hedged item a stated amount of two separate and distinct closed portfolios of consumer and commercial loans that are expected to be

outstanding for the designated hedge periods. Under the fair value hedging model, gains or losses attributable to the change in fair value of the derivative instruments, as well as the gains and losses attributable to the change in fair value of the hedged items, are recognized in interest income in the same income statement line item with the hedged item in the period in which the change in fair value occurs. The corresponding adjustment to the hedged asset or liability are included in the basis of the hedged items, while the corresponding change in the fair value of the derivative instruments are recorded as an adjustment to other assets or other liabilities, as applicable. The Company presents interest rate swaps on the balance sheets on a net basis when a right of offset exists, based on transactions with a single counterparty and any cash collateral paid to and/or received from that counterparty are subject to legally enforceable master netting arrangements. As of December 31, 2023 the gross amounts of interest rate swap derivative assets and liabilities were $1.8 million and $0.7 million, respectively, and are recorded net in other assets in the consolidated balance sheet.

The following table represents the carrying value of the portfolio layer method hedged assets and the cumulative fair value hedging adjustments included in the carrying value of the hedged assets as of December 31, 2023 and 2022:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · December 31, 2023 · ​ · December 31, 2022
(dollars in thousands) · ​ · ​ · Amortized Cost Basis · ​ · ​ · Hedged Asset · ​ · ​ · Basis Adjustment · ​ · ​ · Amortized Cost Basis · ​ · ​ · Hedged Asset · ​ · ​ · Basis Adjustment
Fixed rate assets​$946,185​$248,906​$(1,094)​$—​$—​$—

Additional information on derivative instruments can be found in Note 5 – Fair Value.

Retirement Plans

Employee 401(k) plan expense is the amount of matching contributions from the Company. Primis matches 100% of the first 3% of the employee contribution, and 50% of the next 3% (maximum of 4.5% match). Supplemental retirement plan expense incurred by the Company is accrued based on a future obligation to provide benefits to retired executives over a certain number of years after their service to the Company concludes.

Loss Contingencies

Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there are such matters that will have a material effect on the consolidated financial statements.

Dividend Restriction

Banking regulations require maintaining certain capital levels and may limit the dividends paid by the Bank to Primis or by Primis to shareholders.

Advertising Costs

Advertising costs are expensed as incurred. Advertising costs expensed during the twelve months ended December 31, 2023, 2022 and 2021 were $1.8 million, $3.1 million and $1.7 million, respectively.

Income Taxes

Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.

A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax

benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. We haveno unrecognized tax benefits and do not anticipate any increase in unrecognized tax benefits during the next twelve months. Should the accrual of any interest or penalties relative to unrecognized tax benefits be necessary, it is our policy to record such accruals in our income tax accounts; no such accruals exist as of December 31, 2023 and 2022.

Restrictions on Cash

No regulatory reserve or clearing requirements with the FRB were needed as of December 31, 2023 and 2022.

Cash and cash equivalents

Primis defines cash and cash equivalents as cash due from financial institutions, interest-bearing deposits and federal funds sold in other financial institutions with maturities less than 90 days.

Earnings Per Share (“EPS”)

Basic EPS is computed by dividing net income attributable to Primis’ common shareholders by the weighted average number of common shares outstanding during the year. Diluted EPS reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to net income that would result from the assumed issuance. Potential common shares that may be issued by Primis relate solely to outstanding stock options, restricted stock awards, and restricted stock units and are determined using the treasury stock method. Performance awards cannot be dilutive until the Company’s best estimate of the outcome of vesting conditions become probable.

Comprehensive Income (Loss)

Comprehensive income (loss) consists of net income and other comprehensive income (loss). Other comprehensive income (loss) includes unrealized gains and losses on investment securities available-for-sale which are also recognized as a separate component of equity.

Off-Balance Sheet Credit Related Financial Instruments

In the ordinary course of business, Primis has entered into commitments to extend credit and standby letters of credit. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay.

Fair Value Measurements

In general, fair values of financial instruments are based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon observable market-based parameters. Valuation assumptions may be made to ensure that financial instruments are recorded at fair value. These assumptions may reflect assumptions that market participants would use in pricing an asset or liability, among other things, as well as unobservable parameters. Any such valuation assumptions are applied consistently over time.

Recent Accounting Pronouncements

In March 2022, the FASB issued ASU 2022-02,Troubled Debt Restructurings and Vintage Disclosures. This ASU eliminates the accounting guidance on troubled debt restructurings (“TDRs”) for creditors in ASC 310-40 and amends the guidance on “vintage disclosures” to require disclosure of current-period gross write-offs by year of origination. The ASU also updates the requirements related to accounting for credit losses under ASC 326 and adds enhanced disclosures for creditors with respect to loan refinancing and restructurings for borrowers experiencing financial difficulty. The Company adopted the guidance in the first quarter of 2023, which did not have a material impact on the Company’s consolidated financial statements and disclosures.

In March 2022, the FASB issued ASU 2022-01,Derivatives and Hedging (Topic 815): Fair Value Hedging-Portfolio Layer Method, to expand the current single-layer method of electing hedge accounting to allow multiple hedged layers of a single closed portfolio under the method. To reflect that expansion, the last-of-layer method was renamed the portfolio layer method. The amendments in this update were effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. The Company adopted the update in the second quarter of 2023** **and applied the update to the derivatives the Company entered into during 2023.

In November 2023, the FASB issued ASU 2023-07,Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU expands current disclosure requirements primarily through enhanced disclosures about significant segment expenses. Specifically, the ASU (i) requires disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”), (ii) requires disclosure of an amount for other segment items by reportable segment and a description of its composition, (iii) requires providing in each interim period all current annual disclosures of a reportable segment’s profit or loss and assets, and (iv) allows an entity to provide additional measures of profit or loss used by the CODM in assessing performance and deciding how to allocate resources in addition to providing the measure for this that is most consistent with GAAP, (v) requires disclosure of the title and position of the CODM and an explanation of how the CODM uses reported measures of segment profit or loss in assessing segment performance and deciding how to allocate resources, and (vi) requires an entity that has a single reportable segment to provide all disclosures required by this ASU and Topic 280. This ASU is effective for the Company’s annual disclosures beginning for the year ended December 31, 2024 and its interim disclosures thereafter, with early adoption permitted. The Company is currently evaluating the impact of this ASU to its financial statement disclosures.

In December 2023, the FASB issued ASU 2023-09,Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU requires annual disclosure of certain information relating to the rate reconciliation, income taxes paid by jurisdiction, income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign, and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. The ASU also eliminates certain requirements relating to unrecognized tax benefits and certain deferred tax disclosure relating to subsidiaries and corporate joint ventures. This ASU is effective for the Company’s annual disclosures beginning for the year ended December 31, 2025. The Company is currently evaluating the impact of this ASU to its financial statement disclosures.

  1. BUSINESS COMBINATION

In connection with the SeaTrust acquisition, the following table details the consideration paid, the initial estimated fair value of identifiable assets acquired and liabilities assumed as of the date of the acquisition, the subsequent adjustments to estimates, the final valuation of the fair value of identifiable assets acquired and liabilities assumed as of the date of the acquisition, and the resulting goodwill recorded (in thousands):

​​​​​​​​​​
​ · Original · Adjustments · Final
(dollars in thousands) · ​ · Estimates · ​ · to Estimates · ​ · Valuation
Consideration paid: · ​ · ​ · ​
Cash$7,000$—​$7,000
Value of consideration$7,000$—​$7,000
​​​​​​​​​​
Assets acquired:​​​
Cash and due from banks​$2,446​$—​$2,446
Mortgage loans held for sale​​20,452​—​20,452
Premises and equipment, net​124​—​124
Leases right-of-use asset​​28​​—​​28
Derivative assets​​1,224​​—​​1,224
Other intangibles​​—​​135​​135
Deferred tax asset, net​​26​​—​​26
Other assets​93​—​93
Total assets​24,393​135​24,528
​​​​​​​​​​
Liabilities assumed:​​​
Short term borrowings​19,254​—​19,254
Leases liability​​27​​—​​27
Other liabilities​902​—​902
Total liabilities​20,183​—​20,183
​​​​​​​​​​
Net identifiable assets acquired​$4,210​$135​$4,345
​​​​​​​​​​
Goodwill resulting from acquisition​​​$2,655

The table below illustrates the unaudited pro forma revenue and net income of the combined entities had the acquisition taken place on January 1, 2021. The unaudited combined pro forma revenue and net income combines the historical results of SeaTrust with the Company's consolidated statements of operations for the periods listed below and, while no material adjustments were made for the estimated effect of certain fair value adjustments and other acquisition-related activity, they are not indicative of what would have occurred had the acquisition actually taken place on January 1, 2021. The pro forma financial information does not include the impact of possible business model changes, nor does it consider any potential impacts of market conditions or revenues, expense efficiencies or other factors.

​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​
(dollars in thousands)​2022​2021
Total revenues​$146,607​$134,588
Net income​$14,194​$31,692

Included in the Company’s consolidated statements of income for the year December 31, 2022 is $5.1 million of mortgage banking income related to PMC since its acquisition on May 31, 2022.

The Company incurred merger expenses of $0.4 million for the year ended December 31, 2022 related to the acquisition.

  1. INVESTMENT SECURITIES

The amortized cost and fair value of available-for-sale investment securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows (in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Amortized · ​ · Gross Unrealized · ​ · Fair
​ · Cost · Gains · Losses · Value
December 31, 2023 · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Residential government-sponsored mortgage-backed securities​$110,562​$72​$(13,826)​$96,808
Obligations of states and political subdivisions​33,801​12​(3,733)​30,080
Corporate securities​16,000​—​(1,952)​14,048
Collateralized loan obligations​5,018​—​(36)​4,982
Residential government-sponsored collateralized mortgage obligations​35,927​175​(1,631)​34,471
Government-sponsored agency securities​16,267​—​(2,556)​13,711
Agency commercial mortgage-backed securities​34,059​​—​​(3,949)​30,110
SBA pool securities​4,257​6​(53)​4,210
Total​$255,891​$265​$(27,736)​$228,420
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Amortized · ​ · Gross Unrealized · ​ · Fair
​ · Cost · Gains · Losses · Value
December 31, 2022 · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Residential government-sponsored mortgage-backed securities​$119,371​$1​$(16,491)​$102,881
Obligations of states and political subdivisions​34,103​2​(4,927)​29,178
Corporate securities​16,000​—​(1,172)​14,828
Collateralized loan obligations​5,022​—​(146)​4,876
Residential government-sponsored collateralized mortgage obligations​28,643​—​(2,048)​26,595
Government-sponsored agency securities​17,719​—​(3,103)​14,616
Agency commercial mortgage-backed securities​42,180​​—​​(4,763)​37,417
SBA pool securities​5,998​13​(87)​5,924
Total​$269,036​$16​$(32,737)​$236,315

The amortized cost, gross unrecognized gains and losses, allowance for credit losses and fair value of investment securities held-to-maturity were as follows (in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Amortized · ​ · Gross Unrecognized · ​ · Allowance for · ​ · Fair
​ · Cost · Gains · Losses · Credit Losses · Value
December 31, 2023 · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Residential government-sponsored mortgage-backed securities​$9,040​$—​$(754)​$—​$8,286
Obligations of states and political subdivisions​2,391​—​(42)​—​2,349
Residential government-sponsored collateralized mortgage obligations​219​—​(15)​—​204
Total​$11,650​$—​$(811)​$—​$10,839
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Amortized · ​ · Gross Unrecognized · ​ · Allowance for · ​ · Fair
​ · Cost · Gains · Losses · Credit Losses · Value
December 31, 2022 · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Residential government-sponsored mortgage-backed securities​$10,522​$—​$(1,007)​$—​$9,515
Obligations of states and political subdivisions2,721​3​(46)​—​2,678
Residential government-sponsored collateralized mortgage obligations277​—​(21)​—​256
Total​$13,520​$3​$(1,074)​$—​$12,449

During 2023, 2022 and 2021, $15.2 million, $37.4 million and $160.5 million, respectively, of investment securities were purchased and classified as available-for-sale. No investment securities purchased in 2023, 2022 and 2021 were classified as held-to-maturity. No investment securities were sold during 2023, 2022 and 2021.

The amortized cost and fair value of available-for-sale and held-to-maturity investment securities as of December 31, 2023, by contractual maturity, were as follows (in thousands). Investment securities not due at a single maturity date are shown separately.

​​​​​​​​​​​​​
​ · ​ · Available-for-Sale · ​ · Held-to-Maturity
​ · Amortized · ​ · ​ · Amortized · ​ · ​
​ · ​ · Cost · ​ · Fair Value · ​ · Cost · ​ · Fair Value
Due within one year​$—​$—​$872​$870
Due in one to five years​​10,030​​9,361​​580​​580
Due in five to ten years​36,738​32,098​939​​899
Due after ten years​24,318​21,362​—​​—
Residential government-sponsored mortgage-backed securities​110,562​96,808​9,040​8,286
Residential government-sponsored collateralized mortgage obligations​35,927​34,471​219​204
Agency commercial mortgage-backed securities​34,059​30,110​—​—
SBA pool securities​4,257​4,210​—​—
Total​$255,891​$228,420​$11,650​$10,839

Investment securities with a carrying amount of approximately $200.2 million and $99.4 million at December 31, 2023 and 2022, respectively, were pledged to secure public deposits, certain other deposits, a line of credit for advances from the FHLB of Atlanta, and repurchase agreements.

Management measures expected credit losses on 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 U.S. Treasury and residential mortgage-backed securities issued by the U.S. government, or agencies thereof, it is expected that the securities will not be settled at prices less than the amortized cost basis of the securities as such securities are backed by the full faith and credit of and/or guaranteed by the U.S. government. Accordingly, no allowance for credit losses has been recorded for these securities. With regard to securities issued by States and political subdivisions and other held-to-maturity securities, management considers (i) issuer bond ratings, (ii) historical loss rates for given bond ratings, (iii) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities and (iv) internal forecasts. As of December 31, 2023 and 2022, Primis did not have a material allowance for credit losses on held-to-maturity securities.

