Skip to main content

OP Bancorp

For the period ended Jun 30, 2024. Filed Aug 14, 2024.

View on SEC.gov

About this filing

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

Jun 30, 2024 · Filed Aug 14, 2024

OPBK$14.76-0.1%Stored close · as of Nov 6, 2026

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

See the whole filing, with its images and exhibits

Notes to Unaudited Consolidated Financial Statements

Note 1. Business and Basis of Presentation

OP Bancorp ("Company") is a California corporation and bank holding company for Open Bank (“Bank”). The Company commenced operation as a bank holding company on June 1, 2016, and substantially all of its assets, operations and business are owned and conducted through the Bank. The Bank is a California state-chartered and FDIC-insured financial institution, which began its operations on June 10, 2005. Headquartered in downtown Los Angeles, California, Open Bank operates primarily in the traditional banking business arena that includes accepting deposits and making loans and investments. Open Bank's primary deposit products are demand and time deposits, and the primary lending products are commercial business loans to small to medium sized businesses. OP Bancorp is operating with eleven full-service branches located in California, Washington, Nevada and Texas, andfour loan production offices located in California, Georgia, Washington and Colorado.

The accompanying unaudited consolidated financial statements and notes thereto of the Company have been prepared by management in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) for Form 10-Q and conform to practices within the banking industry and include all of the information and disclosures required by accounting principles generally accepted in the United States of America (“GAAP”) for interim financial reporting. The accompanying unaudited consolidated financial statements reflect all adjustments (consisting only of normal recurring adjustments), which are necessary for a fair presentation of the financial results for the interim periods presented, including eliminating intercompany transactions and balances. Certain items on the consolidated financial statements and notes for prior years have been reclassified to conform to the 2024 presentation. The results of operations for the interim periods are not necessarily indicative of the results for the full year. These interim unaudited financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 (“2023 Annual Report on Form 10-K”). Descriptions of our significant accounting policies are included in Note 1. Summary of Significant Accounting Policies in the Notes to consolidated financial statements in the 2023 Annual Report on Form 10-K.

Accounting Policy for Derivative Instruments and Hedging Activities

FASB ASC 815, Derivatives and Hedging (“ASC 815”), provides the disclosure requirements for derivatives and hedging activities with the intent to provide users of financial statements with an enhanced understanding of: (a) how and why an entity uses derivative instruments, (b) how the entity accounts for derivative instruments and related hedged items, and (c) how derivative instruments and related hedged items affect an entity’s financial position, financial performance, and cash flows. Further, qualitative disclosures are required that explain the Company’s objectives and strategies for using derivatives, as well as quantitative disclosures about the fair value of and gains and losses on derivative instruments, and disclosures about credit-risk-related contingent features in derivative instruments.

As required by ASC 815, the Company records all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain of its risk, even though hedge accounting does not apply, or the Company elects not to apply hedge accounting. For a fair value hedge, the gain or loss on the derivative, as well as the offsetting loss or gain on the hedged item attributable to the hedged risk, are recognized in current earnings as fair values change. For a cash flow hedge, the gain or loss on the derivative is reported in other comprehensive income and is reclassified into earnings in the same period during which the hedged transaction affects earnings. Changes in fair value of derivatives not designated are reported currently in earnings, as non-interest income.

The Company discontinues hedge accounting when it determines that the derivative is no longer effective in offsetting changes in the fair value or cash flows of the hedged item, the derivative is settled or terminates, a hedged forecasted transaction is no longer probable, a hedged firm commitment is no longer firm, or treatment of the derivative as a hedge is no longer appropriate or intended. When hedge accounting is discontinued, subsequent changes in fair value of the derivative are recorded as non-interest income. When a fair value hedge is discontinued, the hedged asset or liability is no longer adjusted for changes in fair value and the existing basis adjustment is amortized or accreted over the remaining life of the asset or liability. When a cash flow hedge is discontinued but the hedged cash flows or forecasted transactions are still expected to occur, gains or losses that were accumulated in other comprehensive income are amortized into earnings over the same periods which the hedged transactions will affect earnings.

In accordance with the FASB’s fair value measurement guidance in ASU 2011-04, the Company made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.

New Accounting Pronouncements Adopted

FASB ASU 2023-02, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. This ASU permits reporting entities to elect to account for tax equity investments, regardless of the tax credit program for which the income tax credits are received, using the proportional amortization method if certain conditions are met. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the income tax credits and other income tax benefits received and recognizes the net amortization and income tax credits and other income tax benefits in the Statement of Income as a component of income tax expense. A reporting entity makes an accounting policy election to apply the proportional amortization method on a tax-credit-program-by-tax-credit-program basis rather than electing to apply the proportional amortization method at the reporting entity level or to individual investments. The Company adopted ASU 2023-02 on January 1, 2024, and the adoption did not have a material impact on its consolidated financial statements.

Recently Issued Accounting Pronouncement under Evaluation

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU amends the disclosure requirements for income taxes, including the requirement for further disaggregation of the income tax rate reconciliation and income taxes paid disclosures. The amendments in this guidance must be applied prospectively, with the option to apply retrospectively. This guidance is effective for fiscal years beginning after December 15, 2024. The Company is currently evaluating the impact of this new standard on its consolidated financial statements and the adoption is not expected to have a significant impact on the consolidated financial statements.

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU updates reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses and information used to assess segment performance. This guidance is effective for fiscal years beginning after December 15, 2024. The Company is currently evaluating the impact of this new standard on its consolidated financial statements and the adoption is not expected to have a significant impact on the consolidated financial statements.

Note 2. Securities

The following table summarizes the amortized cost, the corresponding amounts of gross unrealized gains and losses, and estimated fair value of available-for-sale ("AFS") debt securities as of June 30, 2024 and December 31, 2023:

($ in thousands)AmortizedCostGrossUnrealizedGainGrossUnrealizedLossFairValue
U.S. Government agencies or sponsored agency securities:
Residential mortgage-backed securities$45,037$—$(4,841)$40,196
Residential collateralized mortgage obligations172,354241(19,389)153,206
Municipal securities - tax exempt5,777110(84)5,803
Total AFS debt securities$223,168$351$(24,314)$199,205
($ in thousands)AmortizedCostGrossUnrealizedGainGrossUnrealizedLossFairValue
U.S. Government agencies or sponsored agency securities:
Residential mortgage-backed securities$48,318$—$(4,441)$43,877
Residential collateralized mortgage obligations162,14267(17,750)144,459
Municipal securities - tax exempt5,726189(1)5,914
Total AFS debt securities$216,186$256$(22,192)$194,250

There wereno sales of AFS debt securities during the three and six months ended June 30, 2024 and 2023.

The amortized cost and estimated fair value of AFS debt securities as of June 30, 2024, by contractual maturity, are shown below:

($ in thousands)AmortizedCostFairValue
After one year through five years$1,145$1,098
After five years through ten years2,8072,556
After ten years219,216195,551
Total AFS debt securities$223,168$199,205

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. As of June 30, 2024 and December 31, 2023, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of shareholders’ equity.

