Orange County Bancorp, Inc. /DE/
For the period ended Jun 30, 2025. Filed Aug 11, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2025 · Filed Aug 11, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements (Unaudited)
Note 1 — Nature of Operations and Summary of Significant Accounting Policies
*Nature of Operations and Principles of Consolidation:*The unaudited consolidated financial statements include Orange County Bancorp, Inc., a Delaware bank holding company (“Orange County Bancorp”) and its wholly owned subsidiaries: Orange Bank & Trust Company, a New York trust company (the “Bank”) and Hudson Valley Investment Advisors (“HVIA”), a Registered Investment Advisor, together referred to as the “Company.” Intercompany transactions and balances are eliminated in consolidation.
The Company provides commercial and consumer banking services to individuals, small businesses and local municipal governments as well as trust and investment services through the Bank and HVIA. The Company is headquartered in Middletown, New York, with seven locations in Orange County, New York, seven in Westchester County, New York, two in Rockland County, New York, andone in Bronx County, New York. Its primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are commercial real estate, commercial and residential mortgage loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets, and commercial and residential real estate. Commercial loans are expected to be repaid from cash flow from operations of businesses. There are no significant concentrations of loans to any one industry or customer. However, the customers’ ability to repay their loans is dependent on the real estate and general economic conditions in the areas in which they operate.
Assets held by the Company in an agency or fiduciary capacity for its customers are excluded from the consolidated financial statements since they do not constitute assets of the Company. Assets held by the Company in an agency or fiduciary capacity for its customers amounted to $1.8 billion at June 30, 2025 and December 31, 2024.
Certain information and footnote disclosures normally included in the audited consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 2024 for Orange County Bancorp contained in the Company’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 17, 2025. In the opinion of the management of the Company, the accompanying unaudited condensed consolidated financial statements contain all adjustments (consisting solely of normal and recurring accruals) necessary to present fairly the financial position as of June 30, 2025, the results of operations, comprehensive income, and changes in stockholders’ equity for the three and six months ended June 30, 2025 and 2024 and cash flow statements for the six months ended June 30, 2025 and 2024. The results of operations for any interim period are not necessarily indicative of the results that may be expected for the full year or for any future period. Certain reclassifications have been made to the financial statements to conform with prior period presentations.
*Use of Estimates:*To prepare financial statements in conformity with U.S. generally accepted accounting principles, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ.
Recent Accounting Pronouncements: In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, enhancing disclosure requirements for reportable segments, focusing on significant segment expenses, the identification of a segment's chief decision making officer, and the metrics used by the chief decision making officer in evaluating segment-level operating performance. The ASU is effective for fiscal years beginning after December 15, 2023. The Company began providing enhanced segment reporting disclosures in accordance with ASU 2023-07 for the fiscal year ending December 31, 2024, and for interim periods thereafter.
In December 2023, the FASB issued ASU No. 2023-09—Income Taxes (Topic 740)—Improvements to Income Tax Disclosures, intended to enhance the transparency of income tax disclosures, primarily related to the rate reconciliation and income taxes paid information.
Specifically, the amendments in this ASU require disclosure of: (i) a tabular reconciliation, using both percentages and reporting currency amounts, with prescribed categories that are required to be disclosed, and the separate disclosure and disaggregation of prescribed reconciling items with an effect equal to 5% or more of the amount determined by multiplying pretax income from continuing operations by the applicable statutory rate; (ii) a qualitative description of the states and local jurisdictions that make up the majority (greater than 50%) of the effect of the state and local income taxes; and (iii) amount of income taxes paid, net of refunds received, disaggregated by federal, state, and foreign taxes and by individual jurisdictions that comprise 5% or more of total income taxes paid, net of refunds received. The ASU also includes other amendments to improve the effectiveness of income tax disclosures.
ASU 2023-09 became effective for the Company on January 1, 2025 for annual reporting periods, on a prospective basis and is not anticipated to have a material effect on the Company’s consolidated financial statements.
Allowance for Credit Losses on Loans Receivable
The allowance for credit losses on loans is deducted from the amortized cost basis of the loan to present the net amount expected to be collected. Expected losses are evaluated and calculated on a collective, or pooled, basis for those loans which share similar risk characteristics. If the loan does not share risk characteristics with other loans, the Company will evaluate the loan on an individual basis. Individually evaluated loans are primarily non-accrual and collateral dependent loans. Periodically, certain substandard loans may be downgraded according to policy guidelines but will exhibit characteristics which do not require individual evaluation. The related allowance for those loans would be based on the pooling methodology in determining the appropriate reserve. Furthermore, the Company evaluates the pooling methodology at least annually to ensure that loans with similar risk characteristics are pooled appropriately. Loans are charged off against the allowance for credit losses when the Company believes the balances to be uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged off or expected to be charged off. The Company does not estimate expected losses on accrued interest receivable on loans, as accrued interest receivable is reversed or written off when the full collection of the accrued interest receivable related to a loan becomes doubtful.
The Company has chosen to segment its portfolio consistent with the manner in which it manages credit risk. The Company calculates estimated credit losses for these loan segments using quantitative models and qualitative factors. Further information on loan segmentation and the credit loss estimation is included in Note 3 – Loans and Allowance for Credit Losses.
During the quarter ended March 31, 2025, the Company updated and enhanced its Allowance for Credit Losses (“ACL”) estimation methodology related to the observed loss histories across its peer group and the evaluation of qualitative factors under the CECL framework. Specifically, the Company expanded its comparative peer group and the associated loss history for these institutions to include observations through December 31, 2024 and separately, adopted a scorecard-based approach to assess qualitative adjustments applied to the modeled credit loss estimates.
These updates were made to enhance forecasting accuracy based on current economic data and to improve consistency, transparency, and documentation in the evaluation of qualitative factors across the Company’s loan portfolios. The scorecard incorporates a structured assessment of various internal and external indicators, including changes in credit underwriting standards, economic and business conditions, probability of loss estimates, and portfolio composition among other criteria. These indicators are based on predefined criteria, with the results used to determine directional adjustments to the modeled loss rates.
Neither the model calibration employed to update loss drivers, nor the adoption of the scorecard represented a change in accounting principle; but rather a refinement in estimation technique within the existing CECL framework. The net impact of this methodological revision was not material to the Company’s consolidated financial statements for the six month period ended June 30, 2025.
The Company believes this enhancement better aligns the quantitative and qualitative framework with regulatory expectations and internal risk management practices, and supports more consistent application over time.
Individually Evaluated Loans
On a case-by-case basis, the Company may conclude that a loan should be evaluated on an individual basis based on its disparate risk characteristics. When the Company determines that a loan no longer shares similar risk characteristics with other loans in the portfolio, the allowance will be determined on an individual basis using the present value of expected cash flows or, for collateral-dependent loans, the fair value of the collateral as of the reporting date, less estimated selling costs, as applicable. If the fair value of the collateral is less than the amortized cost basis of the loan, the Company will charge off the difference between the fair value of the collateral, less costs to sell at the reporting date and the amortized cost basis of the loan.
Allowance for Credit Losses on Off-Balance Sheet Commitments
The Company is required to include unfunded commitments that are expected to be funded in the future within the allowance calculation, other than those that are unconditionally cancelable. To arrive at that reserve, the reserve percentage for each applicable segment is applied to the unused portion of the expected commitment balance and is multiplied by the expected funding rate. As noted above, the allowance for credit losses on unfunded loan commitments is included in other liabilities on the consolidated statement of financial condition and the related credit expense is recorded as provisions for credit losses in the consolidated statements of income.
Allowance for Credit Losses on Available for Sale Securities
For available for sale securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more than likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For securities available for sale that do not meet the above criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized cost and adverse conditions 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 the 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. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of tax.
Changes in the allowance for credit losses are recorded as provision for, or reversal of, credit loss expense. Losses are charged against the allowance when management believes the uncollectibility of an available for sale security is confirmed or when either of the criteria regarding intent or requirement to sell is met. The Company does not estimate expected losses on accrued interest receivable on investments, as accrued interest receivable is reversed or written off when the full collection of the accrued interest receivable related to an investment becomes doubtful.