As of December 31, 2023, there were 134 investment securities available-for-sale that were in an unrealized loss position. The unrealized losses related to investment securities available-for-sale as of December 31, 2023 or 2022, relate to changes in interest rates relative to when the investment securities were purchased, and do not indicate credit-related impairment. Primis performs quantitative analysis and if needed, a qualitative analysis in this determination. As a result of the Company’s analysis, none of the securities were deemed to require an allowance for credit losses. Primis has the ability and intent to retain these securities for a period of time sufficient to recover all unrealized losses.

The following tables present information regarding investment securities available-for-sale and held-to-maturity in a continuous unrealized loss position as of December 31, 2023 and 2022 by duration of time in a loss position (in thousands):

​​​​​​​​​​​​​​​​​​​
​ · ​ · Less than 12 months · ​ · 12 Months or More · ​ · Total
December 31, 2023 · Fair · Unrealized · Fair · Unrealized · Fair · Unrealized
Available-for-Sale · ​ · value · ​ · Losses · ​ · value · ​ · Losses · ​ · value · ​ · Losses
Residential government-sponsored mortgage-backed securities​$—​$—​$93,782​$(13,826)​$93,782​$(13,826)
Obligations of states and political subdivisions​​3,945​​(19)​​23,002​​(3,714)​​26,947​​(3,733)
Corporate securities​​939​​(61)​​13,109​​(1,891)​​14,048​​(1,952)
Collateralized loan obligations​​—​​—​​4,982​​(36)​​4,982​​(36)
Residential government-sponsored collateralized mortgage obligations​​—​​—​​17,306​​(1,631)​​17,306​​(1,631)
Government-sponsored agency securities​—​—​13,711​(2,556)​13,711​(2,556)
Agency commercial mortgage-backed securities​—​—​30,110​(3,949)​30,110​(3,949)
SBA pool securities​301​(1)​2,693​(52)​2,994​(53)
Total​$5,185​$(81)​$198,695​$(27,655)​$203,880​$(27,736)
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Less than 12 months · ​ · 12 Months or More · ​ · Total
December 31, 2023 · Fair · Unrecognized · Fair · Unrecognized · Fair · Unrecognized
Held-to-Maturity​value​Losses​value​Losses​value​Losses
Residential government-sponsored mortgage-backed securities​$—​$—​$8,286​$(754)​$8,286​$(754)
Obligations of states and political subdivisions​1,373​(4)​396​(38)​1,769​(42)
Residential government-sponsored collateralized mortgage obligations​—​—​204​(15)​204​(15)
Total​$1,373​$(4)​$8,886​$(807)​$10,259​$(811)
​​​​​​​​​​​​​​​​​​​
​ · ​ · Less than 12 months · ​ · 12 Months or More · ​ · Total
December 31, 2022 · Fair · Unrealized · Fair · Unrealized · Fair · Unrealized
Available-for-Sale · ​ · value · ​ · Losses · ​ · value · ​ · Losses · ​ · value · ​ · Losses
Residential government-sponsored mortgage-backed securities​$23,484​$(2,268)​$79,283​$(14,223)​$102,767​$(16,491)
Obligations of states and political subdivisions​​10,026​​(388)​​17,609​​(4,539)​​27,635​​(4,927)
Corporate securities​​14,828​​(1,172)​​—​​—​​14,828​​(1,172)
Collateralized loan obligations​​—​​—​​4,876​​(146)​​4,876​​(146)
Residential government-sponsored collateralized mortgage obligations​​22,343​​(1,375)​​4,252​​(673)​​26,595​​(2,048)
Government-sponsored agency securities​1,484​(16)​13,132​(3,087)​14,616​(3,103)
Agency commercial mortgage-backed securities​13,031​(371)​24,386​(4,392)​37,417​(4,763)
SBA pool securities​529​(38)​3,243​(49)​3,772​(87)
Total​$85,725​$(5,628)​$146,781​$(27,109)​$232,506​$(32,737)
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Less than 12 months · ​ · 12 Months or More · ​ · Total
December 31, 2022 · Fair · Unrecognized · Fair · Unrecognized · Fair · Unrecognized
Held-to-Maturity​value​Losses​value​Losses​value​Losses
Residential government-sponsored mortgage-backed securities​$9,457​$(1,002)​$58​$(5)​$9,515​$(1,007)
Obligations of states and political subdivisions​1,255​(46)​—​—​1,255​(46)
Residential government-sponsored collateralized mortgage obligations​75​(4)​181​(17)​256​(21)
Total​$10,787​$(1,052)​$239​$(22)​$11,026​$(1,074)
  1. LOANS AND ALLOWANCE FOR CREDIT LOSSES

The following table summarizes the composition of our loan portfolio as of December 31, 2023 and 2022 (in thousands):

​​​​​​​
​ · December 31, 2023 · December 31, 2022
Loans held for sale, at fair value​$57,691​$27,626
​​​​​​​
Loans held for investment​​​​​​
Loans secured by real estate:​​​​​
Commercial real estate - owner occupied (1)​$455,397​$459,866
Commercial real estate - non-owner occupied​578,600​579,733
Secured by farmland​5,044​5,970
Construction and land development​164,742​148,690
Residential 1-4 family​606,226​609,694
Multi-family residential​127,857​140,321
Home equity lines of credit​59,670​65,152
Total real estate loans​1,997,536​2,009,426
​​​​​​​
Commercial loans (2)​602,623​520,741
Paycheck Protection Program loans​​2,023​​4,564
Consumer loans​611,583​405,278
Total Non-PCD loans​3,213,765​2,940,009
PCD loans​​5,649​​6,628
Total loans held for investment​$3,219,414​$2,946,637
​​​​​​​
(1)Includes $7.7 million related to loans collateralizing secured borrowings.
(2)Includes $12.8 million related to loans collateralizing secured borrowings.

The accounting policy related to the allowance for credit losses is considered a critical policy given the level of estimation, judgment, and uncertainty in the levels of the allowance required to account for the expected losses in the loan portfolio and the material effect such estimation, judgment, and uncertainty can have on the consolidated financial results.

Accrued Interest Receivable

Accrued interest receivable on loans totaled $20.1 million and $10.8 million at December 31, 2023 and 2022, respectively, and is included in other assets in the consolidated balance sheets.

Nonaccrual and Past Due Loans

Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on nonaccrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. In determining whether or not a borrower may be unable to meet payment obligations for each class of loans, we consider the borrower’s debt service capacity through the analysis of current financial information, if available, and/or current information with regards to our collateral position. Regulatory provisions would typically require the placement of a loan on nonaccrual status if (i) principal or interest has been in default for a period of 90 days or more unless the loan is both well secured and in the process of collection or (ii) full payment of principal and interest is not expected. Loans may be placed on nonaccrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income on nonaccrual loans is recognized only to the extent that cash payments are received in excess of principal due. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.

The following tables present the aging of the recorded investment in past due loans by class of loans held for investment as of December 31, 2023 and 2022 (in thousands):

​​​​​​​​​​​​​​​​​​​
​30 - 5960 - 8990​​​​​​
​​Days​Days​Days​Total​Loans Not​Total
December 31, 2023​Past Due​Past Due​or More​Past Due​Past Due​Loans
Commercial real estate - owner occupied​$75​$—​$219​$294​$455,103​$455,397
Commercial real estate - non-owner occupied​1,155​—​​—​1,155​577,445​578,600
Secured by farmland​​—​​—​​—​​—​​5,044​​5,044
Construction and land development​26​​143​​—​​169​​164,573​164,742
Residential 1-4 family​1,850​​838​​1,376​​4,064​​602,162​606,226
Multi- family residential​​—​​—​​—​​—​​127,857​​127,857
Home equity lines of credit​416​​378​556​​1,350​​58,320​59,670
Commercial loans​​40​​588​​1,203​​1,831​​600,792​​602,623
Paycheck Protection Program loans​​18​​—​​1,714​​1,732​​291​​2,023
Consumer loans​3,805​​2,093​​310​6,208​605,375​611,583
Total Non-PCD loans​​7,385​​4,040​​5,378​​16,803​​3,196,962​​3,213,765
PCD loans​​2,061​​128​​1,241​​3,430​​2,219​​5,649
Total​$9,446​$4,168​$6,619​$20,233​$3,199,181​$3,219,414
​​​​​​​​​​​​​​​​​​​​
​30 - 5960 - 8990​​​​​​
​​Days​Days​Days​Total​Loans Not​Total​
December 31, 2022​Past Due​Past Due​or More​Past Due​Past Due​Loans​
Commercial real estate - owner occupied​$55​$—​$—​$55​$459,811​$459,866​
Commercial real estate - non-owner occupied​290​169​​19,641​20,100​559,633​579,733​
Secured by farmland​​—​​—​​—​​—​​5,970​​5,970​
Construction and land development​46​​—​​—​​46​​148,644​148,690​
Residential 1-4 family​2,180​​410​​304​​2,894​​606,800​609,694​
Multi- family residential​​—​​—​​—​​—​​140,321​​140,321​
Home equity lines of credit​431​​96​249​​776​​64,376​65,152​
Commercial loans​​39​​—​​2,956​​2,995​​517,746​​520,741​
Paycheck Protection Program loans​​16​​15​​3,360​​3,391​​1,173​​4,564​
Consumer loans​2,079​​1,421​​200​3,700​401,578​405,278​
Total Non-PCD loans​​5,136​​2,111​​26,710​​33,957​​2,906,052​​2,940,009​
PCD loans​​—​​—​​1,328​​1,328​​5,300​​6,628​
Total​$5,136​$2,111​$28,038​$35,285​$2,911,352​$2,946,637​

The amortized cost, by class, of loans and leases on nonaccrual status at December 31, 2023 and 2022, were as follows (in thousands):

​​​​​​​​​​​​​
​ · 90 Days · ​ · Less Than · Total · Nonaccrual With
​ · ​ · Past Due · ​ · ​ · 90 Days · ​ · Nonaccrual · ​ · No Credit
December 31, 2023 · ​ · or More · ​ · ​ · Past Due · ​ · Loans · ​ · Loss Allowance
Commercial real estate - owner occupied​$219​$469​$688​$688
Secured by farmland​​—​​480​​480​​480
Construction and land development​—​23​23​23
Residential 1-4 family​1,376​1,437​2,813​2,813
Home equity lines of credit​​556​​571​​1,127​​1,127
Commercial loans​1,203​576​1,779​207
Consumer loans​310​634​944​944
Total Non-PCD loans​​3,664​​4,190​​7,854​​6,282
PCD loans​​1,241​​—​​1,241​​1,241
Total​$4,905​$4,190​$9,095​$7,523
​​​​​​​​​​​​​
​90 Days​Less ThanTotalNonaccrual With
​​Past Due​​90 Days​Nonaccrual​No Credit
December 31, 2022​or More​​Past Due​Loans​Loss Allowance
Commercial real estate - owner occupied​$—​$509​$509​$509
Commercial real estate - non-owner occupied​19,641​—​19,641​19,641
Secured by farmland​​—​​713​​713​​713
Construction and land development​—​29​29​29
Residential 1-4 family​304​8,995​9,299​9,299
Home equity lines of credit​​249​​301​​550​​550
Commercial loans​2,956​121​3,077​121
Paycheck Protection Program loans​​—​​4​​4​​4
Consumer loans​200​134​334​299
Total Non-PCD loans​​23,350​​10,806​​34,156​​31,165
PCD loans​​1,328​​—​​1,328​​1,328
Total​$24,678​$10,806​$35,484​$32,493

There were $1.7 million and $3.4 million of Paycheck Protection Program (“PPP”) loans greater than 90 days past due and still accruing at December 31, 2023 and 2022, respectively.

The following table presents nonaccrual loans as of December 31, 2023 by class and year of origination (in thousands):

​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Loans · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · Converted · ​ · ​ · ​
​ · ​ · 2023 · ​ · 2022 · ​ · 2021 · ​ · 2020 · 2019 · ​ · Prior · ​ · Loans · ​ · To Term · Total
Commercial real estate - owner occupied​$—​$—​$219​$—​$—​$469​$—​$—​$688
Secured by farmland​​—​​—​​—​​—​​—​​480​​—​​—​​480
Construction and land development​—​—​—​—​—​23​—​—​23
Residential 1-4 family​​—​585​​—​​40​​160​​1,811​​—​​217​​2,813
Home equity lines of credit​​—​​—​​—​​—​​—​​75​​1,035​​17​​1,127
Commercial loans​—​—​383​—​—​1,049​—​347​1,779
Consumer loans​​7​453​​474​​—​​9​​1​​—​​—​​944
Total non-PCD nonaccruals​​7​​1,038​​1,076​​40​​169​​3,908​​1,035​​581​​7,854
PCD loans​​—​​—​​—​​—​​—​​1,241​​—​​—​​1,241
Total nonaccrual loans​$7​$1,038​$1,076​$40​$169​$5,149​$1,035​$581​$9,095

Interest received on nonaccrual loans was $0.5 million and $1.2 million for the years ended December 31, 2023 and 2022, respectively.

Modifications Provided to Borrowers Experiencing Financial Difficulty

The Bank determines that a borrower may be experiencing financial difficulty if the borrower is currently delinquent on any of its debt, or if the Bank is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex nature of the loan structure, business/industry risk and borrower/guarantor structures. Concessions may include the reduction of an interest rate at a rate lower than current market rates for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. When evaluating whether a concession has been granted, the Bank also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Bank for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers.

The assessments of whether a borrower is experiencing financial difficulty at the time a concession has been granted is subjective in nature and management’s judgment is required when determining whether the concession results in a modification that is accounted for as a new loan or a continuation of the existing loan under U.S. GAAP.

Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, loans modified as a result of borrowers experiencing financial difficulty are typically modified through reductions in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.

During the year ended December 31, 2023, on an amortized cost basis, five other consumer loans totaling $288 thousand, two loans secured by first liens totaling $949 thousand andtwo loans secured by owner occupied real estate totaling $416 thousand were modified to borrowers experiencing financial difficulty, representing 0.07%,0.07% and 0.21% of their respective total loan segments.