The following table presents the fair value and the associated gross unrealized losses on AFS debt securities by length of time those individual securities in each category have been in a continuous loss as of June 30, 2024 and December 31, 2023:

Less Than 12 Months12 Months or LongerTotal
($ in thousands)FairValueUnrealizedLossFairValueUnrealizedLossFairValueUnrealizedLoss
U.S. Government agencies or sponsored agency securities:
Residential mortgage-backed securities$—$—$40,196$(4,841)$40,196$(4,841)
Residential collateralized mortgage obligations12,024(148)122,231(19,241)134,255(19,389)
Municipal securities - tax exempt834(40)1,799(44)2,633(84)
Total AFS debt securities$12,858$(188)$164,226$(24,126)$177,084$(24,314)
Less Than 12 Months12 Months or LongerTotal
($ in thousands)FairValueUnrealizedLossFairValueUnrealizedLossFairValueUnrealizedLoss
U.S. Government agencies or sponsored agency securities:
Residential mortgage-backed securities$6,488$(59)$37,389$(4,382)$43,877$(4,441)
Residential collateralized mortgage obligations25,439(177)105,963(17,573)131,402(17,750)
Municipal securities - tax exempt1,842(1)——1,842(1)
Total AFS debt securities$33,769$(237)$143,352$(21,955)$177,121$(22,192)

Available-for-sale debt securities are measured at fair value and are subject to impairment testing. A security is impaired if the fair value of the security is less than its amortized cost basis. When an available-for-sale debt security is considered impaired, the Company must determine if the decline in fair value has resulted from a credit-related loss or other factors and then, (1) recognize an allowance for credit losses by a charge to earnings for the credit-related component of the decline in fair value, and (2) recognize in other comprehensive income (loss) any non-credit related components of the fair value decline. If the amount of the amortized cost basis expected to be recovered increases in a future period, the valuation reserve would be reduced, but not more than the amount of the current existing reserve for that security.

As of June 30, 2024, the Company's AFS debt securities consisted of 90 securities, of which 85 were in an unrealized loss position.

The unrealized losses from the decline in fair value is attributable to changes in interest rates, and not credit quality. The issuers of the AFS debt securities are of high credit quality. Approximately 97% of the AFS debt securities are residential mortgage-backed securities and residential collateralized mortgage obligations that were issued by U.S. government-sponsored agencies, such as Ginnie Mae, Fannie Mae and Freddie Mac. The remaining 3% of the AFS debt securities are tax-exempt municipal securities.

We believe that the unrealized losses presented in the previous tables are temporary and no credit losses are expected. As a result, the Company expects full collection of the carrying amount of these securities, does not intend to sell the securities in an unrealized loss position, and it was more-likely-than-not the Company will not have to sell these securities prior to recovery of amortized cost. Accordingly, for available-for-sale debt securities, the Company did not have allowance for credit losses as of June 30, 2024 and December 31, 2023.

As of June 30, 2024 and December 31, 2023, there wereno pledged securities to secure public deposits, borrowing and letters of credit from FHLB and the Board of Governors of the Federal Reserve System, and for other purposes required or permitted by law.

The following table presents the other investment securities, which are included in Other investments on the Consolidated Balance Sheets as of June 30, 2024 and December 31, 2023:

($ in thousands)June 30, 2024December 31, 2023
FHLB stock$12,615$12,528
Pacific Coast Bankers Bank ("PCBB") stock190190
Mutual fund - Community Reinvestment Act ("CRA") qualified3,4623,463
Time deposits placed in other banks10095
Total other investments$16,367$16,276

The Company has equity investment in a mutual fund with readily determinable fair value of $3.5 million and $3.5 million as of June 30, 2024 and December 31, 2023, respectively, which is measured at fair value with changes in fair value recorded in net income. The Company invested in the mutual fund for CRA purposes. For the mutual fund, the Company recorded a $14 thousand unrealized loss and a $53 thousand unrealized loss for the three months ended June 30, 2024 and 2023, respectively, and a $50 thousand unrealized loss and $1 thousand unrealized gain for the six months ended June 30, 2024 and 2023, respectively. The unrealized gains (losses) of the mutual fund are included in other income in the consolidated statements of income.

Note 3. Loans and Allowance for Credit Losses on Loans

Loans

The following table presents the composition of the loan portfolio as of June 30, 2024 and December 31, 2023:

($ in thousands)June 30, 2024December 31, 2023
Commercial real estate$931,284$885,585
SBA—real estate223,754224,695
SBA—non-real estate18,64114,997
C&I188,557120,970
Home mortgage506,873518,024
Consumer9971,574
Gross loans receivable1,870,1061,765,845
Allowance for credit losses(22,760)(21,993)
Loans receivable, net(1)$1,847,346$1,743,852

(1)Includes net deferred loan costs and unamortized premiums of $18 thousand and $140 thousand as of June 30, 2024 and December 31, 2023, respectively.

No loans were outstanding to related parties as of June 30, 2024 and December 31, 2023.

The Company employs a modeled approach that takes into account current and future economic conditions to estimate lifetime expected losses on a collective basis. With the adoption of Current Expected Credit Losses, the Company elected not to consider accrued interest receivable in its estimated credit losses because the Company writes off uncollectible accrued interest receivable in a timely manner. The Company considers writing off accrued interest amounts once the amounts become 90 days past due to be considered within a timely manner. The Company has elected to write off accrued interest receivable by reversing interest income. The Company uses transition matrices to develop the Probability of Default ("PD") and Loss Given Default ("LGD") approach, incorporating quantitative factors and qualitative considerations in the calculation of the allowance for credit losses for collectively assessed loans. The model provides forecasts of PD and LGD based on national unemployment rates using regression analysis. The Company incorporates future economic conditions using a weighted multiple scenario approach: baseline and adverse. The Company applies a reasonable and supportable period ofone year for the baseline scenario andtwo years for the adverse scenario, after which loss assumptions revert to historical loss information through aone-year reversion period for the baseline scenario and atwo-year reversion period for the adverse scenario. Additionally, the Company aggregated loan portfolio based on similar risk characteristics. The Company elected to use the Call Report codes and loan risk ratings for loan segmentation in allowance for credit losses.

In order to quantify the credit risk impact of other trends and changes within the loan portfolio, the Company utilizes qualitative adjustments to the modeled estimated loss approaches. Included in the qualitative portion of our analysis of the allowance for credit losses are key inputs including GDP, unemployment rates, interest rates, asset quality ratios, loan portfolio concentration, California house price index and commercial real estate price index. The parameters for making adjustments are established under a Credit Risk Matrix that provides different possible scenarios for each of the factors listed below. The Credit Risk Matrix and the possible scenarios enable the Bank to qualitatively adjust the loss rates. This matrix considers the following nine factors, which are patterned after the guidelines provided under the Federal Financial Institutions Examination Council Interagency Policy Statement on the Allowance for Credit Losses, updated to reflect the adoption of Current Expected Credit Losses:

Changes in lending policies and procedures, including changes in underwriting standards and practices for collection, charge-offs, and recoveries;

Actual and expected changes in national and local economic and business conditions and developments in which the institution operates that affect the collectivity of loans;

Changes in the nature and volume of the loan portfolio;

Changes in the experience, ability, and depth of lending management and staff;

Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;

Changes in the quality of the credit review function;

Changes in the value of the underlying collateral for loans that are not collateral-dependent;

The existence, growth, and effect of any concentrations of credit, and

The effect of other external factors, such as the regulatory, legal and technological environments; competition; and events such as natural disasters.