Note 2 — Investment Securities
The amortized cost and fair value of investment securities at June 30, 2025 and December 31, 2024:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · Gross · Gross · · · | |||||||||||||||
| · · Amortized · · Unrealized · · Unrealized · · ACL · · Fair | |||||||||||||||
| · · Cost · · Gains · · Losses · · Adjustment · · Value | |||||||||||||||
| Available-for-sale June 30, 2025 | | | | | | | | | | | | | | | |
| U.S. government agencies and treasuries | | $72,844 | | $47 | | $(7,543) | | $— | | $65,348 | |||||
| Mortgage-backed securities - residential | | 213,420 | | 5 | | (27,755) | | — | | | 185,670 | ||||
| Mortgage-backed securities - commercial | | | 74,549 | | | 3 | | | (16,080) | | | — | | | 58,472 |
| Corporate Securities | | 25,501 | | — | | (2,955) | | — | | | 22,546 | ||||
| Obligations of states and political subdivisions | | 92,510 | | 34 | | (13,766) | | — | | | 78,778 | ||||
| Total debt securities | | $478,824 | | $89 | | $(68,099) | | $— | | $410,814 | |||||
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · Gross · Gross · · | |||||||||||||||
| · · Amortized · · Unrealized · · Unrealized · · ACL · · Fair | |||||||||||||||
| · · Cost · · Gains · · Losses · · Adjustment · · Value | |||||||||||||||
| Available-for-sale December 31, 2024 | | | | | | | | | | | | | | | |
| U.S. government agencies and treasuries | $85,464 | | $35 | | $(9,345) | | $— | | $76,154 | ||||||
| Mortgage-backed securities - residential | | 229,938 | | 10 | | (33,248) | | — | | | 196,700 | ||||
| Mortgage-backed securities - commercial | | | 77,525 | | | — | | | (16,886) | | | — | | | 60,639 |
| Corporate Securities | | | 23,508 | | — | | (3,474) | | — | | | 20,034 | |||
| Obligations of states and political subdivisions | | 103,132 | | 76 | | (12,960) | | — | | | 90,248 | ||||
| Total debt securities | $519,567 | $121 | $(75,913) | $— | $443,775 | ||||||||||
Proceeds from sales of securities and associated gains and losses for the three and six months ended June 30, 2025 and 2024.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · Three Months Ended June 30, · Six Months Ended June 30, | ||||||||||||
| · · 2025 · 2024 · · 2025 · 2024 | ||||||||||||
| Proceeds | | $13,688 | | $— | | $13,688 | | $— | ||||
| | | | | | | | | | | | | |
| Gross realized gains | | $5 | | $— | | $5 | | $— | ||||
| Gross realized losses | | (732) | | — | | (732) | | — | ||||
| Net loss on sales of securities | | (727) | | — | | (727) | | — | ||||
| Tax provision on realized net gains and loss | | (153) | | — | | (153) | | — | ||||
| Net loss on sales of securities, after tax | | $(574) | | $— | | $(574) | | $— | ||||
The amortized cost and fair value of debt securities as of June 30, 2025 are shown below by contractual maturity. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| · · · · · · | ||||
|---|---|---|---|---|
| | Available-for-sale | |||
| | | Amortized | | Fair |
| | | Cost | | Value |
| Due in one year or less | | $5,520 | | $5,540 |
| Due after one through five years | | 17,590 | | 16,579 |
| Due after five through ten years | | 62,175 | | 54,524 |
| Due after ten years | | 105,570 | | 90,029 |
| | | 190,855 | | 166,672 |
| Mortgage-backed securities | | 287,969 | | 244,142 |
| Total debt securities | | $478,824 | | $410,814 |
Securities pledged at June 30, 2025 and December 31, 2024 had a carrying amount of $320,754 and $299,507 and were pledged to secure public deposits.
At June 30, 2025 and December 31, 2024, there wereno holdings of securities of any one issuer, other than the US Government and its agencies, in an amount greater than 10% of stockholders’ equity.
The following tables summarize those securities with unrealized losses for which an allowance for credit losses has not been recorded at June 30, 2025 and December 31, 2024, aggregated by major security types and length of time in a continuous unrealized loss position:
| · · · · · · · · · · · · · · · · · · | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Less than 12 Months · · 12 Months or More · · Total | |||||||||||||||||
| · · Fair · · Unrealized · · Fair · · Unrealized · · Fair · · Unrealized | |||||||||||||||||
| · · Value · · Losses · · Value · · Losses · · Value · · Losses | |||||||||||||||||
| Available-for-sale June 30, 2025 · · · · · · · · · · · · · · · · · · | |||||||||||||||||
| U.S. government agencies and treasuries | | $362 | | $(1) | | $60,302 | | $(7,542) | | $60,664 | | $(7,543) | |||||
| Mortgage-backed securities - residential | | 8,817 | | (121) | | 175,460 | | (27,634) | | 184,277 | | (27,755) | |||||
| Mortgage-backed securities - commercial | | | — | | | — | | | 57,248 | | | (16,080) | | | 57,248 | | (16,080) |
| Corporate Securities | | 1,495 | | (5) | | 19,051 | | | (2,950) | | | 20,546 | | (2,955) | |||
| Obligations of states and political subdivisions | | 3,113 | | (140) | | 70,098 | | (13,626) | | 73,211 | | (13,766) | |||||
| Total debt securities | | $13,787 | | $(267) | | $382,159 | | $(67,832) | | $395,946 | | $(68,099) | |||||
| · · · · · · · · · · · · · · · · · · | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Less than 12 Months · · 12 Months or More · · Total | |||||||||||||||||
| · · Fair · · Unrealized · · Fair · · Unrealized · · Fair · · Unrealized | |||||||||||||||||
| · · Value · · Losses · · Value · · Losses · · Value · · Losses | |||||||||||||||||
| Available-for-sale December 31, 2024 · · · · · · · · · · · · · · · · · · | |||||||||||||||||
| U.S. government agencies | | $1,099 | | $(5) | | $70,767 | | $(9,340) | | $71,866 | | $(9,345) | |||||
| Mortgage-backed securities - residential | | 7,427 | | (198) | | 185,647 | | (33,050) | | 193,074 | | (33,248) | |||||
| Mortgage-backed securities - commercial | | | 1,207 | | | (18) | | | 59,432 | | | (16,868) | | | 60,639 | | (16,886) |
| Corporate Securities | | | — | | — | | 20,034 | | | (3,474) | | | 20,034 | | (3,474) | ||
| Obligations of states and political subdivisions | | 7,728 | | (89) | | 76,608 | | (12,871) | | 84,336 | | (12,960) | |||||
| Total debt securities | | $17,461 | | $(310) | | $412,488 | | $(75,603) | | $429,949 | | $(75,913) | |||||
As of June 30, 2025, the Company’s securities portfolio consisted of 245 securities,220 of which were in an unrealized loss position. As of December 31, 2024, the Company’s securities portfolio consisted of 270 securities,244 of which were in an unrealized
loss position. Unrealized losses are primarily related to the Company’s mortgage backed securities, U.S. government agency securities, and investments in obligations of states and political subdivisions as discussed below.
Available for sale securities are evaluated to determine if a decline in fair value below the amortized cost basis has resulted from a credit loss or other factors. An impairment related to credit factors would be recorded through an allowance for credit losses. The allowance is limited to the amount by which the security’s amortized cost basis exceeds the fair value. An impairment that has not been recorded through an allowance for credit losses shall be recorded through other comprehensive income, net of applicable taxes. Investment securities will be written down to fair value through the Consolidated Statements of Income when management intends to sell, or may be required to sell, the securities before they recover in value. Primarily all of the investment securities are backed by loans guaranteed by either U.S. government agencies or U.S government-sponsored entities, and management believes that default is highly unlikely given the lack of historical credit losses and governmental backing. Management believes that the unrealized losses on these securities are a function of changes in market interest rates and credit spreads, not changes in credit quality.
The Company’s available for sale debt securities portfolio includes U.S. government agencies and treasuries, mortgage-backed securities, corporate bonds, and obligations of states and political subdivisions, as well as other securities. These types of securities may include a risk of future impairment charges as a result of the changes in market interest rates, unpredictable nature of the U.S. economy and their potential negative effect on the future performance of the security issuers. Available for sale debt securities in unrealized loss positions are evaluated for impairment related to credit losses on a quarterly basis. Management reviewed the collectability of these securities, taking into consideration such factors as financial condition of the issuers, credit ratings when available, reported capital ratios of the issuers, among other pertinent factors. Management also evaluated the credit quality, the ability and intent to hold these securities to maturity, and the impact of interest rates on the respective fair values of the securities. Based on that review and evaluation, it was determined that any change in fair value was temporary and did not result in impairment. Accordingly, no impairment was recognized during the three and six months ended June 30, 2025. Accrued interest on investments, which is excluded from the amortized cost of available for sale debt securities, totaled $2.1 million and $2.2 million at June 30, 2025 and December 31, 2024, respectively, and is presented within total accrued interest receivable on the consolidated statements of financial condition.
The Company does not intend to sell any of its available for sale debt securities in an unrealized loss position prior to recovery of their amortized cost basis, and it is more likely than not that the Company will not be required to sell any of its securities prior to recovery of their amortized cost basis.
The following table presents the activity in the allowance for credit losses associated with investment securities for the six months ended June 30, 2025 and June 30, 2024:
| | | | | | | |
|---|---|---|---|---|---|---|
| | June 30, 2025 | June 30, 2024 | ||||
| Allowance for credit losses -investments: | | | | | | |
| | | | | | | |
| Beginning balance | | $— | | $— | ||
| Provision for credit losses | | — | | (1,900) | ||
| Charge-offs | | — | | — | ||
| Recoveries | | | — | | | 1,900 |
| Ending balance | | $— | | $— | ||
The recovery reflected in the table above represents the sale of the Signature Bank subordinated debt during the six months ended June 30, 2024. At June 30, 2025 management evaluated the requirement for an allowance for credit losses associated with the corporate securities portfolio. It was determined that ACL-investments was not required.
Note 3 — Loans
Loans at June 30, 2025 and December 31, 2024 were as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · June 30, 2025 · · · December 31, 2024 · | |||||||
| Commercial and industrial | | $248,838 | | $242,390 | | ||
| Commercial real estate | | 1,434,414 | | 1,362,054 | | ||
| Commercial real estate construction | | 111,483 | | 80,993 | | ||
| Residential real estate | | 71,169 | | 74,973 | | ||
| Home equity | | 19,142 | | 17,365 | | ||
| Consumer | | 32,756 | | 37,976 | | ||
| Total Loans | | $1,917,802 | | $1,815,751 | | ||
| Allowance for credit losses | | | (28,408) | | | (26,077) | |
| Net Loans | | $1,889,394 | | $1,789,674 | | ||
| | | | | | | | |
Included in commercial and industrial loans as of June 30, 2025 and December 31, 2024 were loans issued under the SBA’s Paycheck Protection Program (“PPP”) of $147 and $170, respectively.
