FVCBankcorp Inc
For the period ended Sep 30, 2024. Filed Nov 13, 2024.
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.
Sep 30, 2024 · Filed Nov 13, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Unaudited Consolidated Financial Statements
Note 1. Organization and Summary of Significant Accounting Policies
Organization
FVCBankcorp, Inc. (the "Company"), a Virginia corporation, was formed in 2015 and is registered as a bank holding company under the Bank Holding Company Act of 1956, as amended. The Company is headquartered in Fairfax, Virginia. The Company conducts its business activities through the branch offices of its wholly owned subsidiary bank, FVCbank (the "Bank"). The Company exists primarily for the purposes of holding the stock of its subsidiary, the Bank.
The Bank was organized under the laws of the Commonwealth of Virginia to engage in a general banking business serving the Washington, D.C. and Baltimore metropolitan areas. The Bank commenced operations on November 27, 2007 and is a member of the Federal Reserve System (the "Federal Reserve"). It is subject to the regulations of the Board of Governors of the Federal Reserve and the State Corporation Commission of Virginia. Consequently, it undergoes periodic examinations by these regulatory authorities.
On August 31, 2021, the Bank made an investment in Atlantic Coast Mortgage, LLC ("ACM") for $20.4 million. As a result of this investment, the Bank obtained a 28.7% ownership interest in ACM. The investment is accounted for using the equity method of accounting. In addition, the Bank provides a warehouse lending facility to ACM, which includes a construction-to-permanant financing line, and has developed portfolio mortgage products to diversify the Bank's held for investment loan portfolio.
On December 15, 2022, the Company announced that the Board of Directors approved a five-for-four split of the Company's common stock in the form of a 25% stock dividend for shareholders of record on January 9, 2023, payable on January 31, 2023. Earnings per share and all other per share information reflected in the Company's consolidated financial statements have been adjusted for the five-for-four split of the Company's common stock for comparative purposes.
Basis of Presentation
The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and follow general practice within the banking industry. Accordingly, the unaudited consolidated financial statements do not include all the information and footnotes required by GAAP for complete financial statements; however, in the opinion of management, all adjustments (consisting only of normal recurring accruals) necessary for a fair presentation of the results of the interim periods presented have been made. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full year. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s audited financial statements for the year ended December 31, 2023. Certain prior period amounts have been reclassified to conform to current period presentation.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and the Bank. All material intercompany balances and transactions have been eliminated in consolidation.
Significant Accounting Policies
The accounting and reporting policies of the Company are in accordance with GAAP and conform to general practices within the banking industry.
Bank Owned Life Insurance ("BOLI")
The Company purchased life insurance policies on certain key employees. BOLI is recorded at the amount that can be realized under the insurance contract at the balance date, which is the cash surrender value. The increase in the cash surrender value over time is recorded as other noninterest income. The Company monitors the financial strength and condition of the counterparties.
During the first quarter of 2024, the Company surrendered certain BOLI policies with an aggregate cash surrender value of $48.0 million. Upon their surrender, the Company received a cash payout and was required to accrue additional income tax on the appreciation of those policies which had previously been treated as tax-exempt income. This resulted in additional statutory income tax expense of $1.6 million and tax penalties of $722 thousand. The tax penalties related to the surrender of the BOLI were recorded in income tax expense.
Recent Accounting Pronouncements
In December 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold, which is greater than five percent of the amount computed by multiplying pretax income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater than five percent of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning after December 15, 2024. Early adoption is permitted. 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.
Recently Adopted Accounting Developments
In March 2023, FASB issued ASU 2023-02, “Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method.” These amendments allow reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. ASU 2023-02 was effective for the Bank on January 1, 2024. The Company recorded an adjustment of $13 thousand to shareholders' equity as of January 1, 2024.
In June 2022, FASB issued ASU 2022-03, “Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions.” ASU 2022-03 clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. ASU 2022-03 was effective for the Company on January 1, 2024. ASU 2022-03 resulted in no material impact to the Company's consolidated financial statements.
Note 2. Securities
Amortized cost and fair values of securities held-to-maturity and securities available-for-sale as of September 30, 2024 and December 31, 2023, are as follows:
| September 30, 2024 | ||||
|---|---|---|---|---|
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | |
| Held-to-maturity | ||||
| Securities of state and local municipalities tax exempt | $265 | $— | $(5) | $260 |
| Total Held-to-maturity Securities | $265 | $— | $(5) | $260 |
| Available-for-sale | ||||
| Securities of U.S. government and federal agencies | $9,998 | $— | $(1,154) | $8,844 |
| Securities of state and local municipalities tax exempt | 1,000 | — | (2) | 998 |
| Securities of state and local municipalities taxable | 416 | — | (48) | 368 |
| Corporate bonds | 19,000 | — | (2,548) | 16,452 |
| SBA pass-through securities | 48 | — | (3) | 45 |
| Mortgage-backed securities | 160,517 | — | (25,078) | 135,439 |
| Collateralized mortgage obligations | 3,561 | — | (676) | 2,885 |
| Total Available-for-sale Securities | $194,540 | $— | $(29,508) | $165,031 |
| December 31, 2023 | ||||
|---|---|---|---|---|
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | |
| Held-to-maturity | ||||
| Securities of state and local municipalities tax exempt | $264 | $— | $(12) | $252 |
| Total Held-to-maturity Securities | $264 | $— | $(12) | $252 |
| Available-for-sale | ||||
| Securities of U.S. government and federal agencies | $9,998 | $— | $(1,528) | $8,470 |
| Securities of state and local municipalities tax exempt | 1,000 | — | (3) | 997 |
| Securities of state and local municipalities taxable | 453 | — | (49) | 404 |
| Corporate bonds | 20,204 | — | (2,556) | 17,648 |
| SBA pass-through securities | 62 | — | (5) | 57 |
| Mortgage-backed securities | 170,179 | — | (29,237) | 140,942 |
| Collateralized mortgage obligations | 3,809 | — | (732) | 3,077 |
| Total Available-for-sale Securities | $205,705 | $— | $(34,110) | $171,595 |
No allowance for credit losses was recognized as of September 30, 2024 and December 31, 2023 related to the Company's investment portfolio.
The Company had securities with a market value of $6.3 million pledged for secured borrowings at September 30, 2024. No securities were pledged as of December 31, 2023 for secured borrowings. The Company had securities of $45.2 million and $7.2 million pledged to secure public deposits at September 30, 2024 and December 31, 2023, respectively.