The Company segments loans primarily by Call Report codes (collateral type) and loan risk ratings, considering that the same type of loans share considerable similar risk characteristics. For loans that do not share similar risk characteristics such as nonaccrual loans above $500 thousand, the Company evaluates these loans on an individual basis in accordance with ASC 326. Such nonaccrual loans are considered to have different risk profiles than performing loans and are therefore evaluated individually. The Company elected to collectively assess nonaccrual loans with balances below $500 thousand along with the performing and accrual loans, in order to reduce the operational burden of individually assessing small nonaccrual loans with immaterial balances. For individually assessed loans, the allowance for credit losses is measured using either 1) the present value of future cash flows discounted at the loan’s effective interest rate; or 2) the fair value of the collateral, if the loan is collateral-dependent. For the collateral-dependent loans, the Company obtains a new appraisal to determine the fair value of collateral. The appraisals are based on an “as-is” valuation. To ensure that appraised values remain current, the Company obtains updated appraisals every twelve months from a qualified independent appraiser. If the fair value of the collateral is less than the amortized balance of the loan, the Company recognizes an allowance for credit losses with a corresponding charge to the provision for credit losses.

The Company maintains a separate allowance for credit losses for its off-balance sheet commitments. The Company uses an estimated funding rate to allocate an allowance to undrawn exposures. This funding rate is used as a credit conversion factor to capture how much undrawn lines of credit can potentially become drawn at any point. The funding rate is determined based on a look-back period of 8 quarters. Credit loss is not estimated for off-balance sheet commitments that are unconditionally cancellable by the Company.

The following table summarizes the activity in the allowance for credit losses on loans by portfolio segment for the three and six months ended June 30, 2024 and 2023:

($ in thousands)CommercialReal EstateSBA—Real EstateSBA —Non-Real EstateC&IHomeMortgageConsumerTotal
Beginning balance$8,044$2,793$229$1,663$9,391$9$22,129
Provision for (reversal of) credit losses(118)13420488108(5)627
Charge-offs———————
Recoveries——4———4
Ending balance$7,926$2,927$253$2,151$9,499$4$22,760
Beginning balance$6,784$1,218$67$1,270$11,472$3$20,814
Provision for (reversal of) credit losses———————
Charge-offs——(20)———(20)
Recoveries——8———8
Ending balance$6,784$1,218$55$1,270$11,472$3$20,802
($ in thousands)CommercialReal EstateSBA—Real EstateSBA —Non-Real EstateC&IHomeMortgageConsumerTotal
Beginning balance$7,915$1,657$147$1,215$11,045$14$21,993
Provision for (reversal of) credit losses111,33691936(1,544)(10)820
Charge-offs—(66)——(2)—(68)
Recoveries——15———15
Ending balance$7,926$2,927$253$2,151$9,499$4$22,760
Beginning balance$6,951$1,607$207$1,643$8,826$7$19,241
Impact of CECL adoption875(238)(142)(320)1,753(4)1,924
Provision for (reversal of) credit losses(951)(140)(7)(53)893—(258)
Charge-offs(91)(11)(34)———(136)
Recoveries——31———31
Ending balance$6,784$1,218$55$1,270$11,472$3$20,802

Collateral-dependent loans are loans where repayment is expected to be provided solely by the sale of the underlying collateral and there are no other available and reliable sources of repayment. The estimated credit losses for these loans are based on the collateral’s fair value less selling costs. In most cases, the Company records a partial charge-off to reduce the loan’s carrying value to the collateral’s fair value less selling costs at the time of foreclosure.

As of June 30, 2024 and December 31, 2023, there were $2.9 million and $5.2 million, respectively, of collateral-dependent loans which are primarily secured by SBA—real estate and residential real estate. The allowance for credit losses allocated to these loans as of June 30, 2024 and December 31, 2023 was $360 thousand and $355 thousand, respectively.

The following table represents the amortized cost basis of collateral-dependent loans by class of loans as of June 30, 2024 and December 31, 2023, for which repayment is expected to be obtained through the sale of the underlying collateral.

($ in thousands)Hotel / MotelSingle-Family ResidentialTotal
SBA—real estate$2,937$—$2,937
Total$2,937$—$2,937
SBA—real estate$2,923$—$2,923
Home mortgage—2,2412,241
Total$2,923$2,241$5,164

The following table presents the recorded investment in nonaccrual loans and loans past due 90 or more days and still accruing interest, by portfolio as of June 30, 2024 and December 31, 2023:

($ in thousands)Nonaccrual Loans with a Related Allowance for Credit LossesNonaccrual Loans without a Related Allowance for Credit LossesTotal Nonaccrual Loans90 or MoreDaysPast Due &Still AccruingTotal(1)
SBA—real estate$2,423$1,142$3,565$—$3,565
SBA—non-real estate192—192—192
C&I421—421—421
Home mortgage211—211—211
Total$3,247$1,142$4,389$—$4,389
SBA—real estate$2,302$1,136$3,438$—$3,438
SBA—non-real estate154—154—154
Home mortgage2492,2412,490—2,490
Total$2,705$3,377$6,082$—$6,082

(1)Excludes guaranteed portion of SBA loans of $3.5 million and $2.0 million as of June 30, 2024 and December 31, 2023, respectively.

Nonaccrual loans and loans past due 90 or more days and still accruing interest include both homogeneous loans that are collectively and individually evaluated for impairment and individually classified impaired loans.

The following table represents the aging analysis of the recorded investment in past due loans as of June 30, 2024 and December 31, 2023:

($ in thousands)30-59DaysPast Due60-89DaysPast Due> 90 DaysPast DueTotalPast Due(1)Loans NotPast DueTotal(2)
Commercial real estate$—$—$—$—$931,284$931,284
SBA—real estate1,0931,0542,5104,657219,097223,754
SBA—non-real estate213—4625918,38218,641
C&I————188,557188,557
Home mortgage2,4712,878—5,349501,524506,873
Consumer————997997
Total$3,777$3,932$2,556$10,265$1,859,841$1,870,106
Commercial real estate$—$—$—$—$885,585$885,585
SBA—real estate1,8689321,9834,783219,912224,695
SBA—non-real estate154——15414,84314,997
C&I————120,970120,970
Home mortgage4,0762,7302,4919,297508,727518,024
Consumer————1,5741,574
Total$6,098$3,662$4,474$14,234$1,751,611$1,765,845

(1)Excludes guaranteed portion of SBA loans of $3.0 million and $1.9 million as of June 30, 2024 and December 31, 2023, respectively.

(2)Excludes accrued interest receivables of $7.5 million and $7.3 million as of June 30, 2024 and December 31, 2023, respectively.