In the secured by first liens segmentone loan, with an amortized cost of $857 thousand, resumed contractual payments in August after asix month deferral of principal and interest granted in the first quarter, and has experienced no payment delinquencies since modification. Also in the secured by first liens poolone loan with an amortized cost of $92 thousand

was modified in the fourth quarter to reduce principal and interest payments beginning November 2023 and is currently 29 days past due. Prior to modification, total contractual payments for the quarter for this loan would have totaled $4 thousand.

Two loans secured by owner-occupied real estate totaling $416 thousand in amortized cost were modified in the second quarter to allow for re-amortization of the balance over a 25 year period, while maintaining the original maturity date of February and July 2027 and both loans have paid as agreed since modification.

In the other consumer loan segment, two loans to one borrower totaling $180 thousand in amortized cost received four months of principal and interest payment deferrals in the second quarter, and returned to contractual payments in August 2023. Both loans are currently 90 days past due.

One loan with $63 thousand in amortized cost, was modified in the third quarter with reduced monthly payments of $3 thousand for the remaining 84-month term with no change to the original rate or maturity. This other consumer loan is paying as agreed.

In the fourth quarter, one consumer loan, with $30 thousand in amortized cost was modified to interest only payments for nine months, with principal and interest payments to resume June 2024. Total contractual payments, prior to modification, for the quarter would have been $645. This other consumer loan is paying as agreed.

Also, in the fourth quarter, one consumer loan totaling $15 thousand in amortized cost restructured to interest only payments for eleven months, with a return to principal and interest payments in August 2024. Total contractual payments for this loan prior to modification for the quarter would have been $549. This other consumer loan is paying as agreed.

The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon asset origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. Occasionally, the Company modifies certain loans by providing principal forgiveness. When principal forgiveness is provided, the amortized cost basis of the loan is written off against the allowance. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.

If it is determined that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. At that time, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.

Credit Quality Indicators

Through its system of internal controls, Primis evaluates and segments loan portfolio credit quality using regulatory definitions for Special Mention, Substandard and Doubtful. Special Mention loans are considered to be criticized. Substandard and Doubtful loans are considered to be classified.

Special Mention loans are loans that have a potential weakness that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position.

Substandard loans may be inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful loans have all the weaknesses inherent in those classified as Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable or improbable. Primis hadno loans classified as Doubtful as of December 31, 2023 or 2022.

In monitoring credit quality trends in the context of assessing the appropriate level of the allowance for credit losses on loans, we monitor portfolio credit quality by the weighted-average risk grade of each class of loan.

The following table presents weighted-average risk grades for all loans, by class and year of origination/renewal as of December 31, 2023 (in thousands):

​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Loans · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · Converted · ​ · ​ · ​
​ · ​ · 2023 · ​ · 2022 · ​ · 2021 · ​ · 2020 · 2019 · ​ · Prior · ​ · Loans · ​ · To Term · Total
Commercial real estate - owner occupied​​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$42,262​$97,259​$61,316​$17,914​$23,675​$191,674​$4,054​$6,503​$444,657
Special Mention​​—​​—​​—​​—​​—​​5,368​​—​​—​​5,368
Substandard​​—​​—​​219​​—​​95​​5,058​​—​​—​​5,372
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$42,262​$97,259​$61,535​$17,914​$23,770​$202,100​$4,054​$6,503​$455,397
Current period gross charge offs​$—​$—​$—​$—​$—​$—​$—​$—​$—
Weighted average risk grade​​3.52​​3.35​​3.44​​3.38​​3.37​​3.54​​3.46​​3.97​​3.48
Commercial real estate - nonowner occupied​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$19,474​$65,355​$119,065​$42,781​$37,446​$282,497​$1,847​$5,856​$574,321
Special Mention​​—​​—​​—​​1,529​​—​​2,750​​—​​—​​4,279
Substandard​​—​​—​​—​​—​​—​​—​​—​​—​​—
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$19,474​$65,355​$119,065​$44,310​$37,446​$285,247​$1,847​$5,856​$578,600
Current period gross charge offs​$—​$—​$—​$—​$—​$1,170​$—​$—​$1,170
Weighted average risk grade​​3.09​​3.35​​3.08​​3.83​​3.95​​3.64​​3.44​​2.86​​3.50
Secured by farmland​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$361​$—​$10​$98​$—​$3,333​$607​$155​$4,564
Special Mention​​—​​—​​—​​—​​—​​—​​—​​—​​—
Substandard​​—​​—​​—​​—​​—​​480​​—​​—​​480
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$361​$—​$10​$98​$—​$3,813​$607​$155​$5,044
Current period gross charge offs​$—​$—​$—​$—​$—​$​​$—​$—​$—
Weighted average risk grade​​3.81​​N/A​​4.00​​4.00​​N/A​​4.04​​4.00​​3.11​​3.99
Construction and land development​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$32,496​$41,304​$72,337​$512​$2,478​$13,912​$727​$1​$163,767
Special Mention​​—​​—​​—​​—​​—​​952​​—​​—​​952
Substandard​​—​​—​​—​​—​​—​​23​​—​​—​​23
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$32,496​$41,304​$72,337​$512​$2,478​$14,887​$727​$1​$164,742
Current period gross charge offs​$—​$—​$—​$—​$—​$2​$—​$—​$2
Weighted average risk grade​​3.44​​3.06​​3.40​​3.37​​3.29​​3.44​​3.41​​4.00​​3.33
Residential 1-4 family​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$37,097​$163,464​$148,845​$40,697​$56,117​$148,066​$3,293​$2,499​$600,078
Special Mention​​—​​1,036​​—​​—​​—​​511​​—​​—​​1,547
Substandard​​—​​585​​—​​40​​160​​3,328​​—​​488​​4,601
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$37,097​$165,085​$148,845​$40,737​$56,277​$151,905​$3,293​$2,987​$606,226
Current period gross charge offs​$—​$—​$—​$—​$572​$198​$—​$—​$770
Weighted average risk grade​​3.10​​3.10​​3.04​​3.07​​3.08​​3.25​​3.62​​3.50​​3.12
Multi- family residential​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$544​$8,105​$21,404​$17,738​$6,925​$68,238​$3,360​$619​$126,933
Special Mention​​—​​—​​—​​—​​—​​—​​—​​—​​—
Substandard​​—​​—​​—​​—​​—​​637​​—​​287​​924
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$544​$8,105​$21,404​$17,738​$6,925​$68,875​$3,360​$906​$127,857
Current period gross charge offs​$—​$—​$—​$—​$—​$—​$—​$—​$—
Weighted average risk grade​​3.00​​3.70​​3.00​​3.91​​3.00​​3.35​​3.97​​4.63​​3.40
Home equity lines of credit​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$521​$487​$417​$48​$72​$3,012​$52,923​$856​$58,336
Special Mention​​—​​—​​—​​—​​—​​—​​111​​—​​111
Substandard​​—​​—​​—​​—​​—​​75​​1,131​​17​​1,223
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$521​$487​$417​$48​$72​$3,087​$54,165​$873​$59,670
Current period gross charge offs​$—​$—​$—​$—​$—​$—​$32​$—​$32
Weighted average risk grade​​3.01​​3.00​​3.00​​3.00​​3.00​​3.95​​3.10​​3.93​​3.15
Commercial loans​​​​​​​​​​​​​​​​​​
Pass​$155,238​$269,011​$50,804​$5,683​$2,370​$30,240​$78,984​$7,104​$599,434
Special Mention​​—​​—​​—​​21​​114​​—​​1,180​​—​​1,315
Substandard​​—​​—​​383​​212​​56​​1,223​​—​​—​​1,874
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$155,238​$269,011​$51,187​$5,916​$2,540​$31,463​$80,164​$7,104​$602,623
Current period gross charge offs​$—​$—​$—​$17​$—​$1,240​$1,597​$—​$2,854
Weighted average risk grade​​2.97​​3.10​​3.35​​3.41​​4.02​​3.50​​3.26​​3.70​​3.14
​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Loans · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · Converted · ​ · ​ · ​
​ · ​ · 2023 · ​ · 2022 · ​ · 2021 · ​ · 2020 · 2019 · ​ · Prior · ​ · Loans · ​ · To Term · Total
Paycheck Protection Program loans​​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$—​$—​$1,087​$936​$—​$—​$—​$—​$2,023
Special Mention​​—​​—​​—​​—​​—​​—​​—​​—​​—
Substandard​​—​​—​​—​​—​​—​​—​​—​​—​​—
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$—​$—​$1,087​$936​$—​$—​$—​$—​$2,023
Current period gross charge offs​$—​$—​$—​$​​$—​$—​$—​$—​$—
Weighted average risk grade​​N/A​​N/A​​2.00​​2.00​​N/A​​N/A​​N/A​​N/A​​2.00
Consumer loans​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$294,825​$277,640​$25,695​$916​$89​$3,661​$6,998​$368​$610,192
Special Mention​​—​​—​​—​​—​​—​​63​​—​​—​​63
Substandard​​8​​831​​479​​—​​9​​1​​—​​—​​1,328
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$294,833​$278,471​$26,174​$916​$98​$3,725​$6,998​$368​$611,583
Current period gross charge offs​$2,379​$7,910​$621​$3​$—​$944​$9​$​​$11,866
Weighted average risk grade​​3.43​​2.59​​3.55​​4.00​​4.13​​5.81​​2.80​​N/A​​3.06
PCD​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$—​$—​$—​$—​$—​$2,842​$—​$—​$2,842
Special Mention​​—​​—​​—​​—​​—​​1,295​​—​​—​​1,295
Substandard​​—​​—​​—​​—​​—​​1,512​​—​​—​​1,512
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$—​$—​$—​$—​$—​$5,649​$—​$—​$5,649
Current period gross charge offs​$—​$—​$—​$—​$—​$—​$—​$—​$—
Weighted average risk grade​​N/A​​N/A​​N/A​​N/A​​N/A​​4.66​​N/A​​N/A​​4.66
Total​$582,826​$925,077​$502,061​$129,125​$129,606​$770,751​$155,215​$24,753​$3,219,414
Current period gross charge offs​$2,379​$7,910​$621​$20​$572​$3,554​$1,638​$—​$16,694
Weighted average risk grade​​3.28​​3.00​​3.20​​3.50​​3.40​​3.52​​3.22​​3.59​​3.26

The following table presents weighted-average risk grades for all loans, by class and year of origination/renewal as of December 31, 2022 (in thousands):

​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Loans · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · Converted · ​ · ​ · ​
​ · ​ · 2022 · ​ · 2021 · ​ · 2020 · ​ · 2019 · 2018 · ​ · Prior · ​ · Loans · ​ · To Term · Total
Commercial real estate - owner occupied​​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$116,545​$58,202​$19,178​$21,985​$27,397​$202,484​$3,389​$6,740​$455,920
Special Mention​​—​​—​​—​​—​​—​​988​​—​​—​​988
Substandard​​—​​—​​—​​—​​—​​2,958​​—​​—​​2,958
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$116,545​$58,202​$19,178​$21,985​$27,397​$206,430​$3,389​$6,740​$459,866
Weighted average risk grade​​3.25​​3.45​​3.38​​3.27​​3.43​​3.50​​3.52​​3.96​​3.42
Commercial real estate - nonowner occupied​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$28,128​$126,291​$44,696​$41,631​$55,702​$228,735​$4,173​$3,065​$532,421
Special Mention​​—​​—​​1,566​​—​​926​​24,580​​—​​601​​27,673
Substandard​​—​​—​​—​​—​​13,066​​6,573​​—​​—​​19,639
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$28,128​$126,291​$46,262​$41,631​$69,694​$259,888​$4,173​$3,666​$579,733
Weighted average risk grade​​3.36​​3.16​​3.82​​3.95​​4.01​​3.82​​2.87​​3.33​​3.68
Secured by farmland​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$141​$16​$110​$—​$—​$2,279​$1,697​$85​$4,328
Special Mention​​—​​—​​—​​—​​—​​649​​—​​112​​761
Substandard​​—​​—​​—​​6​​—​​875​​—​​—​​881
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$141​$16​$110​$6​$—​$3,803​$1,697​$197​$5,970
Weighted average risk grade​​4.00​​4.00​​4.00​​6.00​​N/A​​4.20​​3.98​​3.70​​4.13
Construction and land development​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$44,253​$73,226​$847​$3,006​$6,937​$19,553​$822​$17​$148,661
Special Mention​​—​​—​​—​​—​​—​​—​​—​​—​​—
Substandard​​—​​—​​—​​—​​—​​29​​—​​—​​29
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$44,253​$73,226​$847​$3,006​$6,937​$19,582​$822​$17​$148,690
Weighted average risk grade​​3.21​​3.06​​3.60​​3.42​​3.17​​3.69​​3.36​​4.00​​3.20
Residential 1-4 family​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$152,178​$157,233​$43,812​$61,268​$40,707​$138,782​$1,837​$3,437​$599,254
Special Mention​​—​​—​​—​​—​​—​​30​​—​​—​​30
Substandard​​285​​—​​—​​8,099​​—​​1,310​​—​​716​​10,410
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$152,463​$157,233​$43,812​$69,367​$40,707​$140,122​$1,837​$4,153​$609,694
Weighted average risk grade​​3.09​​3.04​​3.07​​3.41​​3.13​​3.23​​3.92​​3.54​​3.15
Multi- family residential​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$9,953​$21,927​$18,338​$7,064​$1,804​$75,370​$4,192​$676​$139,324
Special Mention​​—​​—​​—​​—​​—​​—​​—​​—​​—
Substandard​​—​​—​​—​​—​​—​​702​​—​​295​​997
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$9,953​$21,927​$18,338​$7,064​$1,804​$76,072​$4,192​$971​$140,321
Weighted average risk grade​​3.58​​3.00​​3.90​​3.00​​3.21​​3.31​​4.00​​4.61​​3.37
Home equity lines of credit​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$463​$431​$52​$63​$230​$4,093​$58,312​$957​$64,601
Special Mention​​—​​—​​—​​—​​—​​—​​—​​—​​—
Substandard​​—​​—​​—​​—​​—​​54​​476​​21​​551
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$463​$431​$52​$63​$230​$4,147​$58,788​$978​$65,152
Weighted average risk grade​​3.00​​3.00​​3.00​​3.00​​3.00​​3.94​​3.05​​3.89​​3.12
Commercial loans​​​​​​​​​​​​​​​​​​
Pass​$295,459​$59,642​$7,332​$6,658​$9,228​$19,830​$100,407​$17,381​$515,937
Special Mention​​—​​396​​64​​74​​—​​—​​519​​388​​1,441
Substandard​​—​​—​​5​​90​​—​​1,678​​1,590​​—​​3,363
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$295,459​$60,038​$7,401​$6,822​$9,228​$21,508​$102,516​$17,769​$520,741
Weighted average risk grade​​3.14​​3.41​​3.38​​3.90​​3.42​​3.70​​3.47​​3.33​​3.29
Paycheck Protection Program loans​​​​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$—​$2,119​$2,435​$—​$—​$—​$—​$—​$4,554
Special Mention​​—​​—​​—​​—​​—​​—​​—​​—​​—
Substandard​​—​​10​​—​​—​​—​​—​​—​​—​​10
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$—​$2,129​$2,435​$—​$—​$—​$—​$—​$4,564
Weighted average risk grade​​N/A​​2.02​​2.00​​N/A​​N/A​​N/A​​N/A​​N/A​​2.01
​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Loans · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Revolving · ​ · Converted · ​ · ​ · ​
​ · ​ · 2022 · ​ · 2021 · ​ · 2020 · ​ · 2019 · 2018 · ​ · Prior · ​ · Loans · ​ · To Term · Total
Consumer loans · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Pass​$365,842​$29,184​$1,493​$340​$534​$4,319​$2,918​$—​$404,630
Special Mention​​—​​—​​—​​—​​—​​65​​—​​—​​65
Substandard​​70​​513​​—​​—​​—​​—​​—​​—​​583
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$365,912​$29,697​$1,493​$340​$534​$4,384​$2,918​$—​$405,278
Weighted average risk grade​​3.24​​3.74​​3.99​​3.98​​4.00​​4.02​​3.81​​N/A​​3.30
PCD​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$—​$—​$—​$—​$—​$3,692​$—​$—​$3,692
Special Mention​​—​​—​​—​​—​​—​​1,320​​—​​—​​1,320
Substandard​​—​​—​​—​​—​​—​​1,616​​—​​—​​1,616
Doubtful​​—​​—​​—​​—​​—​​—​​—​​—​​—
​​$—​$—​$—​$—​$—​$6,628​$—​$—​$6,628
Weighted average risk grade​​N/A​​N/A​​N/A​​N/A​​N/A​​4.54​​N/A​​N/A​​4.54
Total​$1,013,317​$529,190​$139,928​$150,284​$156,531​$742,564​$180,332​$34,491​$2,946,637
Weighted average risk grade​​3.20​​3.19​​3.48​​3.54​​3.60​​3.57​​3.35​​3.53​​3.36