The Company monitors the credit quality of held-to-maturity securities through the use of credit ratings. The Company monitors credit ratings on a periodic basis. The following table summarizes the amortized cost of held-to-maturity securities at September 30, 2024 and December 31, 2023, aggregated by credit quality indicator:
| Held-to-Maturity: State maturity municipal and tax exempt | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Aa3 | $265 | $264 |
| Total | $265 | $264 |
The following tables show the fair value and gross unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at September 30, 2024 and December 31, 2023, respectively. The reference point for determining when securities are in an unrealized loss position is month-end. Therefore, it is possible that a security’s market value exceeded its amortized cost on other days during the past twelve-month period. Available-for-sale securities that have been in a continuous unrealized loss position as of September 30, 2024 are as follows:
| Less Than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| At September 30, 2024 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses |
| Securities of U.S. government and federal agencies | $— | $— | $8,844 | $(1,154) | $8,844 | $(1,154) |
| Securities of state and local municipalities tax exempt | — | — | 998 | (2) | 998 | (2) |
| Securities of state and local municipalities taxable | — | — | 368 | (48) | 368 | (48) |
| Corporate bonds | 649 | (101) | 15,803 | (2,447) | 16,452 | (2,548) |
| SBA pass-through securities | — | — | 45 | (3) | 45 | (3) |
| Mortgage-backed securities | — | — | 135,439 | (25,078) | 135,439 | (25,078) |
| Collateralized mortgage obligations | — | — | 2,885 | (675) | 2,885 | (675) |
| Total | $649 | $(101) | $164,383 | $(29,407) | $165,031 | $(29,508) |
Available-for-sale securities that have been in a continuous unrealized loss position as of December 31, 2023 are as follows:
| Less Than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| At December 31, 2023 | FairValue | UnrealizedLosses | FairValue | UnrealizedLosses | FairValue | UnrealizedLosses |
| Securities of U.S. government and federal agencies | $— | $— | $8,470 | $(1,528) | $8,470 | $(1,528) |
| Securities of state and local municipalities tax exempt | — | — | 997 | (3) | 997 | (3) |
| Securities of state and local municipalities taxable | — | — | 404 | (49) | 404 | (49) |
| Corporate bonds | — | — | 16,898 | (2,556) | 16,898 | (2,556) |
| SBA pass-through securities | — | — | 57 | (5) | 57 | (5) |
| Mortgage-backed securities | — | — | 140,942 | (29,237) | 140,942 | (29,237) |
| Collateralized mortgage obligations | — | — | 3,077 | (732) | 3,077 | (732) |
| Total | $— | $— | $170,845 | $(34,110) | $170,845 | $(34,110) |
Securities of U.S. government and federal agencies: The unrealized losses ontwo available-for-sale securities were caused by interest rate increases. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments.
Securities of state and local municipalities tax-exempt: The unrealized losses ontwo of the investments in securities of state and local municipalities were caused by interest rate increases. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. These investments carry an S&P investment grade rating of AA+ and AA3.
Securities of state and local municipalities taxable: The unrealized loss onone of the investments in securities of state and local municipalities was caused by interest rate increases. The contractual terms of this investment does not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. The investment carries an S&P investment grade rating of AAA.
Corporate bonds: The unrealized losses on 14 of the investments in corporate bonds were caused by interest rate increases. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. These investments do not carry a rating.
SBA pass-through securities: The unrealized losses onone available-for-sale security was caused by interest rate increases. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments.
Mortgage-backed securities: The unrealized losses on the Company’s investment in 36 mortgage-backed securities were caused by interest rate increases. The contractual cash flows of those investments are guaranteed by an agency of the U.S. Government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost basis of the Company’s investments.
Collateralized mortgage obligations ("CMOs"): The unrealized loss associated with 11 CMOs was caused by interest rate increases. The contractual cash flows of these investments are guaranteed by an agency of the U.S. Government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost basis of the Company’s investments.
The Company has evaluated its available-for-sale investments securities in an unrealized loss position for credit related impairment at September 30, 2024 and December 31, 2023 and concluded no impairment existed based on several factors which included: (1) the majority of these securities are of high credit quality, (2) unrealized losses are primarily the result of market volatility and increases in market interest rates, (3) issuers continue to make timely principal and interest payments, and (4) the Company does not intend to sell any of the investments and the accounting standard of “more likely than not” has not been met for the Company to be required to sell any of the investments before recovery of its amortized cost basis. Additionally, the Company’s mortgage-backed investment securities are primarily guaranteed by the Federal National Mortgage Association, Federal Home Loan Mortgage Corporation, or the Government National Mortgage Association and do not have credit risk given the implicit and explicit government guarantees associated with these agencies.
The amortized cost and fair value of securities at September 30, 2024, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations without penalties.
| September 30, 2024 | ||||
|---|---|---|---|---|
| Held-to-maturity | Available-for-sale | |||
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | |
| 3 months or less | $— | $— | $1,000 | $998 |
| After 1 year through 5 years | 265 | 260 | 3,083 | 2,895 |
| After 5 years through 10 years | — | — | 26,818 | 23,281 |
| After 10 years | — | — | 163,639 | 137,857 |
| Total | $265 | $260 | $194,540 | $165,031 |
For the nine months ended September 30, 2024 and 2023, principal repayments of securities totaled $11.1 million and $16.6 million, respectively. For the nine months ended September 30, 2024 and 2023, proceeds from sales, calls and maturities of securities were $1.2 million and $35.8 million, respectively. There wereno securities sold during the nine months ended September 30, 2024 compared to $35.8 million during the nine months ended September 30, 2023. There wereno realized gains or losses during the nine months ended September 30, 2024 and realized gross losses totaled $4.6 million during the nine months ended September 30, 2023.
Note 3. Loans and Allowance for Credit Losses
A summary of loan balances at amortized cost by type follows:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Commercial real estate | $1,062,978 | $1,091,633 |
| Commercial and industrial | 299,598 | 219,873 |
| Commercial construction | 173,806 | 147,998 |
| Consumer real estate | 331,713 | 363,317 |
| Consumer nonresidential | 6,851 | 5,743 |
| $1,874,946 | $1,828,564 | |
| Less: | ||
| Allowance for credit losses | 19,067 | 18,871 |
| Loans, net | $1,855,879 | $1,809,693 |
An analysis of the allowance for credit losses for the three and nine months ended September 30, 2024 and 2023, and for the year ended December 31, 2023 follows:
For the Three Months Ended September 30, 2024