Loan Modifications to Borrowers Experiencing Financial Difficult: On January 1, 2023, the Company adopted ASU 2022-02, “Financial Instruments -Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures”, which eliminated the accounting guidance for troubled debt restructurings (“TDRs”) while enhancing disclosure requirements for certain loan refinancing and restructurings by creditors when a borrower is experiencing financial difficulty. This guidance was applied on a prospective basis. Upon adoption of this guidance, the Company no longer establishes a specific reserve for modifications to borrowers experiencing financial difficulty, unless those loans do not share the same risk characteristics with other loans in the portfolio. Provided that is not the case, these modifications are included in their respective cohort and the allowance for credit losses is estimated on a pooled basis consistent with the other loans with similar risk characteristics.

Modifications to borrowers experiencing financial difficulty may include interest rate reductions, principal or interest forgiveness, other than insignificant payment deferrals, other than insignificant term extensions, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral. No charge-offs of previously modified loans were recorded for the three and six months ended June 30, 2024 and 2023.

The following table presents the amortized cost of modified loans and the financial effects of the modification for the three and six months ended June 30, 2024 and 2023 by loan class and modification type:

Modification Type · Percentage to Each Loan Segment
($ in thousands) · Payment Delay · Term Extension · Total
SBA—real estate$390$—$3900.17%
SBA—non-real estate—990.05%
C&I130—1300.07%
Total$520$9$529
Modification Type · Percentage to Each Loan Segment
($ in thousands)Rate Reduction and Term ExtensionInterest OnlyTotal
C&I$317$—$3170.28%
Total$317$—$317
Modification Type · Percentage to Each Loan Segment
($ in thousands) · Payment Delay · Term Extension · Total
SBA—real estate$1,130$—$1,1300.50%
SBA—non-real estate—990.05%
C&I130—1300.07%
Total$1,260$9$1,269
Modification Type · Percentage to Each Loan Segment
($ in thousands)Rate Reduction and Term ExtensionInterest OnlyTotal
SBA—real estate$—$387$3870.17%
C&I317—3170.28%
Total$317$387$704

The Company tracks the performance of modified loans. A modified loan may become delinquent and may result in a payment default (generally 90 days past due) subsequent to modification. There were no loans that received a modification during the three and six months ended June 30, 2024 and 2023 that subsequently defaulted.

The Company had additional commitments totaling $2.7 million to lend to borrowers whose loans were modified as of June 30, 2024.

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. For consumer loans, a credit grade is established at inception, and generally only adjusted based on performance. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a quarterly 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 of the Company’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 table presents the loan portfolio's amortized cost by loan type, risk rating and year of origination as of June 30, 2024 and December 31, 2023:

Term Loans by Origination Year · Revolving Loans · Revolving Loans Converted to Term Loans · Total(1)
($ in thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior
Commercial real estate
Pass$116,680$109,665$260,820$191,416$98,294$123,063$25,131$—$925,069
Special mention——582—————582
Substandard——4,646——987——5,633
Doubtful—————————
Subtotal$116,680$109,665$266,048$191,416$98,294$124,050$25,131$—$931,284
Current period charge-offs$—$—$—$—$—$—$—$—$—
SBA— real estate
Pass$14,850$31,583$43,005$24,922$17,561$79,663$—$—$211,584
Special mention——1,561——1,066——2,627
Substandard——3,1792,9891,1422,233——9,543
Doubtful—————————
Subtotal$14,850$31,583$47,745$27,911$18,703$82,962$—$—$223,754
Current period charge-offs$—$—$—$66$—$—$—$—$66
SBA—non-real estate
Pass$5,748$4,815$2,459$181$1,388$3,295$—$—$17,886
Special mention—————————
Substandard——528—4683——657
Doubtful—————98——98
Subtotal$5,748$4,815$2,987$181$1,434$3,476$—$—$18,641
Current period charge-offs$—$—$—$—$—$—$—$—$—
C&I
Pass$8,152$14,461$16,704$19,189$3,886$525$122,685$2,404$188,006
Special mention—130——————130
Substandard——421—————421
Doubtful—————————
Subtotal$8,152$14,591$17,125$19,189$3,886$525$122,685$2,404$188,557
Current period charge-offs$—$—$—$—$—$—$—$—$—
Home mortgage
Pass$15,730$67,910$293,853$74,715$17,941$36,513$—$—$506,662
Special mention—————————
Substandard—————211——211
Doubtful—————————
Subtotal$15,730$67,910$293,853$74,715$17,941$36,724$—$—$506,873
Current period charge-offs$—$—$—$—$—$2$—$—$2
Consumer
Pass$4$—$—$—$—$—$993$—$997
Special mention—————————
Substandard—————————
Doubtful—————————
Subtotal$4$—$—$—$—$—$993$—$997
Current period charge-offs$—$—$—$—$—$—$—$—$—
Total loans
Pass$161,164$228,434$616,841$310,423$139,070$243,059$148,809$2,404$1,850,204
Special mention—1302,143——1,066——3,339
Substandard——8,7742,9891,1883,514——16,465
Doubtful—————98——98
Subtotal$161,164$228,564$627,758$313,412$140,258$247,737$148,809$2,404$1,870,106
Current period charge-offs$—$—$—$66$—$2$—$—$68

(1)Excludes accrued interest receivables of $7.5 million as of June 30, 2024.

Term Loans by Origination Year · Revolving Loans · Revolving Loans Converted to Term Loans · Total(1)
($ in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior
Commercial real estate
Pass$97,114$207,860$154,872$97,137$138,908$163,320$21,059$—$880,270
Special mention—————————
Substandard—319———4,996——5,315
Doubtful—————————
Subtotal$97,114$208,179$154,872$97,137$138,908$168,316$21,059$—$885,585
Current period charge-offs$—$457$121$—$91$17$—$—$686
SBA— real estate
Pass$31,920$44,504$26,188$22,732$28,244$64,442$—$—$218,030
Special mention—————1,428——1,428
Substandard—1,7871,0791,136—1,235——5,237
Doubtful—————————
Subtotal$31,920$46,291$27,267$23,868$28,244$67,105$—$—$224,695
Current period charge-offs$—$—$46$—$—$—$—$—$46
SBA—non-real estate
Pass$5,408$2,584$200$1,556$950$3,423$—$—$14,121
Special mention—————————
Substandard—591———187——778
Doubtful—————98——98
Subtotal$5,408$3,175$200$1,556$950$3,708$—$—$14,997
Current period charge-offs$—$—$—$—$—$35$—$—$35
C&I
Pass$15,117$17,939$22,098$4,695$1,720$1,734$55,106$2,561$120,970
Special mention—————————
Substandard—————————
Doubtful—————————
Subtotal$15,117$17,939$22,098$4,695$1,720$1,734$55,106$2,561$120,970
Current period charge-offs$17$—$80$—$—$—$—$—$97
Home mortgage
Pass$72,182$304,346$79,585$18,634$8,939$31,848$—$—$515,534
Special mention—————————
Substandard—2,241249—————2,490
Doubtful—————————
Subtotal$72,182$306,587$79,834$18,634$8,939$31,848$—$—$518,024
Current period charge-offs$—$—$—$—$—$—$—$—$—
Consumer
Pass$4$—$—$—$77$—$1,493$—$1,574
Special mention—————————
Substandard—————————
Doubtful—————————
Subtotal$4$—$—$—$77$—$1,493$—$1,574
Current period charge-offs$—$—$—$—$—$—$—$—$—
Total loans
Pass$221,745$577,233$282,943$144,754$178,838$264,767$77,658$2,561$1,750,499
Special mention—————1,428——1,428
Substandard—4,9381,3281,136—6,418——13,820
Doubtful—————98——98
Subtotal$221,745$582,171$284,271$145,890$178,838$272,711$77,658$2,561$1,765,845
Current period charge-offs$17$457$247$—$91$52$—$—$864

(1)Excludes accrued interest receivables of $7.3 million as of December 31, 2023.