Allowance for Credit Losses
The Company engaged a third-party vendor to assist in the CECL calculation and internal governance framework to oversee the quarterly estimation process for the allowance for credit losses (“ACL”). The ACL calculation methodology relies on regression-based discounted cash flow (“DCF”) models that correlate relationships between certain financial metrics and external market and macroeconomic variables. The Company uses Probability of Default (“PD”) and Loss Given Default (“LGD”) with quantitative factors and qualitative considerations in the calculation of the allowance for credit losses for collectively evaluated loans. The Company uses a reasonable and supportable period of one year, at which point loss assumptions revert back to historical loss information by means of a one-year reversion period. Following are some of the key factors and assumptions that are used in the Company’s CECL calculations:
methods based on probability of default and loss given default which are modeled based on macroeconomic scenarios;
a reasonable and supportable forecast period determined based on management’s current review of macroeconomic environment;
a reversion period after the reasonable and supportable forecast period;
estimated prepayment rates based on the Company’s historical experience and future macroeconomic environment;
estimated credit utilization rates based on the Company’s historical experience and future macroeconomic environment; and
incorporation of qualitative factors not captured within the modeled results. The qualitative factors include but are not limited to
changes in lending policies, business conditions, changes in the nature and size of the portfolio, portfolio concentrations, and
external factors such as competition.
Allowance for Credit Losses are aggregated for the major loan segments, with similar risk characteristics, summarized below. However, for the purposes of calculating the reserves, these segments may be further broken down into loan classes by risk characteristics that include but are not limited to regulatory call codes, industry type, geographic location, and collateral type.
Residential real estate loans involve certain risks such as interest rate risk and risk of non-repayment. Adjustable-rate residential real estate loans decrease the interest rate risk to the Bank that is associated with changes in interest rates but involve other risks, primarily because as interest rates rise, the payment by the borrower rises to the extent permitted by the terms of the loan, thereby increasing the potential for default. At the same time, the marketability of the underlying properties may be adversely affected by
higher interest rates. Repayment risk may be affected by a number of factors including, but not necessarily limited to, job loss, divorce, illness and personal bankruptcy of the borrower.
Commercial and multi-family real estate lending entails additional risks as compared with residential family property lending. Such loans typically involve large loan balances to single borrowers or groups of related borrowers. The payment experience on such loans is typically dependent on the successful operation of the real estate project. The success of such projects is sensitive to changes in supply and demand conditions in the market for commercial real estate as well as general economic conditions.
Construction lending is generally considered to involve a high risk due to the concentration of principal in a limited number of loans and borrowers and the effects of the general economic conditions on developers and builders. Moreover, a construction loan can involve additional risks because of the inherent difficulty in estimating both a property’s value at completion of the project and the estimated cost (including interest) of the project. The nature of these loans is such that they are generally difficult to evaluate and monitor. In addition, speculative construction loans to a builder are not necessarily pre-sold and thus pose a greater potential risk to the Bank than construction loans to individuals on their personal residence.
Commercial and industrial lending, including lines of credit, is generally considered higher risk due to the concentration of principal in a limited number of loans and borrowers and the effects of general economic conditions on the business. Commercial business loans are primarily secured by inventories and other business assets. In many cases, any repossessed collateral for a defaulted commercial business loans will not provide an adequate source of repayment of the outstanding loan balance.
Home equity lending entails certain risks such as interest rate risk and risk of non-repayment. The marketability of the underlying property may be adversely affected by higher interest rates, decreasing the collateral value securing the loan. Repayment risk can be affected by job loss, divorce, illness and personal bankruptcy of the borrower. Home equity line of credit lending entails securing an equity interest in the borrower’s home. In many cases, the Bank’s position in these loans is as a junior lien holder to another institution’s superior lien. This type of lending is often priced on an adjustable rate basis with the rate set at or above a predefined index. Adjustable-rate loans decrease the interest rate risk to the Bank that is associated with changes in interest rates but involve other risks, primarily because as interest rates rise, the payment by the borrower rises to the extent permitted by the terms of the loan, thereby increasing the potential for default.
Consumer loans generally have more credit risk because of the type and nature of the collateral and, in certain cases, the absence of collateral. Consumer loans generally have shorter terms and higher interest rates than other lending. In addition, consumer lending collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness and personal bankruptcy. In many cases, any repossessed collateral for a defaulted consumer loan will not provide an adequate source of repayment of the outstanding loan.
The following tables present the activity in the allowance by portfolio segment for each of the three and six months ended June 30, 2025 and 2024: (Note: The activity presented does not include provisions recorded to support the reserve associated with off balance sheet commitments.)
| · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Three Months Ended June 30, 2025 | |||||||||||||||||||
| · · Commercial · · · · · Commercial · · · · · · · · · · · · | ||||||||||||||||||||
| · · And · · Commercial · · Real Estate · · Residential · · Home · · · · · · | ||||||||||||||||||||
| · · Industrial · · Real Estate · · Construction · · Real Estate · · Equity · · Consumer · · Total | ||||||||||||||||||||
| Allowance for credit losses: · · · · · · · | ||||||||||||||||||||
| Beginning balance | | $3,809 | | $19,295 | | $992 | | $1,642 | | $182 | | $453 | | $26,373 | ||||||
| Provision for credit losses* | | | 1,400 | | | 858 | | | 25 | | | (27) | | | — | | | (41) | | 2,215 |
| Charge-offs | | | (190) | | | — | | | — | | | — | | | — | | | (3) | | (193) |
| Recoveries | | 6 | | | — | | | — | | | — | | | — | | | 7 | | 13 | |
| Ending balance | | $5,025 | | $20,153 | | $1,017 | | $1,615 | | $182 | | $416 | | $28,408 | ||||||
- The provision for credit losses on the income statement also includes approximately($102) associated with off balance sheet ACL.
| · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Six Months Ended June 30, 2025 | ||||||||||||||
| · · Commercial · · · · · Commercial · · · · · · · · · · · · | |||||||||||||||
| · · and · · Commercial · · Real Estate · · Residential · · Home · · · · · · | |||||||||||||||
| · · Industrial · · Real Estate · · Construction · · Real Estate · · Equity · · Consumer · · Total | |||||||||||||||
| Allowance for loan losses: · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||
| Beginning balance | | $4,501 | | $19,227 | | $755 | | $962 | | $56 | | $576 | | $26,077 | |
| Provision for credit losses* | | 700 | | 926 | | 262 | | 653 | | 126 | | (188) | | 2,479 | |
| Charge-offs | | (197) | | — | | | — | | — | | — | | (3) | | (200) |
| Recoveries | | 21 | | — | | — | | — | | — | | 31 | | 52 | |
| Ending balance | | $5,025 | | $20,153 | | $1,017 | | $1,615 | | $182 | | $416 | | $28,408 | |
- The provision for credit losses on the income statement also includes approximately ($164) associated with off balance sheet ACL.
| · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Three Months Ended June 30, 2024 | |||||||||||||||||||
| · · Commercial · · · Commercial · · · · · · · · | ||||||||||||||||||||
| · · and · · Commercial · · Real Estate · · Residential · · Home · · · · · · | ||||||||||||||||||||
| · · Industrial · · Real Estate · · Construction · · Real Estate · · Equity · · Consumer · · Total | ||||||||||||||||||||
| Allowance for credit losses: · · · · · · · | ||||||||||||||||||||
| Beginning balance | | $5,693 | | $17,493 | | $722 | | $977 | | $51 | | $537 | | $25,473 | ||||||
| Provision for credit losses* | | | (1,158) | | | 3,469 | | | (70) | | | 111 | | | — | | | (43) | | 2,309 |
| Charge-offs | | | (4) | | | — | | | — | | | — | | | — | | | — | | (4) |
| Recoveries | | 17 | | | — | | | — | | | — | | | — | | | 20 | | 37 | |
| Ending balance | | $4,548 | | $20,962 | | $652 | | $1,088 | | $51 | | $514 | | $27,815 | ||||||
- The provision for credit losses on the income statement also includes approximately($99) associated with off balance sheet ACL.
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Six Months Ended June 30, 2024 | ||||||||||||||||||||
| · · Commercial · · · Commercial · · · · · · · · | |||||||||||||||||||||
| · · and · · Commercial · · Real Estate · · Residential · · Home · · · · · · | |||||||||||||||||||||
| · · Industrial · · Real Estate · · Construction · · Real Estate · · Equity · · Consumer · · Total | |||||||||||||||||||||
| Allowance for credit losses: · · · · · · · | |||||||||||||||||||||
| Beginning balance | | $4,819 | | $17,873 | | $772 | | $1,081 | | $51 | | $586 | | $25,182 | |||||||
| Provision for credit losses* | | | (288) | | | 3,089 | | | (120) | | | 101 | | | — | | | (111) | | 2,671 | |
| Charge-offs | | | (7) | | | — | | | — | | | (94) | | | — | | | — | | (101) | |
| Recoveries | | 24 | | | — | | | — | | | — | | | — | | | 39 | | 63 | ||
| Ending balance | | $4,548 | | $20,962 | | $652 | | $1,088 | | $51 | | $514 | | $27,815 | |||||||
| | | | | | | | | | | | | | | | | | | | | | |
- The provision for credit losses on the income statement also includes approximately ($201) associated with off balance sheet ACL.