| CommercialReal Estate | Commercial andIndustrial | CommercialConstruction | Consumer Real Estate | ConsumerNonresidential | Total | |
|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||
| Beginning Balance, July 1 | $9,986 | $3,598 | $1,590 | $3,962 | $72 | $19,208 |
| Charge-offs | — | — | — | — | (14) | (14) |
| Recoveries | — | — | — | — | 77 | 77 |
| Provision (reversal) | (217) | 58 | 94 | (72) | (67) | (204) |
| Ending Balance September 30, | $9,769 | $3,656 | $1,684 | $3,890 | $68 | $19,067 |
For the Nine Months Ended September 30, 2024
| CommercialReal Estate | Commercial andIndustrial | CommercialConstruction | Consumer Real Estate | ConsumerNonresidential | Total | |
|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||
| Beginning Balance, January 1 | $10,174 | $3,385 | $1,425 | $3,822 | $65 | $18,871 |
| Charge-offs | — | — | — | — | (25) | (25) |
| Recoveries | — | — | — | — | 123 | 123 |
| Provision (reversal) | (405) | 271 | 259 | 68 | (95) | 98 |
| Ending Balance, September 30, | $9,769 | $3,656 | $1,684 | $3,890 | $68 | $19,067 |
For the Three Months Ended September 30, 2023
| CommercialReal Estate | Commercial andIndustrial | CommercialConstruction | Consumer Real Estate | ConsumerNonresidential | Total | |
|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||
| Beginning Balance, July 1 | $11,122 | $2,865 | $1,702 | $3,683 | $70 | $19,442 |
| Charge-offs | — | — | — | — | — | — |
| Recoveries | — | — | — | — | 7 | 7 |
| Provision (reversal) | (483) | (184) | (53) | 124 | (4) | (600) |
| Ending Balance, September 30, | $10,639 | $2,681 | $1,649 | $3,807 | $73 | $18,849 |
For the Nine Months Ended September 30, 2023
| CommercialReal Estate · Commercial andIndustrial · CommercialConstruction · Consumer Real Estate · ConsumerNonresidential · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | |||||||||||
| Beginning Balance, Prior to January 1, 2023 Adoption of ASC 326 | $10,777 | $2,623 | $1,499 | $1,044 | $97 | $16,040 | |||||
| Impact of Adoption of ASC 326 | 498 | 452 | 70 | 1,856 | (12) | 2,864 | |||||
| Charge-offs | — | (350) | — | — | (15) | (365) | |||||
| Recoveries | — | 3 | — | 1 | 35 | 39 | |||||
| Provision (reversal) | (636) | (47) | 80 | 906 | (32) | 271 | |||||
| Ending Balance, September 30, | $10,639 | 0 | $2,681 | 0 | $1,649 | 0 | $3,807 | 0 | $73 | 0 | $18,849 |
For the Year Ended December 31, 2023
| CommercialReal Estate | Commercial andIndustrial | CommercialConstruction | Consumer Real Estate | ConsumerNonresidential | Total | |
|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||
| Beginning Balance, Prior to January 1, 2023 Adoption of ASC 326 | $10,777 | $2,623 | $1,499 | $1,044 | $97 | $16,040 |
| Impact of Adoption of ASC 326 | 498 | 452 | 70 | 1,856 | (12) | 2,864 |
| Charge-offs | (53) | (350) | — | — | (15) | (418) |
| Recoveries | — | 3 | — | 1 | 39 | 43 |
| Provision (reversal) | (1,048) | 657 | (144) | 921 | (44) | 342 |
| Ending Balance, December 31, | $10,174 | $3,385 | $1,425 | $3,822 | $65 | $18,871 |
The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of September 30, 2024 and December 31, 2023:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Real Estate | Business / Other Assets | Real Estate | Business / Other Assets | |
| Collateral-Dependent Loans | ||||
| Commercial real estate | $851 | $— | $20,765 | $— |
| Commercial and industrial | — | 1,073 | — | 1,070 |
| Commercial construction | — | — | — | — |
| Consumer real estate | 1,243 | — | 654 | — |
| Consumer nonresidential | — | — | — | — |
| Total | $2,094 | $1,073 | $21,419 | $1,070 |
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, collateral adequacy, credit documentation, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis typically includes larger, non-homogeneous loans such as commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. The Company uses the following definitions for risk ratings:
Pass— Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions below and smaller, homogeneous loans not assessed on an individual basis.
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 institution’s credit position at some future date.
Substandard— Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the enhanced possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful— Loans classified as doubtful include those loans which have all the weaknesses inherent in those classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, based on currently known facts, conditions and values, improbable.
Loss— Loans classified as loss include those loans which are considered uncollectible and of such little value that their continuance as loans is not warranted. Even though partial recovery may be achieved in the future, it is neither practical nor desirable to defer writing off these loans.
Based on the most recent analysis performed, amortized cost basis of loans by risk category, class and year of origination was as follows as of September 30, 2024:
| Prior | 2020 | 2021 | 2022 | 2023 | 2024 | Revolving Loans Amort. Cost Basis | Revolving Loans Convert. to Term | Total | |
|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate | |||||||||
| Grade: | |||||||||
| Pass | $392,175 | $68,944 | $133,700 | $206,576 | $72,623 | $17,630 | $155,415 | $— | $1,047,063 |
| Special mention | 12,574 | — | 1,755 | — | — | — | — | — | 14,329 |
| Substandard | 737 | 849 | — | — | — | — | — | — | 1,586 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | — | — | — | — | — | — | — | — | — |
| Total | $405,486 | $69,793 | $135,455 | $206,576 | $72,623 | $17,630 | $155,415 | $— | $1,062,978 |
| Commercial and Industrial | |||||||||
| Grade: | |||||||||
| Pass | $18,045 | $2,815 | $8,825 | $30,301 | $37,667 | $97,763 | $102,107 | $— | $297,523 |
| Special mention | — | — | — | — | — | — | 1,002 | — | 1,002 |
| Substandard | — | — | — | 887 | — | — | 186 | — | 1,073 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | — | — | — | — | — | — | — | — | — |
| Total | $18,045 | $2,815 | $8,825 | $31,188 | $37,667 | $97,763 | $103,295 | $— | $299,598 |
| Commercial Construction | |||||||||
| Grade: | |||||||||
| Pass | $8,337 | $— | $6,125 | $— | $— | $— | $159,344 | $— | $173,806 |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — | — |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | — | — | — | — | — | — | — | — | — |
| Total | $8,337 | $— | $6,125 | $— | $— | $— | $159,344 | $— | $173,806 |
| Consumer Real Estate | |||||||||
| Grade: | |||||||||
| Pass | $39,217 | $4,627 | $27,238 | $179,133 | $50,058 | $945 | $29,935 | $— | $331,153 |
| Special mention | — | — | — | — | — | — | 54 | — | 54 |
| Substandard | 107 | — | — | — | — | — | 399 | — | 506 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | — | — | — | — | — | — | — | — | — |
| Total | $39,324 | $4,627 | $27,238 | $179,133 | $50,058 | $945 | $30,388 | $— | $331,713 |
| Consumer Nonresidential | |||||||||
| Grade: | |||||||||
| Pass | $591 | $3 | $1 | $27 | $107 | $85 | $6,062 | $— | $6,876 |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — | — |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | (22) | — | — | — | (3) | — | — | — | (25) |
| Total | $569 | $3 | $1 | $27 | $104 | $85 | $6,062 | $— | $6,851 |
| Total Recorded Investment | $471,761 | $77,238 | $177,644 | $416,924 | $160,452 | $116,423 | $454,504 | $— | $1,874,946 |
Based on the most recent analysis performed, amortized cost basis of loans by risk category, class and year of origination was as follows as of December 31, 2023:
| Prior | 2019 | 2020 | 2021 | 2022 | 2023 | Revolving Loans Amort. Cost Basis | Revolving Loans Convert. to Term | Total | |
|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate | |||||||||
