MetroCity Bankshares Inc
For the period ended Dec 31, 2024. Filed Mar 10, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Mar 10, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
DECEMBER 31, 2024
NOTE 1 – SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations
MetroCity Bankshares, Inc. (the “Company”) was formed for the sole purpose of owning and operating its wholly owned subsidiary, Metro City Bank (the “Bank”). The Company acquired all of the outstanding common stock of the Bank in a holding company formation transaction on December 31, 2014. The Bank is a Georgia state-chartered bank and commenced operations in 2006. The Bank’s main office is located in Doraville, Georgia, and it operates branches in Alabama, Florida, Georgia, New York, New Jersey, Texas and Virginia. The main emphasis of the Bank is on commercial banking and it offers such customary banking services as consumer and commercial checking accounts, savings accounts, certificates of deposit, commercial and consumer loans, including single family residential loans, money transfers and a variety of other banking services. The Company is subject to the regulations of Federal and State banking agencies and is periodically examined by them.
Basis of Presentation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary. All intercompany accounts and transactions have been eliminated in consolidation. The Company’s accounting and reporting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) and with general practices within the financial services industry. Certain prior period amounts have been reclassified to conform to the current year presentation. The Company has evaluated subsequent events for recognition and disclosure through the date these consolidated financial statements were issued.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates.
Significant Group Concentrations of Credit Risk
A substantial portion of the Company’s loan portfolio is to customers in the Atlanta, Georgia and New York, New York metropolitan areas. The ultimate collectability of a substantial portion of the portfolio is therefore susceptible to changes in the economic and market condition in and around these areas.
The nature of the Company’s business requires that it maintain amounts due from banks, which at times may exceed federally insured limits. The Company has not experienced any losses in such accounts.
Cash and Cash Equivalents
For purposes of presentation in the statement of cash flows, cash and cash equivalents are defined as those amounts included in the balance sheet caption “cash and due from banks,” which includes cash on hand, cash items in process of collection, and amounts due from banks. Cash flows from loans, federal funds sold, other borrowings, and deposits are reported net.
As of December 31, 2024 and 2023, the Company had $22.5 and $29.6 million, respectively, of restricted cash on deposit with the Federal Reserve Bank obtained from the counterparties of our interest rate derivative products (see Note 10) as collateral for the significant unrealized gains on our interest rate derivatives. This restricted cash amount was included in Cash and Due from Banks.
Investment Securities
Debt securities that management has the intent and ability to hold to maturity are classified as securities held to maturity and are recorded at amortized cost. Securities not classified as securities held to maturity, are securities available for sale and recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income (loss), net of the related tax effect. There wereno held to maturity or trading securities at December 31, 2024 and 2023.
Purchase premiums and discounts are recognized in interest income using methods approximating the interest method over the terms of the securities. Realized gains and losses for securities classified as available for sale are included in earnings and are derived using the specific identification method for determining the amortized cost of securities sold.
Equity securities with readily determinable fair values (marketable) are measured at fair value, with changes in the fair value recognized as a component of Other Income in the Consolidated Statements of Income.
Allowance for Credit Losses – Available for Sale Securities
The impairment model for available for sale (“AFS”) securities differs from the current expected credit loss (“CECL”) approach utilized by held-to-maturity (“HTM”) debt securities because AFS debt securities are measured at fair value rather than amortized cost. Although ASU 2016-13 replaced the legacy other-than-temporary impairment (“OTTI”) model with a credit loss model, it retained the fundamental nature of the legacy OTTI model. One notable change from the legacy OTTI model is when evaluating whether credit loss exists, an entity may no longer consider the length of time fair value has been less than amortized cost. For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either criteria is met, the security’s amortized cost basis is written down to fair value through income. For AFS debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. As of December 31, 2024, the Company determined that the unrealized loss positions in AFS securities were not the result of credit losses, and therefore, an allowance for credit losses was not recorded. See Note 2 below for further details.
Federal Home Loan Bank Stock
Federal Home Loan Bank (FHLB) stock represents an equity interest in a FHLB. It does not have a readily determinable fair value because its ownership is restricted and it lacks a market. The amount of FHLB stock held by the Company is required by the FHLB to be maintained and is based on membership requirements and terms of advance agreements. Such restricted equity securities without a readily determinable fair value are recorded at cost.