The following tables present the balance in the allowance for credit losses and the amortized cost in loans by portfolio segment and based on impairment method as of June 30, 2025 and December 31, 2024:
| · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · Commercial · · · Commercial · · · · · · · · | |||||||||||||||
| · · and · · Commercial · · Real Estate · · Residential · · Home · · · · · · | |||||||||||||||
| · · Industrial · · Real Estate · · Construction · · Real Estate · · Equity · · Consumer · · Total | |||||||||||||||
| June 30, 2025 · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||
| Allowance for credit losses: · · · · · · · | |||||||||||||||
| Ending balance: · · · · · · · | |||||||||||||||
| individually evaluated for impairment | | $1,861 | | $902 | | $— | | $— | | $— | | $— | | $2,763 | |
| collectively evaluated for impairment | | 3,164 | | 19,251 | | 1,017 | | 1,615 | | 182 | | 416 | | 25,645 | |
| Total ending allowance balance | | $5,025 | | $20,153 | | $1,017 | | $1,615 | | $182 | | $416 | | $28,408 | |
| Loans: | | | | | | | | ||||||||
| Ending balance: | | | | | | | | ||||||||
| individually evaluated for impairment | | $9,590 | | $47,688 | | $— | | $100 | | $828 | | $— | | $58,206 | |
| collectively evaluated for impairment | | 239,248 | | 1,386,726 | | | 111,483 | | 71,069 | | 18,314 | | 32,756 | | 1,859,596 |
| Total ending loans balance | | $248,838 | | $1,434,414 | | $111,483 | | $71,169 | | $19,142 | | $32,756 | | $1,917,802 | |
| · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · Commercial · · · Commercial · · · · · · · · | |||||||||||||||||||
| · · and · · Commercial · · Real Estate · · Residential · · Home · · · · · · | |||||||||||||||||||
| · · Industrial · · Real Estate · · Construction · · Real Estate · · Equity · · Consumer · · Total | |||||||||||||||||||
| December 31, 2024 · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||||
| Allowance for credit losses: · · · · · · · | |||||||||||||||||||
| Ending balance: · · · · · · · | |||||||||||||||||||
| individually evaluated for impairment | | $388 | | $749 | | $— | | $— | | $— | | $— | | $1,137 | |||||
| collectively evaluated for impairment | | 4,113 | | 18,478 | | 755 | | 962 | | 56 | | 576 | | 24,940 | |||||
| Total ending allowance balance | | $4,501 | | $19,227 | | $755 | | $962 | | $56 | | $576 | | $26,077 | |||||
| Loans: | | | | | | | | | | | | | | | | | | ||
| Ending balance: | | | | | | | | | | | | | | | | | | ||
| individually evaluated for impairment | | $2,405 | | $35,050 | | $— | | $60 | | $— | | $83 | | $37,598 | |||||
| collectively evaluated for impairment | | 239,985 | | 1,327,004 | | | 80,993 | | 74,913 | | 17,365 | | 37,893 | | 1,778,153 | ||||
| Total ending loans balance | | $242,390 | | $1,362,054 | | $80,993 | | $74,973 | | $17,365 | | $37,976 | | $1,815,751 | |||||
Included in the commercial and industrial loans collectively evaluated for impairment are PPP loans of $147 and $170 as of June 30, 2025 and December 31, 2024, respectively. PPP loans receivable are guaranteed by the SBA and have no allocation in the allowance.
Individually Analyzed Loans
Effective January 1, 2023, the Company began analyzing loans on an individual basis when management determined that the loan no longer exhibited risk characteristics consistent with the risk characteristics existing in its designated pool of loans, under the Company's CECL methodology. Loans individually analyzed include certain nonaccrual commercial, as well as certain accruing loans previously identified under prior troubled debt restructuring (TDR) guidance.
As of June 30, 2025, the amortized cost basis of individually analyzed loans was $58.2 million, of which $45.5 million were considered collateral dependent. As of December 31, 2024, the amortized cost basis of individually analyzed loans was$37.6 million, of which $29.8 million were considered collateral dependent. For collateral dependent loans where the borrower is experiencing financial difficulty and repayment is likely to be substantially provided through the sale or operation of the collateral, the ACL is
measured based on the difference between the fair value of the collateral and the amortized cost basis of the loan, at measurement date. Certain assets held as collateral may be exposed to future deterioration in fair value, particularly due to changes in real estate markets or usage.
The following table presents the amortized cost basis and related allowance for credit loss of individually analyzed loans considered to be collateral dependent as of June 30, 2025 and December 31, 2024:
| · · · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · At June 30, 2025 · · At December 31, 2024 · | ||||||||||
| · · · · · · · · · · · · · · | ||||||||||
| · Principal Balance · · Related Allowance · · · Principal Balance · · Related Allowance | ||||||||||
| · · · | ||||||||||
| Commercial and industrial | | $— | $— | | | $— | $— | | ||
| Commercial real estate (1) | | 44,537 | | 794 | | | 29,714 | | 563 | |
| Commercial real estate construction | | — | | — | | | — | | — | |
| Residential real estate (2) | | 100 | | — | | | 60 | | — | |
| Home equity (2) | | 828 | | — | | | — | | — | |
| Consumer | | — | | — | | | — | | — | |
| Total | | $45,465 | | $794 | | | $29,774 | | $563 | |
(1) Commercial real estate – secured by various types of commercial real estate.
(2) Residential real estate – secured by residential real estate.
The following table presents the amortized cost in non-accrual and loans past due over 90 days still on accrual by class of loans as of June 30, 2025 and December 31, 2024.
| · · · · · · · · · · · · · · · · · · · · | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Non-Accrual | | | | | | | | | | | | | |
| · · with No Allowance · · · · · · · · · Loans Past Due Over 90 Days | |||||||||||||||
| · · for Credit Loss · · · Non-accrual · · Still Accruing | |||||||||||||||
| · · June 30, 2025 · · December 31, 2024 · · June 30, 2025 · December 31, 2024 · June 30, 2025 · December 31, 2024 | |||||||||||||||
| Commercial and industrial | | $— | | | $— | | | $2,372 | | $293 | | $— | | $— | |
| Commercial real estate | | 7,424 | | | | 6,000 | | | 8,414 | | 6,000 | | — | | — |
| Commercial real estate construction | | — | | | | — | | | — | | — | | — | | — |
| Residential real estate | | 100 | | | | 6 | | | 100 | | 6 | | — | | — |
| Home equity | | 828 | | | | — | | | 828 | | — | | — | | — |
| Consumer | | — | | | | — | | | — | | — | | — | | — |
| Total | | $8,352 | | | | 6,006 | | | $11,714 | | $6,299 | | $— | | $— |
As of June 30, 2025, the Company held $11.7 million in non-accrual balances and a related ACL of approximately $1.3 million. Within the non-accrual balances,$8.4 million of these loans had no ACL associated to them. As of December 31, 2024, the Company had$6.3 million in non-accrual loans and related ACL of approximately $186 thousand. Within the non-accrual balances,$6.0 million of these loans had no ACL associated related to them.
The Company adopted ASU 2022-02, Financial Instruments – Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measurement of troubled debt restructurings and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty. The Company did not have any loans that were both experiencing financial difficulties and modified during the three and six months ended June 30, 2025 and 2024.
In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed within the scope of the Company’s internal underwriting policy.
The following table presents the aging of the amortized cost in past-due loans as of June 30, 2025 and December 31, 2024 by class of loans:
| · · · · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · 30-59 Days · 60-89 Days · Greater Than · Total · Loans | ||||||||||
| | | Past Due | | Past Due | | 90 Days | | Past Due | | Not Past Due |
| June 30, 2025 · · · · · | ||||||||||
| Commercial and industrial | | $— | | $1,500 | | $762 | | $2,262 | | $246,576 |
| Commercial real estate | | 510 | | 405 | | 8,414 | | 9,329 | | 1,425,085 |
| Commercial real estate construction | | — | | — | | — | | — | | 111,483 |
| Residential real estate | | — | | — | | 97 | | 97 | | 71,072 |
| Home equity | | — | | — | | 591 | | 591 | | 18,551 |
| Consumer | | — | | — | | — | | — | | 32,756 |
| Total | | $510 | | $1,905 | | $9,864 | | $12,279 | | $1,905,523 |
| · · · · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · 30-59 Days · 60-89 Days · Greater Than · Total · Loans | ||||||||||
| | | Past Due | | Past Due | | 90 Days | | Past Due | | Not Past Due |
| December 31, 2024 · · · · · · · · · · · · · · · | ||||||||||
| Commercial and industrial | | $— | | $128 | | $150 | | $278 | | $242,112 |
| Commercial real estate | | 141 | | 398 | | 6,000 | | 6,539 | | 1,355,515 |
| Commercial real estate construction | | — | | — | | — | | — | | 80,993 |
| Residential real estate | | 294 | | — | | — | | 294 | | 74,679 |
| Home equity | | — | | — | | — | | — | | 17,365 |
| Consumer | | — | | — | | — | | — | | 37,976 |
| Total | | $435 | | $526 | | $6,150 | | $7,111 | | $1,808,640 |
As of June 30, 2025 and December 31, 2024, loans in the process of foreclosure were $8,375 and $6,533 respectively, of which there wereno loans secured by residential real estate.
Credit Quality Indicators: The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with an outstanding balance greater than $350 thousand and non-homogeneous loans, such as commercial and commercial real estate loans. This analysis is performed on an annual basis. The Company uses the following definitions for risk ratings:
Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or the institution’s credit position at some future date.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well- defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass-rated loans.