| Grade: | |||||||||
| Pass | $341,818 | $82,924 | $70,564 | $147,252 | $211,786 | $57,422 | $153,838 | $— | $1,065,551 |
| Special mention | 1,268 | 1,361 | — | 2,688 | — | — | — | — | 5,317 |
| Substandard | — | — | 849 | — | — | 19,916 | — | — | 20,765 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | (53) | — | — | — | — | — | — | — | — |
| Total | $343,033 | $84,285 | $71,413 | $149,940 | $211,786 | $77,338 | $153,838 | $— | $1,091,633 |
| Commercial and Industrial | |||||||||
| Grade: | |||||||||
| Pass | $10,347 | $2,285 | $6,296 | $13,623 | $54,784 | $42,034 | $88,926 | $— | $218,295 |
| Special mention | — | — | — | 76 | — | — | 782 | — | 858 |
| Substandard | — | — | — | — | 884 | — | 186 | — | 1,070 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | (350) | — | — | — | — | — | — | — | (350) |
| Total | $9,997 | $2,285 | $6,296 | $13,699 | $55,668 | $42,034 | $89,894 | $— | $219,873 |
| Commercial Construction | |||||||||
| Grade: | |||||||||
| Pass | $11,149 | $— | $— | $6,204 | $— | $709 | $129,936 | $— | $147,998 |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — | — |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | — | — | — | — | — | — | — | — | — |
| Total | $11,149 | $— | $— | $6,204 | $— | $709 | $129,936 | $— | $147,998 |
| Consumer Real Estate | |||||||||
| Grade: | |||||||||
| Pass | $35,240 | $8,196 | $8,914 | $28,848 | $196,678 | $51,767 | $32,963 | $— | $362,659 |
| Special mention | — | — | — | — | — | — | 57 | — | 57 |
| Substandard | 108 | — | — | — | — | — | 546 | — | 654 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | — | — | — | — | — | — | — | — | (53) |
| Total | $35,348 | $8,196 | $8,914 | $28,848 | $196,678 | $51,767 | $33,566 | $— | $363,317 |
| Consumer Nonresidential | |||||||||
| Grade: | |||||||||
| Pass | $674 | $— | $7 | $3 | $36 | $177 | $4,861 | $— | $5,758 |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — | — |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Loss | (15) | — | — | — | — | — | — | — | (15) |
| Total | $659 | $— | $7 | $3 | $36 | $177 | $4,861 | $— | $5,743 |
| Total Recorded Investment | $400,186 | $94,766 | $86,630 | $198,694 | $464,168 | $172,025 | $412,095 | $— | $1,828,564 |
Total Loan Portfolio - As of September 30, 2024 and December 31, 2023
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Grade: | ||
| Pass | $1,856,421 | $1,800,261 |
| Special mention | 15,385 | 6,232 |
| Substandard | 3,165 | 22,489 |
| Doubtful | — | — |
| Loss | (25) | (418) |
| Total Recorded Investment | $1,874,946 | $1,828,564 |
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, collateral adequacy, credit documentation, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes larger non-homogeneous loans such as commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. At September 30, 2024, the Company had $15.4 million in loans identified as special mention, an increase from $6.2 million at December 31, 2023. Special mention rated loans are loans that have a potential weakness that deserves management’s close attention, however, the borrower continues to pay in accordance with their contract. Loans rated as special mention do not have a specific reserve and are considered well-secured.
At September 30, 2024, the Company had $3.2 million in loans identified as substandard, a decrease of $19.3 million from December 31, 2023. Substandard rated loans are loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans are individually evaluated, typically on the basis of the underlying collateral. At September 30, 2024, an individually assessed allowance for credit losses totaling $801 thousand has been estimated to supplement any shortfall of collateral.
Past due and nonaccrual loans presented by loan class were as follows at September 30, 2024 and December 31, 2023:
| As of September 30, 2024 | 30-59 days past due | 60-89 days past due | 90 days or more past due | Total past due loans | Current | Nonaccruals | Total Recorded Investment in Loans |
|---|---|---|---|---|---|---|---|
| Commercial real estate | $— | $214 | $911 | $1,125 | $1,061,002 | $851 | $1,062,978 |
| Commercial and industrial | 49 | 433 | — | 482 | 298,043 | 1,073 | 299,598 |
| Commercial construction | — | — | — | — | 173,806 | — | 173,806 |
| Consumer real estate | 726 | 770 | 215 | 1,711 | 329,496 | 506 | 331,713 |
| Consumer nonresidential | — | 2 | — | 2 | 6,849 | — | 6,851 |
| Total | $775 | $1,419 | $1,126 | $3,320 | $1,869,197 | $2,430 | $1,874,946 |
| As of December 31, 2023 | 30-59 days past due | 60-89 days past due | 90 days or more past due | Total past due loans | Current | Nonaccruals | Total Recorded Investment in Loans |
| Commercial real estate | $1,115 | $— | $— | $1,115 | $1,089,669 | $849 | $1,091,633 |
| Commercial and industrial | 51 | 1,387 | — | 1,438 | 218,249 | 186 | 219,873 |
| Commercial construction | 2,569 | 391 | — | 2,960 | 145,038 | — | 147,998 |
| Consumer real estate | 1,300 | — | 134 | 1,434 | 361,229 | 654 | 363,317 |
| Consumer nonresidential | — | — | 6 | 6 | 5,737 | — | 5,743 |
| Total | $5,035 | $1,778 | $140 | $6,953 | $1,819,922 | $1,689 | $1,828,564 |
The following presents nonaccrual loans as of September 30, 2024 and December 31, 2023:
| As of September 30, 2024 | Nonaccrual with No Allowance for Credit Losses | Nonaccrual with an Allowance for Credit Losses | Total Nonaccrual Loans | Interest Income Recognized |
|---|---|---|---|---|
| Nonaccrual Loans | ||||
| Commercial real estate | $— | $851 | $851 | $34 |
| Commercial and industrial | 1,073 | — | 1,073 | 42 |
| Commercial construction | — | — | — | — |
| Consumer real estate | — | 506 | 506 | — |
| Consumer nonresidential | — | — | — | — |
| Total | $1,073 | $1,357 | $2,430 | $76 |
| As of December 31, 2023 | Nonaccrual with No Allowance for Credit Losses | Nonaccrual with an Allowance for Credit Losses | Total Nonaccrual Loans | Interest Income Recognized |
| Nonaccrual Loans | ||||
| Commercial real estate | $849 | $— | $849 | $37 |
| Commercial and industrial | — | 186 | 186 | 19 |
| Commercial construction | — | — | — | — |
| Consumer real estate | 654 | — | 654 | 53 |
| Consumer nonresidential | — | — | — | — |
| Total | $1,503 | $186 | $1,689 | $109 |
There were two consumer mortgage loans totaling $107 thousand secured by residential real estate properties for which formal foreclosure proceedings were in process as of September 30, 2024. There were no consumer mortgage loans in process of foreclosure at December 31, 2023.
There were $271 thousand of overdrafts and $147 thousand of overdrafts at September 30, 2024 and December 31, 2023, respectively, which have been reclassified from deposits to loans. At September 30, 2024 and
December 31, 2023, loans with a carrying value of $489.7 million and $530.2 million were pledged to the Federal Home Loan Bank of Atlanta ("FHLB").
Modifications with Borrowers Experiencing Financial Difficulty
Loan modifications when a borrower is experiencing financial difficulty ("FDMs") occur as a result of loss mitigation activities. A variety of solutions are offered to borrowers, including loan modifications that may result in principal forgiveness, interest rate reductions, term extensions, payment delays, repayment plans or combinations thereof. FDMs exclude loans held for sale and loans accounted for under the fair value option. Loans with guarantor support, or guaranteed loans are included in the Company's disclosed population of FDMs when those loan modifications are granted to a borrower experiencing financial difficulty.
There wereno loans designated as modifications for borrowers who were experiencing financial difficulty during the three and nine months ended September 30, 2024, and 2023, respectively.
