BANK OF THE JAMES FINANCIAL GROUP INC
For the period ended Mar 31, 2025. Filed May 15, 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.
Mar 31, 2025 · Filed May 15, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Consolidated Financial Statements
ents
Consolidated Balance Sheets
(dollar amounts in thousands, except per share amounts) (2025 unaudited)
| March 31, | December 31, | |
|---|---|---|
| Assets | 2025 | 2024 |
| Cash and due from banks | $ 25,760 | $ 23,287 |
| Federal funds sold | 69,206 | 50,022 |
| Total cash and cash equivalents | 94,966 | 73,309 |
| Securities held-to-maturity, at amortized cost (fair value of $3,237 as of March 31, 2025 and $3,170 as of December 31, 2024) net of allowance for credit loss of $0 as of March 31, 2025 and December 31, 2024 | 3,602 | 3,606 |
| Securities available-for-sale, at fair value | 192,780 | 187,916 |
| Restricted stock, at cost | 1,821 | 1,821 |
| Loans, net of allowance for credit losses of $7,021 as of March 31, 2025 and $7,044 as of December 31, 2024 | 642,388 | 636,552 |
| Loans held for sale | 4,739 | 3,616 |
| Premises and equipment, net | 19,257 | 18,959 |
| Interest receivable | 2,970 | 3,065 |
| Cash value - bank owned life insurance | 23,095 | 22,907 |
| Customer relationship intangibles | 6,585 | 6,725 |
| Goodwill | 2,054 | 2,054 |
| Other assets | 17,469 | 18,714 |
| Total assets | $ 1,011,726 | $ 979,244 |
| Liabilities and Stockholders’ Equity | ||
| Deposits | ||
| Noninterest bearing demand | $ 138,619 | $ 129,692 |
| NOW, money market and savings | 560,300 | 522,208 |
| Time deposits | 212,764 | 230,504 |
| Total deposits | 911,683 | 882,404 |
| Capital notes, net | 10,049 | 10,048 |
| Other borrowings | 9,146 | 9,300 |
| Interest payable | 688 | 722 |
| Other liabilities | 11,812 | 11,905 |
| Total liabilities | $ 943,378 | $ 914,379 |
| Commitments and Contingencies | ||
| Stockholders’ equity | ||
| Preferred stock; authorized 1,000,000 shares; none issued and outstanding | $ - | $ - |
| Common stock $2.14 par value; authorized 10,000,000 shares; issued and outstanding 4,543,338 as of March 31, 2025 and December 31, 2024 | 9,723 | 9,723 |
| Additional paid-in-capital | 35,253 | 35,253 |
| Retained earnings | 43,191 | 42,804 |
| Accumulated other comprehensive loss | (19,819) | (22,915) |
| Total stockholders’ equity | $ 68,348 | $ 64,865 |
| Total liabilities and stockholders’ equity | $ 1,011,726 | $ 979,244 |
Consolidated Statements of Income
(dollar amounts in thousands, except per share amounts) (unaudited)
| For the Three Months Ended | ||
|---|---|---|
| March 31, | ||
| Interest Income | 2025 | 2024 |
| Loans | $ 8,906 | $ 8,024 |
| Securities | ||
| US Government and agency obligations | 454 | 338 |
| Mortgage backed securities | 387 | 809 |
| Municipals - taxable | 311 | 286 |
| Municipals - tax exempt | 18 | 18 |
| Dividends | 13 | 12 |
| Corporates | 135 | 135 |
| Interest bearing deposits | 123 | 133 |
| Federal Funds sold | 887 | 754 |
| Total interest income | 11,234 | 10,509 |
| Interest Expense | ||
| Deposits | ||
| NOW, money market and savings | 1,248 | 1,275 |
| Time deposits | 2,079 | 2,090 |
| Finance leases | 17 | 20 |
| Other borrowings | 89 | 92 |
| Capital notes | 82 | 82 |
| Total interest expense | 3,515 | 3,559 |
| Net interest income | 7,719 | 6,950 |
| Provision for (recovery of) credit losses | 137 | (553) |
| Net interest income after provision for (recovery of) credit losses | 7,582 | 7,503 |
| Noninterest income | ||
| Gain on sales of loans held for sale | 837 | 927 |
| Service charges, fees and commissions | 981 | 953 |
| Wealth management fees | 1,255 | 1,163 |
| Bank owned life insurance income | 188 | 159 |
| Other | 22 | 105 |
| Total noninterest income | 3,283 | 3,307 |
| Noninterest expenses | ||
| Salaries and employee benefits | 4,777 | 4,445 |
| Occupancy | 570 | 493 |
| Equipment | 670 | 607 |
| Supplies | 142 | 145 |
| Professional and other outside expense | 1,715 | 801 |
| Data processing | 820 | 751 |
| Marketing | 198 | 30 |
| Credit expense | 186 | 188 |
| FDIC insurance expense | 142 | 109 |
|---|---|---|
| Amortization of intangibles | 140 | 140 |
| Other | 466 | 379 |
| Total noninterest expenses | 9,826 | 8,088 |
| Income before income taxes | 1,039 | 2,722 |
| Income tax expense | 197 | 535 |
| Net Income | $ 842 | $ 2,187 |
| Weighted average shares outstanding - basic and diluted | 4,543,338 | 4,543,338 |
| Earnings per common share - basic and diluted | $ 0.19 | $ 0.48 |
Consolidated Statements of Comprehensive Income
(dollar amounts in thousands) (unaudited)
| For the Three Months | ||
|---|---|---|
| Ended March 31, | ||
| 2025 | 2024 | |
| Net Income | $ 842 | $ 2,187 |
| Other comprehensive income (loss): | ||
| Unrealized gain (loss) on securities available-for-sale | 3,918 | (1,691) |
| Tax effect | (822) | 355 |
| Other comprehensive income (loss), net of tax | 3,096 | (1,336) |
| Comprehensive income | $ 3,938 | $ 851 |
Consolidated Statements of Cash Flows
(dollar amounts in thousands) (unaudited)
| For the Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Cash flows from operating activities | ||
| Net Income | $ 842 | $ 2,187 |
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||
| Depreciation and amortization | 324 | 344 |
| Net amortization and accretion of premiums and discounts on securities | 88 | 105 |
| Amortization of debt issuance costs | 1 | 2 |
| Gain on sales of loans held for sale | (837) | (927) |
| Proceeds from sales of loans held for sale | 33,436 | 34,043 |
| Origination of loans held for sale | (33,722) | (36,498) |
| (Recovery of) provision for credit losses | 137 | (553) |
| Amortization of intangibles | 140 | 140 |
| Bank owned life insurance income | (188) | (159) |
| (Increase) decrease in interest receivable | 95 | (101) |
| Decrease in other assets | 572 | 178 |
| (Decrease) increase in interest payable | (34) | 42 |
| (Decrease in other liabilities | (91) | (33) |
| Net cash (used in) provided by operating activities | $ 763 | $ (1,230) |
| Cash flows from investing activities | ||
| Purchases of securities available-for-sale | $ (16,482) | $ (8,162) |
| Proceeds from maturities, calls and paydowns of securities available-for-sale | 15,453 | 8,058 |
| Purchases of bank owned life insurance | - | (600) |
| Origination of loans, net of principal collected | (5,864) | 1,307 |
| Purchases of premises and equipment | (622) | (479) |
| Purchase of investment in small business investment company fund | (150) | - |
| Net cash provided by (used in) investing activities | $ (7,665) | $ 124 |
| Cash flows from financing activities | ||
| Net increase in deposits | $ 29,279 | $ 15,035 |
| Principal payments on finance lease obligations | (111) | (93) |
| Principal payments on other borrowings | (154) | (149) |
| Dividends paid to common stockholders | (455) | (453) |
| Net cash provided by financing activities | $ 28,559 | $ 14,340 |
| Increase in cash and cash equivalents | 21,657 | 13,234 |
| Cash and cash equivalents at beginning of period | $ 73,309 | $ 74,838 |
| Cash and cash equivalents at end of period | $ 94,966 | $ 88,072 |
| Supplemental schedule of noncash investing and financing activities | ||
| Noncash transactions | ||
| Unrealized gains (losses) on securities available-for-sale | $ 3,918 | $ (1,691) |
| Supplemental disclosures of cash flow information | ||
|---|---|---|
| Cash transactions | ||
| Cash paid for interest | $ 3,549 | $ 3,541 |
| Cash paid for income taxes | - | - |
Consolidated Statements of Changes in Stockholders’ Equity
For the Three Months Ended March 31, 2025 and 2024
(dollars in thousands, except per share amounts) (unaudited)
| Accumulated | ||||||
|---|---|---|---|---|---|---|
| Additional · Other | ||||||
| Shares · Common · Paid-in · Retained · Comprehensive | ||||||
| Outstanding | Stock | Capital | Earnings | (Loss) | Total | |
| Balance at December 31, 2023 | 4,543,338 | $ 9,723 | $ 35,253 | $ 36,678 | $ (21,615) | $ 60,039 |
| Net Income | - | - | - | 2,187 | - | 2,187 |
| Dividends paid on common stock ($0.10 per share) | - | - | - | (453) | - | (453) |
| Other comprehensive loss | - | - | - | - | (1,336) | (1,336) |
| Balance at March 31, 2024 | 4,543,338 | $ 9,723 | $ 35,253 | $ 38,412 | $ (22,951) | $ 60,437 |
| Balance at December 31, 2024 | 4,543,338 | $ 9,723 | $ 35,253 | $ 42,804 | $ (22,915) | $ 64,865 |
| Net Income | - | - | - | 842 | - | 842 |
| Dividends paid on common stock ($0.10 per share) | - | - | - | (455) | - | (455) |
| Other comprehensive income | - | - | - | - | 3,096 | 3,096 |
| Balance at March 31, 2025 | 4,543,338 | $ 9,723 | $ 35,253 | $ 43,191 | $ (19,819) | $ 68,348 |
Notes to Consolidated Financial Statements
Note 1 – Basis of Presentation
Bank of the James Financial Group, Inc.’s (“Financial” or the “Company”) primary market area consists of the area commonly referred to as Region 2000 which encompasses theseven jurisdictions of the Town of Altavista, Amherst County, Appomattox County, the Town of Bedford, Bedford County, Campbell County, and the City of Lynchburg. Within the last several years, the Company expanded into Charlottesville, Roanoke, Blacksburg, Harrisonburg, Lexington, Rustburg, and Wytheville.