The following tables summarize the Company’s loans by year of origination and internally assigned credit risk at June 30, 2025 and December 31, 2024 and gross charge-offs for the six months ended June 30, 2025 and the year ended December 31, 2024:
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | Revolving | | | |
| · · · · · · · · Revolving · Loans to · | |||||||||||||||||||
| · 2025 · · 2024 · · 2023 · · 2022 · · 2021 · · Prior · · Loans · · Term Loans · · Total | |||||||||||||||||||
| Commercial and industrial | | | | | | | | | | | | | | | | | | | — |
| Pass | $17,993 | | 29,491 | | 40,128 | | 33,286 | | 31,720 | | 62,774 | | — | | — | | $215,392 | ||
| Special Mention | 413 | | — | | 4,076 | | — | | 3,544 | | 28 | | — | | — | | 8,061 | ||
| Substandard | 1,091 | | 10,378 | | 2,151 | | 11,281 | | 259 | | 225 | | — | | — | | 25,385 | ||
| Total Commercial and industrial | $19,497 | | 39,869 | | 46,355 | | 44,567 | | 35,523 | | 63,027 | | — | | — | | $248,838 | ||
| Current period gross charge-offs | | 197 | | — | | — | | — | | — | | — | | — | | — | | | 197 |
| | | | | | | | | | | | | | | | | | | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | ||
| Pass | $94,377 | | 163,001 | | 183,448 | | 316,643 | | 224,424 | | 388,272 | | 909 | | — | | $1,371,074 | ||
| Special Mention | — | | — | | 5,127 | | 4,784 | | — | | 8,059 | | — | | — | | 17,970 | ||
| Substandard | — | | 990 | | — | | 8,250 | | 15,500 | | 20,630 | | — | | — | | 45,370 | ||
| Total Commercial real estate | $94,377 | | 163,991 | | 188,575 | | 329,677 | | 239,924 | | 416,961 | | 909 | | — | | $1,434,414 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | — | | — | | — | | | — |
| | | | | | | | | | | | | | | | | | | | |
| Commercial real estate construction | | | | | | | | | | | | | | | | | | | |
| Pass | $31,875 | | 26,879 | | 25,555 | | 16,974 | | 10,200 | | — | | — | | — | | $111,483 | ||
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Substandard | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Total Commercial real estate construction | $31,875 | | 26,879 | | 25,555 | | 16,974 | | 10,200 | | — | | — | | — | | $111,483 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | — | | — | | — | | | — |
| | | | | | | | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | | | | | | | |
| Pass | $1,051 | | 9,790 | | 16,413 | | 10,534 | | 8,012 | | 25,269 | | — | | — | | $71,069 | ||
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Substandard | — | | — | | — | | — | | — | | 100 | | — | | — | | 100 | ||
| Total Residential real estate | $1,051 | | 9,790 | | 16,413 | | 10,534 | | 8,012 | | 25,369 | | — | | — | | $71,169 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | — | | — | | — | | | — |
| | | | | | | | | | | | | | | | | | | | |
| Home equity | | | | | | | | | | | | | | | | | | | |
| Pass | $— | | 384 | | 45 | | — | | — | | 43 | | 16,659 | | 1,182 | | $18,313 | ||
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Substandard | — | | — | | — | | — | | — | | — | | 829 | | — | | 829 | ||
| Total Home Equity | $— | | 384 | | 45 | | — | | — | | 43 | | 17,488 | | 1,182 | | $19,142 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | — | | — | | — | | | — |
| | | | | | | | | | | | | | | | | | | | |
| Consumer | | | | | | | | | | | | | | | | | | | |
| Pass | $1,764 | | 7,747 | | 17,451 | | 1 | | — | | 966 | | 4,827 | | — | | $32,756 | ||
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Substandard | | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Total Consumer | $1,764 | | 7,747 | | 17,451 | | 1 | | — | | 966 | | 4,827 | | — | | $32,756 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | 3 | | — | | — | | | 3 |
| | | | | | | | | | | | | | | | | | | | |
| Total Loans | $148,564 | | 248,660 | | 294,394 | | 401,753 | | 293,659 | | 506,366 | | 23,224 | | 1,182 | | $1,917,802 | ||
| | | | | | | | | | | | | | | | | | | | |
| Gross charge-offs | $197 | | — | | — | | — | | — | | 3 | | — | | — | | $200 | ||
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | Revolving | | | |
| · · · · · · · · Revolving · Loans to · | |||||||||||||||||||
| · 2024 · · 2023 · · 2022 · · 2021 · · 2020 · · Prior · · Loans · · Term Loans · · Total | |||||||||||||||||||
| Commercial and industrial | | | | | | | | | | | | | | | | | | | — |
| Pass | $38,388 | | 41,353 | | 35,358 | | 30,767 | | 29,871 | | 43,278 | | — | | — | | $219,015 | ||
| Special Mention | — | | 4,069 | | 3,333 | | 4,170 | | — | | 129 | | — | | — | | 11,701 | ||
| Substandard | 3,329 | | 395 | | 7,198 | | 143 | | 101 | | 508 | | — | | — | | 11,674 | ||
| Total Commercial and industrial | $41,717 | | 45,817 | | 45,889 | | 35,080 | | 29,972 | | 43,915 | | — | | — | | $242,390 | ||
| Current period gross charge-offs | | 10 | | — | | — | | — | | — | | — | | — | | — | | | 10 |
| | | | | | | | | | | | | | | | | | | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | ||
| Pass | $157,045 | | 188,536 | | 332,246 | | 227,489 | | 146,041 | | 266,873 | | 2,456 | | — | | $1,320,686 | ||
| Special Mention | — | | 784 | | — | | — | | — | | 8,366 | | — | | — | | 9,150 | ||
| Substandard | — | | — | | 622 | | 16,192 | | 6,709 | | 8,695 | | — | | — | | 32,218 | ||
| Total Commercial real estate | $157,045 | | 189,320 | | 332,868 | | 243,681 | | 152,750 | | 283,934 | | 2,456 | | — | | $1,362,054 | ||
| Current period gross charge-offs | | — | | — | | — | | 8,657 | | — | | 28 | | — | | — | | | 8,685 |
| | | | | | | | | | | | | | | | | | | | |
| Commercial real estate construction | | | | | | | | | | | | | | | | | | | |
| Pass | $21,710 | | 27,672 | | 21,411 | | 10,200 | | — | | — | | — | | — | | $80,993 | ||
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Substandard | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Total Commercial real estate construction | $21,710 | | 27,672 | | 21,411 | | 10,200 | | — | | — | | — | | — | | $80,993 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | — | | — | | — | | | — |
| | | | | | | | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | | | | | | | |
| Pass | $7,574 | | 20,682 | | 11,278 | | 8,296 | | 8,572 | | 18,565 | | — | | — | | $74,967 | ||
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Substandard | — | | — | | — | | — | | — | | 6 | | — | | — | | 6 | ||
| Total Residential real estate | $7,574 | | 20,682 | | 11,278 | | 8,296 | | 8,572 | | 18,571 | | — | | — | | $74,973 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | 94 | | — | | — | | | 94 |
| | | | | | | | | | | | | | | | | | | | |
| Home equity | | | | | | | | | | | | | | | | | | | |
| Pass | $408 | | 46 | | — | | — | | — | | 47 | | 15,674 | | 1,190 | | $17,365 | ||
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Substandard | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Total Home Equity | $408 | | 46 | | — | | — | | — | | 47 | | 15,674 | | 1,190 | | $17,365 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | — | | — | | 33 | | | 33 |
| | | | | | | | | | | | | | | | | | | | |
| Consumer | | | | | | | | | | | | | | | | | | | |
| Pass | $9,097 | | 21,655 | | 2 | | — | | 1,265 | | 64 | | 5,810 | | — | | $37,893 | ||
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | — | ||
| Substandard | — | | — | | — | | — | | — | | 83 | | — | | — | | 83 | ||
| Total Consumer | $9,097 | | 21,655 | | 2 | | — | | 1,265 | | 147 | | 5,810 | | — | | $37,976 | ||
| Current period gross charge-offs | | — | | — | | — | | — | | — | | 1 | | — | | — | | | 1 |
| | | | | | | | | | | | | | | | | | | | |
| Total Loans | $237,551 | | 305,192 | | 411,448 | | 297,257 | | 192,559 | | 346,614 | | 23,940 | | 1,190 | | $1,815,751 | ||
| | | | | | | | | | | | | | | | | | | | |
| Gross charge-offs | $10 | | — | | — | | 8,657 | | — | | 123 | | — | | 33 | | $8,823 | ||
| | | | | | | | | | | | | | | | | | | | |
Loans to certain directors and principal officers of the Company, including their immediate families and companies in which they are affiliated, amounted to $13,502 at June 30, 2025 and December 31, 2024.
Note 4 — Fair Value
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
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.
Level2: 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 company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The Company used the following methods and significant assumptions to estimate fair value:
*Investment Securities:*The fair values for investment securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2), using matrix pricing. Matrix pricing is a mathematical technique commonly used to price debt securities that are not actively traded, values debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).
*Individually Evaluated, or Collateral Dependent Loans and Other Real Estate Owned:*The fair value of collateral dependent loans that are individually evaluated for impairment is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach and resulted in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Collateral dependent loans are evaluated on a quarterly basis for additional impairment and adjusted in accordance with the allowance policy.
Appraisals are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by a third-party appraisal management company that the Company has engaged in accordance with internal vendor management policies and approval of the Company’s Board of Directors. Once received, the appraisal review function is conducted by the appraisal management company and consists of a review of the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. Through this review, the appraisal management company evaluates the validity of the appraised value and the strength of the conclusions; which are subsequently confirmed by a member of the Credit Department. Discounts to the appraised value are then applied to recognize the carrying costs incurred until disposition, realtor fees, deterioration in the quality of the asset, and the age of the appraisal. The net effect of these adjustments were included in the charge-off to the allowance upon acquisition of the foreclosed property and/or upon partial charge-off of the collateral dependent loan. The most recent analysis of property appraisals including the appropriate discount rates are incorporated into the allowance methodology for the respective loan portfolio segments.