Revolving loans that converted to term during 2023 and 2022 were as follows (in thousands):

​​​​​​​​
​ · ​ · For the year ended December 31, 2023 · ​ · ​ · For the year ended December 31, 2022
Commercial real estate - owner occupied​$2​​$—
Commercial real estate - non-owner occupied​​2,865​​​3,065
Secured by farmland​​—​​​198
Residential 1-4 family​​133​​​1,492
Multi- family residential​​—​​​676
Home equity lines of credit​​—​​​832
Commercial loans​684​​13,309
Consumer loans​368​​—
Total loans​$4,052​​$19,572

There wereno foreclosed residential real estate property held as of both December 31, 2023 and 2022. The recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure was $0.8 million and $0.1 million as of December 31, 2023 and 2022, respectively.

Allowance For Credit Losses – Loans

The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with ASC 326 that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. The amount of the allowance represents management's best estimate of current expected credit losses on loans considering available information, from internal and external sources, relevant to assessing collectability over the loans' contractual terms, adjusted for expected prepayments when appropriate.

In calculating the allowance for credit losses, most loans are segmented into pools based upon similar characteristics and risk profiles. For allowance modeling purposes, our loan pools include but are not limited to (i) commercial real estate - owner occupied, (ii) commercial real estate - non-owner occupied, (iii) construction and land development, (iv) commercial, (v) agricultural loans, (vi) residential 1-4 family and (vii) consumer loans. We periodically reassess each pool to ensure the loans within the pool continue to share similar characteristics and risk profiles and to determine whether further segmentation is necessary. For each loan pool, we measure expected credit losses over the life of each loan utilizing a combination of inputs: (i) probability of default, (ii) probability of attrition, (iii) loss given default and (iv) exposure at default. Internal data is supplemented by, but not replaced by, peer data when required, primarily to determine the probability of default input. The various pool-specific inputs may be adjusted for current macroeconomic assumptions. Significant macroeconomic variables utilized in our allowance models include, among other things, (i) Virginia (VA) Gross Domestic Product, (ii) VA House Price Index, and (iii) VA unemployment rates.

Management qualitatively adjusts allowance model results for risk factors that are not considered within our quantitative modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. Qualitative factor (“Q-Factor”) adjustments are driven by key risk indicators that management tracks on a pool-by-pool basis.

In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation.

The following tables present details of the allowance for credit losses on loans segregated by loan portfolio segment as of December 31, 2023 and 2022, calculated in accordance with ASC 326 (in thousands).

​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​ · Commercial · Commercial · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Home · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Real Estate · ​ · Real Estate · ​ · ​ · ​ · Construction · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Equity · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Owner · ​ · Non-owner · ​ · Secured by · ​ · and Land · ​ · 1-4 Family · ​ · Multi-Family · ​ · Lines Of · ​ · Commercial · ​ · Consumer · ​ · PCD · ​ · ​
December 31, 2023 · ​ · Occupied · ​ · Occupied · ​ · Farmland · ​ · Development · ​ · Residential · ​ · Residential · ​ · Credit · ​ · Loans · ​ · Loans · ​ · Loans · ​ · Total
Modeled expected credit losses​$3,981​$5,024​$2​$745​$4,559​$1,144​$332​$4,493​$20,098​$—​$40,378
Q-factor and other qualitative adjustments​​274​​798​​29​​384​​379​​446​​32​​1,246​​—​​—​​3,588
Specific allocations​—​​—​​—​​—​​—​​—​​—​​581​​5,990​​1,672​8,243
Total​$4,255​$5,822​$31​$1,129​$4,938​$1,590​$364​$6,320​$26,088​$1,672​$52,209
​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​CommercialCommercial​​​​​​​​Home​​​​​​​​
​​Real Estate​Real Estate​​​Construction​​​​​​​Equity​​​​​​​​​
​​Owner​Non-owner​Secured by​and Land​1-4 Family​Multi-Family​Lines Of​Commercial​Consumer​PCD​​
December 31, 2022​Occupied​Occupied​Farmland​Development​Residential​Residential​Credit​Loans​Loans​Loans​Total
Modeled expected credit losses​$5,297$6,652$4$997$3,579$1,814$310$5,006$3,851$—​$27,510
Q-factor and other qualitative adjustments​​261​​495​​21​​376​​512​​387​​19​​654​​2​​—​​2,727
Specific allocations​—​​—​​—​​—​​—​​—​​—​​2,193​​42​​2,072​4,307
Total​$5,558​$7,147​$25​$1,373​$4,091​$2,201​$329​$7,853​$3,895​$2,072​$34,544

As part of management’s ongoing review process and as an annual requirement, during the third quarter of 2023 the Company refreshed and recalibrated the historical loss rates, forecast assumptions, and qualitative factor framework of the CECL model. Management considered the need to qualitatively adjust expected credit losses for information not already captured in the loss estimation process. Qualitative reserve adjustments were driven by key risk indicators, that management tracked on a pool-by-pool basis, which included loan-to-value, borrower debt service coverage exceptions and large concentrations. Updated peer groups were also determined in collaboration with the Company’s CECL consultant. Management included banks in Virginia, Maryland, North Carolina, and Pennsylvania that were between $2.0 billion and $10.0 billion in asset size and between $5.0 billion and $20.0 billion, based on a national geography, for the national peer group. The peer group population was further narrowed using statistical analysis with a focus on total loans, percent of charge-offs, portfolio yields, and percent of charge-offs during recession. While the asset range and geography were unchanged from the prior iteration, changes in the Primis portfolio and the portfolios of other institutions resulted in changes to the final peer groups. The most notable changes are in the commercial industrial and consumer peer groups. The commercial industrial peer group displayed less risk, while the consumer peer group displayed more risk than the prior year. Other segments’ groups are mostly consistent. The loss given default values, applied to this year’s refresh, decreased across all segments and resulted in downward reserve estimates. Generally, the updated loss drivers displayed lower default expectations as compared to the prior models.

As of December 31, 2023, the Company re-assessed the actual credit loss experience assumptions utilized in its CECL model related to the Consumer Program loan portfolio. Prior to this date the Company utilized a combination of credit loss history of the national consumer peer group as well as the limited credit loss experience in the Consumer Program portfolio as a whole in estimating credit losses for the portfolio. Based on the Company’s re-assessment it identified sustained trends over a sufficient period of time that should be considered in the assumptions used to model expected credit losses on the portfolio. Specifically, the Company identified credit loss trends correlated to borrower FICO bands and as a result credit loss history by borrower FICO band has been incorporated into the CECL model for the Consumer Program portfolio as of and for the year end December 31, 2023. The Company incorporated this change to the actual credit loss history

assumptions because it determined the credit losses on this portfolio have been and are expected to continue to be concentrated in specific FICO bands and the continued use of less granular credit loss assumptions is not expected to be representative of future expected credit losses in this portfolio. This change in the use of credit loss history based on FICO bands is accounted for prospectively as a change in accounting estimate in accordance with U.S. GAAP. The Company’s modeled expected credit loss allowance for the Consumer Portfolio would have been$7.2 million higher using the prior assumptions.

No allowance for credit losses has been recognized for PPP loans as such loans are fully guaranteed by the SBA.

Activity in the allowance for credit losses by class of loan for the years ended December 31, 2023 and 2022 is summarized below (in thousands):

​​​​​​​​​​​​​​​​​​​​​​​
​ · Commercial · Commercial · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · Real Estate · Real Estate · ​ · Construction · ​ · ​ · ​ · ​ · Home Equity · ​ · ​ · ​ · ​ · ​ · ​
​ · Owner · Non-owner · Secured by · and Land · 1-4 Family · Multi-Family · Lines Of · Commercial · Consumer · PCD · ​
Year Ended December 31, 2023 · Occupied · Occupied · Farmland · Development · Residential · Residential · Credit · Loans · Loans · Loans · Total
Allowance for credit losses: · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Beginning balance$5,558$7,147$25$1,373$4,091$2,201$329$7,853$3,895$2,072$34,544
Provision (recovery)​(1,303)​(265)​6​(354)​1,453​(611)​62​373​33,579​(400)​32,540
Charge offs—(1,170)—(2)(770)—(32)(2,854)(11,866)—(16,694)
Recoveries—110—112164—5948480​—1,819
Ending balance$4,255$5,822$31$1,129$4,938$1,590$364$6,320$26,088$1,672$52,209
​​​​​​​​​​​​​​​​​​​​​​​
Year Ended December 31, 2022​​​​​​​​​​​​​​​​​​​​​​
Allowance for credit losses:
Beginning balance$4,562$9,028$56$998$3,588$3,280$437$4,088$787$2,281$29,105
Provision (recovery)​1,010​2,644​(31)​375​444​(1,079)​(97)​3,167​5,047​(209)​11,271
Charge offs(14)(5,027)————(14)(1,040)(1,974)—(8,069)
Recoveries—502——59—31,63835​—2,237
Ending balance$5,558$7,147$25$1,373$4,091$2,201$329$7,853$3,895$2,072$34,544

Generally, a commercial loan, or a portion thereof, is charged-off when it is determined, through the analysis of any available current financial information with regards to the borrower, that the borrower is incapable of servicing unsecured debt, there is little or no prospect for near term improvement and no realistic strengthening action of significance is pending or, in the case of secured debt, when it is determined, through analysis of current information with regards to our collateral position, that amounts due from the borrower are in excess of the calculated current fair value of the collateral. Losses on installment loans are recognized in accordance with regulatory guidelines. All other consumer loan losses are recognized when delinquency exceeds 120 cumulative days with the exception of the Consumer Program loans that are charged-off once they are 90 days past due.