Loans Held for Sale
Mortgage loans intended for sale in the secondary market are carried at the lower of aggregate cost or fair value, as determined by outstanding commitments from investors. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings. Loans transferred to the held-for-sale category are transferred at the lower of cost or fair value, with charges made recognized as a realized loss on sale of loans. Increases in fair value are not recognized until the loans are sold.
Realized gains and losses on sales of loans are based upon specific identification of the loan sold and included in noninterest income. Loans held for sale are generally sold with servicing rights retained and recorded at fair value at sale as servicing assets.
The Company sometimes sells the guaranteed portion of SBA loans and retains the unguaranteed portion (“retained interest”). A portion of the premium on sale of SBA loans is recognized as gain on sale of loans at the time of the sale by allocating the carrying amount between the asset sold and the retained interest, including these servicing assets, based on their relative fair values. The remaining portion of the premium is recorded as a discount on the retained interest and is amortized over the remaining life of the loan as an adjustment to yield. The retained interest, net of any discount, are included in loans, less allowance for credit losses in the accompanying consolidated balance sheets.
Loans
Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding principal, adjusted for any charge-offs, any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans.
Interest on commercial, real estate loans and installment loans is credited to income on a daily basis based upon the principal amount outstanding. Loan origination fees, net of certain direct origination costs, are capitalized and recognized as an adjustment of the yield of the related loan.
Interest income on mortgage and commercial loans is discontinued and placed on non-accrual status at the time the loan is 90 days delinquent unless the loan is well-secured and in process of collection. Mortgage loans are charged off at 180 days past due, and commercial loans are charged off to the extent principal or interest is deemed uncollectible. Consumer loans continue to accrue interest until they are charged off no later than 120 days past due unless the loan is in the process of collection. Past-due status is based on the contractual terms of the loan. In all cases, loans are placed on non-accrual or charged-off at an earlier date if collection of principal or interest is considered doubtful. Non-accrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated and individually classified loans.
When interest accrual is discontinued, all unpaid accrued interest is reversed against current interest income. All payments received while a loan is on nonaccrual status are applied against the principal balance of the loan. The Company does not recognize interest income while loans are on nonaccrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are reasonably assured of repayment within a reasonable time frame.
Allowance for Credit Losses - Loans
Under thecurrent expected credit loss (“CECL”) model, the allowance for credit losses (“ACL”) on loans is a valuation allowance estimated at each balance sheet date in accordance with GAAP that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans.
The Company estimates the ACL on loans based on the underlying loans’ amortized cost basis, which is the amount at which the loan is originated or acquired, adjusted for applicable accretion or amortization of premium, discount, and net deferred fees or costs, collection of cash, and charge-offs. In the event that collection of principal becomes uncertain, the Company has policies in place to reverse accrued interest in a timely manner. Therefore, the Company has made a policy election to exclude accrued interest from the measurement of ACL.
Expected credit losses are reflected in the allowance for credit losses through a charge to provision for credit losses. When the Company deems all or a portion of a loan to be uncollectible the appropriate amount is written off and the ACL is reduced by the same amount. Loans are charged off against the ACL when management believes the collection of the principal is unlikely. Subsequent recoveries of previously charged off amounts, if any, are credited to the ACL when received.
The Company measures expected credit losses of loans on a collective (pool) basis, when the loans share similar risk characteristics. Depending on the nature of the pool of loans with similar risk characteristics, the Company uses the discounted cash flow (“DCF”) method and a qualitative approach as discussed further below.
The Company’s methodologies for estimating the ACL consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. The methodologies apply historical loss information, adjusted for loan-specific characteristics, economic conditions at the measurement date, and forecasts about future economic conditions expected to exist through the contractual lives of the loans that are reasonable and supportable, to the identified pools of loans with similar risk characteristics for which the historical loss experience was observed. The Company’s methodologies revert back to historical loss information on a straight-line basis over eight quarters when it can no longer develop reasonable and supportable forecasts.