Effective January 1, 2025, the Company adopted FASB Accounting Standards Update 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The guidance was applied retrospectively to all prior periods presented and had no material impact on the Company’s consolidated financial statements or related disclosures.
The unaudited consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. In management’s opinion, the accompanying financial statements, which unless otherwise noted are unaudited, reflect all adjustments, consisting solely of normal recurring accruals, necessary for a fair presentation of thefinancial information as of March 31, 2025 and December 31, 2024, and for the three months ended March 31, 2025 and 2024, in conformity with accounting principles generally accepted in the United States of America. Additional information concerning the organization and business of Financial, accounting policies followed, and other related information is contained in Financial’s Annual Report on Form 10-K for the year ended December 31, 2024. These financial statements should be read in conjunction with the audited consolidated financial statements and footnotes for the year ended December 31, 2024 included in Financial’s Annual Report on Form 10-K. Results for the three-month period ended March 31, 2025 are not necessarily indicative of the results that may be expected for the year ending December 31, 2025.
Note 2 –Significant Accounting Policies and Estimates
The consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America which require management to make estimates and assumptions that affect the amounts reported in thefinancial statements and accompanying notes. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant changes in the near term relate to the determination of the allowance for credit losses on loans (“ACLL”).
Significant Accounting Policies and Estimates
Application of the principles of GAAP and practices within the banking industry requires management to make estimates, assumptions, and judgments that affect the amounts reported in thefinancial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of thefinancial statements; accordingly, as this information changes, thefinancial statements may reflect different estimates, assumptions, and judgments. Certain policies inherently rely more extensively on the use of estimates, assumptions, and judgments and as such may have a greater possibility of producing results that could be materially different than originally reported.
The Company’s significant accounting policies followed in the preparation of the unaudited consolidated financial statements are disclosed in Note 2 of the audited financial statements and notes for the year ended December 31, 2024 and are contained in the Company’s 2024 Annual Report on Form 10-K. There have been no significant changes to the application of significant accounting policies since December 31, 2024.
Note 3 – Earnings Per Common Share (EPS)
The following is a summary of the earnings per share calculation for the three months ended March 31, 2025 and 2024 (dollars in thousands except per share data):
| Three Months Ended | ||
|---|---|---|
| March 31, | ||
| 2025 | 2024 | |
| Net income | $ 842 | $ 2,187 |
| Weighted average number of shares outstanding - basic and diluted | 4,543,338 | 4,543,338 |
| Earnings per common share - basic and diluted | $ 0.19 | $ 0.48 |
There wereno potentially dilutive shares outstanding as of March 31, 2025 and 2024. Consequently, the weighted average shares and weighted average diluted shares were identical.
Note 4 – Stock Based Compensation
Accounting standards require companies to recognize the cost of employee services received in exchange for awards of equity instruments, such as stock options and restricted stock, based on the fair value of those awards.
At the annual meeting of shareholders held on May 15, 2018, the shareholders approved the Bank of the James Financial Group, Inc. 2018 Equity Incentive Plan (the “2018 Incentive Plan”), which permits the issuance of up to 250,000 shares of common stock (as adjusted for stock dividends, stock splits, mergers, recapitalizations, and certain other transactions) for awards to key employees of the Company and its subsidiaries in the form of stock options, restricted stock, restricted stock units, stock awards, and performance units.
The Company didnot make any grants or awards under the 2018 Incentive Plan in either 2024 or the three months ended March 31, 2025. As of March 31, 2025 and 2024, there wereno grants or awards outstanding under the 2018 Incentive Plan.
Note 5 –Fair Value Measurements
Determination of Fair Value
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with the Fair Value Measurements and Disclosures topic of FASB ASC, the fair value of afinancial instrument is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market and in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The fair value guidance provides a consistent definition of fair value, which focuses on exit price in the principal or most advantageous market and in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.
Fair Value Hierarchy
In accordance with this guidance, the Company groups itsfinancial assets andfinancial liabilities generally measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of thefinancial instrument.
Level 3 inputs to the valuation methodology are unobservable and significant to the fair value measurement.
Fair Value on a Recurring Basis
Securities Available-for-Sale
Fair values of securities available for sale are based on quoted prices available in an active market. If quoted prices are available, these securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include highly liquid government bonds, mortgage products, and exchange-traded equities. If quoted market prices are not available, then fair values are estimated using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow.
Level 2 securities include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions, and certain corporate, asset-backed, and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. Currently, all of the Company’s securities are considered Level 2 securities.
Derivatives Assets/Liabilities – Interest Rate Lock Commitments (IRLCs)
The Company recognizes IRLCs at fair value based on the price of the underlying loans obtained from an investor for loans that will be delivered on a best efforts basis while taking into consideration the probability that the rate lock commitments will close. All of the Company’s IRLCs are classified as Level 3.
The below tables summarize the Company’sfinancial assets that were measured at fair value on a recurring basis during the period.