Note 4. Premises and Equipment

The following table presents information regarding the premises and equipment as of June 30, 2024 and December 31, 2023:

($ in thousands)June 30, 2024December 31, 2023
Leasehold improvements$9,243$9,135
Furniture and fixtures4,5964,814
Equipment and others3,5243,504
Total premises and equipment17,36317,453
Accumulated depreciation(12,647)(12,205)
Total premises and equipment, net$4,716$5,248

Total depreciation expense included in occupancy and equipment expenses was $332 thousand and $339 thousand for the three months ended June 30, 2024 and 2023, respectively and $699 thousand and $673 thousand for the six months ended June 30, 2024 and 2023, respectively.

Note 5. Servicing Assets

The Company recognizes the right to service SBA loans for others as servicing assets when the servicing income the Company receives is more than adequate compensation. Servicing assets are accounted for using the amortization method. Under this method, the Company amortizes the servicing assets over the period of the economic life of the assets arising from estimated net servicing revenue.

The Company periodically stratifies its servicing assets into groupings based on risk characteristics and assesses each group for impairment based on fair value. Based on the results of the impairment test, there wasno valuation allowance for impairment as of June 30, 2024 and December 31, 2023.

The following table presents an analysis of the changes in activity for loan servicing assets during the three and six months ended June 30, 2024 and 2023:

Three Months Ended June 30,Six Months Ended June 30,
($ in thousands)2024202320242023
Beginning balance$11,405$12,898$11,741$12,759
Additions from loans sold with servicing retained7468691,2981,969
Amortized to expense(1,108)(1,113)(1,996)(2,074)
Ending balance$11,043$12,654$11,043$12,654

The fair value of the servicing assets was $16.8 million as of June 30, 2024, which was determined using discount rates ranging from 3.78% to 11.25% and prepayment speeds ranging from 12.70% to 12.90%, depending on the stratification of the specific assets.

The fair value of the servicing assets was $18.2 million as of June 30, 2023, which was determined using discount rates ranging from 3.75% to 10.50% and prepayment speeds ranging from 12.40% to 12.90% depending on the stratification of the specific assets.

Note 6. Deposits

Time deposits that exceed the FDIC insurance limit of $250 thousand as of June 30, 2024 and December 31, 2023 were $533.9 million and $433.9 million, respectively.

The following table presents the scheduled contractual maturities of time deposits as of June 30, 2024:

($ in thousands)
Remainder of 2024$641,979
2025429,088
202618,443
2027328
2028 and thereafter390
Total$1,090,228

Deposits from principal officers, directors, and their affiliates as of June 30, 2024 and December 31, 2023 were $1.7 million and $1.8 million, respectively.

Note 7. Borrowing Arrangements

As of June 30, 2024, the Company had $115.0 million advances from FHLB with a weighted average interest rate of 4.72% and a weighted average remaining term of 0.5 years, compared to $105 million advances with a weighted average interest rate of 4.65% and a weighted average remaining term of 0.9 years as of December 31, 2023. The Company has a letter of credit with the FHLB in the amount of $100.0 million and $67.0 million to secure a public deposit as of June 30, 2024 and December 31, 2023, respectively.

The Company had available borrowing capacity from the following institutions as of June 30, 2024:

($ in thousands)
FHLB$343,600
Federal Reserve Bank191,421
Pacific Coast Bankers Bank50,000
Zions Bank25,000
First Horizon Bank25,000
Total$635,021

The Company has pledged approximately $1.38 billion and $1.39 billion of loans as collateral for these lines of credit as of June 30, 2024 and December 31, 2023, respectively.

Note 8. Income Taxes

The Company’s income tax expense was $2.1 million and $2.5 million for the three months ended June 30, 2024 and 2023, respectively, and $4.2 million and $5.5 million for the six months ended June 30, 2024 and 2023, respectively. The effective income tax rate was 28.2% and 28.8% for the three months ended June 30, 2024 and 2023, respectively, and 28.1% and 28.9% for the six months ended June 30, 2024 and 2023, respectively.

The Company is subject to U.S. Federal income tax as well as various state taxing jurisdictions. The Company is no longer subject to examination by Federal taxing authorities for tax years prior to 2020 and for state taxing authorities for tax years prior to 2019.

There wereno significant unrealized tax benefits recorded as of June 30, 2024 and December 31, 2023, and the Company does not expect any significant increase in unrealized tax benefits in the next twelve months.

Note 9. Commitments and Contingencies

Off-Balance-Sheet Credit Risk: In the normal course of business, the Company enters into commitments to extend credit such as loan commitments and standby letters of credits (“SBLC”s). These commitments expose the Company to varying degrees of credit and market risk and are subject to the same credit and market risk limitation reviews as those instruments recorded on the Consolidated Balance Sheets. Loan commitments represent arrangements to lend funds or provide liquidity subject to specified contractual conditions. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. These commitments generally have fixed expiration dates or contain termination clauses in the event the customer’s credit quality deteriorates. Since many of the commitments are expected to expire without being drawn upon, the commitment amounts do not necessarily represent future funding requirements.

The Company applies the same credit underwriting criteria to extend loans and commitments to customers. Each customer’s credit worthiness is evaluated on a case-by-case basis. Collateral may be obtained based on management’s assessment of a customer’s credit. Collateral may include securities, accounts receivable, inventory, property, plant and equipment, and income producing commercial or other properties.

The following table presents the distribution of undisbursed credit-related commitments as of June 30, 2024 and December 31, 2023:

($ in thousands)June 30, 2024December 31, 2023
Loan commitments$222,358$257,626
Standby letter of credit19,7896,707
Commercial letter of credit11622
Total undisbursed credit related commitments$242,263$264,355

The majority of these off-balance sheet commitments have a variable interest rate. Management does not anticipate any material losses as a result of these transactions.

Investments in low-income housing partnership: The Company invests in qualified affordable housing partnerships.

The following table shows the balance of the investments in low-income housing partnerships and the total unfunded commitments related to the investments in low-income housing partnerships as of June 30, 2024 and December 31, 2023:

($ in thousands)June 30, 2024December 31, 2023
Investments in low-income housing partnerships$15,852$16,887
Unfunded commitments to fund investments for low-income housing partnerships9,34911,905

These balances are reflected in the other assets and other liabilities lines on the Consolidated Balance Sheets. The Company expects to finish fulfilling these commitments during the year ending 2040.