The Company has identified the following pools of loans with similar risk characteristics for measuring expected credit losses:
Construction and development – Loans in this segment primarily include real estate development loans for which payment is derived from the sale of the property as well as construction projects in which the property will ultimately be used by the borrower. Credit risk is affected by cost overruns, time to sell at an adequate price, and market conditions.
Commercial real estate – Loans in this segment are primarily income-producing properties. The underlying cash flows generated by the properties are adversely impacted by a downturn in the economy as evidenced by increased vacancy rates, which in turn, will have an effect on the credit quality in this segment. Management monitors the cash flows of these loans. This loan segment includes farmland loans.
Commercial and industrial – Loans in this segment are made to businesses and are generally secured by assets of the business. Repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased customer spending, will have an effect on the credit quality in this segment.
Single family residential mortgages – Loans in this segment include loans for residential real estate. Loans in this segment are dependent on credit quality of the individual borrower. The overall health of the economy, including unemployment rates will have an effect on the credit quality of this segment.
Consumer and other – Loans in this segment are made to individuals and are secured by personal assets, as well as loans for personal lines of credit and overdraft protection. Loans in this segment are dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates will have an effect on the credit quality in this segment.
Discounted Cash Flow Method
The Company uses the discounted cash flow method to estimate expected credit losses for each of its loan segments. The Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on benchmark peer data.
The Company uses regression analysis of peer data to determine suitable loss drivers to utilize when modeling lifetime probability of default and loss given default. This analysis also determines how expected probability of default and loss given default will react to forecasted levels of the loss drivers. For all loan pools utilizing the DCF method, the Company uses national data including gross domestic product, unemployment rates and home price indices (residential mortgage loans only) depending on the nature of the underlying loan pool and how well that loss driver correlates to expected future losses.
For all DCF models, management has determined that four quarters represents a reasonable and supportable forecast period and reverts back to a historical loss rate over eight quarters on a straight-line basis. Management leverages economic
projections from a reputable and independent third party to inform its loss driver forecasts over the four-quarter forecast period. Other internal and external indicators of economic forecasts are also considered by management when developing the forecast metrics.
The combination of adjustments for credit expectations (default and loss) and timing expectations (prepayment, curtailment, and time to recovery) produces an expected cash flow stream at the instrument level. Instrument effective yield is calculated, net of the impacts of prepayment assumptions, and the instrument expected cash flows are then discounted at that effective yield to produce an instrument-level net present value of expected cash flows (“NPV”). An ACL is established for the difference between the instrument’s NPV and amortized cost basis.
Qualitative Factors
The Company also considers qualitative adjustments to the quantitative baseline discussed above. For example, the Company considers the impact of current environmental factors at the reporting date that did not exist over the period from which historical experience was used. Relevant factors include, but are not limited to, concentrations of credit risk (geographic, large borrower, and industry), changes in underwriting standards, changes in collateral value, experience and depth of lending staff, trends in delinquencies, and the volume and terms of loans.
Individually Analyzed Loans
Loans that do not share risk characteristics are evaluated on an individual basis. For collateral dependent loans where the Company has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the loan to be provided substantially through the operation or sale of the collateral, the ACL is measured based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized costs basis of the loan exceeds the fair value of the underlying collateral less estimated cost to sell. The ACL may be zero if the fair value of the collateral at the measurement date exceeds the amortized cost basis of the loan.
Allowance for Unfunded Commitments
The Company records an allowance for credit losses on unfunded loan commitments, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for unfunded commitments in the Company’s Consolidated Statements of Income. The ACL on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the CECL model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur. The allowance for unfunded commitments totaled $165,000 and $315,000 as of December 31, 2024 and 2023, respectively, and is included in Other Liabilities on the Company’s Consolidated Balance Sheets.
Foreclosed Real Estate
Real estate properties acquired through, or in lieu of, loan foreclosure are to be sold and are initially recorded at the lesser of the outstanding loan balance or fair value of the property less selling costs at the date of foreclosure establishing a new cost basis. Any write down to fair value at the time of foreclosure is charged to the allowance for credit losses. After foreclosure, valuations are periodically performed by management and the real estate is carried at the lower of carrying amount or fair value less cost to sell. Costs of improvements are capitalized, whereas costs relating to holding foreclosed real estate and subsequent adjustment to the value are expensed.