| Quoted Prices · Significant | ||||
|---|---|---|---|---|
| in Active · Other · Significant | ||||
| Balance as of | Markets for | Observable | Unobservable | |
| (dollars in thousands) | Mar 31, | Identical Assets | Inputs | Inputs |
| Description | 2025 | (Level 1) | (Level 2) | (Level 3) |
| US agency obligations | $ 76,398 | $ - | $ 76,398 | $ - |
| Mortgage-backed securities | 58,684 | - | 58,684 | - |
| Municipals | 43,187 | - | 43,187 | - |
| Corporates | 14,511 | - | 14,511 | - |
| Total available-for-sale securities | $ 192,780 | $ - | $ 192,780 | $ - |
| IRLCs - asset | 188 | - | - | 188 |
| Total assets at fair value | $ 192,968 | $ - | $ 192,780 | $ 188 |
| Quoted Prices · Significant | ||||
| in Active · Other · Significant | ||||
| Balance as of | Markets for | Observable | Unobservable | |
| (dollars in thousands) | Dec 31, | Identical Assets | Inputs | Inputs |
| Description | 2024 | (Level 1) | (Level 2) | (Level 3) |
| US agency obligations | $ 73,060 | $ - | $ 73,060 | $ - |
| Mortgage-backed securities | 58,973 | - | 58,973 | - |
| Municipals | 41,561 | - | 41,561 | - |
| Corporates | 14,322 | - | 14,322 | - |
| Total available-for-sale securities | $ 187,916 | $ - | $ 187,916 | $ - |
| IRLCs - asset | 42 | - | - | 42 |
| Total assets at fair value | $ 187,958 | $ - | $ 187,916 | $ 42 |
The following table provides additional quantitative information about assets measured at fair value on a recurring basis and for which we have utilized Level 3 inputs to determine fair value:
| Quantitative information about Level 3 Fair Value Measurements for March 31, 2025 | ||||
|---|---|---|---|---|
| (dollars in thousands) | ||||
| Fair Value | Valuation Technique(s) | Unobservable Input | Range (Weighted Average) (1) | |
| Assets | ||||
| IRLCs – asset | $188 | Market approach | Range of pull through rate | 70% - 100% (85%) |
(1) Weighted based on the relative value of the instruments
| Quantitative information about Level 3 Fair Value Measurements for December 31, 2024 | ||||
|---|---|---|---|---|
| (dollars in thousands) | ||||
| Fair Value | Valuation Technique(s) | Unobservable Input | Range (Weighted Average) (1) | |
| Assets | ||||
| IRLCs - asset | $42 | Market approach | Range of pull through rate | 70% - 100% (85%) |
(1) Weighted based on the relative value of the instruments
There wereno transfers of financial assets into level 3 or transfers of financial assets out of level three for periods presented.
Fair Value on a Non-recurring Basis
Collateral Dependent Loans with an ACLL
In accordance with ASC 326, the Company may determine that an individual loan exhibits unique risk characteristics which differentiate it from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon management’s assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The Company reevaluates the fair value of collateral supporting collateral dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated by appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice. Because we had no collateral dependent loans with an ACLL, no nonrecurring fair value adjustments were recorded on these loans at March 31, 2025 or December 31, 2024.
Loans Held for Sale
Loans held for sale are carried at cost which approximates estimated fair value. These loans currently consist of one-to-four family residential loans originated for sale in the secondary market. Fair value is based on the price secondary markets are currently offering for similar loans using observable market data which is not materially different than cost due to the short duration between origination and sale (Level 2). As such, the Company records fair value adjustments on a nonrecurring basis. No nonrecurring fair value adjustments were recorded on loans held for sale at March 31, 2025 or December 31, 2024. Gains and losses on the sale of loans are recorded within gain on sales of loans held for sale on the Consolidated Statements of Income.
Other Real Estate Owned
Certain assets such as other real estate owned (OREO) are measured at fair value less cost to sell. The Company believes that the fair value component in its valuation follows the provisions of ASC 820.
Real estate acquired through foreclosure is transferred to OREO. The measurement ofloss associated with OREO is based on the fair value of the collateral compared to the unpaid loan balance and anticipated costs to sell the property. The value of OREO property is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser
outside of Bank of the James (the “Bank”) using observable market data (Level 2).
Any fair value adjustments are recorded in the period incurred and expensed against current earnings. However, in situations where the collateral is a house or building in the process of construction, the appraisal is more than 12 months old, management has determined the fair value of the collateral is further impaired below the appraised value, or the appraisal is not based solely on market comparables adjusted for observable inputs, the value is considered Level 3.
There was no OREO as of both March 31, 2025 and December 31, 2024. Because we did not have OREO, no nonrecurring fair value adjustments were recorded for OREO at March 31, 2025 or December 31, 2024.
Financial Instruments0
FASB ASC 825, Financial Instruments, requires disclosure about fair value offinancial instruments, including those financial assets andfinancial liabilities that are not required to be measured and reported at fair value on a recurring or nonrecurring basis. ASC 825 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company. The carrying amounts and estimated fair values of the Company’sfinancial instruments are presented in the following tables whether or not recognized on the Consolidated Balance Sheets at fair value.
Note 5 – Fair Value Measurements (continued)
The estimated fair values, and related carrying or notional amounts, of Financial’sfinancial instruments and their placement in the fair value hierarchy at March 31, 2025, and December 31, 2024, were as follows (in thousands):
| Fair Value Measurements at March 31, 2025 using | |||||
|---|---|---|---|---|---|
| Quoted Prices · Significant | |||||
| in Active · Other · Significant | |||||
| Markets for · Observable · Unobservable | |||||
| Carrying · Identical Assets · Inputs · Inputs | |||||
| Assets | Amounts | (Level 1) | (Level 2) | (Level 3) | Balance |
| Cash and due from banks | $ 25,760 | $ 25,760 | $ - | $ - | $ 25,760 |
| Federal funds sold | 69,206 | 69,206 | - | - | 69,206 |
| Securities | |||||
| Available-for-sale | 192,780 | - | 192,780 | - | 192,780 |
| Held-to-maturity, net | 3,602 | - | 3,237 | - | 3,237 |
| Restricted stock | 1,821 | - | 1,821 | - | 1,821 |
| Loans, net (1) | 642,388 | - | - | 622,849 | 622,849 |
| Loans held for sale | 4,739 | - | 4,739 | - | 4,739 |
| Interest receivable | 2,970 | - | 2,970 | - | 2,970 |
| Cash value - bank owned life insurance | 23,095 | - | 23,095 | - | 23,095 |
| Derivatives - IRLCs | 188 | - | - | 188 | 188 |
| Liabilities | |||||
| Deposits | $ 911,683 | $ - | $ 910,750 | $ - | $ 910,750 |
| Capital notes | 10,049 | - | 9,835 | - | 9,835 |
| Other borrowings | 9,146 | - | 8,951 | - | 8,951 |
| Interest payable | 688 | - | 688 | - | 688 |
| Fair Value Measurements at December 31, 2024 using | |||||
| Quoted Prices · Significant | |||||
| in Active · Other · Significant | |||||
| Markets for · Observable · Unobservable | |||||
| Carrying · Identical Assets · Inputs · Inputs | |||||
| Assets | Amounts | (Level 1) | (Level 2) | (Level 3) | Balance |
| Cash and due from banks | $ 23,287 | $ 23,287 | $ - | $ - | $ 23,287 |
| Federal funds sold | 50,022 | 50,022 | - | - | 50,022 |
| Securities | - | ||||
| Available-for-sale | 187,916 | - | 187,916 | - | 187,916 |
| Held-to-maturity | 3,606 | - | 3,170 | - | 3,170 |
| Restricted stock | 1,821 | - | 1,821 | - | 1,821 |
| Loans, net (1) | 636,552 | - | — | 613,984 | 613,984 |
| Loans held for sale | 3,616 | - | 3,616 | - | 3,616 |
| Interest receivable | 3,065 | - | 3,065 | - | 3,065 |
| Cash value - bank owned life insurance | 22,907 | - | 22,907 | - | 22,907 |
| Derivatives - IRLCs | 42 | - | — | 42 | 42 |
| Liabilities | |||||
| Deposits | $ 882,404 | $ - | $ 881,921 | $ - | $ 881,921 |
| Capital notes | 10,048 | - | 9,836 | - | 9,836 |
| Other borrowings | 9,300 | - | 8,929 | - | 8,929 |
| Interest payable | 722 | - | 722 | - | 722 |
(1) Carrying amount is net of unearned income and the ACL.