As of September 30, 2024, the reserve for unfunded commitments decreased to $510 thousand from $602 thousand at December 31, 2023.
The following table presents a breakdown of the provision for credit losses included in the Consolidated Statements of Income for the applicable periods:
| For the Three Months Ended | For the Nine Months Ended | |||
|---|---|---|---|---|
| September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | |
| Provision for credit losses - loans | $(204) | $(600) | $98 | $271 |
| Provision for (reversal of) credit losses - unfunded commitments | 4 | (129) | (92) | (139) |
| Total provision for credit losses | $(200) | $(729) | $6 | $132 |
Note 4. Derivative Financial Instruments
The Company enters into interest rate swap agreements ("swap agreements") to facilitate the risk management strategies needed in order to accommodate the needs of its banking customers. The Company mitigates the risk of entering into these loan agreements by entering into equal and offsetting swap agreements with highly-rated third party financial institutions. These back-to-back swap agreements are free-standing derivatives and are recorded at fair value in the Company's consolidated statements of condition (asset positions are included in other assets and liability positions are included in other liabilities) as of September 30, 2024 and December 31, 2023. The Company is party to master netting arrangements with its financial institution counterparty; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes. The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract. Parties to a centrally cleared over-the-counter derivative exchange daily payments that reflect the daily change in value of the derivative. These payments, commonly referred to as variation margin, are recorded as settlements of the derivatives' mark-to-market exposure rather than collateral against the exposures, which effectively results in any centrally cleared derivative having a Level 2 fair value that approximates zero on a daily basis, and therefore, these swap agreements were not included in the offsetting table in the Fair Value Measurement section below. As of September 30, 2024 and December 31, 2023, the Company had entered into 17 interest rate swap agreements which were collateralized by $30 thousand in cash.
The notional amount and fair value of the Company's derivative financial instruments as of September 30, 2024 and December 31, 2023 were as follows:
| September 30, 2024 | ||
|---|---|---|
| Notional Amount | Fair Value | |
| Interest Rate Swap Agreements | ||
| Receive Fixed/Pay Variable Swaps | $81,017 | $1,744 |
| Pay Fixed/Receive Variable Swaps | 81,017 | (1,744) |
| December 31, 2023 | ||
|---|---|---|
| Notional Amount | Fair Value | |
| Interest Rate Swap Agreements | ||
| Receive Fixed/Pay Variable Swaps | $82,483 | $2,853 |
| Pay Fixed/Receive Variable Swaps | 82,483 | (2,853) |
Interest Rate Risk Management—Cash Flow Hedging Instruments
The Company uses wholesale funding (in the form of FHLB advances and brokered certificates of deposit) from time to time as a source of funds for use in the Company's lending and investment activities and other general business purposes. This wholesale funding exposes the Company to increased interest rate risk as a result of the variability in cash flows (future interest payments). The Company believes it is prudent to reduce this interest rate risk. To meet this objective, the Company entered into interest rate swap agreements whereby the Company reduces the interest rate risk associated with the Company's variable rate wholesale funding from the designation date and going through the maturity date.
At September 30, 2024 and December 31, 2023, the information pertaining to outstanding interest rate swap agreements used to hedge variability in cash flows is as follows:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Notional amount | $250,000 | $250,000 |
| Weighted average pay rate | 3.25% | 3.25% |
| Weighted average receive rate | 5.15% | 5.34% |
| Weighted average maturity in years | 3.28 years | 4.03 years |
| Unrealized gain relating to interest rate swaps | $157 | $2,915 |
These agreements provided for the Company to receive payments determined by a specific index in exchange for making payments at a fixed rate. At September 30, 2024 and December 31, 2023, the unrealized gain or loss relating to interest rate swaps designated as hedging instruments of the variability of cash flows associated with wholesale funding are reported in other comprehensive income (loss). These amounts are subsequently reclassified into interest expense as a yield adjustment in the same period in which the related interest on wholesale funding affects earnings. The Company measures cash flow hedging relationships for effectiveness on a monthly basis, and at September 30, 2024 and December 31, 2023, the hedges were highly effective and the amount of ineffectiveness reflected in earnings was de minimus.
Note 5. Financial Instruments with Off-Balance Sheet Risk
The Company is party to credit-related financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheet.
The Company's exposure to credit loss is represented by the contractual amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance sheet instruments.
At September 30, 2024 and December 31, 2023, the following financial instruments were outstanding which contract amounts represent credit risk:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Commitments to grant loans | $57,367 | $36,650 |
| Unused commitments to fund loans and lines of credit | 169,138 | 215,892 |
| Commercial and standby letters of credit | 23,942 | 26,024 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for equity lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management's credit evaluation of the customer.
Unfunded commitments under commercial lines of credit, revolving credit lines and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit usually do not contain a specified maturity date and may not be drawn upon to the total extent to which the Company is committed. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management's credit evaluation of the customer.
Commercial and standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those letters of credit are primarily issued to support public and private borrowing arrangements. Substantially all letters of credit issued have expiration dates within 1 year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company generally holds collateral supporting those commitments, if deemed necessary.
The Company enters into rate lock commitments to finance residential mortgage loans with its customers. These commitments offer the borrower an interest rate guarantee provided the loan meets underwriting guidelines and closes within the timeframe established by the Company.
The Company maintains its cash accounts with the Federal Reserve Board of Richmond ("FRB") and correspondent banks. The total amount of cash on deposit in correspondent banks exceeding the federally insured limits was $3.7 million and $41 thousand at September 30, 2024 and December 31, 2023, respectively.
Note 6. Stock-Based Compensation Plan
The Company’s Amended and Restated 2008 Option Plan (the "Plan"), which is stockholder-approved, was adopted to advance the interests of the Company by providing selected key employees of the Company, their affiliates, and directors with the opportunity to acquire shares of common stock in connection with their service to the Company. In May 2022, the stockholders approved an amendment to the Plan to extend the term and increase the number of shares authorized for issuance under the Plan by 200,000 shares. The Company has granted stock options and restricted stock units under the Plan.
The maximum number of shares with respect to which awards may be made is 2,929,296 shares of common stock, subject to adjustment for certain corporate events. Option awards are granted with an exercise price equal to the market price of the Company's stock at the date of grant, generally vest annually over four years of continuous service and have contractual terms often years. At September 30, 2024,146,342 shares were available to grant under the Plan.
No options were granted during the three and nine months ended September 30, 2024 and 2023. For the three and nine months ended September 30, 2024, there were 0 and 94,270 shares withheld from issuance upon exercise of options in order to cover the cost of the exercise by the participant. There were 63,634 shares withheld from issuance upon exercise of options in order to cover the cost of the exercise by the participant during the three andnine months ended September 30, 2023.
A summary of option activity under the Plan as of September 30, 2024, and changes during the nine months ended is presented below:
| Options | Shares | WeightedAverageExercisePrice | WeightedAverageRemainingContractualTerm | AggregateIntrinsicValue (1) |
|---|---|---|---|---|
| Outstanding at January 1, 2024 | 1,174,131 | $7.14 | 1.30 | |
| Granted | — | — | ||
| Exercised | (452,441) | 5.86 | ||
| Forfeited or expired | — | — | ||
| Outstanding and Exercisable at September 30, 2024 | 721,690 | $7.94 | 1.91 | $3,686,040 |
(1)The aggregate intrinsic value of stock options represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on September 30, 2024. This amount changes based on changes in the market value of the Company's stock.