Premises and Equipment
Premises and equipment are stated at cost less accumulated depreciation, computed principally on the straight-line method over the estimated useful lives of the assets. Leasehold improvements have a useful life equal to the shorter of
useful life or lease term. Maintenance and repairs that do not extend the useful life of the premises and equipment are charged to expense. Expenditures for new or major improvements of premises and equipment (i.e. construction in process) are capitalized until placed in service and then depreciated over their estimated useful lives.
The useful lives of premises and equipment are as follows:
| | | |
|---|---|---|
| Asset Type | Useful Life | |
| Building | | 40 years |
| Leasehold improvements | | 3-20 years |
| Furniture, fixtures, and equipment | | 5-7 years |
| Computer equipment | | 4-5 years |
| Computer software | | 3 years |
SBA and USDA Loan Servicing Rights
SBA and USDA Loan servicing rights on originated loans that have been sold are capitalized by allocating the total cost of the loans between the loan servicing rights and the loans based on their relative fair values. Capitalized servicing rights are measured at fair value at each reporting date and changes in fair value are reported in earnings in the period they occur. Fair values are estimated using either an independent valuation or by discounted cash flows based on a current market interest rate.
Residential Mortgage Servicing Rights
When residential mortgage loans are sold with servicing retained, servicing rights are initially recorded at fair value with the income statement effect recorded in gains on sales of loans. Fair value is based on market prices for comparable mortgage servicing contracts, when available or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. Residential mortgage servicing assets are subsequently measured using the amortization method which requires servicing rights to be amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying loans.
Residential mortgage servicing rights are evaluated for impairment based upon the fair value of the rights as compared to carrying amount. Impairment is determined by stratifying rights into groupings based on predominant risk characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual grouping, to the extent that fair value is less than the carrying amount. If the Company later determines that all or a portion of the impairment no longer exists for a particular grouping, a reduction of the allowance may be recorded as an increase to income. The fair values of servicing rights are subject to significant fluctuations as a result of changes in estimated and actual prepayment speeds and default rates and losses.
Residential mortgage servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal; or a fixed amount per loan and are recorded as income when earned. The amortization of residential mortgage servicing rights is netted against loan servicing fee income.
Bank Owned Life Insurance (BOLI)
The Company has purchased life insurance on the lives of certain key officers and employees of the Company. The Company purchased these life insurance policies to generate income to offset the Company’s cost of providing various employee benefits. BOLI is recorded at its cash surrender value, net of surrender charges and/or early termination charges that are probable at settlement. The increase in cash value is recorded as other income.
Interest Rate Derivatives
The Company may use interest rate swap and cap agreements to hedge various exposures or to modify interest rate characteristics of various financial instruments. The Company utilizes interest rate swap and cap agreements as part of its asset/liability management strategy to help manage its interest-rate risk position. Interest rate swaps are contracts in which
a series of interest payments are exchanged over a prescribed time period. The notional amounts of the interest rate swap are correlated to match the underlying asset or liability and do not represent the amount exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual interest rate swap agreements.
The Company determines the effectiveness of cash flow hedges at the inception of the derivative contract based on the Company’s intentions and belief as to the likely effectiveness as a hedge. Cash flow hedges represent a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to the recognized asset or liability. For a cash flow hedge, the gain or loss on the derivative is reported in other comprehensive income (loss) and is reclassified into earnings in the same periods during which the hedged transaction affects earnings. The changes in fair value of derivatives that are not highly effective in hedging the changes in fair value or expected cash flows of the hedged item are recognized immediately in current earnings. Changes in the fair value of derivatives that do not qualify for hedge accounting are reported currently in earnings, as noninterest income. Net cash settlements on derivatives that qualify for hedge accounting are recorded in interest income or interest expense, based on the item being hedged. Net cash settlements on derivatives that do not qualify for hedge accounting are reported in noninterest income. Cash flows on hedges are classified in the cash flow statement the same as the cash flows of the items being hedged.