Assets and liabilities measured at fair value on a recurring basis are summarized below:
| · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · · · · Fair Value Measurements Using: | |||||||||
| · · · Quoted Prices in · · · · | |||||||||
| | | | | | Active Markets | | Significant Other | | Significant |
| · · Total at · · for Identical · · Observable · · Unobservable | |||||||||
| · · June 30, · · Assets · · Inputs · · Inputs | |||||||||
| · · 2025 · · (Level 1) · · (Level 2) · · (Level 3) | |||||||||
| U.S. government agencies and treasuries | $65,348 | | $— | | $65,348 | | $— | ||
| Mortgage-backed securities | | 244,142 | | — | | 244,142 | | — | |
| Corporate securities | | 22,546 | | — | | 19,601 | | 2,945 | |
| Obligations of states and political subdivisions | | 78,778 | | — | | 78,778 | | — | |
| Total securities available-for-sale | | $410,814 | | $— | | $407,869 | | $2,945 | |
There wereno transfers between Level 1 and Level 2 during the three and six months ended June 30, 2025. The Level 3 amount reflects the fair value of certain subordinated notes with limited availability of market pricing and determined based on discounted cash flows and other market value indicators.
| · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · · · · Fair Value Measurements Using: | |||||||||
| · · · Quoted Prices in · · · · | |||||||||
| | | | | | Active Markets | | Significant Other | | Significant |
| · · Total at · · for Identical · · Observable · · Unobservable | |||||||||
| · · December 31, · · Assets · · Inputs · · Inputs | |||||||||
| · · 2024 · · (Level 1) · · (Level 2) · · (Level 3) | |||||||||
| U.S. government agencies and treasuries | $76,154 | | $— | | $76,154 | | $— | ||
| Mortgage-backed securities | | 257,339 | | — | | 257,339 | | — | |
| Corporate securities | | | 20,034 | | — | | 17,299 | | 2,735 |
| Obligations of states and political subdivisions | | 90,248 | | — | | 90,248 | | — | |
| Total securities available-for-sale | | $443,775 | | $— | | $441,040 | | $2,735 | |
There wereno transfers between Level 1 and Level 2 during 2024. The Level 3 amount reflects the fair value of certain subordinated notes with limited availability of market pricing and determined based on discounted cash flows and other market value indicators.
Assets measured at fair value on a non-recurring basis as of June 30, 2025 and December 31, 2024 are summarized below:
| · · · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · · · Fair Value Measurements Using: | ||||||||
| · · · · · Quoted Prices · · Significant · · · | ||||||||
| · · · · · in Active · · Other · · Significant | ||||||||
| | | Total at | | Markets for | | Observable | | Unobservable |
| · June 30, 2025 · Identical Assets · Inputs · Inputs | ||||||||
| · · · (Level 1) · · (Level 2) · · (Level 3) | ||||||||
| Collateral dependent loans - Commercial Real Estate | | $5,112 | | $— | | $— | | $5,112 |
| · · · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · · · Fair Value Measurements Using: | ||||||||
| · · · · · Quoted Prices · · Significant · · · | ||||||||
| · · · · · in Active · · Other · · Significant | ||||||||
| | | Total at | | Markets for | | Observable | | Unobservable |
| · December 31, 2024 · Identical Assets · Inputs · Inputs | ||||||||
| · · · (Level 1) · · (Level 2) · · (Level 3) | ||||||||
| Collateral dependent loans- Commercial real estate | | $2,800 | | $— | | $— | | $2,800 |
The fair value amounts shown in the above table are individually evaluated loans net of reserves allocated to said loans. The total reserves allocated to these loans were $794 thousand and $563 thousand at June 30, 2025 and December 31, 2024, respectively.
The following table presents additional quantitative information about level 3 fair value measured at fair value on a non-recurring basis at June 30, 2025 and December 31, 2024:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · Fair Value · Range | ||||||||||
| June 30, 2025 · · Value · · Valuation Technique · · Unobservable Input · · (Weighted Average) | ||||||||||
| Collateral dependent loans - Commercial Real Estate | | $5,112 | | Appraisal of collateral (1) | | Appraisal and liquidation | | 20% | | |
| | | | | | | | adjustments (2) | | (20%) | |
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · Fair Value · Range | ||||||||||
| December 31, 2024 · · Value · · Valuation Technique · · Unobservable Input · · (Weighted Average) | ||||||||||
| Collateral dependent loans - Commercial real estate | | $2,800 | | Appraisal of collateral (1) | | Appraisal and liquidation | | 20% | | |
| | | | | | | | adjustments (2) | | (20%) | |
(1) Fair value is generally determined through independent appraisals of the underlying collateral that generally include various level 3 inputs which are not identifiable.
(2) Appraisals may be adjusted downward by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
The carrying amounts and estimated fair values of the Company’s financial instruments not carried at fair value are as follows at June 30, 2025 and December 31, 2024:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · June 30, 2025 | |||||||||||||||
| · Carrying · Fair · · · · · · | |||||||||||||||
| · · Amount · · Value · · Level 1 · · Level 2 · · Level 3 | |||||||||||||||
| Financial assets: | | | | | | | | | | | | | | | |
| Cash and due from banks | | $175,606 | | $175,606 | | $175,606 | | $— | | $— | |||||
| Loans, net | | 1,889,394 | | 1,828,792 | | — | | — | | 1,828,792 | |||||
| Accrued interest receivable | | 10,465 | | 10,465 | | — | | 2,071 | | 8,394 | |||||
| Restricted investment in bank stocks | | 5,618 | | NA | | — | | — | | — | |||||
| Financial liabilities: | | | | | | | | | | | | | | | |
| Deposits | | 2,276,723 | | 2,276,045 | | 2,132,431 | | 143,614 | | — | |||||
| FHLB advances, short term | | | 21,000 | | | 20,961 | | | — | | | 20,961 | | | — |
| FHLB advances, long term | | 10,000 | | 10,006 | | — | | 10,006 | | — | |||||
| Subordinated notes, net of issuance costs | | 19,626 | | 25,092 | | — | | 25,092 | | — | |||||
| Accrued interest payable | | 921 | | 921 | | — | | 921 | | — | |||||
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2024 | |||||||||||||||
| · Carrying · Fair · · · · · · | |||||||||||||||
| · · Amount · · Value · · Level 1 · · Level 2 · · Level 3 | |||||||||||||||
| Financial assets: | | | | | | | | | | | | | | | |
| Cash and due from banks | | $150,334 | | $150,334 | | $150,334 | | $— | | $— | |||||
| Loans, net | | 1,789,674 | | 1,707,825 | | — | | — | | 1,707,825 | |||||
| Accrued interest receivable | | 6,680 | | 6,680 | | — | | 2,201 | | 4,479 | |||||
| Restricted investment in bank stocks | | 9,716 | | NA | | — | | — | | — | |||||
| Financial liabilities: | | | | | | | | | | | | | | | |
| Deposits | | 2,153,359 | | 2,152,731 | | 1,932,345 | | 220,386 | | — | |||||
| FHLB advances, short term | | 113,500 | | | 113,286 | | | — | | | 113,286 | | | — | |
| FHLB advances, long term | | 10,000 | | 9,861 | | — | | 9,861 | | — | |||||
| Subordinated notes, net of issuance costs | | 19,591 | | 24,538 | | — | | 24,538 | | — | |||||
| Accrued interest payable | | | 655 | | 655 | | — | | 655 | | — | ||||
Note 5 — Deposits
A summarized analysis of the Bank’s deposits at June 30, 2025 and December 31, 2024:
| · · · · · · · | |||||
|---|---|---|---|---|---|
| · June 30, 2025 · December 31, 2024 · | |||||
| Non-interest bearing demand accounts | | $687,120 | | $651,135 | |
| Interest-bearing demand accounts | | 429,330 | | 331,115 | |
| Money market accounts | | 693,148 | | 679,082 | |
| Savings accounts | | 322,832 | | 271,014 | |
| Certificates of Deposit | | 144,293 | | 221,013 | |
| Total deposits | | $2,276,723 | | $2,153,359 | |
Time deposits that meet or exceed the FDIC insurance limit of $250 thousand at June 30, 2025 and December 31, 2024 were $10.6 million and $11.6 million, respectively.
Scheduled maturities of time deposits for the next five years as of June 30, 2025, are as follows:
| | | | |
|---|---|---|---|
| 2025 | $125,630 | ||
| 2026 | | | 9,317 |
| 2027 | | 2,199 | |
| 2028 | | 7,147 | |
| | | $144,293 | |
Deposits of executive officers, directors and principal officers of the Company, including their immediate families and companies in which they are affiliated, amounted to $10.5 million and $19.4 million at June 30, 2025 and December 31, 2024, respectively.
Note 6 — Pension Plan and Stock Compensation
The Bank has a funded noncontributory defined benefit pension plan that covers substantially all employees meeting certain eligibility requirements. The pension plan was closed to new participants and benefit accruals were frozen as of December 31, 2015. The plan provides defined benefits based on years of service and final average salary.
The components of net periodic benefit cost for the Company’s noncontributory defined benefit pension plan for the three and six months ended June 30, 2025 and 2024 are as follows:
| · · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · Three Months Ended June 30, · · · Six Months Ended June 30, | |||||||||
| · 2025 · 2024 · · · 2025 · 2024 | |||||||||
| Service cost | | $— | | $— | | | $— | | $— |
| Interest cost | | 273 | | 269 | | | 546 | | 538 |
| Expected return on plan assets | | (457) | | (479) | | | (915) | | (958) |
| Amortization of transition cost | | — | | — | | | — | | — |
| Amortization of net loss | | 74 | | 74 | | | 148 | | 147 |
| Net periodic benefit cost/(income) | | $(110) | | $(136) | | | $(221) | | $(273) |
On March 16, 2023, the Board of Directors approved the Orange County Bancorp, Inc. 2023 Equity Incentive Plan (the “2023 Plan”), which provided for the issuance of 500,000 shares of Common Stock, plus the remaining shares under the 2019 plan. The restricted stock units granted, generally, will vest over three years in approximately 33% increments on the first, second andthird anniversary of the date of grant.