Note 6 – Securities
The following tables summarize the Bank’s holdings for both securities held-to-maturity and securities available-for-sale as of March 31, 2025 and December 31, 2024 (amounts in thousands):
| March 31, 2025 | |||||
|---|---|---|---|---|---|
| Amortized · Gross Unrealized · Fair | |||||
| Cost · Gains · Losses · Value | |||||
| Held-to-maturity | |||||
| U.S. agency obligations | $$3,602 | $ | - | $($365) | $$3,237 |
| Available-for-sale | |||||
| U.S. agency obligations | $81,928 | $137 | $(5,667) | $76,398 | |
| Mortgage-backed securities | 67,579 | 17 | (8,912) | 58,684 | |
| Municipals | 52,853 | 7 | (9,673) | 43,187 | |
| Corporates | 15,507 | - | (996) | 14,511 | |
| $217,867 | $161 | $(25,248) | $192,780 | ||
| December 31, 2024 | |||||
| Amortized · Gross Unrealized · Fair | |||||
| Cost · Gains · Losses · Value | |||||
| Held-to-maturity | |||||
| U.S. agency obligations | $3,606 | $— | $(436) | $3,170 | |
| Available-for-sale | |||||
| U.S. agency obligations | $79,976 | $— | $(6,916) | $73,060 | |
| Mortgage-backed securities | 69,312 | 9 | (10,348) | 58,973 | |
| Municipals | 52,123 | — | (10,562) | 41,561 | |
| Corporates | 15,510 | — | (1,188) | 14,322 | |
| $216,921 | $9 | $(29,014) | $187,916 | ||
Note 6 – Securities (continued)
The following tables summarize the fair value of securities available-for-sale as of March 31, 2025 and as of December 31, 2024 and the corresponding amounts of unrealized losses. Management uses the valuation as of month-end in determining when securities are in an unrealized loss position(amounts in thousands):
| March 31. 2025 · Less than 12 months · More than 12 months · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair · Unrealized · Fair · Unrealized · Fair · Unrealized | |||||||||||
| in thousands · Value · Losses · Value · Losses · Value · Losses | |||||||||||
| Available-for-sale | |||||||||||
| U.S. agency obligations | $7,875 | $147 | $52,597 | $5,520 | $60,472 | $5,667 | |||||
| Mortgage-backed securities | 2,861 | 87 | 54,002 | 8,825 | 56,863 | 8,912 | |||||
| Municipals | 1,666 | 22 | 40,566 | 9,651 | 42,232 | 9,673 | |||||
| Corporates | 7,477 | 523 | 7,034 | 473 | 14,511 | 996 | |||||
| $19,879 | $779 | $154,199 | $24,469 | $174,078 | $25,248 | ||||||
| December 31, 2024 | Less than 12 months | More than 12 months | Total | ||||||||
| Fair · Unrealized · Fair · Unrealized · Fair · Unrealized | |||||||||||
| in thousands | Value | Losses | Value | Losses | Value | Losses | |||||
| Available-for-sale | |||||||||||
| U.S. agency obligations | $11,455 | $324 | $61,606 | $6,592 | $ | 73,061 | $6,916 | ||||
| Mortgage-backed securities | 4,026 | 176 | 54,207 | 10,172 | 58,233 | 10,348 | |||||
| Municipals | 1,847 | 31 | 39,714 | 10,531 | 41,561 | 10,562 | |||||
| Corporates | 7,392 | 608 | 6,930 | 580 | 14,322 | 1,188 | |||||
| $24,720 | $1,139 | $162,457 | $27,875 | $187,177 | $29,014 | ||||||
As of March 31, 2025, the Company owned 119 securities in an unrealized loss position. Of these securities,28 were S&P rated AAA,79 were rated AA,3 were rated A,3 were rated BBB, and 6 were non-rated. As of March 31, 2025,54 of these securities were municipal issues,52 were backed directly or indirectly by the U.S. government, and 13 were issues of publicly traded domestic corporations. The Company monitors its municipal and corporate securities by periodically reviewing the issuer’s cash flow and revenue streams, as well as other economic factors that could affect the issuer’s ability to service and/or repay the debt.
The Company has evaluated available-for-sale securities in an unrealized loss position for credit-related impairment at March 31, 2025, and concluded no impairment existed based on a combination of factors, which included: (1) the securities are of high credit quality; (2) unrealized losses are primarily the result of market volatility and increases in market interest rates; (3) the contractual terms of the investments do not permit the issuers to settle the securities at a price less than the par value of each investment; (4) issuers continue to make timely principal and interest payments; and (5) the Company does not intend to sell any of the investments before recovery of its amortized cost basis, nor is it likely that management will be required to sell the securities. As such, there wasno allowance for credit losses on available-for-sale securities at March 31, 2025.
The Company’s held-to-maturity portfolio is covered by the explicit or implied guarantee of the United States government or one of its agencies and is rated investment grade or higher. As a result, the Company did not have an allowance for credit losses on held-to-maturity securities as of March 31, 2025 or December 31, 2024.
All held-to-maturity and available-for-sale securities were current, with no securities past due or on nonaccrual as of March 31, 2025 and December 31, 2024.
Note 6 – Securities (continued)
There wereno sales of available-for-sale securities during the three months ended March 31, 2025 and March 31, 2024. As of March 31, 2025 and March 31, 2024, the Company had approximately$46,451,000 and $41,658,000 (book value), respectively, of available-for-sale securities pledged as collateral for public deposits.
The amortized costs and fair values of securities at March 31, 2025, by contractual maturity, are shown below. 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.
| Investment Portfolio in Maturities (in thousands) | March 31, 2025 | |
|---|---|---|
| Amortized | ||
| Costs | Fair Value | |
| Held-to-maturity: | ||
| Due in one year or less | $ - | $ - |
| Due after one year through five years | - | - |
| Due after five years through ten years | 2,418 | 2,227 |
| Due after ten years | 1,184 | 1,010 |
| Total securities Held-to-maturity | $ 3,602 | $ 3,237 |
| Amortized | ||
| Costs | Fair Value | |
| Available-for-sale: | ||
| Due in one year or less | $ 5,513 | $ 5,450 |
| Due after one year through five years | 41,665 | 38,904 |
| Due after five years through ten years | 72,622 | 66,317 |
| Due after ten years | 98,067 | 82,109 |
| Total securities Available-for-sale | $ 217,867 | $ 192,780 |
Note 7 – Business Segments
Segment Overview
The Company reports three business segments:
Community Banking – Provides loans, deposits, and related banking services to retail and commercial customers primarily in Central Virginia. Revenue is primarily from net interest income.
Mortgage Banking – Originates residential mortgage loans for sale into the secondary market, typically with servicing released. Revenue consists mainly of gains on loan sales.
Investment Advisory – Offers investment advisory and financial planning services through Pettyjohn, Wood & White, Inc. Revenue is primarily fee-based, tied to assets under management (AUM).
Segments refer business to one another when appropriate. Robert R. Chapman III, President of Financial is our Chief Operating Decision Maker (CODM). The CODM evaluates performance and allocates resources based on segment profit (pre-tax income). Supplemental data regularly reviewed by the CODM includes total loans held for investment, total deposits, and assets under management (AUM), as these metrics provide additional insights into segment performance. Segment accounting policies are consistent with those in the consolidated financial statements.
Note 7 – Business Segments (continued)
Significant Expense Categories
Consistent with ASU 2023-07, significant segment expenses reviewed regularly by the CODM and included in segment profit measures are separately presented. For the three months ended March 31, 2025, these significant approximate expenses included:
Community Banking: Salaries and employee benefits ($3.738 million), data processing ($820 thousand), professional services ($1.656 million, equipment ($646 thousand) and occupancy ($535 thousand).
Mortgage Banking: Salaries and employee benefits ($622 thousand), credit-related expenses ($131 thousand), and occupancy costs ($32 thousand).
Investment Advisory: Salaries and employee benefits ($417 thousand) and amortization of intangible assets ($140 thousand).
Expenses not identified as significant are presented within "Other segment items" and include general and administrative costs that support the segments' operations, including travel, liability and property insurance, and contribution expenses.
Supplemental Segment Data
Supplemental data regularly reviewed by the CODM includes total loans held for investment, total deposits, and assets under management (AUM), as these metrics provide additional insights into segment performance:
Community Banking: Total loans held for investment, net of allowances, were $642.4 million at March 31,2025 as compared to $636.6 million at December 31, 2024 and $601.1 million at March 31, 2024. Deposits totaled $918.5 million, $889.5 million and $894.6 million as March 31, 2025, December 31, 2024, and March 31, 2024 respectively.
Investment Advisory: AUM decreased to $842.5 million from $854.0 million at December 31, 2024. AUM increased from the March 31, 2024 total of $770.9 million.
Segment financial information, including significant expense categories and supplemental metrics, is presented in the tables below, along with reconciliations to consolidated financial statements for the three months ended March 31, 2025 and 2024.