The following table presents loans that were evaluated for expected credit losses on an individual basis and the related specific allocations, by loan portfolio segment as of December 31, 2023 and 2022 (in thousands):

​​​​​​​​​​​​​
​ · ​ · December 31, 2023 · December 31, 2022
​ · ​ · Loan · ​ · Specific · ​ · Loan · ​ · Specific
​ · ​ · Balance · ​ · Allocations · ​ · Balance · ​ · Allocations
Commercial real estate - owner occupied​$5,404​$—​$2,795​$—
Commercial real estate - non-owner occupied​—​—​19,641​—
Secured by farmland​​480​​—​​525​​—
Residential 1-4 family​​2,695​​—​​9,636​​—
Multi- family residential​​923​​—​​996​​—
Home equity lines of credit​​290​​—​​21​​—
Commercial loans​2,930​581​2,979​2,193
Consumer loans​​6,002​​5,990​​259​​42
Total non-PCD loans​​18,724​​6,571​​36,852​​2,235
PCD loans​​5,649​​1,672​​6,628​​2,072
Total loans​$24,373​$8,243​$43,480​$4,307

The following table presents a breakdown between loans that were evaluated on an individual basis and identified as collateral dependent loans and non-collateral dependent loans, by loan portfolio segment and their collateral value as of December 31, 2023 and 2022 (in thousands):

​​​​​​​​​​​​​
​ · ​ · December 31, 2023 · ​ · December 31, 2022
​ · ​ · ​ · ​ · Non · ​ · ​ · ​ · Non
​ · ​ · Collateral · ​ · Collateral · ​ · Collateral · ​ · Collateral
​ · ​ · Dependent · ​ · Dependent · ​ · Dependent · ​ · Dependent
​ · ​ · Assets · ​ · Assets · ​ · Assets · ​ · Assets
Commercial real estate - owner occupied​$5,986​$—​$4,129​$—
Commercial real estate - non-owner occupied​1,365​—​26,108​—
Secured by farmland​​1,338​​—​​1,352​​—
Construction and land development​65​—​72​—
Residential 1-4 family​​3,512​​—​​10,874​​—
Multi- family residential​​925​​—​​998​​—
Home equity lines of credit​​289​​—​​20​​—
Commercial loans​2,097​—​4,279​16
Consumer loans​​—​​393​​—​​261
Total loans​$15,577​$393​$47,832​$277
​​​​​​​​​​​​​
Collateral value​$30,907​$12​$79,543​$224

5. DERIVATIVES

The Company has a derivative instrument in connection with its agreement with a third-party that originates loans that are held on the Company’s balance sheet. The third-party provides credit support and reimbursement for lost interest under the agreement and the Company provides performance fees to the third-party on performing loans. Specifically, a portion of the originated loans are originated with a promotional period where interest accrues on the loans but is not owed to the Company unless and until the loan begins to amortize. If the borrower prepays the principal on the loan prior to the end of the promotional period the accrued interest is waived, but becomes due to the Company from the third-party under the agreement. This expected payment of waived interest to the Company along with performance fees due to the third-party comprise the value of the derivative. The fair value of the derivative instrument was an asset of $10.8 million and a liability of $0.5 million as of December 31, 2023 and 2022, respectively. The underlying cash flows were $12.4 million and $1.3 million as of December 31, 2023 and 2022, respectively. The Company calculates the fair value of this derivative using a discounted cash flow model using inputs that are inherently judgmental and reflect management’s best estimates of the assumptions a market participant would use to calculate the fair value. The most significant inputs and assumptions in determining the value of the derivative are noted below ($ in thousands):

​​​​​​​​​​
​ · ​ · December 31, 2023
​ · ​ · ​ · ​ · ​ · ​ · Weighted
​ · ​ · Low · ​ · High · ​ · Average
Remaining cumulative charge-offs​$25,661​$35,334​$n/a
Remaining cumulative promotional prepayments​$41,085​$75,086​$49,716
Average life (years)​n/a​n/a​1.0
Discount rate​4.63%​14.64%​14.64%
​​​​​​​​​​
​​December 31, 2022
​​​​​​Weighted
​​Low​High​Average
Remaining cumulative charge-offs​$—​$6,777​$n/a
Remaining cumulative promotional prepayments​$26,211​$47,902​$30,251
Average life (years)​n/a​n/a​2.2
Discount rate​4.21%​14.25%​8.53%

Mortgage Banking Derivatives and Financial Instruments

The Company enters into IRLCs (“interest rate lock commitments”) to originate residential mortgage loans held for sale, at specified interest rates and within a specified period of time (generally between 30 and 90 days), with borrowers who have applied for a loan and have met certain credit and underwriting criteria. The IRLCs are adjusted for estimated costs to originate the loan as well as the probability that the mortgage loan will fund within the terms of the IRLC (the pullthrough rate). Estimated costs to originate include loan officer commissions and overrides. The pullthrough rate is estimated on changes in market conditions, loan stage, and actual borrower behavior using a historical analysis of IRLC closing rates. The Company obtains an analysis from a third party on a monthly basis to support the reasonableness of the pullthrough estimate.

Best efforts and mandatory forward loan sale commitments are commitments to sell individual mortgage loans using both best efforts and mandatory delivery at a fixed price to an investor at a future date. Forward loan sale commitments that are mandatory delivery are accounted for as derivatives and carried at fair value, determined as the amount that would be necessary to settle the derivative financial instrument at the balance sheet date. Forward loan sale commitments that are best efforts are not derivatives but can be and have been accounted for at fair value, determined in a similar manner to those that are mandatory delivery. Forward loan sale commitments are recorded on the balance sheet as derivative assets and derivative liabilities with changes in their fair values recorded in mortgage banking income in the statement of operations.

The key unobservable inputs used in determining the fair value of IRLCs are as follows for the year ended December 31, 2023 and 2022:

​​​​
​ · ​ · 2023 Inputs
Average pullthrough rates​77.20%
Average costs to originate​1.36%
​​​​
​​2022 Inputs
Average pullthrough rates​80.78%
Average costs to originate​4.77%

The following summarizes derivative and non-derivative financial instruments as of December 31, 2023 and 2022 ($ in thousands):

​​​​​​​
​ · ​ · December 31, 2023
​ · ​ · Fair · ​ · Notional
Derivative financial instruments: · ​ · Value · ​ · Amount
Derivative assets (1)​$611​$23,077
Derivative liabilities​$200​$62,250
(1) Pullthrough rate adjusted​​​​​​
​​December 31, 2023
​​Fair​Notional
Non-derivative financial instruments:​Value​Amount
Best efforts assets​$91​$4,677
​​​​​​​
​​​​​​​
​​​​​​​
​​December 31, 2022
​​Fair​Notional
Derivative financial instruments:​Value​Amount
Derivative assets (1)​$921​$25,368
Derivative liabilities​$98​$25,028
(1) Pullthrough rate adjusted​​​​​​
​​December 31, 2022
​​Fair​Notional
Non-derivative financial instruments:​Value​Amount
Best efforts assets​$18​$2,658

The notional amounts of mortgage loans held for sale not committed to investors was $46.2 million and $20.0 million as of December 31, 2023 and 2022, respectively.

The Company has exposure to credit loss in the event of contractual non-performance by its trading counterparties in derivative instruments that the Company uses in its rate risk management activities. The Company manages this credit risk by selecting only counterparties that the Company believes to be financially strong, spreading the risk among multiple counterparties, by placing contractual limits on the amount of unsecured credit extended to any single counterparty and by entering into netting agreements with counterparties, as appropriate.

  1. FAIR VALUE

ASC 820 establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability

The following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy:

Assets and Liabilities Measured on a Recurring Basis:

Investment Securities Available-for-sale

Where quoted prices are available in an active market, investment securities are classified within Level 1 of the valuation hierarchy. Level 1 investment securities include highly liquid government bonds and mortgage products. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of investment securities with similar characteristics or discounted cash flow. Level 2 investment securities include U.S. agency securities, mortgage-backed securities, obligations of states and political subdivisions and certain corporate, collateralized loan obligations and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, investment securities are classified within Level 3 of the valuation hierarchy. Currently, all of Primis’ available-for-sale debt investment securities are considered to be Level 2 investment securities.

Loans Held for Investment and Interest Rate Swaps

The Company entered into interest rate swaps on a portion of its loans held for investment portfolio that are accounted for at fair value on a recurring basis. The swaps are valued using significant other observable inputs including prices observed for similar exchange traded instruments and are therefore classified in Level 2. The related loans held for investment are measured using remaining designated cash flows of the hedged item based on the inception benchmark rate component of the contractual coupon cash flows, discounted at the benchmark interest rate being hedged are therefore classified in Level 2.

Loans Held for Sale

The fair value of PMC loans held for sale is determined by obtaining prices at which they could be sold in the principal market at the measurement date and are classified within Level 2 of the fair value hierarchy. The fair value is determined on a recurring basis by utilizing quoted prices from dealers in such securities.

The Company calculates the fair value of this derivative using a discounted cash flow model using inputs that are inherently judgmental and reflect management’s best estimates of the assumptions a market participant would use to calculate the fair value. Key inputs utilized in valuing the derivative are discount rates, counterparty credit risk, credit loss rates, and prepayment rates. Discount rates considered observable benchmark interest rates and counterparty credit risk was based on the Company’s evaluation of the counterparty’s financial condition in audited and unaudited financial results provided. The credit loss and prepayment rates are informed by specific experience on the Company’s portfolio of the third-party originated consumer loans that the derivative relates to and are considered significant unobservable inputs. As a result of the use of the significant unobservable inputs the Consumer Program derivative is classified within Level 3 of the valuation hierarchy.

Mortgage Banking Derivative and Financial Assets and Liabilities

*IRLC:*The Company determines the value of IRLCs by comparing the market price to the price locked in with the customer, adding fees or points to be collected at closing, subtracting commissions to be paid at closing, and subtracting estimated remaining loan origination costs to the bank based on the processing status of the loan. IRLCs are classified within Level 3 of the valuation hierarchy.

*Best Efforts Forward Loan Sales Commitments:*Best efforts forward loan sales commitments are classified within Level 2 of the valuation hierarchy. Best efforts forward loan sales commitments fix the forward sales price that will be realized upon the sale of mortgage loans into the secondary market. Best efforts forward loan sales commitments are entered into for loans at the time the borrower commitment is made. These best efforts forward loan sales commitments

are valued using the committed price to the counterparty against the current market price of the interest rate lock commitment or mortgage loan held for sale.

Mandatory Forward Loan Sales Commitments: Fair values for mandatory forward loan sales commitments are based on fair values of the underlying mortgage loans and the probability of such commitments being exercised. Due to the unobservable inputs used by Primis, best efforts mandatory loan sales commitments are classified within Level 3 of the valuation hierarchy.

To-Be-Announced Mortgage-Backed Securities Trades: Fair values for TBA’s are based on the gain or loss that would occur if the Company were to pair-off transaction at the measurement date and are classified within Level 3 of the valuation hierarchy. TBA’s are recorded at fair value on a recurring basis.

Assets and liabilities measured at fair value on a recurring basis are summarized below:

​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Fair Value Measurements Using
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Significant · ​ · ​
​ · ​ · ​ · ​ · ​ · Quoted Prices in · ​ · Other · ​ · Significant
​ · ​ · ​ · ​ · ​ · Active Markets for · ​ · Observable · ​ · Unobservable
​ · ​ · Total at · ​ · Identical Assets · ​ · Inputs · ​ · Inputs
(dollars in thousands)December 31, 2023(Level 1)(Level 2)(Level 3)
Assets:​​​​​​​​​​​​
Available-for-sale securities​​​​​​​​​​​​
Residential government-sponsored mortgage-backed securities​$96,808​$—​$96,808​$—
Obligations of states and political subdivisions​30,080​—​30,080​—
Corporate securities​14,048​—​14,048​—
Collateralized loan obligations​4,982​—​4,982​—
Residential government-sponsored collateralized mortgage obligations​34,471​—​34,471​—
Government-sponsored agency securities​13,711​—​13,711​—
Agency commercial mortgage-backed securities​30,110​—​30,110​—
SBA pool securities​4,210​—​4,210​—
​​228,420​—​228,420​—
Loans held for investment​​248,906​​—​​248,906​​—
Loans held for sale​​57,691​—​57,691​—
Consumer Program derivative​​10,806​​—​​—​​10,806
Mortgage banking financial assets​​91​—​—​91
Mortgage banking derivative assets​​611​—​—​​611
Interest rate swaps​​1,068​​—​​1,068​​—
Total assets​$547,593​$—​$536,085​$11,508
​​​​​​​​​​​​​
Liabilities:​​​​​​​​​​​​
Mortgage banking derivative liabilities​$200​​—​$—​$200
Total liabilities​$200​$—​$—​$200
​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Fair Value Measurements Using
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Significant · ​ · ​
​ · ​ · ​ · ​ · ​ · Quoted Prices in · ​ · Other · ​ · Significant
​ · ​ · ​ · ​ · ​ · Active Markets for · ​ · Observable · ​ · Unobservable
​ · ​ · Total at · ​ · Identical Assets · ​ · Inputs · ​ · Inputs
(dollars in thousands)December 31, 2022(Level 1)(Level 2)(Level 3)
Assets:​​​​​​​​​​​​
Available-for-sale securities · ​ · ​ · ​ · ​
Residential government-sponsored mortgage-backed securities​$102,881​$—​$102,881​$—
Obligations of states and political subdivisions​29,178​—​29,178​—
Corporate securities​14,828​—​14,828​—
Collateralized loan obligations​4,876​—​4,876​—
Residential government-sponsored collateralized mortgage obligations​26,595​—​26,595​—
Government-sponsored agency securities​14,616​—​14,616​—
Agency commercial mortgage-backed securities​37,417​—​37,417​—
SBA pool securities​5,924​—​5,924​—
​​​236,315​—​236,315​—
Loans held for sale​​27,626​—​27,626​—
Mortgage banking financial assets​​21​—​—​21
Mortgage banking derivative assets​​945​—​921​24
Total assets​$264,907​$—​$264,862​$45
​​​​​​​​​​​​​
Liabilities:​​​​​​​​​​​​
Consumer Program derivative​$473​$—​$—​$473
Mortgage banking financial liabilities​​4​​—​​—​​4
Mortgage banking derivative liabilities​​122​​—​​115​​7
Total liabilities​$599​$—​$115​$484

Assets and Liabilities Measured on a Non-recurring Basis:

Loans

We may be required to measure certain financial assets at fair value on a nonrecurring basis. These adjustments to fair value usually result from the application of lower of amortized cost or fair value accounting or write-downs of individual assets due to impairment.

Collateral-dependent loans are measured at fair value on a non-recurring basis and are evaluated individually. These collateral-dependent loans are deemed to be at fair value if there is an associated allowance for credit losses or if a charge-off has been recorded in the previous 12 months. Collateral values are determined using appraisals or other third-party value estimates of the subject property discounted based on estimated selling costs, generally between 5% and 10%, and immaterial adjustments for other external factors that may impact the marketability of the collateral. The weighted average discount for estimated selling costs applied was 6%.