As of September 30, 2024, all outstanding options of the Plan were fully vested. Tax benefits recognized for qualified and non-qualified stock option exercises for the three months ended September 30, 2024 and for the three months ended September 30, 2023 totaled $8 thousand and $0, respectively. Tax benefits recognized in the income statement for share-based compensation arrangements during the nine months ended September 30, 2024 and 2023 totaled $265 thousand and $479 thousand, respectively.
There wereno restricted stock units granted during the nine months ended September 30, 2024. There were 9,438 restricted stock units granted during the nine months ended September 30, 2023. For the nine months ended September 30, 2024, there were 12,199 shares withheld from issuance upon vesting of restricted stock units in order to cover the taxes upon vesting by the participant. There were 10,071 shares withheld from issuance upon vesting of restricted stock units in order to cover the taxes upon vesting by the participant during thenine months ended September 30, 2023.
A summary of the Company's restricted stock unit activity for thenine months ended September 30, 2024 is shown below.
| Number of Shares | Weighted Average Grant Date Fair Value | |
|---|---|---|
| Nonvested at January 1, 2024 | 179,115 | $14.30 |
| Granted | — | — |
| Vested | (61,854) | 14.34 |
| Forfeited | (18,667) | 13.78 |
| Balance at September 30, 2024 | 98,594 | $14.37 |
The compensation cost that has been charged to income for the Plan totaled $243 thousand and $259 thousand for the three months ended September 30, 2024 and 2023, respectively. The compensation costs totaled $612 thousand and $909 thousand for the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024, there was $1.6 million of total unrecognized compensation cost related to nonvested restricted shares granted under the Plan. The cost is expected to be recognized over a weighted-average period of 20 months.
Note 7. 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 fair value measurements and disclosures topic of FASB Accounting Standards Codification ("ASC") 820, the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date (exit price). 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 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 its financial assets and financial 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 — Valuation is based on quoted prices in active markets for identical assets and liabilities.
Level 2 — Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model -based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market.
Level 3 — Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market.
The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the financial statements:
Securities available-for-sale: Securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Third party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that considers observable market data (Level 2).
Derivative: The Company has loan interest rate swap derivatives and interest rate swap derivatives on certain time deposits and borrowings, which the latter are designated as cash flow hedges. These derivatives are recorded at fair value using published yield curve rates from a national valuation service. These observable rates and inputs are applied to a third party industry-wide valuation model, and therefore, the valuations fall into a Level 2 category.
The following tables present the balances of financial assets and liabilities measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023:
| Fair Value Measurements at September 30, 2024 Using | ||||
|---|---|---|---|---|
| Balance as ofSeptember 30, 2024 | Quoted Pricesin ActiveMarkets forIdenticalAssets | SignificantOtherObservableInputs | SignificantUnobservableInputs | |
| Description · (Level 1) · (Level 2) · (Level 3) | ||||
| Assets | ||||
| Available-for-sale | ||||
| Securities of U.S. government and federal agencies | $8,844 | $— | $8,844 | $— |
| Securities of state and local municipalities tax exempt | 998 | — | 998 | — |
| Securities of state and local municipalities taxable | 368 | — | 368 | — |
| Corporate bonds | 16,452 | — | 16,452 | — |
| SBA pass-through securities | 45 | — | 45 | — |
| Mortgage-backed securities | 135,439 | — | 135,439 | — |
| Collateralized mortgage obligations | 2,885 | — | 2,885 | — |
| Total Available-for-Sale Securities | $165,031 | $— | $165,031 | $— |
| Derivative assets - interest rate swaps | $1,744 | $— | $1,744 | $— |
| Derivative assets - cash flow hedge | 157 | — | 157 | — |
| Liabilities | ||||
| Derivative liabilities - interest rate swaps | $1,744 | $— | $1,744 | $— |
| Fair Value Measurements at December 31, 2023 Using | ||||
|---|---|---|---|---|
| Balance as of December 31, 2023 | Quoted Pricesin ActiveMarkets forIdenticalAssets | SignificantOtherObservableInputs | SignificantUnobservableInputs | |
| Description · (Level 1) · (Level 2) · (Level 3) | ||||
| Assets | ||||
| Available-for-sale | ||||
| Securities of U.S. government and federal agencies | $8,470 | $— | $8,470 | $— |
| Securities of state and local municipalities tax exempt | 997 | — | 997 | — |
| Securities of state and local municipalities taxable | 404 | — | 404 | — |
| Corporate bonds | 17,648 | — | 17,648 | — |
| SBA pass-through securities | 57 | — | 57 | — |
| Mortgage-backed securities | 140,942 | — | 140,942 | — |
| Collateralized mortgage obligations | 3,077 | — | 3,077 | — |
| Total Available-for-Sale Securities | $171,595 | $— | $171,595 | $— |
| Derivative assets - interest rate swaps | $2,853 | $— | $2,853 | $— |
| Derivative assets - cash flow hedge | 2,915 | — | 2,915 | — |
| Liabilities | ||||
| Derivative liabilties - interest rate swaps | $2,853 | $— | $2,853 | $— |
Certain financial assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower of cost or market accounting or write-downs of individual assets.
The following describes the valuation techniques used by the Company to measure certain financial assets recorded at fair value on a nonrecurring basis in the financial statements:
At September 30, 2024 and December 31, 2023 all of the Company's individually evaluated loans were evaluated based upon the fair value of the collateral. In accordance with ASC 820, individually evaluated loans where an allowance is established based on the the fair value of collateral (i.e., those loans that are collateral dependent) require classification in the fair value hierarchy. Fair value is measured based on the value of the collateral securing the loans. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. The vast majority of the collateral is real estate. The value of real estate collateral is determined utilizing a market valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Company using observable market data (Level 2). However, if the collateral is a house or building in the process of construction, has the value derived by discounting comparable sales due to lack of similar properties, or is discounted by the Company due to marketability, then the fair value is considered Level 3. The value of business equipment is based upon an outside appraisal if deemed significant, or the net book value on the applicable business’s financial statements if not considered significant using observable market data. Likewise, values for inventory and accounts receivables collateral are based on financial statement balances or aging reports (Level 3). Any fair value adjustments are recorded in the period incurred as provision for credit losses on the Consolidated Statements of Income.