Note 7 – Business Segments (continued)
| Business Segments as of the Three Months Ended | ||||||
|---|---|---|---|---|---|---|
| March 31, 2025 | ||||||
| Dollars in Thousands | Community Banking | Mortgage Banking | Investment Advisory | Holding Company | Eliminations | Consolidated |
| Interest income | $ 11,234 | $ - | $ - | $ - | $ - | $ 11,234 |
| Interest expense | 3,344 | 171 | - | 3,515 | ||
| Net interest income | 7,890 | - | - | (171) | - | 7,719 |
| Gains on sales of loans | - | 837 | - | - | - | 837 |
| Other noninterest income | 1,221 | - | 1,255 | 992 | (1,022) | 2,446 |
| Net revenue | 9,111 | 837 | 1,255 | 821 | (1,022) | 11,002 |
| Less: | ||||||
| Provision for credit losses | 137 | - | - | - | - | 137 |
| Noninterest expense: | ||||||
| Salaries and employee benefits | 3,738 | 622 | 417 | - | - | 4,777 |
| Occupancy | 535 | 32 | 33 | - | (30) | 570 |
| Equipment | 646 | 14 | 9 | 1 | - | 670 |
| Supplies | 130 | 4 | 8 | - | - | 142 |
| Professional and other outside expenses | 1,656 | - | 37 | 22 | - | 1,715 |
| Data processing | 820 | - | - | - | - | 820 |
| Marketing | 180 | 2 | 3 | 13 | - | 198 |
| Credit expense | 55 | 131 | - | - | - | 186 |
| Other real estate expenses, net | - | - | - | - | - | - |
| FDIC insurance expense | 142 | - | - | - | - | 142 |
| Amortization of intangibles | - | - | 140 | - | - | 140 |
| Other | 400 | 31 | 35 | - | - | 466 |
| Total noninterest expense | 8,302 | 836 | 682 | 36 | (30) | 9,826 |
| Segment income before income taxes | 672 | 1 | 573 | 785 | (992) | 1,039 |
| Allocated income tax expense | 98 | - | 155 | (56) | - | 197 |
| Segment net income | $ 574 | $ 1 | $ 418 | $ 841 | $ (992) | $ 842 |
| Segment assets at March 31, 2025 | $ 998,304 | $ 3,992 | $ 9,989 | $ 107,644 | $ (108,203) | $ 1,011,726 |
| Supplemental Data: | ||||||
| Total loans held for investment, net | $ 642,388 | $ - | $ - | $ - | $ - | $ 642,388 |
| Total deposits | $ 918,503 | $ - | $ - | $ - | $ (6,820) | $ 911,683 |
| Assets under management | $ - | $ - | $ 842,540 | $ - | $ - | $ 842,540 |
| Business Segments as of the Three Months Ended | ||||||
|---|---|---|---|---|---|---|
| March 31, 2024 | ||||||
| Dollars in Thousands | Community Banking | Mortgage Banking | Investment Advisory | Holding Company | Eliminations | Consolidated |
| Interest income | $ 10,509 | $ - | $ - | $ - | $ - | $ 10,509 |
| Interest expense | 3,385 | - | - | 174 | - | 3,559 |
| Net interest income | 7,124 | - | - | (174) | - | 6,950 |
| Gains on sales of loans | - | 927 | - | - | $ - | 927 |
| Other noninterest income | 1,241 | - | 1,163 | 2,240 | (2,264) | 2,380 |
| Net revenue | 8,365 | 927 | 1,163 | 2,066 | (2,264) | 10,257 |
| Less: | ||||||
| (Recovery of) credit losses | (553) | - | - | - | - | (553) |
| Noninterest expense: | ||||||
| Salaries and employee benefits | 3,519 | 498 | 428 | - | - | 4,445 |
| Occupancy | 458 | 33 | 26 | - | (24) | 493 |
| Equipment | 577 | 19 | 11 | - | - | 607 |
| Supplies | 132 | 4 | 9 | - | - | 145 |
| Professional and other outside expenses | 741 | - | 33 | 27 | - | 801 |
| Data processing | 751 | - | - | - | - | 751 |
| Marketing | 161 | - | 5 | (136) | - | 30 |
| Credit expense | 72 | 116 | - | - | - | 188 |
| Other real estate expenses, net | - | - | - | - | - | - |
| FDIC insurance expense | 109 | - | - | - | - | 109 |
| Amortization of intangibles | - | - | 140 | - | - | 140 |
| Other | 333 | 12 | 32 | 2 | - | 379 |
| Total noninterest expense | 6,853 | 682 | 684 | (107) | (24) | 8,088 |
| Segment income before income taxes | 2,065 | 245 | 479 | 2,173 | (2,240) | 2,722 |
| Allocated income tax expense | 448 | - | 101 | (14) | - | 535 |
| Segment net income | 1,617 | 245 | 378 | 2,187 | (2,240) | 2,187 |
| Segment assets at March 31, 2024 | $ 972,854 | $ 1,620 | $ 10,904 | $ 103,289 | $ (103,776) | $ 984,891 |
| Supplemental Data: | ||||||
| Total loans held for investment, net | $ 601,115 | $ - | $ - | $ - | $ - | $ 601,115 |
| Total deposits | $ 894,562 | $ - | $ - | $ - | $ (1,083) | $ 893,479 |
| Assets under management | $ - | $ - | $ 770,936 | $ - | $ - | $ 770,936 |
Note 8 – Loans and allowance for credit losses
The Company’s primary portfolio segments align with the methodology applied in estimating the allowance for credit losses and are reflected as such in the disclosures as of and for the period ended March 31, 2025 as provided below. Management determined that the classifications set forth below were appropriate for use in identifying and managing risk in the loan portfolio.
| Loan Segments: | Loan Classes: |
|---|---|
| Commercial | Commercial and Industrial Loans |
| Commercial Real Estate | Commercial Mortgages – Owner Occupied |
| Commercial Mortgages – Non-Owner Occupied | |
| Commercial Construction/Land | |
| Consumer | Consumer Open-End |
| Consumer Closed-End | |
| Residential | Residential Mortgages |
| Residential Consumer Construction/Land |
Commercial and Commercial Real Estate
Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not meet expectations, and the value of the collateral securing these loans may fluctuate. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and may include a personal guarantee. Short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the borrower’s ability to collect amounts due from its customers. Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or the general economy. The characteristics of properties securing the Company’s commercial real estate portfolio are diverse but geographically concentrated almost entirely in the Company’s market area. Management monitors and evaluates commercial real estate loans based on collateral, geography, and risk grade criteria. In general, the Company avoids financing single-purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate versus non-owner-occupied loans.
Consumer and Residential
Consumer and Residential consist oftwo segments - residential mortgage loans and personal loans. We include HELOCs and other second mortgages in our consumer loan segment. Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer personal loans are secured by consumer personal assets, such as automobiles or recreational vehicles. Some consumer personal loans are unsecured, such as small installment loans and certain lines of credit. For residential mortgage loans that are secured by 1-4 family residences and are generally owner-occupied, the Company generally establishes a maximum loan-to-value ratio. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas, such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.
A summary of loans, net of deferred costs of$600,000 and $589,000 as of March 31, 2025 and December 31, 2024, respectively, is as follows (dollars in thousands):
| As of | As of | |
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| Commercial | $ 59,976 | $ 66,418 |
| Commercial Real Estate: | ||
| Commercial Mortgages-Owner Occupied | 154,630 | 140,443 |
| Commercial Mortgages-Non-Owner Occupied | 205,132 | 195,089 |
| Commercial Construction/Land | 11,537 | 23,883 |
| Consumer: | ||
| Consumer Open-End | 52,759 | 50,041 |
| Consumer Closed-End | 27,362 | 28,269 |
| Residential: | ||
| Residential Mortgages | 111,652 | 113,303 |
| Residential Consumer Construction/Land | 26,361 | 26,150 |
| Total loans | $ 649,409 | $ 643,596 |
| Less allowance for credit losses | 7,021 | 7,044 |
| Net loans | $ 642,388 | $ 636,552 |
The following table presents the amortized cost basis of collateral dependent loans by loan segment:
| Collateral Dependent Loans | March 31, 2025 | |
|---|---|---|
| (dollars in thousands) | Business/Other Assets | Real Estate |
| Commercial | $ 4,181 | $ - |
| Commercial Real Estate | - | 7,239 |
| Consumer | - | 583 |
| Residential | - | 1,610 |
| Total | $ 4,181 | $ 9,432 |
| Collateral Dependent Loans | December 31, 2024 | |
| (dollars in thousands) | Business/Other Assets | Real Estate |
| Commercial | $ 3,315 | $ - |
| Commercial Real Estate | - | 7,350 |
| Consumer | - | 592 |
| Residential | - | 1,369 |
| Total | $ 3,315 | $ 9,311 |
The following tables present the activity in the allowance for credit losses for the three-month periods ended and the distribution of the allowance by segment as of March 31, 2025, and 2024.