Assets Held for Sale

Assets held for sale are valued based on third-party appraisals less estimated disposal costs. Primis considers third party appraisals, as well as independent fair value assessments from realtors or persons involved in selling bank premises, furniture and equipment, in determining the fair value of particular properties. Accordingly, the valuation of assets held for sale is subject to significant external and internal judgment. Primis periodically reviews premises, furniture and equipment held for sale to determine if the fair value of the property, less disposal costs, has declined below its recorded book value and records any adjustments accordingly.

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

​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Fair Value Measurements Using
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Significant · ​ · ​
​ · ​ · ​ · ​ · ​ · Quoted Prices in · ​ · Other · ​ · Significant
​ · ​ · ​ · ​ · ​ · Active Markets for · ​ · Observable · ​ · Unobservable
​ · ​ · Total at · ​ · Identical Assets · ​ · Inputs · ​ · Inputs
(dollars in thousands) · December 31, 2023 · (Level 1) · (Level 2) · (Level 3)
Collateral dependent loans​$15,577​$—​$—$15,577
Assets held for sale​​6,735​​—​​—​​6,735
​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Fair Value Measurements Using
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Significant · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · Quoted Prices in · ​ · Other · ​ · Significant
​ · ​ · ​ · ​ · ​ · Active Markets for · ​ · Observable · ​ · Unobservable
​ · ​ · Total at · ​ · Identical Assets · ​ · Inputs · ​ · Inputs
(dollars in thousands) · December 31, 2022 · (Level 1) · (Level 2) · (Level 3)
Collateral dependent loans​$47,832​$—​$—$47,832
Assets held for sale​​3,115​​—​​—​​3,115

Fair Value of Financial Instruments

The carrying amount, estimated fair values and fair value hierarchy levels (previously defined) of financial instruments were as follows (in thousands) for the periods indicated:

​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · December 31, 2023 · ​ · December 31, 2022
​ · Fair Value · Carrying · Fair · Carrying · Fair
​ · ​ · Hierarchy Level · ​ · Amount · ​ · Value · ​ · Amount · ​ · Value
Financial assets: · ​ · ​ · ​ · ​
Cash and cash equivalentsLevel 1​$77,553​$77,553​$77,859​$77,859
Securities available-for-saleLevel 2​228,420​228,420​236,315​236,315
Securities held-to-maturityLevel 2​11,650​10,839​13,520​12,449
Stock in Federal Reserve Bank and Federal Home Loan BankLevel 2​14,246​14,246​25,815​25,815
Preferred investment in mortgage companyLevel 2​3,005​​3,005​3,005​​3,005
Net loansLevel 2 and 3​3,167,205​3,068,663​2,912,093​2,809,163
Loans held for saleLevel 2​57,691​​57,691​27,626​​27,626
Consumer Program derivative​Level 3​​10,806​​10,806​​—​​—
Mortgage banking financial assets​Level 3​​91​​91​​21​​21
Mortgage banking derivative assetsLevel 2 and 3​611​611​945​945
Interest rate swaps​Level 2​​1,068​​1,068​​—​​—
Financial liabilities:​​​​​​​​
Demand deposits and NOW accountsLevel 2​$1,245,969​$1,245,969​$1,200,259​$1,200,259
Money market and savings accountsLevel 2​1,578,288​1,578,288​1,057,151​1,057,151
Time depositsLevel 3​445,898​443,765​465,057​462,376
Securities sold under agreements to repurchaseLevel 1​3,044​3,044​6,445​6,445
FHLB advancesLevel 1​30,000​30,000​325,000​325,000
Junior subordinated debtLevel 2​9,830​9,039​9,781​9,181
Senior subordinated notesLevel 2​85,765​84,513​85,531​84,347
Secured borrowings​Level 3​​20,393​​20,393​​—​​—
Consumer Program derivative​Level 3​​—​​—​​473​​473
Mortgage banking financial liabilities​Level 3​​—​​—​​4​​4
Mortgage banking derivative liabilitiesLevel 2 and 3​200​200​122​122

Carrying amount is the estimated fair value for cash and cash equivalents, loans held for sale, mortgage banking financial assets and liabilities, mortgage banking derivative assets and liabilities, Consumer Program derivative asset and liability, interest rate swaps, demand deposits, savings accounts, money market accounts, FHLB advances, secured borrowings and securities sold under agreements to repurchase.

Fair value of junior subordinated debt and senior subordinated notes are based on current rates for similar financing. Carrying amount of Federal Reserve Bank and FHLB stock is a reasonable estimate of fair value as these securities are not readily marketable and are based on the ultimate recoverability of the par value. The fair value of off-balance-sheet items is not considered material. Fair value of net loans, time deposits, junior subordinated debt, and senior subordinated notes are measured using the exit-price notion.

  1. BANK PREMISES AND EQUIPMENT

Bank premises and equipment as of December 31, 2023 and 2022 were as follows (in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​
​​2023​2022
Land​$4,867​$7,112
Land improvements​1,502​1,558
Building and improvements​18,131​20,475
Leasehold improvements​3,885​3,033
Furniture, fixtures, equipment and software​9,730​11,341
Construction in progress​30​139
​​38,145​43,658
Less accumulated depreciation and amortization​17,534​18,401
Bank premises and equipment, net​$20,611​$25,257

Depreciation and amortization expense related to bank premises and equipment for 2023, 2022 and 2021 was $2.4 million, $2.5 million and $2.4 million, respectively.

8. LEASES

The Company leases certain premises under operating leases. In recognizing lease right-of-use assets and related liabilities, we account for lease and non-lease components (such as taxes, insurance, and common area maintenance costs) separately as such amounts are generally readily determinable under our lease contracts. At December 31, 2023 and 2022, the Company had operating lease liabilities totaling $11.7 million and $5.8 million, respectively, and right-of-use assets totaling $10.6 million and $5.3 million, respectively, related to these leases. We do not currently have any financing leases. For the year ended December 31, 2023 and 2022, our net operating lease costs were $2.5 million and $2.3 million, respectively. These net operating lease costs are reflected in occupancy expenses on our consolidated statements of income and comprehensive income (loss).

The following table presents other information related to our operating leases:

​​​​​​​​​
​ · ​ · For the Year Ended · ​
​ · ​ · December 31, 2023 · ​ · ​ · December 31, 2022 · ​
Other information:​​​​​​​​
Weighted-average remaining lease term - operating leases, in years​​7.2​​​4.9​
Weighted-average discount rate - operating leases​3.9%​2.9%

The following table summarizes the maturity of remaining lease liabilities:

​​​​
​​​​
​ · ​ · As of
(dollars in thousands) · ​ · December 31, 2023
Lease payments due:​​​
2024​$1,907
2025​​1,958
2026​​1,925
2027​​1,911
2028​​1,839
Thereafter​4,054
Total lease payments​​13,594
Less: imputed interest​​(1,908)
Lease liabilities​$11,686

As of December 31, 2023, the Company didnot have any operating leases that had not yet commenced that would create additional lease liabilities and right-of-use assets for the Company. The amount of expense recognized for the year ended December 31, 2023 related to short-term leases was $0.6 million.

  1. GOODWILL AND INTANGIBLE ASSETS

Goodwill

Primis has $93.5 million and $104.6 million of goodwill at December 31, 2023 and 2022, respectively. Goodwill is primarily related to the acquisition of other banks before 2022 and PMC in 2022.

Goodwill is evaluated for impairment on an annual basis or more frequently if events or circumstances warrant. Our annual assessment occurs as of September 30th every year. For our annual 2023 assessment, as described in Note 1, we performed a step one quantitative assessment to determine if the fair value of our reporting units were less than their carrying amounts. The Company determined, based on the assessments, that the PMC reporting unit fair value was more than the carrying amount and the Bank reporting unit fair value was less than its carrying amount. The Company recorded an impairment of $11.15 million in the December 31, 2023 income statement related to the Bank reporting unit.

No impairment was indicated in 2022 or 2021 for any of the Company’s reporting units based on the annual impairment assessments in prior years.

Intangible Assets

Intangible assets were as follows at year end (in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · December 31, 2023
​ · Gross Carrying · Accumulated · Net Carrying
​​Value​Amortization​Value
Amortizable intangibles​$17,620​$(15,662)​$1,958
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · December 31, 2022
​ · Gross Carrying · Accumulated · Net Carrying
​​Value​Amortization​Value
Amortizable intangibles​$17,620​$(14,366)​$3,254

Estimated amortization expense of intangibles for the years ended December 31 were as follows (in thousands):

​ · ​ · ​ · ​
2024$1,292
2025​629
2026​27
2027​10
Total​$1,958
  1. DEPOSITS

At December 31, 2023, the scheduled maturities of time deposits are as follows (in thousands):

​ · ​ · ​ · ​
2024$397,515
2025​36,867
2026​4,437
2027​4,797
2028​2,282
Total​$445,898

The aggregate amount of time deposits in denominations of $250 thousand or more at December 31, 2023 and 2022 was $123.7 million and $125.3 million, respectively. The following table sets forth the maturities of certificates of deposit of $250 thousand and over as of December 31, 2023 (in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Within · 3 to 6 · 6 to 12 · Over 12 · ​
3 Months​Months​Months​Months​Total
$38,098​$40,423​$37,719​$7,464​$123,704

For our deposit agreements with certain customers, we hold collateral in a segregated custodial account and are required to maintain adequate collateral levels. In the event the collateral fair value falls below stipulated levels, we will pledge additional securities. We closely monitor collateral levels to ensure adequate levels are maintained, while mitigating the potential risk of over-collateralization.

  1. SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER BORROWINGS

Other borrowings can consist of FHLB convertible advances, FHLB of Atlanta overnight advances, FHLB advances maturing within one year, federal funds purchased, Federal Reserve Board Discount Window, secured borrowings and securities sold under agreements to repurchase (“repo”) that mature within one year, which are secured transactions with customers. The balance in repo accounts at December 31, 2023 and 2022 was $3.0 million and $6.5 million, respectively.

At December 31, 2023 and 2022, we had pledged callable agency securities, residential government-sponsored mortgage-backed securities and collateralized mortgage obligations with a carrying value of $6.8 million and $14.2 million, respectively, to customers who require collateral for overnight repurchase agreements and deposits.

Other borrowings consist of the following (in thousands):

​​​​​​​​
​ · ​ · December 31, · ​
​ · 2023 · 2022
​​​​​​​​
FHLB collateral advances maturing 10/15/2024$30,000$—​
Short-term FHLB advances maturing 1/3/2023​​—​​50,000​
Short-term FHLB advances maturing 1/13/2023​​—​​100,000​
Short-term FHLB advances maturing 1/23/2023​​—​​50,000​
Short-term FHLB advances maturing 1/27/2023​​—​​125,000​
Total FHLB advances​​30,000​​325,000​
Securities sold under agreements to repurchase3,0446,445​
Total$33,044$331,445​
​​​​​​​​
Weighted average interest rate at year end​5.57%​4.19%

We repaid our short-term FHLB advances of$325.0 million that were outstanding as of December 31, 2022 and matured in the first quarter of 2023. As of December 31, 2023, Primis Bank had lendable collateral value in the form of residential 1-4 family mortgages, HELOCs, commercial mortgage loans, and investment securities supporting borrowing capacity of approximately $596.1 million from the FHLB, of which the Company has used $30.0 million.

Each FHLB advance is payable at its maturity date, with a prepayment penalty for fixed rate advances paid off earlier than maturity. Residential 1-4 family mortgage loans in the amount of approximately$364.6 million and $405.2 million were pledged as collateral for FHLB advances as of December 31, 2023 and 2022, respectively. HELOCs in the amount of approximately $31.6 million and $27.4 million were pledged as collateral for FHLB advances at December 31, 2023 and 2022, respectively. Commercial mortgage loans in the amount of approximately $199.9 million and $169.6 million were pledged as collateral for FHLB advances as of December 31, 2023 and 2022, respectively. No investment securities were pledged as collateral as of December 31, 2023 and $3.5 million were pledged as collateral as of December 31, 2022. At December 31, 2023, Primis Bank had available collateral to borrow an additional $466.1 million from the FHLB.

In June 2023, the Bank took the necessary steps to participate in the Federal Reserve discount window borrowing program. As of December 31, 2023, the Bank had borrowing capacity of $596.4 million within the program and has not borrowed under the program during the year.

In March 2023, the Federal Reserve established the Bank Term Funding Program (“BTFP”) in response to industry disruption, offering loans with up to one year in maturity to eligible depository institutions in exchange for pledged collateral in the form of U.S. Treasuries, agency debt and mortgage-backed securities and other qualifying assets. Borrowing capacity under the BTFP is based on the par value, not fair value, of the collateral. As of December 31, 2023, we had securities available of$117.2 million for utilization with the BTFP, butno borrowings were utilized during 2023. When the BTFP expires, the Bank plans to pledge qualifying securities to the Federal Reserve discount window.

Secured Borrowings

The Company transferred $23.4 million in principal balance of loans to another financial institution in 2023 that were accounted for as secured borrowings. The balance of secured borrowings was $20.4 million as of December 31, 2023 and the remaining amortized cost balance of the underlying loans was $20.5 million. None of the loans underlying the secured borrowings were past due 30 days or greater or on nonaccrual as of December 31, 2023 and were all internally rated as “pass” loans as presented in our “credit quality indicators” section of “Note 4 – Loans and Allowance for Credit Losses”. The loans were included in our allowance for credit losses process and an allowance was calculated on the loans as part of their inclusion in a pool with other loans with similar credit risk characteristics. There wereno charge-offs of the loans underlying the secured borrowings during the year ended December 31, 2023. The underlying loans collateralize the borrowings and cannot be sold or pledged by the Company.

  1. JUNIOR SUBORDINATED DEBT AND SENIOR SUBORDINATED NOTES

In 2017, the Company assumed $10.3 million of trust preferred securities that were issued on September 17, 2003 and placed through a trust in a pooled underwriting totaling approximately $650 million. At December 31, 2023 and 2022, there was $10.3 million outstanding, net of approximately $0.5 million and $0.6 million, respectively, of debt issuance costs. As of December 31, 2023 and 2022, the interest rate payable on the trust preferred securities was 8.59% and 7.69%, respectively. As of December 31, 2023, all of the trust preferred securities qualified as Tier 1 capital.