Under the proportional amortization method, the Company amortizes the initial cost of the investment in proportion to the tax credit and other benefits received and recognizes the amortization in income tax expense on the Consolidated Statements of Income. The Company recognized amortization expense of $518 thousand and $362 thousand for the three months ended June 30, 2024 and 2023, respectively, and $1.0 million and $723 thousand for the six months ended June 30, 2024 and 2023, respectively. Additionally, the Company recognized tax credits and other benefits from the investments in low-income housing partnerships of $656 thousand and $456 thousand for the three months ended June 30, 2024 and 2023, respectively, and $1.3 million and $912 thousand for the six months ended June 30, 2024 and 2023, respectively.

Note 10. Stock-Based Compensation

The Company hastwo stock-based compensation plans currently in effect as of June 30, 2024, as described further below. Total compensation cost that has been charged against earnings for these plans was $317 thousand and $314 thousand for the three months ended June 30, 2024 and 2023 respectively, and $636 thousand and $638 thousand for the six months ended June 30, 2024 and 2023, respectively.

2010 Plan: In 2010, the Board of Directors of the Bank approved a new equity incentive plan for granting stock options and restricted stock awards to key employees, officers, and non-employee directors of the Bank (the “2010 Plan”). In 2013, the 2010 Plan was amended and approved by the shareholders to increase the number of shares authorized to be issued under from 1,350,000 shares to 2,500,000 shares of common stock. The 2010 Plan was assumed by the Company in 2016 at the time of the bank holding company reorganization.

The exercise prices of stock options granted under the plan may not be less than 100% of the fair value of the Company’s stock at the date of grant. The options, when granted, vest ratably over five years from the date of the grant and expire afterten years if not exercised. The 2010 Plan expired in August 2020, and no further grants can be made under the 2010 Plan.

Restricted stock awards issued under the 2010 Plan may or may not be subject to vesting provisions. Owners of the restricted stock awards shall have all of the rights of a shareholder including the right to vote the shares and to all dividends (cash or stock). Compensation expense related to restricted stock awards will be recognized over the vesting period of the awards based on the fair value of the Company’s common stock at the issue date.

A summary of the stock options outstanding under the 2010 Plan for the six months ended June 30, 2024 is as follows:

($ in thousands, except share data)Number of Options OutstandingWeightedAverageExercisePriceAggregateIntrinsicValue
Outstanding, as of January 1, 202460,000$8.00$177
Options granted——
Options exercised(60,000)8.00
Options forfeited——
Options expired——
Outstanding, as of June 30, 2024—$—$—
Fully vested and expected to vest—$—$—
Vested—$—$—

Information related to stock options exercised under the 2010 Plan for the periods indicated follows:

Three Months Ended June 30,Six Months Ended June 30,
($ in thousands)2024202320242023
Intrinsic value of options exercised$—$—$144$186
Cash received from option exercises——160720
Tax provision realized from option exercised——24(3)

A summary of the changes in the Company's non-vested restricted stock awards under the 2010 Plan for the six months ended June 30, 2024 is as follows:

($ in thousands, except share data)Shares IssuedWeighted Average Grant Date Fair ValueAggregateIntrinsicValue
Non-vested, as of January 1, 202410,000$9.69$110
Awards granted——
Awards vested——
Awards forfeited——
Non-vested, as of June 30, 202410,000$9.69$96

Information related to vested restricted stock awards under the 2010 Plan for the periods indicated follows:

No tax benefits or expenses were realized from restricted stock awards under the 2020 Plan for the three and six months ended June 30, 2024 and 2023.

As of June 30, 2024, the Company had approximately $8 thousand of unrecognized compensation cost related to unvested restricted stock awards under the 2010 Plan. The Company expects to recognize these costs over a weighted average period of 0.4 years.

2021 Plan: In 2021, the Board of Directors of the Company approved a new equity incentive plan for granting stock options and restricted stock awards to key employees, officers, and non-employee directors of the Company and the

Bank (the “2021 Plan”). The 2021 Plan was approved by the Company’s shareholders at the 2021 Annual Meeting. The number of shares authorized to be issued under the 2021 Plan was 1,500,000 shares of the Company’s common stock.

The exercise prices of stock options granted under the plan may not be less than 100.00% of the fair value of the Company’s stock at the date of grant. There areno stock options granted under the 2021 Plan as of June 30, 2024.

Restricted stock awards issued under the 2021 Plan may or may not be subject to vesting provisions. Owners of the restricted stock awards shall have all rights of a shareholder including the right to vote the shares and to all dividends (cash or stock). Compensation expense related to restricted stock awards will be recognized over the vesting period of the awards based on the fair value of the Company’s common stock at the issue date.

A summary of the changes in the Company’s non-vested restricted stock awards under the 2021 Plan for the six months ended June 30, 2024 is as follows:

($ in thousands, except share data)SharesIssuedWeightedAverageGrant DateFair ValueAggregateIntrinsicValue
Non-vested, as of January 1, 2024278,851$11.45$3,053
Awards granted45,7119.61
Awards vested(74,429)9.59
Awards forfeited(3,000)12.90
Non-vested, as of June 30, 2024247,133$11.66$2,370

Information related to vested restricted stock awards under the 2021 Plan for the periods indicated follows:

Three Months Ended June 30,Six Months Ended June 30,
($ in thousands)2024202320242023
Tax provision realized from awards vested$—$(32)$(3)$(34)

There were 1,105,590 shares available for future grants of either stock options or restricted stock awards under the 2021 Plan as of June 30, 2024. The Company had approximately $886 thousand of unrecognized compensation cost related to unvested restricted stock awards under the 2021 Plan as of June 30, 2024. The Company expects to recognize these costs over a weighted average period of 1.5 years.

Note 11. Fair Value of Financial Instruments

Fair value is defined as the price that would be received to sell an asset or the price that would be paid to transfer a liability on the measurement date and is determined using an exit price in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Assets and liabilities recorded at fair value on a recurring basis, such as AFS securities and equity investments. Additionally, from time to time, the Company records fair value adjustments on a nonrecurring basis. These nonrecurring adjustments typically involve application of lower of cost or fair value accounting and write-downs of individual assets.

The Company classifies its assets and liabilities recorded at fair value as one of the following three categories and a financial instrument’s level within the fair value hierarchy is based on the lowest level of input significant to the fair value measurement:

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

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

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

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy.

Securities AFS: The fair values of investment securities are determined by matrix pricing, which is a mathematical technique used to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2). Management obtains the fair values of investment securities on a monthly basis from a third-party pricing service.

Other Investment: The Company has an equity investment with readily determinable fair value. The fair value for the equity investment with readily determinable fair value is obtained from unadjusted quoted prices in active markets on the date of measurement and classified as Level 1.

Derivatives: The fair values of derivatives are based on valuation models using observable market data as of the measurement date (Level 2).