For the three months ended June 30, 2025 and 2024, the Company’s recognized stock-based compensation costs were $560 thousand and $879 thousand, respectively. For the six months ended June 30, 2025 and 2024 the Company’s recognized stock-based compensation costs of$1.0 million and $1.3 million, respectively. The Company uses the fair value of the common stock on the date of award to measure compensation cost for restricted stock awards. Compensation cost is recognized over the vesting period of the award using the straight line method. There wereno restricted stock awards granted during the three and six months ended June 30, 2025 and the three and six months ended June 30, 2024, respectively. The grants generally vest at the rate of 33% per year with full vesting on the third anniversary date of the grant.
The following table summarizes the activity of RSUs during the six months ended June 30, 2025:
| · · | |
|---|---|
| · · Restricted Stock Units | |
| Non-vested RSUs at beginning of period | 163,798 |
| Granted | 89,621 |
| Vested | (59,007) |
| Forfeited | — |
| Non-vested RSUs at end of period | 194,412 |
Note 7 — Accumulated Other Comprehensive Income
The following is changes in the accumulated other comprehensive income (loss) by component, net of tax, for the three and six months ended June 30, 2025 and 2024.
| · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| | Three Months Ended June 30, 2025 | ||||||||
| · · Unrealized · · · · · · · · · | |||||||||
| · · Gains and · · · · · · · · | |||||||||
| | | Losses on | | | | | Deferred | | |
| · · Available-for- · · Defined Benefit · · Compensation · · | |||||||||
| · · Sale Securities · · Pension Items · · Liability · · Total | |||||||||
| Beginning balance | | $(52,228) | | $(7,887) | | $96 | $(60,019) | ||
| Other comprehensive income/(loss) before reclassification, net | | (2,075) | | 87 | | (3) | | (1,991) | |
| Less amounts reclassified from accumulated other comprehensive income | | 574 | | — | | — | | 574 | |
| Net current period other comprehensive income/(loss) | | (1,501) | | 87 | | (3) | | (1,417) | |
| Ending balance | | $(53,729) | | $(7,800) | | $93 | $(61,436) | ||
| · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · Six Months Ended June 30, 2025 | |||||||||
| · · Unrealized · · · · · · · · · | |||||||||
| · · Gains and · · · · · · · · | |||||||||
| | | Losses on | | | | | Deferred | | |
| · · Available-for- · · Defined Benefit · · Compensation · · | |||||||||
| · · Sale Securities · · Pension Items · · Liability · · Total | |||||||||
| Beginning balance | | $(59,876) | | $(7,974) | | $99 | $(67,751) | ||
| Other comprehensive income/(loss) before reclassification | | 5,573 | | 174 | | (6) | | 5,741 | |
| Less amounts reclassified from accumulated other comprehensive income | | 574 | | — | | — | | 574 | |
| Net current period other comprehensive income/(loss) | | 6,147 | | 174 | | (6) | | 6,315 | |
| Ending balance | | $(53,729) | | $(7,800) | | $93 | $(61,436) | ||
| · · · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| | Three Months Ended June 30, 2024 | |||||||
| · · Unrealized · · · · · · · · · | ||||||||
| · · Gains and · · · · · · · · | ||||||||
| · · Losses on · · · · · Deferred · · | ||||||||
| | | Available-for- | | Defined Benefit | | Compensation | | |
| | | Sale Securities | | Pension Items | | Liability | | Total |
| Beginning balance | | $(61,345) | | $(7,855) | | $108 | | $(69,092) |
| Other comprehensive income/(loss) before reclassification | | 1,425 | | 237 | | (3) | | 1,659 |
| Less amounts reclassified from accumulated other comprehensive income | | — | | — | | — | | — |
| Net current period other comprehensive income/(loss) | | 1,425 | | 237 | | (3) | | 1,659 |
| Ending balance | | $(59,920) | | $(7,618) | | $105 | | $(67,433) |
| · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| | Six Months Ended June 30, 2024 | ||||||||
| · · Unrealized · · · · · · · · · | |||||||||
| · · Gains and · · · · · · · · | |||||||||
| | | Losses on | | | | | Deferred | | |
| · · Available-for- · · Defined Benefit · · Compensation · · | |||||||||
| · · Sale Securities · · Pension Items · · Liability · · Total | |||||||||
| Beginning balance | | $(56,127) | | $(8,092) | | $111 | | $(64,108) | |
| Other comprehensive income/(loss) before reclassification | | (3,793) | | 474 | | (6) | | (3,325) | |
| Net current period other comprehensive income/(loss) | | (3,793) | | | 474 | | (6) | | (3,325) |
| Ending balance | | $(59,920) | | $(7,618) | | $105 | | $(67,433) | |
The following reflects significant amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three and six months ended June 30, 2025 and 2024:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · Affected Line Item | ||||||||||||||
| · · Amount Reclassified from Accumulated Other Comprehensive Income · · in the Statement where | ||||||||||||||
| · · · · · · · · · · · · Net Income is Presented | ||||||||||||||
| · · Three Months Ended June 30, · Six Months Ended June 30, · | ||||||||||||||
| Details about Accumulated Other Comprehensive Income Components · · 2025 · · 2024 · · 2025 · · 2024 · · | ||||||||||||||
| Unrealized gains and losses on available-for-sale securities | | | | | | | | | | | | | | |
| Credit Loss Expense | | $— | | $— | | $— | | $— | | | ||||
| Realized loss on securities available-for-sale | | | (727) | | | — | | | (727) | | | — | | Investment security gains (losses) |
| Total before tax | | (727) | | — | | (727) | | — | | | ||||
| Tax effect | | (153) | | — | | (153) | | — | | Provision for income taxes | ||||
| Net of tax | | $(574) | | $— | | $(574) | | $— | | | ||||
| | | | | | | | | | | | | | | |
| Amortization of defined benefit pension items | | | | | | | | | | | | | | |
| Transition asset | | $— | | $— | | $— | | $— | | Other expense | ||||
| Actuarial gains (losses) | | — | | — | | — | | — | | Other expense | ||||
| Total before tax | | — | | — | | — | | — | | | ||||
| Tax effect | | — | | — | | — | | — | | Provision for income taxes | ||||
| Net of tax | | $— | | $— | | $— | | $— | | | ||||
| | | | | | | | | | | | | | | |
| Total reclassifications for the period, net of tax | | $(574) | | $— | | $(574) | | $— | | |||||
Note 8 — Revenue from Contracts with Customers
All of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within noninterest income. The following table presents the Company’s gross sources of noninterest income for the three and six months ended June 30, 2025 and 2024.
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended June 30, · · Six Months Ended June 30, · | |||||||||||||
| · · 2025 · · 2024 · · 2025 · · 2024 · | |||||||||||||
| Noninterest Income | | | | | | | | | | | | | |
| Service charges on deposit accounts | | $ | | | $ | | | | | | | | |
| Overdraft fees | | | 186 | | | 134 | | $335 | | $254 | | ||
| Other | | | 148 | | | 98 | | | 289 | | | 213 | |
| Trust income | | 1,573 | | 1,309 | | 3,247 | | 2,621 | | ||||
| Investment advisory income | | 1,823 | | 1,650 | | 3,589 | | 3,225 | | ||||
| Investment securities gains (losses)(a) | | (727) | | — | | (727) | | — | | ||||
| Earnings on bank owned life insurance(a) | | 234 | | 270 | | 493 | | 512 | | ||||
| Proceeds from bank owned life insurance proceeds(a) | | | 2,399 | | | — | | | 2,399 | | | — | |
| Gain on sale of assets(a) | | | 1,236 | | | — | | | 1,236 | | | — | |
| Other(b) | | 444 | | 346 | | 811 | | 668 | | ||||
| Total Noninterest Income | | $7,316 | | $3,807 | | $11,672 | | $7,493 | | ||||
| (a) | Not within the scope of ASC 606. |
|---|
| (b) | The Other category includes safe deposit income, checkbook fees, and debit card fee income, totaling $281 and $268 for the three months ended June 30, 2025 and 2024, respectively, and $552 and $535 for the six months ended June 30, 2025 and 2024 that are within the scope of ASC 606 and loan related fee income and miscellaneous income, totaling $162 and $77 for the three months ended June 30, 2025 and 2024, respectively, and $259 and $133 for the six months ended June 30, 2025 and 2024 which are outside the scope of ASC 606. |
|---|
The Company earns wealth management fees, which includes trust income and investment advisory income, from its contracts with trust and brokerage customers to manage assets for investment, and/or to transact on their accounts. These fees are primarily earned over time as the Company provides the contracted services and are generally assessed based on a tiered scale of the market value of the assets under management at month-end or quarter-end.
Note 9 — Segment Information
The Company's reportable segments are determined by the Chief Financial Officer, who is the designated Chief Operating Decision Maker (“CODM”), based upon information provided about the Company's products and services offered, primarily distinguished between banking and wealth management services provided by the Bank's wealth management division. They are also distinguished by the level of information provided to the CODM, who uses such information to review performance of various components of the business. Financial performance of the Company's business segments is evaluated by the CODM through evaluation of revenue sources, significant expenses, and budget to actual results in assessing the performance of the Company's segments and in determining the allocation of resources. The CODM reviews revenue sources to evaluate product pricing and significant expense to assess performance of each segment to evaluate compensation of certain employees. Segment pretax profit or loss is used to assess the performance of the banking segment by monitoring the margin between interest revenue and interest expense. Segment pretax profit or loss is used to assess the performance of the Wealth Management Division by monitoring wealth management fee income and AUM. Loans, investments, and deposits primarily provide the revenues in the banking operation and wealth management fee income provide the revenues for the Wealth Management Division. Interest expense, provision for credit losses, salaries and benefits expense, occupancy costs, and technology expense provide the significant expenses in the banking
segment, while salaries and benefits, occupancy, and technology costs are the significant expenses in the Wealth Management Division. All operations are domestic.