| Allowance for Credit Losses and Recorded Investment in Loans | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| As of and For the Three Months Ended March 31, 2025 | |||||
| Commercial | |||||
| 2025 | Commercial | Real Estate | Consumer | Residential | Total |
| Allowance for Credit Losses: | |||||
| Beginning Balance, December 31, 2024 | $ 686 | $ 3,719 | $ 842 | $ 1,797 | $ 7,044 |
| Charge-Offs | - | - | (53) | (9) | (62) |
| Recoveries | 4 | - | 7 | - | 11 |
| Provision for (recovery of) | (158) | 196 | 41 | (51) | 28 |
| Ending Balance, March 31, 2025 | $ 532 | $ 3,915 | $ 837 | $ 1,737 | $ 7,021 |
| As of and For the Three Months Ended March 31, 2024 | |||||
| Commercial | |||||
| 2024 | Commercial | Real Estate | Consumer | Residential | Total |
| Allowance for Credit Losses: | |||||
| Beginning Balance, December 31, 2023 | $ 514 | $ 3,985 | $ 1,093 | $ 1,820 | $ 7,412 |
| Charge-Offs | (8) | - | (57) | - | (65) |
| Recoveries | 65 | 1 | 7 | 1 | 74 |
| Provision for (recovery of) | 73 | (344) | (159) | (71) | (501) |
| Ending Balance, March 31, 2024 | $ 644 | $ 3,642 | $ 884 | $ 1,750 | $ 6,920 |
Credit Quality Indicators
The Bank’s internal risk rating system is in place to grade commercial and commercial real estate loans. Category ratings are reviewed periodically by lenders and the credit review area of the Bank based on the borrower’s individual situation. Additionally, internal and external monitoring and review of credits are conducted on an annual basis.
Below is a summary and definition of the Bank’s risk rating categories:
| RATING 1 | Excellent |
|---|---|
| RATING 2 | Above Average |
| RATING 3 | Satisfactory |
| RATING 4 | Acceptable / Low Satisfactory |
| RATING 5 | Monitor |
| RATING 6 | Special Mention |
| RATING 7 | Substandard |
| RATING 8 | Doubtful |
| RATING 9 | Loss |
We segregate commercial and commercial real estate loans into the above categories based on the following criteria and we review the characteristics of each rating at least annually, generally during the first quarter. The characteristics of these ratings are as follows:
“Pass.” These are loans having risk ratings of 1 through 4. Pass loans are to persons or business entities with an acceptable financial condition, appropriate collateral margins, appropriate cash flow to service the existing loan, and an appropriate leverage ratio. The borrower has paid all obligations as agreed and it is expected that this type of payment history will continue. When necessary, acceptable personal guarantors support the loan.
“Monitor.” These are loans having a risk rating of 5. Monitor loans have currently acceptable risk but may have the potential for a specific defined weakness in the borrower’s operations and the borrower’s ability to generate positive cash flow on a sustained basis. The borrower’s recent payment history may currently or in the future be characterized by late payments. The Bank’s risk exposure is mitigated by collateral supporting the loan. The collateral is considered to be well-margined, well maintained, accessible and readily marketable.
“Special Mention.” These are loans having a risk rating of 6. Special Mention loans have weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date. Special Mention loans are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification. These loans do warrant more than routine monitoring due to a weakness caused by adverse events.
“Substandard.” These are loans having a risk rating of 7. Substandard loans are considered to have specific and well-defined weaknesses that jeopardize the viability of the Bank’s credit extension. The payment history for the loan has been inconsistent and the expected or projected primary repayment source may be inadequate to service the loan. The estimated net liquidation value of the collateral pledged and/or ability of the personal guarantor(s) to pay the loan may not adequately protect the Bank. There is a distinct possibility that the Bank will sustain some loss if the deficiencies associated with the loan are not corrected in the near term. Asubstandard loan would not automatically meet our definition of impaired unless the loan is significantly past due and the borrower’s performance andfinancial condition provides evidence that it is probable that the Bank will be unable to collect all amounts due.
“Doubtful.” These are loans having a risk rating of 8. Doubtful rated loans have all the weaknesses inherent in a loan that is classified substandard but 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. The possibility ofloss is extremely high.
“Loss.” These are loans having a risk rating of 9. Loss rated loans are not considered collectible under normal circumstances and there is no realistic expectation for any future payment on the loan. Loss rated loans are fully charged off.
The table below details the amortized cost of the classes of loans by credit quality indicator and year of origination as of March 31, 2025.
| Term Loans Amortized Cost Basis by Origination Year | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | 2022 | 2021 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term | Total | |
| Commercial: | |||||||||
| Risk Rating | |||||||||
| Pass | $ 1,013 | $ 10,527 | $ 3,331 | $ 2,783 | $ 6,511 | $ 15,554 | $ 15,889 | $ 24 | $ 55,632 |
| Special Mention | - | - | - | 37 | 74 | - | - | - | 111 |
| Substandard | - | - | 911 | 12 | 40 | 553 | 2,569 | 148 | 4,233 |
| Total | $ 1,013 | $ 10,527 | $ 4,242 | $ 2,832 | $ 6,625 | $ 16,107 | $ 18,458 | $ 172 | $ 59,976 |
| Commercial Real Estate: | |||||||||
| Commercial Mort. - Owner Occupied | |||||||||
| Risk Rating | |||||||||
| Pass | $ 5,890 | $ 25,000 | $ 8,888 | $ 22,227 | $ 46,021 | $ 39,929 | $ 1,496 | $ 151 | $ 149,602 |
| Special Mention | - | - | - | - | - | 251 | - | - | 251 |
| Substandard | - | - | 92 | - | 2,851 | 1,834 | - | - | 4,777 |
| Total | $ 5,890 | $ 25,000 | $ 8,980 | $ 22,227 | $ 48,872 | $ 42,014 | $ 1,496 | $ 151 | $ 154,630 |
| Commercial Mort. - Non-Owner Occupied | |||||||||
| Risk Rating | |||||||||
| Pass | $ 10,573 | $ 40,536 | $ 12,005 | $ 48,663 | $ 27,010 | $ 57,824 | $ 6,404 | $ - | $ 203,015 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | 944 | - | 1,173 | - | - | 2,117 |
| Total | $ 10,573 | $ 40,536 | $ 12,005 | $ 49,607 | $ 27,010 | $ 58,997 | $ 6,404 | $ - | $ 205,132 |
| Commercial Construction/Land | |||||||||
| Risk Rating | |||||||||
| Pass | $ 1,899 | $ 1,820 | $ 1,485 | $ 378 | $ 2,689 | $ 2,508 | $ 414 | $ - | $ 11,193 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | - | 344 | - | - | - | 344 |
| Total | $ 1,899 | $ 1,820 | $ 1,485 | $ 378 | $ 3,033 | $ 2,508 | $ 414 | $ - | $ 11,537 |
| Consumer: | |||||||||
| Consumer - Open-End | |||||||||
| Risk Rating | |||||||||
| Pass | $ - | $ - | $ - | $ - | $ - | $ - | $ 51,023 | $ 1,336 | $ 52,359 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | - | - | - | - | 400 | 400 |
| Total | $ - | $ - | $ - | $ - | $ - | $ - | $ 51,023 | $ 1,736 | $ 52,759 |
| Consumer - Closed-End | |||||||||
| Risk Rating | |||||||||
| Pass | $ 375 | $ 6,282 | $ 4,388 | $ 9,294 | $ 363 | $ 6,390 | $ - | $ - | $ 27,092 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | 36 | - | 118 | - | 116 | - | - | 270 |
| Total | $ 375 | $ 6,318 | $ 4,388 | $ 9,412 | $ 363 | $ 6,506 | $ - | $ - | $ 27,362 |
| Residential: | |||||||||
| Residential Mortgages | |||||||||
| Risk Rating | |||||||||
| Pass | $ 416 | $ 18,192 | $ 23,501 | $ 22,557 | $ 8,962 | $ 35,847 | $ - | $ - | $ 109,475 |
| Special Mention | - | - | - | - | - | 72 | - | - | 72 |
| Substandard | - | - | - | 515 | - | 1,590 | - | - | 2,105 |
| Total | $ 416 | $ 18,192 | $ 23,501 | $ 23,072 | $ 8,962 | $ 37,509 | $ - | $ - | $ 111,652 |
| Residential Consumer Construction/Land | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Risk Rating | |||||||||
| Pass | $ 3,193 | $ 11,963 | $ 5,006 | $ 2,340 | $ 1,137 | $ 2,722 | $ - | $ - | $ 26,361 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | - | - | - | - | - | - |
| Total | $ 3,193 | $ 11,963 | $ 5,006 | $ 2,340 | $ 1,137 | $ 2,722 | $ - | $ - | $ 26,361 |
| Totals: | |||||||||
| Risk Rating | |||||||||
| Pass | $ 23,359 | $ 114,320 | $ 58,604 | $ 108,242 | $ 92,693 | $ 160,774 | $ 75,226 | $ 1,511 | $ 634,729 |
| Special Mention | - | - | - | 37 | 74 | 323 | - | - | 434 |
| Substandard | - | 36 | 1,003 | 1,589 | 3,235 | 5,266 | 2,569 | 548 | 14,246 |
| Total | $ 23,359 | $ 114,356 | $ 59,607 | $ 109,868 | $ 96,002 | $ 166,363 | $ 77,795 | $ 2,059 | $ 649,409 |
The table below details the amortized cost of the classes of loans by credit quality indicator and year of origination as of December 31, 2024.