The Company formally documents the relationship between derivatives and hedge items, as well as the risk management objective and the strategy for undertaking hedge transactions at the inception of the hedging relationship. This documentation includes linking cash flow hedges to specific assets and liabilities on the balance sheet or to specific firm commitments or forecasted transactions. The Company also formally assesses, both at the hedge’s inception and on an ongoing basis, whether the derivative instruments that are used are highly effective in offsetting changes in fair value or cash flows of hedged items. The Company will discontinue the 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 items, 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 noninterest income. 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 income over the same periods in which the hedged transactions will affect income.
Stock Based Compensation Plan
The Company follows Financial Accounting Standards Board (FASB) ASC 718,Compensation - Stock Compensation, which requires all share-based payments to employees, including grants of employee stock options and restricted stock, to be recognized as compensation expense in the financial statements based on fair value. FASB ASC 718 requires recognition of expense equal to the fair value of the option or restricted stock share, determined using the calculated value method, over the vesting period of the option.
The fair value of stock options and warrants used to compute the recognized expense is estimated using the Black-Scholes option pricing model. This model requires input of subjective assumptions, including the expected price volatility of the underlying stock. Projected data related to the expected volatility and expected life of the stock option is based upon historical and other information. Changes in these subjective assumptions can materially affect the fair value estimates. Prior to becoming a public company in October 2019, FASB ASC 718 allowed non-public companies to use calculated value to determine the expected price volatility of underlying stock for use in the model. For options granted prior to 2019, the calculated value for the Company was obtained by determining the historical volatility of public companies in the Company’s industry sector.
Income Taxes
The provision for income taxes is based on income and expense reported for financial statement purposes after the adjustment for permanent differences such as tax-exempt income. Deferred income tax assets and liabilities are determined using the balance sheet method, reflecting a net deferred tax asset or liability based on the tax effects of the temporary
differences between the book and tax bases of assets and liabilities, giving recognition to changes in tax rates and laws. A net deferred tax asset is evaluated for realization, and reduced by a valuation allowance when determined it is more likely than not that the asset will not be fully realized.
In accordance with ASC 740-10 Income Taxes it is the Company’s policy to recognize interest and penalties associated with uncertain tax positions as components of income taxes and to disclose the recognized interest and penalties, if material. Management has evaluated all tax positions that could have a significant effect on the financial statements and determined the Company hadno uncertain tax positions at December 31, 2024 and 2023.
Earnings Per Share
Basic earnings per common share is net income divided by the weighted average number of common shares outstanding during the period. All outstanding unvested share-based payment awards that contain rights to non-forfeitable dividends are considered participating securities for this calculation. Diluted earnings per common share includes the dilutive effect of additional potential common shares issuable under stock options. Earnings and dividends per share are restated for all stock splits and stock dividends through the date of issuance of the financial statements.
Comprehensive Income
Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities and cash flow hedges, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income.
Loan Commitments and Related Financial Instruments
In the ordinary course of business, the Company has entered into off balance sheet financial instruments, which are not reflected in the financial statements and consist of commitments to extend credit, commercial letters of credit and standby letters of credit. Such financial instruments are recorded in the financial statements when they become payable. The Company uses the same credit policies for these off-balance-sheet financial instruments as it does for other instruments that are recorded in the financial statements.
The fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Quoted market prices, if available, are utilized as estimates of the fair values of financial instruments. Since no quoted market prices exist for a significant part of the Company's financial instruments, the fair values of such instruments have been derived based on management's assumptions, the estimated amount and timing of future cash flows and estimated discount rates.
Loss Contingencies
Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there now are such matters which will have a material effect on the financial statements.
Fair Value of Financial Instruments
Fair values of financial instruments are estimated using relevant market information and other assumptions, as more fully disclosed in Note 17. Fair value estimates involve uncertainties and matters of significant judgement regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect these estimates.
Operating Segments
Our Chief Executive Officer is our designated chief operating decision maker. While the chief operating decision maker monitors the revenue streams of the various products and services, operations are managed and financial performance is evaluated on a Company-wide basis. Operating segments are aggregated intoone as operating results for all segments are similar. Accordingly, all of the financial service operations are considered by management to be aggregated inone reportable operating segment.