The following tables summarize the Company's assets that were measured at fair value on a nonrecurring basis at September 30, 2024 and December 31, 2023:
| Fair Value Measurements Using | ||||
|---|---|---|---|---|
| Balance as ofSeptember 30, 2024 | Quoted Pricesin ActiveMarkets forIdenticalAssets | SignificantOtherObservableInputs | SignificantUnobservableInputs | |
| Description · (Level 1) · (Level 2) · (Level 3) | ||||
| Assets | ||||
| Collateral-dependent loans | ||||
| Commercial real estate | $617 | $— | $— | $617 |
| Commercial and industrial | 392 | $— | $— | 392 |
| Total Collateral-dependent loans | $1,009 | $— | $— | $1,009 |
| Fair Value Measurements Using | ||||
|---|---|---|---|---|
| Balance as of December 31, 2023 | Quoted Pricesin ActiveMarkets forIdenticalAssets | SignificantOtherObservableInputs | SignificantUnobservableInputs | |
| Description · (Level 1) · (Level 2) · (Level 3) | ||||
| Assets | ||||
| Collateral-dependent loans | ||||
| Commercial real estate | $849 | $— | $— | $849 |
| Commercial and industrial | 396 | — | — | 396 |
| Total Collateral-dependent loans | $1,245 | $— | $— | $1,245 |
The following tables display quantitative information about Level 3 Fair Value Measurements for September 30, 2024 and December 31, 2023:
| Quantitative information about Level 3 Fair Value Measurements at September 30, 2024 | |||||
|---|---|---|---|---|---|
| Assets | Fair Value | Valuation Technique(s) | Unobservable input | Range | (Avg.) |
| Collateral-dependent loans | |||||
| Commercial real estate | $617 | Discounted appraised value | Marketability/Selling costs | 10% - 10% | 10.00% |
| Commercial and industrial | $392 | Discounted appraised value | Marketability/Selling costs | 10% - 10% | 10.00% |
| Quantitative information about Level 3 Fair Value Measurements at December 31, 2023 | |||||
|---|---|---|---|---|---|
| Assets | Fair Value | Valuation Technique(s) | Unobservable input | Range | (Avg.) |
| Collateral-dependent loans | |||||
| Commercial real estate | $849 | Discounted appraised value | Marketability/Selling costs | 10% - 10% | 10.00% |
| Commercial and industrial | $396 | Discounted appraised value | Marketability/Selling costs | 10% - 10% | 10.00% |
The following presents the carrying amount, fair value and placement in the fair value hierarchy of the Company's financial instruments as of September 30, 2024 and December 31, 2023. Fair values as of September 30, 2024 and December 31, 2023 are estimated under the exit price notion.
| Fair Value Measurements as of September 30, 2024 using | ||||
|---|---|---|---|---|
| Carrying Amount | Quoted Prices inActive Markets for Identical Assets | Significant OtherObservable Inputs | Significant Unobservable Inputs | |
| Level 1 · Level 2 · Level 3 | ||||
| Financial assets: | ||||
| Cash and due from banks | $10,051 | $10,051 | $— | $— |
| Interest-bearing deposits at other institutions | 167,575 | 167,575 | — | — |
| Securities held-to-maturity | 265 | — | 260 | — |
| Securities available-for-sale | 165,031 | — | 165,031 | — |
| Restricted stock | 8,186 | — | 8,186 | — |
| Loans, net | 1,855,879 | — | — | 1,775,807 |
| Bank owned life insurance | 9,148 | — | 9,148 | — |
| Accrued interest receivable | 10,688 | — | 10,688 | — |
| Derivative assets - interest rate swaps | 1,744 | — | 1,744 | — |
| Derivative assets - cash flow hedge | 157 | — | 157 | — |
| Financial liabilities: | ||||
| Checking | $972,867 | $— | $972,867 | $— |
| Savings and money market | 491,496 | — | 491,496 | — |
| Time deposits | 246,527 | — | 247,706 | — |
| Wholesale deposits | 249,877 | — | 250,071 | — |
| FHLB advances | 57,000 | — | 57,000 | — |
| Subordinated notes | 19,666 | — | 19,710 | — |
| Accrued interest payable | 3,313 | — | 3,313 | — |
| Derivative liabilities - interest rate swaps | 1,744 | — | 1,744 | — |
| Fair Value Measurements as of December 31, 2023 using | ||||
|---|---|---|---|---|
| Carrying Amount | Quoted Prices inActive Markets for Identical Assets | Significant OtherObservable Inputs | Significant Unobservable Inputs | |
| Level 1 · Level 2 · Level 3 | ||||
| Financial assets: | ||||
| Cash and due from banks | $8,042 | $8,042 | $— | $— |
| Interest-bearing deposits at other institutions | 52,480 | 52,480 | — | — |
| Securities held-to-maturity | 264 | — | 252 | — |
| Securities available-for-sale | 171,595 | — | 171,595 | — |
| Restricted stock | 9,488 | — | 9,488 | — |
| Loans, net | 1,809,693 | — | — | 1,725,785 |
| Bank owned life insurance | 56,823 | — | 56,823 | — |
| Accrued interest receivable | 10,321 | — | 10,321 | — |
| Derivative assets - interest rate swaps | 2,853 | — | 2,853 | — |
| Derivative assets - cash flow hedge | 2,915 | — | 2,915 | — |
| Financial liabilities: | ||||
| Checking | $973,195 | $— | $973,195 | $— |
| Savings and money market | 320,498 | — | 320,498 | — |
| Time deposits | 306,349 | — | 306,733 | — |
| Wholesale deposits | 245,250 | — | 245,216 | — |
| FHLB advances | 85,000 | — | 85,000 | — |
| Subordinated notes | 19,620 | — | 18,565 | — |
| Accrued interest payable | 2,415 | — | 2,415 | — |
| Derivative liabilities - interest rate swaps | 2,853 | — | 2,853 | — |
Note 8. Earnings Per Share
Basic earnings per share ("EPS") excludes dilution and is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflects the potential dilution that could occur if contracts to issue common stock were exercised or converted into common stock, or resulted in the issuance of stock which then shared in the earnings of the Company. Weighted average shares – diluted includes only the potential dilution of stock options and unvested restricted stock units as of September 30, 2024 and 2023, respectively.
The following shows the weighted average number of shares used in computing earnings per share and the effect of weighted average number of shares of dilutive potential common stock. Dilutive potential common stock has no effect on income available to common shareholders. There were no anti-dilutive shares for the three and nine months ended September 30, 2024 and there were 9,327 anti-dilutive shares for the three and nine months ended September 30, 2023.
The holders of restricted stock do not share in dividends and do not have voting rights during the vesting period.
| (average shares are in thousands) | Three months ended September 30, | Nine months ended September 30, | ||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Net income | $4,669 | $4,039 | $10,164 | $8,892 |
| Weighted average - basic shares | 18,195 | 17,800 | 18,008 | 17,696 |
| Effect of dilutive securities, restricted stock units and options | 238 | 474 | 356 | 514 |
| Weighted average - diluted shares | 18,433 | 18,274 | 18,364 | 18,210 |
| Basic EPS | $0.26 | $0.23 | $0.56 | $0.50 |
| Diluted EPS | $0.25 | $0.22 | $0.55 | $0.49 |
Note 9. Accumulated Other Comprehensive Income (Loss)
Changes in accumulated other comprehensive income (loss) ("AOCI") for the three and nine months ended September 30, 2024 and 2023 are shown in the following table. The Company hastwo components of AOCI, which are available-for-sale securities and cash flow hedges, for the periods presented.