On January 20, 2017, Primis completed the sale of $27.0 million of its fixed-to-floating rate senior Subordinated Notes due 2027. Interest is currently payable at an annual floating rate equal tothree-month CME Term SOFR plus a tenor spread adjustment of 0.26% until maturity or early redemption. As of December 31, 2023,60% of these notes qualified as Tier 2 capital.

On August 25, 2020, Primis completed the sale of $60.0 million of its fixed-to-floating rate Subordinated Notes due 2030. Interest is payable at an initial annual fixed rate of 5.40% and after September 1, 2025, at a floating rate equal to a benchmark rate, which is expected to be Three-Month Term SOFR, plus a spread of 531 basis points. As of December 31, 2023, all of these notes qualified as Tier 2 capital.

As of December 31, 2023 and 2022, the remaining unamortized debt issuance costs related to the senior Subordinated Notes totaled $1.2 million and $1.5 million, respectively.

  1. INCOME TAXES

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting and income tax purposes. Net deferred tax assets at December 31, 2023 and 2022 consist primarily of the following (in thousands):

​​​​​​​
​ · 2023 · 2022
Deferred tax assets: · ​ · ​
Allowance for credit losses​$12,179​$8,370
Unearned loan fees and other​3,054​2,161
Other real estate owned write-downs​—​38
Lease liability​​2,635​​1,246
Net unrealized loss on investment securities available for sale​6,161​6,920
Federal low income housing credit carryforward​492​485
Deferred compensation​1,564​1,596
Capitalized research and experimental expenditures​​1,790​​—
Net operating loss​​796​​​
Other​2,122​2,089
Valuation allowance​(704)​—
Total deferred tax assets, net of valuation allowance​30,089​22,905
Deferred tax liabilities:​​
Right-of-use assets​​2,449​​1,200
Purchase accounting​​974​​917
Depreciation​​767​​748
Derivative asset​​2,424​​—
Other​1,080​166
Total deferred tax liabilities​7,694​3,031
Net deferred tax assets​$22,395​$19,874

The Company had a valuation allowance of $0.7 million related to PFH recorded against deferred tax assets as of December 31, 2023. No valuation allowance was deemed necessary on deferred tax assets in 2022. Management believed that the realization of the deferred tax assets was more likely than not based on the expectation that Primis will generate the necessary taxable income in future periods.

We haveno unrecognized tax benefits and do not anticipate any increase in unrecognized tax benefits during the next twelve months. Should the accrual of any interest or penalties relative to unrecognized tax benefits be necessary, it is our policy to record such accruals in our income tax accounts; no such accruals existed as of December 31, 2023, 2022 or 2021. Primis and its subsidiaries file a consolidated U.S. federal income tax return, and Primis files Virginia and numerous other state income tax returns. Primis Bank files a North Carolina, a Maryland and an Arkansas state income tax return. These returns are subject to examination by taxing authorities for all years after 2019.

The provision for income taxes consists of the following for the years ended December 31, 2023, 2022 and 2021 (in thousands):

​​​​​​​​​​
​ · 2023 · 2022 · 2021
Current tax expense · ​ · ​ · ​
Federal​$1,861​$5,982​$2,466
State​771​503​163
Total current tax expense​2,632​6,485​2,629
​​​​​​​​​​
Deferred tax expense (benefit)​​​
Federal​(2,699)​(3,234)​5,937
State​(1,000)​(66)​117
Total deferred tax expense (benefit)​(3,699)​(3,300)​6,054
Total income tax expense from continuing operations​​(1,067)​​3,185​​8,683
Total income tax expense from discontinued operation​​—​​—​​64
Total income tax expense​$(1,067)​$3,185​$8,747

The income tax expense differed from the amount of income tax determined by applying the U.S. Federal income tax rate of 21% to pretax income for the years ended December 31, 2023, 2022 and 2021 due to the following (in thousands):

​​​​​​​​​​
​ · 2023 · 2022 · 2021
Computed expected tax expense at statutory rate​$(2,348)​$3,640​$8,309
Increase (decrease) in tax expense resulting from:​​​​​​
Remeasurement of deferred tax assets and liabilities​​(531)​​(148)​​442
Low income housing tax credits, net of amortization​​1​​4​​39
Income from bank-owned life insurance​(424)​(419)​(354)
Goodwill impairment​​2,342​​—​​—
Research and development credit​​(1,150)​​—​​—
Valuation allowance​​704​​—​​—
State taxes, net​​503​​158​​242
Other, net​(164)​(49)​5
Total income tax expense from continuing operations​(1,067)​3,185​8,683
Total income tax expense from discontinued operation​—​—​64
Total income tax expense​$(1,067)​$3,185​$8,747
​​​​​​​​​​

During 2023, the Company recorded an adjustment of $0.5 million to reflect remeasurement of deferred taxes and liabilities driven by state rate changes in 2023. During 2021, the Company remeasured the beginning of year allowance for credit losses deferred tax asset by $0.4 million, net, to reflect an adjustment in the 2020 adoption of ASU 2016-13.

  1. EMPLOYEE BENEFITS

Primis has a 401(k) plan that allows all employees to make pre-tax contributions for retirement. The 401(k) plan provides for discretionary matching contributions by Primis. The expense for 2023, 2022 and 2021 was $1.4 million, $1.3 million and $1.0 million, respectively.

The Bank previously maintained a deferred compensation plan in the form of Supplemental Executive Retirement Plan (“SERP”) for four (4) former executives. Under the plan, the Bank pays each participant, or their beneficiary, compensation deferred plus accrued interest for a period of 15 to 17 years after their retirement or age 62 depending on the terms and conditions of each plan. A liability is accrued for the obligations under these plans.

The expense incurred for the deferred compensation plans in 2023, 2022 and 2021 was $0.3 million, $0.3 million and $0.4 million, respectively. The deferred compensation plan liability was $7.0 million and $7.4 million as of December 31, 2023 and 2022, respectively.

  1. STOCK-BASED COMPENSATION

The 2017 Equity Compensation Plan (the “2017 Plan”) has a maximum number of 750,000 shares reserved for issuance. The purpose of the 2017 Plan is to promote the success of the Company by providing greater incentives to employees, non-employee directors, consultants and advisors to associate their personal financial interests with the long-term financial success of the Company, including its subsidiaries, and with growth in stockholder value, consistent with the Company’s risk management practices.

A summary of stock option activity for 2023 follows:

​​​​​​​​​​​
​ · ​ · ​ · ​ · Weighted · ​
​ · ​ · ​ · ​ · Weighted · ​ · Average · ​ · Aggregate
​ · ​ · ​ · ​ · Average · ​ · Remaining · ​ · Intrinsic
​ · ​ · ​ · ​ · Exercise · ​ · Contractual · ​ · Value
​ · ​ · Shares · ​ · Price · ​ · Term · ​ · (in thousands)
Options outstanding, beginning of period203,300​$11.411.3​$102
Forfeited(4,000)​​11.41​
Expired​(131,000)​​11.42​​​​​
Exercised(13,500)​​10.90​​​​​
Options outstanding, end of period54,800​$11.49​1.7​​64
​​​​​​​​​​​
Exercisable at end of period54,800​$11.49​1.7​$64

There wereno stock-based compensation expense associated with stock options for the years ended December 31, 2023, 2022 and 2021. As of December 31, 2023, we donot have any unrecognized compensation expense associated with the stock options.

A summary of time vested restricted stock awards for 2023 follows:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Weighted · Weighted
​ · ​ · ​ · ​ · Average · ​ · Average · ​
​ · ​ · ​ · ​ · Grant-Date · ​ · Remaining · ​
​ · ​ · ​ · ​ · Fair Value · ​ · Contractual · ​
​ · ​ · Shares · ​ · Per Share · ​ · Term · ​
Unvested restricted stock outstanding, beginning of period68,700​$14.24​2.4
Granted13,000​​8.83
Vested(29,008)​​13.71
Forfeited(12,392)​​11.56​
Unvested restricted stock outstanding, end of period40,300​$13.59​2.3​

Stock-based compensation expense for time vested restricted stock awards totaled $0.7 million, $0.4 million and $0.7 million for the years ended December 31, 2023, 2022 and 2021, respectively. As of December 31, 2023, unrecognized compensation expense associated with restricted stock awards was $0.3 million.

A summary of performance-based restricted stock units (the “Units”) for 2023 follows:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · Weighted · Weighted
​ · ​ · ​ · ​ · ​ · Average · ​ · Average
​ · ​ · ​ · ​ · ​ · Grant-Date · ​ · Remaining
​ · ​ · ​ · ​ · ​ · Fair Value · ​ · Contractual
​ · ​ · Shares · ​ · ​ · Per Share · ​ · Term
Unvested Units outstanding, beginning of period153,960​$13.023.6
Granted110,000​​10.20
Forfeited(19,250)​​12.86​
Unvested Units outstanding, end of period244,710​​11.77​3.1

These Units are subject to service and performance conditions. These Units vest based on the achievement of both conditions. Achievement of the performance condition will be determined at the end of thefive-year performance period (the “Performance Period”) by evaluating the: 1) Company’s adjusted earnings per share compound annual growth measured for the Performance Period and 2) performance factor achieved. Payouts between performance levels will be determined based on straight line interpolation.

The Company recognized $0.3 million of stock-based compensation expense during the year ended December 31, 2023 as a result of the probability of a portion of the Units vesting. During December 31, 2022 and 2021 the Company did not recognize any stock-based compensation expense associated with these Units because it was not probable that the Units will vest. The grant date fair value of these Units was $10.20 and $11.83 per Unit for the years ended December 31, 2023 and 2022, respectively. The potential unrecognized compensation expense associated with these Units was $4.4 million and $3.0 million, at December 31, 2023 and 2022, respectively.

  1. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

Financial Instruments With Off-Balance Sheet Risk

Primis is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and guarantees of credit card accounts. These instruments involve elements of credit and funding risk in excess of the amount recognized in the consolidated balance sheets. Letters of credit are written conditional commitments issued by Primis to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. We had letters of credit outstanding totaling $9.6 million and $10.7 million as of December 31, 2023 and 2022, respectively.

Our exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and letters of credit is based on the contractual amount of these instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments. Unless noted otherwise, we do not require collateral or other security to support financial instruments with credit risk.

Allowance For Credit Losses - Off-Balance Sheet Credit Exposures

The allowance for credit losses on off-balance sheet credit exposures is a liability account, calculated in accordance with ASC 326, representing expected credit losses over the contractual period for which 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. Off-balance sheet credit exposures primarily consist of amounts available under outstanding lines of credit and letters of credit detailed above. For the period of exposure, the estimate of expected credit losses considers both

the likelihood that funding will occur and the amount expected to be funded over the estimated remaining life of the commitment or other off-balance sheet exposure. The likelihood and expected amount of funding are based on historical utilization rates. The amount of the allowance represents management's best estimate of expected credit losses on commitments expected to be funded over the contractual life of the commitment. Estimating credit losses on amounts expected to be funded uses the same methodology as described for loans in Note 4 - Loans and Allowance for Credit Losses, as if such commitments were funded. The allowance for credit losses on off-balance sheet credit exposures is reflected in other liabilities in our consolidated balance sheets.

The following table details activity in the allowance for credit losses on off-balance sheet credit exposures:

​ · ​ · ​ · ​ · ​ · ​ · ​
​ · 2023 · 2022
Balance as of January 1​$1,416​$977
Credit loss expense​163​439
Balance as of December 31​$1,579​$1,416

Commitments

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments are made predominately for adjustable rate loans, and generally have fixed expiration dates of up to three months or other termination clauses and usually require payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis.

We had $76.3 million of mortgage loan commitments outstanding as of December 31, 2023, all of which contractually expire within thirty years.

At December 31, 2023 and 2022, we had unfunded lines of credit and undisbursed construction loan funds totaling $473.1 million and $540.6 million, respectively, not all of which will ultimately be drawn. Virtually all of our unfunded lines of credit and undisbursed construction loan funds are variable rate.

Primis also had commitments on subscription agreements entered into for investments in non-marketable equity securities of $1.6 million and $3.2 million, at December 31, 2023 and 2022, respectively.

  1. EARNINGS PER SHARE

The following is a reconciliation of the denominators of the basic and diluted EPS computations for 2023, 2022 and 2021 (amounts in thousands, except per share data):

​​​​​​​​​
​ · ​ · ​ · Weighted · ​
​ · ​ · ​ · ​ · ​ · Average · ​ · ​
​ · ​ · Income · ​ · Shares · ​ · Per Share
​ · ​ · (Numerator) · ​ · (Denominator) · ​ · Amount
​​​​​​​​​
For the year ended December 31, 2023 · ​ · ​
Basic EPS​$(7,832)24,639​$(0.32)
Effect of dilutive stock options and unvested restricted stock​——​—
Diluted EPS​$(7,832)24,639​$(0.32)
​​​​​​​​​
For the year ended December 31, 2022​​
Basic EPS​$14,14824,561​$0.58
Effect of dilutive stock options and unvested restricted stock​—108​(0.01)
Diluted EPS​$14,14824,669​$0.57
​​​​​​​​​
For the year ended December 31, 2021​​
Basic EPS from continuing operations​$30,88324,438​$1.26
Effect of dilutive stock options and unvested restricted stock​—163​—
Diluted EPS from continuing operations​$30,88324,601​$1.26
​​​​​​​​​
Basic EPS from discontinued operation​$23024,438​$0.01
Effect of dilutive stock options and unvested restricted stock​—163​—
Diluted EPS from discontinued operation​$23024,601​$0.01

The Company had 54,800 anti-dilutive options as of December 31, 2023 and didnot have any anti-dilutive options as of December 31, 2022 and 2021.

  1. REGULATORY MATTERS

Primis Financial Corp. and its subsidiary bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action (“PCA”), 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. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. At December 31, 2023 and 2022, the most recent regulatory notifications categorized the Bank as well capitalized under regulatory framework for PCA.