The chief operating decision maker uses income before income taxes as the measure of segment profit or loss to assess the performance of and allocate resources to the Company’sone reportable operating segment. Interest income and noninterest income generated from our residential real estate and SBA loans provide the primary revenue in the operating segment. Interest expense, provision for credit losses, and salaries, commissions and employee benefits, as well as occupancy and equipment expenses, provide the significant expenses in the operating segment. These figures are regularly provided to the chief operating decision maker and are monitored through budget-to-actual variance review.
Recently Adopted Accounting Pronouncements
In January 2023, the Company adopted ASU 2016-13, “Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”. This ASU significantly changed how entities measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The standard replaced the incurred loss approach with an expected loss model, referred to as the current expected credit loss (“CECL”) model. The new standard applies to financial assets subject to credit losses and measured at amortized cost and certain off-balance-sheet credit exposures, which include, but are not limited to, loans, leases, held-to-maturity securities, loan commitments and financial guarantees. ASU 2016-13 simplifies the accounting for purchased credit-impaired debt securities and loans and expands the disclosure requirements regarding an entity’s assumptions, models and methods for estimating the allowance for credit losses. In addition, under the new standard, entities are required to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. ASU No. 2016-13 was effective for interim and annual reporting periods beginning after December 15, 2022. With its adoption, ASU 2016-13 provided for a modified retrospective transition by means of a cumulative effect adjustment to equity as of the beginning of the period in which the guidance was effective.
The Company adopted ASU 2016-13 and all related subsequent amendments thereto effective January 1, 2023 using the modified retrospective approach. The adoption of this standard resulted in an increase to the allowance for credit losses on loans of $5.1 million and the creation of an allowance for unfunded commitments of $239,000. These one-time cumulative adjustments resulted in a $3.8 million decrease to retained earnings, net of a $1.5 million increase to deferred tax assets.
For available for sale (“AFS”) securities, the new CECL methodology replaced the other-than-temporary impairment model and required the recognition of an allowance for reductions in a security’s fair value attributable to declines in credit quality, instead of a direct write-down of the security, when a valuation decline was determined to be other-than-temporary. There was no financial impact related to this implementation since the credit risk associated with our securities portfolio was minimal. The Company has made a policy election to exclude accrued interest from the amortized cost basis of AFS securities.
In January 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. See Note 3 below for further details.
In March 2023, the FASB issued ASU 2023-01,* “Leases (Topic 842): Common Control Arrangements.”* This ASU requires entities to amortize leasehold improvements associated with common control leases over the useful life to the common control group. ASU 2023-01 also provides certain practical expedients applicable to private companies and not-for-profit organizations. ASU 2023-01 was effective for us on January 1, 2024 and its adoption did not have a significant effect on our consolidated financial statements.
In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” The amendments in this update are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant expenses. This ASU requires disclosures to include significant segment expenses that are regularly provided to the chief operating decision maker, a description of other segment items by reportable segment, and any additional measures of a segment's profit or loss used by the chief operating decision maker when deciding how to allocate resources. The ASU also requires all annual disclosures currently required by Topic 280, “Segment Reporting,” to be included in interim periods. The Company adopted this standard effective December 31, 2024, for annual financial statements and subsequent interim periods beginning in 2025, and retrospectively updated its disclosures (see ‘Operating Segments” in Note 1 above). The adoption of this standard did not have a significant impact on our consolidated financial statements.
Recently Issued Accounting Pronouncements Not Yet Adopted
In December 2023, the FASB issued ASU No. 2023-09*, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.”*This ASU requires public business entities to disclose in their rate reconciliation table additional categories of information about federal, state and foreign income taxes and to provide more details about the reconciling items in some categories if items meet a quantitative threshold. ASU 2023-09 also requires all entities to disclose income taxes paid, net of refunds, disaggregated by federal, state and foreign taxes for annual periods and to disaggregate the information by jurisdiction based on a quantitative threshold, among other things. This ASU was effective for us on January 1, 2025 and its adoption is not expected to have a significant impact on our consolidated financial statements.
In November 2024, the FASB issued ASU 2024-03,“Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” This ASU requires disaggregated disclosure of income statement expenses for public business entities. ASU 2024-03 also requires new financial statement disclosures in tabular format, disaggregating information about prescribed categories underlying any relevant income statement expense caption. The prescribed categories include, among other things, employee compensation, depreciation, and intangible asset amortization. Additionally, entities must disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. ASU 2024-03 is effective for us, on a prospective basis, for annual periods beginning in 2027, and interim periods within fiscal years beginning in 2028, though early adoption and retrospective application is permitted. ASU 2024-03 is not expected to have a significant impact on our consolidated financial statements.