Assets and liabilities measured at fair value on a recurring basis as of June 30, 2024 and December 31, 2023 are summarized below:

Fair Value Measure on a Recurring Basis
($ in thousands)TotalFair ValueQuotedPrices inActive Markets(Level 1)Significant OtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)
Assets:
U.S. Government agencies or sponsored agency securities:
Residential mortgage-backed securities$40,196$—$40,196$—
Residential collateralized mortgage obligations153,206—153,206—
Municipal securities - tax exempt5,803—5,803—
Other investments:
Mutual fund - CRA qualified3,4623,462——
Liabilities:
Derivative financial instruments$254$—$254$—
Assets:
U.S. Government agencies or sponsored agency securities:
Residential mortgage-backed securities$43,877$—$43,877$—
Residential collateralized mortgage obligations144,459—144,459—
Municipal securities - tax exempt5,914—5,914—
Other investments:
Mutual fund - CRA qualified3,4633,463——

There were no transfers of assets or liabilities between the Level 1 and Level 2 classifications for the three and six months ended June 30, 2024 or 2023.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company may be required, from time to time, to measure certain assets at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower of cost or fair value and write-downs of individual assets.

Collateral-dependent loans: Collateral-dependent loans are loans where repayment is expected to be provided solely by the sale of the underlying collateral and there are no other available and reliable sources of repayment. Fair value for collateral-dependent loans are measured based on the value of the collateral securing these loans and are classified at a Level 3 in the fair value hierarchy. Collateral may include real estate, or business assets including equipment, inventory and accounts receivable. The value of real estate collateral is determined based on an appraisal by qualified licensed appraisers hired by the Company. The value of business equipment is based on an appraisal by qualified licensed appraisers hired by the Company if significant, or the equipment’s net book value on the business’ financial statements. Inventory and accounts receivable collateral are valued based on independent field examiner review or aging reports. Appraisals may utilize a single valuation approach or a combination or approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans. Appraised values are reviewed by management using historical knowledge, market considerations, and knowledge of the client and client’s business.

Other real estate owned: Fair value of other real estate owned ("OREO") is based primarily on third party appraisals, less costs to sell and result in a Level 3 classification of the inputs for determining fair value. Appraisals are required annually and may be updated more frequently as circumstances require and the fair value adjustments are made to OREO based on the updated appraised value of the property.

The following table presents the fair value hierarchy and fair value of assets that were still held and had fair value adjustments measured on a nonrecurring basis as of June 30, 2024 and December 31, 2023:

Fair Value Measure on a Nonrecurring Basis
($ in thousands)TotalFair ValueQuotedPrices inActive Markets(Level 1)Significant OtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)
Collateral-dependent loans:
SBA—real estate$1,434$—$—$1,434
OREO1,237——1,237
Total$2,671$—$—$2,671
Collateral-dependent loans:
SBA—real estate$1,432$—$—$1,432
Total$1,432$—$—$1,432
Total

The following table presents the increase (decrease) in value of certain assets held at the end of the respective reporting periods presented for which a nonrecurring fair value adjustment was recognized during the period presented:

Three Months Ended June 30,Six Months Ended June 30,
($ in thousands)2024202320242023
Collateral-dependent loans:
SBA—real estate$—$(1)$—$1
Total$—$(1)$—$1

The following table presents information about significant unobservable inputs utilized in the Company’s nonrecurring Level 3 fair value measurements as of June 30, 2024 and December 31, 2023:

($ in thousands)Fair ValueMeasurements(Level 3)ValuationTechniquesUnobservableInputsRange ofInputsWeighted-Average ofInputs(1)
Collateral-dependent loans:
SBA—real estate$1,434Income approach - income capitalizationCapitalization rate8.0% to 11.8%10.4%
OREO1,237Sales comparison approachMarket data comparison(3.7)% to 2.2%(0.5)%
Collateral-dependent loans:
SBA—real estate$1,432Income approach - income capitalizationCapitalization rate9.3% to 11.0%9.9%

(1)Weighted-average of inputs is based on the relative fair value of the respective assets as of June 30, 2024 and December 31, 2023.

Financial Instruments: The carrying amounts and estimated fair values of financial instruments that are not carried at fair value on a recurring basis as of June 30, 2024 and December 31, 2023 are as follows. These financial assets and liabilities are measured at amortized cost basis on the Company’s Consolidated Balance Sheets:

($ in thousands)CarryingAmountLevel 1Level 2Level 3Fair Value
Financial assets:
Cash and cash equivalents$127,676$127,676$—$—$127,676
Loans held for sale6,485—7,034—7,034
Loans receivable, net1,847,346——1,907,1701,907,170
Accrued interest receivable, net8,555821,0047,4698,555
Other investments:
FHLB and PCBB stock12,805N/AN/AN/AN/A
Time deposits placed100—100—100
Servicing assets11,043——16,81316,813
Financial liabilities:
Deposits1,940,821—1,940,821—1,940,821
FHLB advances115,000—114,485—114,485
Accrued interest payable15,504—15,504—15,504
($ in thousands)CarryingAmountLevel 1Level 2Level 3Fair Value
Financial assets:
Cash and cash equivalents$91,216$91,216$—$—$91,216
Loans receivable, net1,743,852——1,793,2581,793,258
Accrued interest receivable, net8,259698597,3318,259
Other investments:
FHLB and PCBB stock12,718N/AN/AN/AN/A
Time deposits placed95—95—95
Servicing assets11,741——17,21817,218
Financial liabilities:
Deposits1,807,558—1,808,444—1,808,444
FHLB advances105,000—104,231—104,231
Accrued interest payable12,628—12,628—12,628

Note 12. Derivative Financial Instruments

Risk Management Objective of Using Derivatives

The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates.

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. During 2024, such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt. The Company had no fair value hedges nor derivatives not designated as hedges as of June 30, 2024.

For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in accumulated other comprehensive income ("OCI") and subsequently reclassified into interest expense in the same period(s) during which the hedged transaction affects earnings. Amounts reported in accumulated OCI related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s variable-rate debt. During the next 12 months, the Company estimates that an additional $182 thousand will be reclassified as a reduction to interest expense.

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Balance Sheet as of June 30, 2024:

Derivative Assets · Derivative Liabilities
($ in thousands) · Notional Amount · Balance Sheet Location · Fair Value · Notional Amount · Balance Sheet Location · Fair Value
Derivatives designated as hedging instruments:
Interest rate products$—Other assets$—$50,000Other liabilities$254
Total derivatives designated as hedging instruments$—$254

As of December 31, 2023, the Company had no derivative financial instruments.

The table below presents the effect of cash flow hedge accounting on accumulated OCI for the three and six months ended June 30, 2024:

Derivatives in Subtopic 815-20 Hedging Relationships ($ in thousands)Amount of Gain (Loss) Recognized in OCI on DerivativeAmount of Gain (Loss) Recognized in OCI Included ComponentAmount of Gain (Loss) Recognized in OCI Excluded ComponentLocation of Gain (Loss) Recognized from Accumulated OCI into IncomeAmount of Gain (Loss) Reclassified from Accumulated OCI into IncomeAmount of Gain (Loss) Reclassified from Accumulated OCI into Income Included ComponentAmount of Gain (Loss) Reclassified from Accumulated OCI into Income Excluded Component
Derivatives in cash flow hedging relationships:
Interest rate products$(254)$(254)$—Interest expense$81$81$—
Total$(254)$(254)$—$81$81$—
Derivatives in cash flow hedging relationships:
Interest rate products$(254)$(254)$—Interest expense$81$81$—
Total$(254)$(254)$—$81$81$—

The Company had no derivative instruments that affect accumulated OCI for the three and six months ended June 30, 2023.