| Term Loans Amortized Cost Basis by Origination Year | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term | Total | |
| Commercial | |||||||||
| Risk Rating | |||||||||
| Pass | $ 10,412 | $ 3,680 | $ 2,901 | $ 7,188 | $ 734 | $ 16,070 | $ 21,602 | $ 341 | $ 62,928 |
| Special Mention | - | - | 41 | 79 | - | - | - | - | 120 |
| Substandard | - | 922 | 13 | 43 | - | 569 | 1,654 | 169 | 3,370 |
| Total | $ 10,412 | $ 4,602 | $ 2,955 | $ 7,310 | $ 734 | $ 16,639 | $ 23,256 | $ 510 | $ 66,418 |
| Commercial Real Estate: | |||||||||
| Commercial Mort. - Owner Occupied | |||||||||
| Risk Rating | |||||||||
| Pass | $ 21,261 | $ 8,959 | $ 21,770 | $ 39,881 | $ 5,663 | $ 35,869 | $ 1,564 | $ 153 | $ 135,120 |
| Special Mention | - | - | - | - | - | 451 | - | - | 451 |
| Substandard | - | 93 | - | 2,898 | 44 | 1,837 | - | - | 4,872 |
| Total | $ 21,261 | $ 9,052 | $ 21,770 | $ 42,779 | $ 5,707 | $ 38,157 | $ 1,564 | $ 153 | $ 140,443 |
| Commercial Mort. - Non-Owner Occupied | |||||||||
| Risk Rating | |||||||||
| Pass | $ 39,659 | $ 12,203 | $ 49,273 | $ 27,410 | $ 9,698 | $ 49,206 | $ 6,467 | $ - | $ 193,916 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | - | 1,173 | - | - | - | 1,173 |
| Total | $ 39,659 | $ 12,203 | $ 49,273 | $ 27,410 | $ 10,871 | $ 49,206 | $ 6,467 | $ - | $ 195,089 |
| Commercial Construction/Land | |||||||||
| Risk Rating | |||||||||
| Pass | $ 7,180 | $ 1,496 | $ 768 | $ 9,497 | $ 1,976 | $ 1,020 | $ 641 | $ - | $ 22,578 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | 951 | 354 | - | - | - | - | 1,305 |
| Total | $ 7,180 | $ 1,496 | $ 1,719 | $ 9,851 | $ 1,976 | $ 1,020 | $ 641 | $ - | $ 23,883 |
| Consumer: | |||||||||
| Consumer - Open-End | |||||||||
| Risk Rating | |||||||||
| Pass | $ - | $ - | $ - | $ - | $ - | $ - | $ 48,531 | $ 1,110 | $ 49,641 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | - | - | - | - | 400 | 400 |
| Total | $ - | $ - | $ - | $ - | $ - | $ - | $ 48,531 | $ 1,510 | $ 50,041 |
| Consumer - Closed-End | |||||||||
| Risk Rating | |||||||||
| Pass | $ 6,660 | $ 4,548 | $ 9,634 | $ 382 | $ 398 | $ 6,366 | $ - | $ - | $ 27,988 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | 37 | - | 119 | - | - | 125 | - | - | 281 |
| Total | $ 6,697 | $ 4,548 | $ 9,753 | $ 382 | $ 398 | $ 6,491 | $ - | $ - | $ 28,269 |
| Residential: | |||||||||
| Residential Mortgages | |||||||||
| Risk Rating | |||||||||
| Pass | $ 18,418 | $ 23,905 | $ 22,954 | $ 9,082 | $ 8,376 | $ 28,572 | $ - | $ - | $ 111,307 |
| Special Mention | - | - | - | - | - | 73 | - | - | 73 |
| Substandard | - | - | 265 | - | 103 | 1,555 | - | - | 1,923 |
| Total | $ 18,418 | $ 23,905 | $ 23,219 | $ 9,082 | $ 8,479 | $ 30,200 | $ - | $ - | $ 113,303 |
| Residential Consumer Construction/Land | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Risk Rating | |||||||||
| Pass | $ 12,522 | $ 6,375 | $ 2,436 | $ 1,161 | $ 848 | $ 2,808 | $ - | $ - | $ 26,150 |
| Special Mention | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | - | - | - | - | - | - |
| Total | $ 12,522 | $ 6,375 | $ 2,436 | $ 1,161 | $ 848 | $ 2,808 | $ - | $ - | $ 26,150 |
| Totals: | |||||||||
| Risk Rating | |||||||||
| Pass | $ 116,112 | $ 61,166 | $ 109,736 | $ 94,601 | $ 27,693 | $ 139,911 | $ 78,805 | $ 1,604 | $ 629,628 |
| Special Mention | - | - | 41 | 79 | - | 524 | - | - | 644 |
| Substandard | 37 | 1,015 | 1,348 | 3,295 | 1,320 | 4,086 | 1,654 | 569 | 13,324 |
| Total | $ 116,149 | $ 62,181 | $ 111,125 | $ 97,975 | $ 29,013 | $ 144,521 | $ 80,459 | $ 2,173 | $ 643,596 |
The following table details the gross charge-offs of loans by year of origination for the three months ended March 31, 2025 and the year ended December 31, 2024.