| 2024 | |||
|---|---|---|---|
| Three Months Ended September 30, 2024 | Available-for-Sale Securities | Cash Flow Hedges | Total |
| Balance, beginning of period | $(28,013) | $5,861 | $(22,152) |
| Net unrealized gains (losses) during the period | 5,127 | (5,696) | (569) |
| Other comprehensive (loss) income, net of tax | 5,127 | (5,696) | (569) |
| Balance, end of period | $(22,886) | $165 | $(22,721) |
| 2024 | |||
|---|---|---|---|
| Nine Months Ended September 30, 2024 | Available-for-Sale Securities | Cash Flow Hedges | Total |
| Balance, beginning of period | $(26,476) | $2,316 | $(24,160) |
| Net unrealized gains (losses) during the period | 3,590 | (2,151) | 1,439 |
| Other comprehensive (loss) income, net of tax | 3,590 | (2,151) | 1,439 |
| Balance, end of period | $(22,886) | $165 | $(22,721) |
| 2023 | |||
|---|---|---|---|
| Three Months Ended September 30, 2023 | Available-for-Sale Securities | Cash FlowHedges | Total |
| Balance, beginning of period | $(36,316) | $5554 | $(30,762) |
| Net unrealized gains (losses) during the period | (7,046) | 2,974 | (4,072) |
| Other comprehensive income (loss), net of tax | (7,046) | 2,974 | (4,072) |
| Balance, end of period | $(43,362) | $8,528 | $(34,834) |
| 2023 | |||
|---|---|---|---|
| Nine Months Ended September 30, 2023 | Available-for-Sale Securities | Cash FlowHedges | Total |
| Balance, beginning of period | $(39,926) | $3359 | $(36,567) |
| Net unrealized gains (losses) during the period | (7,018) | 5,169 | (1,849) |
| Net reclassification adjustment for losses realized in income | 3,582 | — | 3,582 |
| Other comprehensive income, net of tax | (3,436) | 5,169 | 1,733 |
| Balance, end of period | $(43,362) | $8,528 | $(34,834) |
There wereno gains for the three months ended September 30, 2023, that were reclassified from AOCI into income. During the first quarter of 2023, $40.3 million in investment securities available-for-sale, or 12% of the investment portfolio, were sold with a realized after-tax loss of $3.6 million that was reclassified from AOCI into income. There wereno gains or losses that were reclassified from AOCI into income for the three and nine months ended September 30, 2024.
Note 10. Subordinated Notes
On October 13, 2020, the Company completed the private placement of $20.0 million of its 4.875% Fixed to Floating Subordinated Notes due 2030 (the "Notes") to certain qualified institutional buyers and accredited investors. The Notes have a maturity date of October 15, 2030 and carry a fixed rate of interest of 4.875% for the first five years. Thereafter, the Notes will pay interest at 3-month Secured Overnight Financing Rate (SOFR) plus 471 basis points, resetting quarterly. The Notes include a right of prepayment without penalty on or after October 15, 2025. The Notes were structured to qualify as Tier 2 capital for regulatory purposes.
Note 11. Revenue Recognition
The Company recognizes revenue in accordance with ASC 606 ‘‘Revenue from Contracts with Customers’’ ("Topic 606"). Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. In addition, certain noninterest income streams such as fees associated with mortgage servicing rights, gain on sale of securities, bank-owned life insurance income, financial guarantees, derivatives, and certain credit card fees are also not in scope of the new guidance. Topic 606 is applicable to noninterest revenue streams such as trust and asset management income, deposit related fees, interchange fees, merchant income, and insurance commissions. However, the recognition of these revenue streams did not change significantly upon adoption of Topic 606. Substantially all of the Company’s revenue is generated from contracts with customers. Noninterest revenue streams in-scope of Topic 606 are discussed below.
Service Charges on Deposit Accounts
Service charges on deposit accounts consist of account analysis fees (i.e., net fees earned on analyzed business and personal checking accounts), monthly service fees, check orders, and other deposit account related fees. The Company’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Check orders and other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to customers’ accounts.
Fees, Exchange and Other Service Charges
Fees, exchange, and other service charges are primarily comprised of debit and credit card income, ATM fees, merchant services income, and other service charges and are included in other income on the Company’s consolidated statements of income. Debit and credit card income is primarily comprised of interchange fees earned whenever the Company’s debit and credit cards are processed through card payment networks such as Visa. ATM fees are primarily generated when a Company cardholder uses a non-Company ATM or a non-Company cardholder uses a Company ATM. Merchant services income mainly represents fees charged to merchants to process their debit and credit card transactions, in addition to account management fees. Other service charges include revenue from processing wire transfers, bill pay service, cashier’s checks, and other services. The Company’s performance obligation for fees, exchange, and other service charges are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month. This income is reflected in other income on the Company’s Consolidated Statements of Income.
Other Income
Other noninterest income consists of loan swap fees, insurance commissions, and other miscellaneous revenue streams not meeting the criteria above. When the Company enters into an interest rate swap agreement, the Company may receive an additional one-time payment fee which is recognized as income when received. The Company receives monthly recurring commissions based on a percentage of premiums issued and revenue is recognized when received. Any residual miscellaneous fees are recognized as they occur, and therefore, the Company determined this consistent practice satisfies the obligation for performance.
The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three and nine months ended September 30, 2024 and 2023:
| Three months ended September 30, | Nine months ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Noninterest Income | ||||
| Service Charges on Deposit Accounts | $301 | $284 | $841 | $731 |
| Fees, Exchange, and Other Service Charges | 102 | 98 | 281 | 269 |
| Other income | 9 | 13 | 63 | 90 |
| Noninterest Income (in-scope of Topic 606) | 412 | 395 | 1,185 | 1,090 |
| Noninterest Income (out-scope of Topic 606) | 403 | (170) | 896 | (4,601) |
| Total Non-interest (Loss) Income | $815 | $225 | $2,081 | $(3,511) |
Contract Balances
A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. The Company’s noninterest revenue streams are largely based on transactional activity. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers, and therefore, does not experience significant contract balances. As of September 30, 2024 and December 31, 2023, the Company did not have any significant contract balances.
Contract Acquisition Costs
Under Topic 606, an entity is required to capitalize, and subsequently amortize into expense, certain incremental costs of obtaining a contract with a customer if these costs are expected to be recovered. The incremental costs of obtaining a contract are those costs that an entity incurs to obtain a contract with a customer that it would not have incurred if the contract had not been obtained (for example, sales commission). The Company utilizes the practical expedient which allows entities to immediately expense contract acquisition costs when the asset that would have resulted from capitalizing these costs would have been amortized in one year or less. The Company did not capitalize any contract acquisition costs during the three and nine months ended September 30, 2024 or 2023.
Note 12. Supplemental Cash Flow Information
Below is additional information regarding the Company’s cash flows for the nine months ended September 30, 2024 and 2023.
| For the Nine Months Ended September 30, | ||
|---|---|---|
| 2024 | 2023 | |
| Supplemental Disclosure of Cash Flow Information: | ||
| Cash paid for: | ||
| Interest on deposits and borrowed funds | $39,634 | $36,421 |
| Income taxes | 3,830 | 2,360 |
| Noncash investing and financing activities: | ||
| Unrealized gain (loss) on securities available-for-sale | 4,602 | (4,406) |
| Unrealized (loss) gain on interest rate swaps | (2,758) | 6,627 |
| Adoption of CECL accounting standard | — | (2,808) |
| Right-of-use assets obtained in the exchange for lease liabilities during the current period | — | 397 |
| Adoption of Investment accounting standard | 13 | — |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.