The table below presents the effect of the Company’s derivative financial instruments on the Statement of Income for the three and six months ended June 30, 2024:

Three Months Ended June 30, 2024Six Months Ended June 30, 2024
($ in thousands)Interest IncomeInterest ExpenseInterest IncomeInterest Expense
Total amounts of income and expense line items presented in the statement of financial performance in which the effects of fair value or cash flow hedges are recorded$—$81$—$81
The effects of cash flow hedging:
Interest contracts
Amount of gain (loss) reclassified from accumulated OCI into income$—$81$—$81
Amount of gain (loss) reclassified from accumulated OCI into income as a result that a forecasted transaction is no longer probable of occurring————
Amount of Gain (loss) reclassified from accumulated OCI into income - included component—81—81
Amount of Gain (loss) reclassified from accumulated OCI into income - excluded component————

The Company had no derivative instruments that affect statement of income for the three and six months ended June 30, 2023.

The table below presents a gross presentation, the effects of offsetting, and a net presentation of the Company’s derivatives as of June 30, 2024. The net amounts of derivative assets or liabilities can be reconciled to the tabular disclosure of fair value. The tabular disclosure of fair value provides the location that derivative assets and liabilities are presented on the Balance Sheet:

Offsetting of Derivative Assets
Gross Amounts of Recognized Assets · Gross Amounts Offset in the Balance Sheet · Net Amounts of Assets presented in the Balance Sheet · Gross Amounts Not Offset in the Balance Sheet
($ in thousands) · Financial Instruments · Cash Collateral Received · Net Amount
Derivatives$—$—$—$—$—$—
Total$—$—$—$—$—$—
Offsetting of Derivative Liabilities
Gross Amounts of Recognized Liabilities · Gross Amounts Offset in the Balance Sheet · Net Amounts of Liabilities presented in the Balance Sheet · Gross Amounts Not Offset in the Balance Sheet
($ in thousands) · Financial Instruments · Cash Collateral Posted · Net Amount
Derivatives$254$—$254$—$—$254
Total$254$—$254$—$—$254

As of December 31, 2023, the Company had no derivative financial instruments.

Note 13. Regulatory Capital Matters

The Bank is subject to certain risk-based capital and leverage ratio requirements under the U.S. Basel III capital rules administered by the federal and state banking agencies. Failure to be well-capitalized or to meet minimum capital requirements could result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have an adverse material effect on the Company's operations or financial condition. The Basel III capital rules also require the Bank to maintain a capital conservation buffer of 2.50% above the minimum risk-based capital ratios in order to absorb losses during periods of economic stress, effective January 1, 2019. Banking institutions with a ratio of common equity tier 1 capital to risk-weighted assets above the minimum but below the capital conservation buffer will face constraints on dividends. equity repurchases and compensation based on the amount of the shortfall. Management believes that as of June 30, 2024 and December 31, 2023, the Bank met all capital adequacy requirements to which they are subject to. Based on recent changes to the Federal Reserve’s definition of a “Small Bank Holding Company” that increased the threshold to $3 billion in assets, the Company is not currently subject to separate minimum capital measurements. At such time as the Company reaches the $3 billion asset level, it will again be subject to capital measurements independent of the Bank.

The following table presents the regulatory capital amounts and ratios for the Company and the Bank as of dates indicated:

Actual(1)Required for Capital Adequacy PurposesMinimum To be Considered "Well Capitalized"
($ in thousands)AmountRatioAmountRatioAmountRatio
Total capital (to risk-weighted assets)
Consolidated$235,53813.26%N/AN/AN/AN/A
Bank235,23913.24$142,1298.00%$177,66110.00%
Tier 1 capital (to risk-weighted assets)
Consolidated213,32812.01N/AN/AN/AN/A
Bank213,03111.99106,5976.00142,1298.00
Common equity Tier 1 capital (to risk-weighted assets)
Consolidated213,32812.01N/AN/AN/AN/A
Bank213,03111.9979,9474.50115,4806.50
Tier 1 capital (to average assets)
Consolidated213,3289.28N/AN/AN/AN/A
Bank213,0319.2791,9574.00114,9465.00

(1)The capital requirements are only applicable to the Bank, and the Company's ratios are included for comparison purpose.

Actual(1)Required for Capital Adequacy PurposesMinimum To be Considered "Well Capitalized"
($ in thousands)AmountRatioAmountRatioAmountRatio
Total capital (to risk-weighted assets)
Consolidated$229,54413.77%N/AN/AN/AN/A
Bank227,77313.66$133,3538.00%$166,69110.00%
Tier 1 capital (to risk-weighted assets)
Consolidated208,70712.52N/AN/AN/AN/A
Bank206,93612.41100,0146.00133,3538.00
Common equity Tier 1 capital (to risk-weighted assets)
Consolidated208,70712.52N/AN/AN/AN/A
Bank206,93612.4175,0114.50108,3496.50
Tier 1 capital (to average assets)
Consolidated208,7079.57N/AN/AN/AN/A
Bank206,9369.4987,2074.00109,0085.00

(1)The capital requirements are only applicable to the Bank, and the Company's ratios are included for comparison purpose.

Note 14. Earnings Per Share

Basic EPS is calculated using the two-class method. Under the two-class method, all earnings (distributed and undistributed) are allocated to common stock and participating securities. The Company grants restricted stock awards, which entitle recipients to receive nonforfeitable dividends during the vesting period on a basis equivalent to dividends paid to holders of the Company's common stock. These restricted stock awards meet the definition of participating securities based on their respective rights to receive nonforfeitable dividends, and they are treated as a separate class of securities in computing basic EPS. Participating securities are not included as incremental shares in computing diluted EPS.

Diluted EPS incorporates the potential impact of contingently issuable shares. Diluted EPS is calculated under both the two-class and treasury stock methods, and the more dilutive amount is reported. For each of the periods presented in the table below, diluted EPS calculated under two-class method was more dilutive.

The following table presents the calculation of net income applicable to common stockholders and basic and diluted EPS for the three and six months ended June 30, 2024 and 2023:

Three Months Ended June 30,Six Months Ended June 30,
($ in thousands, except share and per share data)2024202320242023
Basic
Net income$5,436$6,091$10,662$13,625
Distributed and undistributed earnings allocated to participating securities(103)(127)(201)(286)
Net income allocated to common shares$5,333$5,964$10,461$13,339
Weighted average common shares outstanding14,868,34415,158,36514,930,09015,221,010
Basic earnings per common share$0.36$0.39$0.70$0.88
Diluted
Net income allocated to common shares$5,333$5,964$10,461$13,339
Weighted average common shares outstanding for basic earnings per common share14,868,34415,158,36514,930,09015,221,010
Add: Dilutive effects of assumed exercises of stock options—11,429—20,893
Average shares and dilutive potential common shares14,868,34415,169,79414,930,09015,241,903
Diluted earnings per common share$0.36$0.39$0.70$0.88

No share of common stock was antidilutive for the three and six months ended June 30, 2024 and 2023.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.