Quantitative measures established by regulation to ensure capital adequacy require Primis to maintain minimum amounts and ratios of Total and Tier I capital (as defined in the regulations) to average assets (as defined). Management believes, as of December 31, 2023, that Primis meets all capital adequacy requirements to which it is subject.

The following table provides a comparison of the leverage and risk-weighted capital ratios of Primis Financial Corp. and Primis Bank at the periods indicated to the minimum and well-capitalized required regulatory standards:

​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · Required · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · For Capital · ​ · To Be Categorized as · ​
​ · ​ · Actual · ​ · Adequacy Purposes · ​ · Well Capitalized (1) · ​
​ · Amount · Ratio · Amount · Ratio · Amount · Ratio · ​
December 31, 2023 · ​ · ​ · ​ · ​
Primis Financial Corp. · ​ · ​ · ​ · ​
Leverage ratio​$312,5218.37%$149,3004.00%​n/an/a​
Common equity tier 1 capital ratio​​302,5218.96%​152,0114.50%​n/an/a​
Tier 1 risk-based capital ratio​312,5219.25%202,6816.00%​n/an/a​
Total risk-based capital ratio​453,93113.44%270,2428.00%​n/an/a​
​​​​​​​​​​​​​​​​​
Primis Bank​​​​​​​​​​​
Leverage ratio​$364,8749.80%$148,9894.00%$186,236​5.00%
Common equity tier 1 capital ratio​​364,874​10.88%​150,9804.50%​218,082​6.50%
Tier 1 risk-based capital ratio​364,87410.88%201,3066.00%268,408​8.00%
Total risk-based capital ratio​406,66312.12%268,4088.00%335,510​10.00%
​​​​​​​​​​​​
December 31, 2022​​​​​​​​​​​
Primis Financial Corp.​​​​​​​​​​​
Leverage ratio​$316,956​9.52%$133,1544.00%​n/an/a​
Common equity tier 1 capital ratio​​306,956​10.07%​137,1354.50%​n/an/a​
Tier 1 risk-based capital ratio​316,956​10.40%182,8476.00%​n/an/a​
Total risk-based capital ratio​436,649​14.33%243,7968.00%​n/an/a​
​​​​​​​​​​​​​​​​​
Primis Bank​​​​​​​​​​​
Leverage ratio​$373,22511.24%$132,8504.00%$166,063​5.00%
Common equity tier 1 capital ratio​​373,225​12.40%​135,4874.50%​195,703​6.50%
Tier 1 risk-based capital ratio​373,22512.40%180,6496.00%240,865​8.00%
Total risk-based capital ratio​409,18513.59%240,8658.00%301,081​10.00%
​​​​​​​
(1)Prompt corrective action provisions are not applicable at the bank holding company level.

Primis Financial Corp. and Primis Bank are required to meet minimum capital requirements set forth by regulatory authorities. Bank regulatory agencies have approved regulatory capital guidelines (“Basel III”) aimed at strengthening existing capital requirements for banking organizations. The Basel III Capital Rules require Primis Financial Corp. and Primis Bank to maintain (i) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer”, (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer, (iii) a minimum ratio of Total capital to risk-weighted assets of at least 8.0%, plus the capital conservation buffer and (iv) a minimum leverage ratio of 4.0%. Failure to meet minimum capital requirements may result in certain actions by regulators which could have a direct material effect on the consolidated financial statements.

Primis Financial Corp. and Primis Bank remain well-capitalized under Basel III capital requirements. Primis Bank had a capital conservation buffer of 4.12 % at December 31, 2023, which exceeded the 2.50% minimum requirement below which the regulators may impose limits on distributions.

  1. SEGMENT INFORMATION

The Company's management reporting process measures the performance of its operating segments based on internal operating structure, which is subject to change from time to time. As of December 31, 2023, the Company operatestwo reportable segments for management reporting purposes as discussed below:

Primis Bank. This segment specializes in providing financing services to businesses in various industries and deposit-related services to businesses, consumers and other customers. The primary source of revenue for this segment is net interest income from the origination of loans.

Primis Mortgage. This segment specializes in originating mortgages in a majority of the U.S. The primary source of revenue for this segment is, noninterest income and the origination and sale of mortgage loans.

Prior to the Primis Mortgage acquisition in 2022, we operated asone reportable segment.

The following table provides financial information for the Company's reportable segments. The information provided under the caption “Primis Bank” includes operations not considered to be reportable segments and/or general operating expenses of the Company, and includes the parent company and elimination adjustments to reconcile the results of the operating segment to the consolidated financial statements prepared in conformity with GAAP.

​​​​​​​​​​
​ · ​ · As of and for the year ended December 31, 2023
​Primis MortgagePrimis BankConsolidated Company
($ in thousands)​​​​​​​​​
Interest income​$2,813​$189,805​$192,618
Interest expense​—​93,907​93,907
Net interest income​2,813​95,898​98,711
Provision for credit losses​—​32,540​32,540
Noninterest income​17,674​​27,576​​45,250
Noninterest expense​20,153​​102,447​​122,600
Income before income taxes​334​(11,513)​(11,179)
Income tax expense (benefit)​3​​(1,070)​​(1,067)
Net income (loss)​$331​$(10,443)​$(10,112)
Total assets​$66,282​$3,790,264​$3,856,546
​​​​​​​​​​
​​As of and for the year ended December 31, 2022
​Primis MortgagePrimis BankConsolidated Company
($ in thousands)​​​​​​​​​
Interest income​$705​$122,582​$123,287
Interest expense​2​21,585​21,587
Net interest income​703​100,997​101,700
Provision for credit losses​—​11,271​11,271
Noninterest income​5,055​​13,297​​18,352
Noninterest expense​9,361​​82,087​​91,448
Income (loss) before income taxes​(3,603)​20,936​17,333
Income tax expense (benefit)​(752)​​3,937​​3,185
Net income (loss)​$(2,851)​$16,999​$14,148
Total assets​$31,398​$3,535,266​$3,566,664
​​​​​​​​​​
  1. PARENT COMPANY FINANCIAL INFORMATION

Condensed financial information of Primis Financial Corp. follows (in thousands):

CONDENSED BALANCE SHEETS

DECEMBER 31,

​​​​​​​
​ · 2023 · 2022
ASSETS · ​ · ​
Cash​$23,627​$21,276
Loans held for investment​​1,500​​2,000
Investment in subsidiaries​438,883​​455,548
Preferred investment in unaffiliated mortgage company​​3,005​​3,005
Investments in non-marketable equity securities​​3,855​​2,319
Other assets​3,288​​1,636
Total assets​$474,158​$485,784
​​​​​​​
LIABILITIES AND STOCKHOLDERS' EQUITY​​
Liabilities:​​
Junior subordinated debt​$9,830​$9,781
Senior subordinated notes​85,765​​85,531
Other liabilities​1,871​​1,504
Total liabilities​97,466​96,816
Stockholders' equity:​​
Preferred stock, $0.01 par value. Authorized 5,000,000 shares; no shares issued and outstanding​​—​​—
Common stock, $0.01 par value. Authorized 45,000,000 shares; 24,693,172 and 24,680,097 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively​247​​246
Additional paid in capital​313,548​​312,722
Retained earnings​84,675​​101,850
Accumulated other comprehensive loss​(21,777)​​(25,850)
Total Primis stockholders' equity​376,693​388,968
Total liabilities and stockholders' equity​$474,158​$485,784

CONDENSED STATEMENTS OF INCOME

FOR THE YEARS ENDED DECEMBER 31,

​​​​​​​​​​
​ · 2023 · 2022 · 2021
Income: · ​ · ​ · ​
Cash dividends received from bank subsidiary​$20,000​$15,000​$—
Interest income​​91​​27​​—
Gain on debt extinguishment​—​—​573
Other investment income​​150​​150​​—
Total income​20,241​15,177​573
Expenses:​​​
Interest on junior subordinated debt​887​536​355
Interest on senior subordinated notes​5,992​5,111​5,127
Other operating expenses​1,335​1,227​1,236
Total expenses​8,214​6,874​6,718
Income (loss) before income tax benefit and equity in undistributed net income of subsidiaries​12,027​8,303​(6,145)
Income tax benefit​(1,470)​(1,408)​(1,280)
Equity in undistributed net income of subsidiaries​​(20,797)​​4,437​​35,978
Net income (loss) to common stockholders​$(7,300)​$14,148​$31,113

CONDENSED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31,

​​​​​​​​​​
​ · 2023 · 2022 · 2021
Operating activities: · ​ · ​ · ​
Net income (loss)​$(7,300)​$14,148​$31,113
Adjustments to reconcile net income to net cash and cash equivalents used in operating activities:​​​​​​
Equity in undistributed net income of subsidiaries​797​(19,436)​(35,978)
Loan forgiven​​500​​—​​—
Gain on debt extinguishment​​—​​—​​(573)
Other, net​(350)​1,228​1,426
Net cash and cash equivalents used in operating activities​(6,353)​(4,060)​(4,012)
Investing activities:​​​
Net increase in loans​​—​​(2,000)​​—
Increase in preferred investment in mortgage company​—​—​(3,064)
Increase in non-marketable equity securities investments​​(1,536)​​(1,889)​​(430)
Dividend from subsidiaries​20,000​15,000​—
Net cash and cash equivalents provided by (used in) investing activities​18,464​11,111​(3,494)
Financing activities:​​​
Extinguishment of subordinated debt​​—​​—​​(20,000)
Proceeds from exercised stock options​146​572​1,526
Repurchase of restricted stock​(31)​(11)​(14)
Cash dividends paid on common stock​(9,875)​(9,853)​(9,807)
Net cash and cash equivalents provided by (used in) financing activities​(9,760)​(9,292)​(28,295)
Net change in cash and cash equivalents​2,351​(2,241)​(35,801)
Cash and cash equivalents at beginning of period​21,276​23,517​59,318
Cash and cash equivalents at end of period​$23,627​$21,276​$23,517
  1. RELATED PARTY TRANSACTIONS

During the year, officers, directors, principal shareholders, and their affiliates (related parties) were customers of and had transactions with the Company. Loan activity to related parties is as follows (in thousands):

​ · ​ · ​ · ​ · ​
​2023
Balance at January 1,​​$27,875
Principal advances​​2,197
Principal paid​​(2,405)
Transfers in (out) of related party status​​(1,057)
Balance at December 31,​​$26,610

Primis has also entered into deposit transactions with its related parties. The aggregate amount of these deposit accounts were $38.3 million and $15.9 million as of December 31, 2023 and 2022, respectively.

  1. VARIABLE INTEREST ENTITIES

Variable interests are defined as contractual ownership or other interests in an entity that change with fluctuations in the fair value of an entity's net asset value. The primary beneficiary consolidates the VIE. The primary beneficiary is defined as the enterprise that has both the power to direct the activities of the VIE that most significantly impact the entity's

economic performance and the obligation to absorb losses or the right to receive benefits that could be significant to the VIE.

Our involvement with VIEs includes our investments in PFH, low income housing tax credit funds, and non-marketable and other equity securities.

PFH

PFH is a separate legal entity that owns the rights to the Panacea Financial brand and intellectual property with a goal of growing and monetizing those assets. The Panacea Financial Division of the Bank has a partnership agreement with PFH and is the primary bank partner as of December 31, 2023. The substantial activities between PFH and the Panacea Financial Division of the Bank along with limited activities of PFH outside of its relationship with the Company as of December 31, 2023, resulted in the Company concluding that it had a controlling financial interest in PFH and as the primary beneficiary, the Company consolidated PFH as of December 31, 2023. As of December 31, 2023, PFH had approximately $24.0 million of cash and a nominal amount of prepaid insurance assets and $3.1 million of accrued legal and other liabilities that are included in the Company’s consolidated balance sheet. PFH’s cash is on deposit with the bank and it is eliminated in consolidation. PFH’s assets may only be used to settle PFH’s liabilities and PFH’s creditors do not have any recourse to the Company related to PFH’s liabilities. During the year ended December 31, 2023, the Company did not provide any financial or other support to PFH that is was not contractually required to provide.

Low Income Housing Tax Credits

The general purpose of housing equity funds is to encourage and assist participants in investing in low-income residential rental properties located in the Commonwealth of Virginia, develop and implement strategies to maintain projects as low-income housing, deliver Federal Low Income Housing Credits to investors, allocate tax losses and other possible tax benefits to investors, and to preserve and protect project assets. The Company applies the proportional amortization method to its low income housing tax credits.

Non-Marketable and Other equity investments

The Company also has a limited interest in several funds that focus on providing venture capital to new and emerging financial technology companies, which are accounted for as VIEs. Investments held by the Company in these third-party funds do not have controlling or significant variable interests.

The above investments meet the criteria of a VIE, however, the Company is not the primary beneficiary of the entities, as it does not have the power to direct the activities that most significantly impact the economic performance of the entities and their accounts are not included in our consolidated financial statements. The Company’s investment in the unconsolidated VIEs were carried as other assets on the consolidated balance sheets.

The low income housing tax credit funds were carried at $2.7 million and $3.4 million at December 31, 2023 and 2022, respectively. Tax credits, net of amortization recognized related to these investments during the years ended December 31, 2023 and 2022 were $1 thousand and $4 thousand, respectively. Additional capital calls expected for the funds totaled $0.2 million and $0.4 million at December 31, 2023 and 2022, respectively and are accrued for in other liabilities on the consolidated balance sheets.

The non-marketable and other equity investments were carried at $5.9 million and $4.4 million at December 31, 2023 and 2022, respectively. We also make commitments on the subscription agreements entered into for the investments in non-marketable equity securities. For additional details, see Note 16 – Financial Instruments with Off-Balance Sheet Risks.

The Company’s maximum exposure to loss from unconsolidated VIEs is the higher of the investment recorded on the Company’s consolidated balance sheets or the commitment on the investment. As of December 31, 2023 and 2022, the maximum exposure to loss for our unconsolidated VIEs was $10.2 million and $11.0 million, respectively.

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.