Management uses certain methodologies to allocate income and expense to the business segments. Certain expenses are allocated to segments based on proportionate use of services and related expenses. These include support unit expenses such as technology fees, administrative costs, operational expenses, and other charges associated with support functions. Taxes are allocated to each segment based on the effective rate for the period shown.
Banking
The Banking segment includes: commercial real estate, commercial real estate construction, commercial and industrial, multifamily, residential real estate, home equity, and consumer lending activities; cash management services; escrow management; deposit gathering; operation of ATMs; telephone and internet banking services; merchant credit card services and customer support and sales.
Wealth Management
The Wealth Management Division, which includes our trust department and HVIA, consists of: investment management services provided for individual and institutional customers; personal trust services, including but not limited to, trustee, administrator, and custodian; as well as other planning and advisory services.
The following tables present the statements of income and total assets for the Company’s reportable segments at or for the three and six months ended June 30, 2025 and 2024:
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · At or for the three months ended June 30, 2025 · · At or for the six months ended June 30, 2025 | ||||||||||||||||||
| · Banking · Wealth Management · Total Segments · Banking · Wealth Management · Total Segments | ||||||||||||||||||
| Net interest income | | $25,140 | | $— | | $25,140 | | $48,768 | | $— | | $48,768 | ||||||
| Noninterest income | | 3,920 | | 3,396 | | 7,316 | | 4,836 | | 6,836 | | 11,672 | ||||||
| Provision for credit loss - investments | | | — | | | — | | | — | | | — | | | — | | | — |
| Provision for credit loss | | (2,113) | | — | | (2,113) | | (2,315) | | — | | (2,315) | ||||||
| Noninterest expenses | | | | | | | | | | | | | | | ||||
| Salaries | | | (5,508) | | | (1,305) | | | (6,813) | | | (11,217) | | | (2,501) | | | (13,718) |
| Employee benefits | | | (2,074) | | | (264) | | | (2,338) | | | (4,256) | | | (532) | | | (4,788) |
| Occupancy expense | | | (1,143) | | | (156) | | | (1,299) | | | (2,257) | | | (319) | | | (2,576) |
| Professional fees | | | (1,544) | | | (122) | | | (1,666) | | | (2,715) | | | (298) | | | (3,013) |
| Directors' fees and expenses | | | (303) | | | (16) | | | (319) | | | (604) | | | (21) | | | (625) |
| Computer software expense | | | (1,944) | | | (173) | | | (2,117) | | | (3,759) | | | (340) | | | (4,099) |
| FDIC assessment | | | (330) | | | — | | | (330) | | | (660) | | | — | | | (660) |
| Advertising expenses | | | (456) | | | (25) | | | (481) | | | (829) | | | (41) | | | (870) |
| Advisor expenses related to trust income | | | — | | | (22) | | | (22) | | | — | | | (44) | | | (44) |
| Telephone expenses | | | (190) | | | (13) | | | (203) | | | (384) | | | (26) | | | (410) |
| Intangible amortization | | | (72) | | | — | | | (72) | | | (143) | | | — | | | (143) |
| Other | | | (850) | | | (244) | | | (1,094) | | | (1,800) | | | (502) | | | (2,302) |
| Total noninterest expenses | | | (14,414) | | | (2,340) | | | (16,754) | | | (28,624) | | | (4,624) | | | (33,248) |
| Income tax expense | | (2,906) | | (222) | | (3,128) | | (5,247) | | (465) | | (5,712) | ||||||
| Net income | | $9,627 | | $834 | | $10,461 | | $17,418 | | $1,747 | | $19,165 | ||||||
| Total assets | | $2,595,763 | | $10,500 | | $2,606,263 | | $2,595,763 | | $10,500 | | $2,606,263 | ||||||
| | | | | | | | | | | | | | | | | | | |
|---|
| · · At or for the three months ended June 30, 2024 · · At or for the six months ended June 30, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · Banking · Wealth Management · Total Segments · Banking · Wealth Management · Total Segments | ||||||||||||||||||
| Net interest income | | $24,119 | | $— | | $24,119 | | $45,720 | | $— | | $45,720 | ||||||
| Noninterest income | | 848 | | 2,959 | | 3,807 | | 1,647 | | 5,846 | | 7,493 | ||||||
| Provision for credit loss- investments | | | — | | | — | | | — | | | 1,900 | | | — | | | 1,900 |
| Provision for credit loss | | (2,210) | | — | | (2,210) | | (2,470) | | — | | (2,470) | ||||||
| Noninterest expenses | | | | | | | | | | | | | | | | |||
| Salaries | | | (5,626) | | | (1,247) | | | (6,873) | | | (11,165) | | | (2,446) | | | (13,611) |
| Employee benefits | | | (2,058) | | | (246) | | | (2,304) | | | (3,890) | | | (536) | | | (4,426) |
| Occupancy expense | | | (1,007) | | | (157) | | | (1,164) | | | (2,023) | | | (302) | | | (2,325) |
| Professional fees | | | (1,186) | | | (151) | | | (1,337) | | | (2,531) | | | (242) | | | (2,773) |
| Directors' fees and expenses | | | 150 | | | (25) | | | 125 | | | (165) | | | (32) | | | (197) |
| Computer software expense | | | (1,329) | | | (101) | | | (1,430) | | | (2,480) | | | (185) | | | (2,665) |
| FDIC assessment | | | (350) | | | — | | | (350) | | | (768) | | | — | | | (768) |
| Advertising expenses | | | (399) | | | (39) | | | (438) | | | (742) | | | (60) | | | (802) |
| Advisor expenses related to trust income | | | — | | | (32) | | | (32) | | | — | | | (65) | | | (65) |
| Telephone expenses | | | (176) | | | (12) | | | (188) | | | (349) | | | (26) | | | (375) |
| Intangible amortization | | | (71) | | | — | | | (71) | | | (143) | | | — | | | (143) |
| Other | | | (1,167) | | | (258) | | | (1,425) | | | (2,167) | | | (480) | | | (2,647) |
| Total noninterest expenses | | (13,219) | | (2,268) | | (15,487) | | (26,423) | | (4,374) | | (30,797) | ||||||
| Income tax expense | | | (1,871) | | | (145) | | | (2,016) | | | (4,034) | | | (309) | | | (4,343) |
| Net income | | $7,667 | | $546 | | $8,213 | | $16,340 | | $1,163 | | $17,503 | ||||||
| Total assets | | $2,471,961 | | $9,196 | | $2,481,157 | | $2,471,961 | | | 9,196 | | $2,481,157 | |||||
Note 10 — Regulatory Capital Matters
The Bank is subject to regulatory capital requirements administered by the federal banking agencies. Capital adequacy guidelines and prompt corrective regulations involve quantitative measures of assets, liabilities and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgements by regulators. Failure to meet the minimum capital requirements can initiate regulatory action. The final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks, (Basel III rules), became effective for the Bank on January 1, 2015 with full compliance with all of the requirements being phased in over a multi-year schedule, and fully phased in by January 1, 2019. Under the Basel III rules, the Bank must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios. The regulations limit capital distributions and certain discretionary bonus payments to management if the institution does not hold a “capital conservation buffer.” The capital conservation buffer is 2.5%. The net unrealized gain or loss on available for sale securities is not included in computing regulatory capital.
During June 2025, the Company completed a follow-on common stock offering with gross proceeds of approximately $46.0 million before discounts and expenses with net proceeds estimated at approximately $43.0 million. The Company downstreamed$41 million to the Bank. The offering issued approximately 2.0 million shares of common stock priced at $23.25.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion and capital restoration plans are required. Capital levels at June 30, 2025 and at December 31, 2024 exceeded the regulatory minimum levels for the Bank to be considered well capitalized under the prompt corrective action regulations.
Actual and required capital amounts and ratios are presented below at June 30, 2025 and December 31, 2024 for the Bank.
| · · · · · · · · · · · · · · · · · · · · · | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · · · · · · To be Well Capitalized | |||||||||||||
| · · · · · · · For Capital Adequacy · · For Capital Adequacy · · under Prompt | |||||||||||||
| · · Actual · · Purposes · · Purposes with Capital Buffer · · Corrective Action Provisions | |||||||||||||
| · Amount · Ratio · Amount · Ratio · Amount · Ratio · Amount · Ratio | |||||||||||||
| June 30, 2025 · · · · · · · · · · · · · · · · · · · · · | |||||||||||||
| Total capital to risk weighted assets | | $344,844 | 17.61% | $156,675 | 8.00% | $193,396 | 9.875% | $195,844 | 10.00% | ||||
| Tier 1 (Core) capital to risk weighted assets | | 320,316 | 16.36% | 117,506 | 6.00% | 154,227 | 7.875% | 156,675 | 8.00% | ||||
| Common Tier 1 (CET1) to risk weighted assets | | 320,316 | 16.36% | 88,130 | 4.50% | 124,850 | 6.375% | 127,298 | 6.50% | ||||
| Tier 1 (Core) Capital to average assets | | 320,316 | 12.40% | 103,303 | 4.00% | N/A | N/A | | 129,129 | 5.00% | |||
| December 31, 2024 | | | | | | ||||||||
| Total capital to risk weighted assets | | $286,595 | 15.37% | $149,147 | 8.00% | $184,103 | 9.875% | $186,434 | 10.00% | ||||
| Tier 1 (Core) capital to risk weighted assets | | 263,260 | 14.12% | 111,860 | 6.00% | 146,816 | 7.875% | 149,147 | 8.00% | ||||
| Common Tier 1 (CET1) to risk weighted assets | | 263,260 | 14.12% | 83,895 | 4.50% | 118,851 | 6.375% | 121,182 | 6.50% | ||||
| Tier 1 (Core) Capital to average assets | | 263,260 | 10.23% | 102,986 | 4.00% | N/A | N/A | | 128,733 | 5.00% | |||
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.