| Current Period Gross Charge-Offs by Origination Year (in thousands) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| As of March 31, 2025 | 2025 | 2024 | 2023 | 2022 | 2021 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term | Total |
| Commercial | - | - | - | $ - | - | - | - | - | - |
| Commercial Real Estate: · - · - · - · - · - · - · - · - | |||||||||
| Commercial Mortgages-Owner Occupied | - | - | - | - | - | - | - | - | - |
| Commercial Mortgages-Non-Owner Occupied | - | - | - | - | - | - | - | - | - |
| Commercial Construction/ Land | - | - | - | - | - | - | - | - | - |
| Consumer: · - · - · - · - · - · - · - · - | |||||||||
| Consumer Open-End | - | - | - | 48 | - | 5 | - | - | 53 |
| Consumer Closed-End | - | - | - | - | - | - | - | - | - |
| Residential: | - | - | - | - | - | - | - | - | - |
| Residential Mortgages | - | - | - | - | - | 9 | - | - | 9 |
| Residential Consumer Construction/Land | - | - | - | - | - | - | - | - | - |
| Total | $ - | $ - | $ - | $ 48 | $ - | $ 14 | $ - | $ - | $ 62 |
| As of December 31, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term | Total |
| Commercial | $ - | $ 8 | $ - | $ - | $ - | $ - | $ - | $ - | $ 8 |
| Commercial Real Estate: | |||||||||
| Commercial Mortgages-Owner Occupied | - | - | - | - | - | - | - | - | - |
| Commercial Mortgages-Non-Owner Occupied | - | - | - | - | - | - | - | - | - |
| Commercial Construction/Land | - | - | - | - | - | - | - | - | - |
| Consumer: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Consumer Open-End | - | - | - | - | - | 2 | - | - | 2 |
| Consumer Closed-End | - | - | 74 | - | - | - | - | - | 74 |
| Residential: | |||||||||
| Residential Mortgages | - | - | - | - | - | - | - | - | - |
| Residential Consumer Construction/Land | - | - | - | - | - | - | - | - | - |
| Total | $ - | $ 8 | $ 74 | $ - | $ - | $ 2 | $ - | $ - | $ 84 |
The following tables present nonaccrual information by class of loans as of March 31, 2025 and December 31, 2024:
Loans on Nonaccrual Status
(dollars in thousands)
| March 31, 2025 | |||
|---|---|---|---|
| Nonaccrual Loans | |||
| With No Allowance | With an Allowance | Total | |
| Commercial | $ 393 | $ 72 | $ 465 |
| Commercial Real Estate: | |||
| Commercial Mortgages-Owner Occupied | 35 | - | 35 |
| Commercial Mortgages-Non-Owner Occupied | - | - | - |
| Commercial Construction/Land | 344 | - | 344 |
| Consumer | |||
| Consumer Open-End | - | - | - |
| Consumer Closed-End | 184 | - | 184 |
| Residential: | |||
| Residential Mortgages | 770 | - | 770 |
| Residential Consumer Construction/Land | - | - | - |
| Total | $ 1,726 | $ 72 | $ 1,798 |
| December 31, 2024 | |||
| Nonaccrual Loans | |||
| With No Allowance | With an Allowance | Total | |
| Commercial | $ 279 | $ 193 | $ 472 |
| Commercial Real Estate: | |||
| Commercial Mortgages-Owner Occupied | 43 | - | 43 |
| Commercial Mortgages-Non-Owner Occupied | - | - | - |
| Commercial Construction/Land | 354 | - | 354 |
| Consumer | |||
| Consumer Open-End | - | - | - |
| Consumer Closed-End | 192 | - | 192 |
| Residential: | |||
| Residential Mortgages | 579 | - | 579 |
| Residential Consumer Construction/Land | - | - | - |
| Total | $ 1,447 | $ 193 | $ 1,640 |
The Company didnot record any interest income on nonaccrual loans during the three months ended March 31, 2025 and 2024. The Company did reverse any interest on nonaccrual loans in the three months ended March 31, 2025 and 2024, respectively.
The following tables present an aging analysis of the loan portfolio by class and past due as of March 31, 2025 and December 31, 2024:
| Age Analysis of Past Due Loans as of March 31, 2025 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Recorded | |||||||||
| Greater · Investment | |||||||||
| 2025 · 30-59 Days · 60-89 Days · than · Total Past · Total · > 90 Days & | |||||||||
| Past Due · Past Due · 90 Days · Due · Current · Loans · Accruing | |||||||||
| Commercial | $24 | $ | - | $398 | $422 | $59,554 | $59,976 | $— | |
| Commercial Real Estate: | |||||||||
| Commercial Mortgages-Owner Occupied | 75 | - | - | 75 | 154,555 | 154,630 | - | ||
| Commercial Mortgages-Non-Owner Occupied | 82 | - | - | 82 | 205,050 | 205,132 | - | ||
| Commercial Construction/Land | - | - | - | - | 11,537 | 11,537 | - | ||
| Consumer: | |||||||||
| Consumer Open-End | 371 | 40 | - | 411 | 52,348 | 52,759 | - | ||
| Consumer Closed-End | 109 | 118 | - | 227 | 27,135 | 27,362 | - | ||
| Residential: | |||||||||
| Residential Mortgages | 329 | 126 | 97 | 552 | 111,100 | 111,652 | - | ||
| Residential Consumer Construction/Land | - | - | - | - | 26,361 | 26,361 | - | ||
| Total | $990 | $284 | $495 | $1,769 | $647,640 | $649,409 | $ | - | |
| Age Analysis of Past Due Loans as of December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| 2024 · Greater · Investment | |||||||
| 30-59 Days · 60-89 Days · than · Total Past · Total · > 90 Days & | |||||||
| Past Due | Past Due | 90 Days | Due | Current | Loans | Accruing | |
| Commercial | $— | $398 | $74 | $472 | $65,946 | $66,418 | $— |
| Commercial Real Estate: | |||||||
| Commercial Mortgages-Owner Occupied | — | — | 43 | 43 | 140,400 | 140,443 | — |
| Commercial Mortgages-Non-Owner Occupied | — | — | — | — | 195,089 | 195,089 | — |
| Commercial Construction/Land | — | — | — | — | 23,883 | 23,883 | — |
| Consumer: | |||||||
| Consumer Open-End | 39 | 1 | — | 40 | 50,001 | 50,041 | — |
| Consumer Closed-End | 112 | 73 | — | 185 | 28,084 | 28,269 | — |
| Residential: | |||||||
| Residential Mortgages | 174 | 358 | 340 | 872 | 112,431 | 113,303 | — |
| Residential Consumer Construction/Land | — | — | — | — | 26,150 | 26,150 | — |
| Total | $325 | $830 | $457 | $1,612 | $641,984 | $643,596 | $— |
Occasionally, the Bank modifies loans for borrowers experiencing financial difficulties by providing principal forgiveness, term extensions, interest rate reductions, or payment deferrals. Because the effect of most modifications is already included in the allowance for credit losses due to the measurement methodologies used in its estimate, the allowance for credit losses is typically not adjusted upon modification. When principal forgiveness is provided at modification, the amount forgiven is charged against the allowance for credit losses.
There wereno loan modifications for borrowers experiencing financial difficulty during the three months ended March 31, 2025, or March 31, 2024. As of March 31, 2025, no previously modified loans had defaulted in the last twelve months.
ACL on Unfunded Commitments
The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable by the Company. The allowance for off-balance sheet credit exposures is adjusted as a provision for (or recovery of) credit losses in the Consolidated Statements of Income. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the allowance for loan credit losses. The allowance for credit losses for unfunded loan commitments of $652,000 at March 31, 2025, is separately classified within Other Liabilities on the Consolidated Balance Sheets.
The following table presents the balance and activity in the ACL for unfunded commitments for the three months ended March 31, 2025 and 2024:
| Allowance for Credit Losses on Unfunded Commitments | |
|---|---|
| Balance, December 31, 2024 | $ 543 |
| Provision for credit losses | 109 |
| Balance March 31, 2025 | $ 652 |
| Balance, December 31, 2023 | $ 665 |
| Recovery of credit losses | (52) |
| Balance March 31, 2024 | $ 613 |
Other Real Estate Owned
At March 31, 2025 and December 31, 2024, the Company hadno consumer mortgage loans secured by residential real estate for which foreclosure was in process. The Company heldno residential real estate properties in other real estate owned as of March 31, 2025 and December 31, 2024.
Note 9 – Recent accounting pronouncements and other authoritative guidance
In November 2024, the Financial Accounting Standards Board (FASB) issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” ASU 2024-03 requires public companies to disclose specific types of expenses included in the expense captions presented on the face of the income statement as well as make certain other disclosures. The effective date was clarified by the FASB’s issuance of ASU 2025-01, which clarified that all public business entities are required to adopt the guidance in annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027. Early adoption is permitted, and the standard may be applied prospectively or retrospectively. The Company does not expect the adoption of ASU 2024-03 to have a material impact on its consolidated financial statements.
Note 9 – Recent accounting pronouncements and other authoritative guidance (continued)
In December 2023, the Financial Accounting Standards Board ("FASB") issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” These amendments require an entity to disclose additional information within its income tax rate reconciliation. Additionally, the amendments in this ASU require an entity to provide additional disaggregated information concerning the amounts of income taxes paid (net of refunds received) by jurisdiction and other specific income tax related disclosures. This ASU is effective for annual periods beginning after December 15, 2024. The amendments should be applied on a prospective basis; however, retrospective application is permitted. The Company does not expect the adoption of ASU 2023-09 to have a material impact on its consolidated financial statements.
Note 10 - Subsequent Events
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date.
Management has reviewed events occurring through the date thefinancial statements were available to be issued and no other subsequent events occurred requiring accrual or that require disclosure and have not been disclosed in the footnotes to the Company’s unaudited consolidated financial statements as of March 31, 2025.
Item 2. Management’s Discussion and Analysis of Financial Condition and Resu
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.