Recently Issued Disclosure Rules
In March 2024, the U.S. Securities and Exchange Commission ("SEC") adopted the final rule under SEC Release No. 33-11275,“The Enhancement and Standardization of Climate-Related Disclosures for Investors”. This rule will require registrants to disclose certain climate-related information in registration statements and annual reports. The disclosure requirements will apply to the Company's fiscal year beginning January 1, 2026. The Company is currently evaluating the final rule to determine its impact on the Company's disclosures.
The Company has further evaluated other Accounting Standards Updates issued during 2024 but does not expect updates other than those summarized above to have a material impact on the consolidated financial statements.
NOTE 2 – INVESTMENT SECURITIES
The amortized costs, gross unrealized gains and losses, and estimated fair values of securities available for sale as of December 31, 2024 and 2023 are summarized as follows:
| · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2024 | |||||||||
| · Gross · Gross · Gross · Estimated | |||||||||
| · · Amortized · · Unrealized · · Unrealized · · Fair | |||||||||
| (Dollars in thousands) · · Cost · · Gains · · Losses · · Value | |||||||||
| Obligations of U.S. Government entities and agencies | | $4,467 | | $— | | $— | | $4,467 | |
| States and political subdivisions | | 8,022 | | — | | (1,485) | | 6,537 | |
| Mortgage-backed GSE residential | | 8,186 | | — | | | (1,799) | | 6,387 |
| Total | | $20,675 | | $— | | $(3,284) | | $17,391 | |
| · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 | |||||||||
| · Gross · Gross · Gross · Estimated | |||||||||
| · · Amortized · · Unrealized · · Unrealized · · Fair | |||||||||
| (Dollars in thousands) · · Cost · · Gains · · Losses · · Value | |||||||||
| Obligations of U.S. Government entities and agencies | | $4,637 | | $— | | $— | | $4,637 | |
| States and political subdivisions | | 8,072 | | — | | (1,290) | | 6,782 | |
| Mortgage-backed GSE residential | | 8,669 | | — | | | (1,595) | | 7,074 |
| Total | | $21,378 | | $— | | $(2,885) | | $18,493 | |
The amortized costs and estimated fair values of investment securities available for sale at December 31, 2024, by contractual maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Investment securities that are not due at a single maturity are shown separately.
| · · · · · · | ||||
|---|---|---|---|---|
| · · Securities Available for Sale | ||||
| · Amortized · Estimated | ||||
| (Dollars in thousands) | | Cost | | Fair Value |
| Due in one year or less | | $— | | $— |
| Due after one year but less than five years | | 5,706 | | 5,685 |
| Due after five years but less than ten years | | — | | — |
| Due in more than ten years | | 6,783 | | 5,319 |
| Mortgage-backed GSE residential | | 8,186 | | 6,387 |
| Total | | $20,675 | | $17,391 |
Accrued interest receivable for securities available for sale totaled $113,000 and $115,000 as of December 31, 2024 and 2023, respectively. This accrued interest receivable is included in the “accrued interest receivable” line item on the Company’s Consolidated Balance Sheets.
As of December 31, 2024 and 2023, the Company had securities pledged to the Federal Reserve Bank Discount Window with a carrying amount of $12.9 million and $13.9 million, respectively. There wereno securities sold during 2024, 2023 and 2022.
Information pertaining to securities with gross unrealized losses at December 31, 2024 and 2023 aggregated by investment category and length of time that individual securities have been in a continuous loss position, are summarized in the table below.
| · · · · · · · · · · · · | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2024 | |||||||||||
| · · Twelve Months or Less · · Over Twelve Months | |||||||||||
| · Gross · Estimated · Gross · Estimated | |||||||||||
| · · Unrealized · · Fair · · Unrealized · · Fair | |||||||||||
| (Dollars in thousands) · · Losses · · Value · · Losses · · Value | |||||||||||
| States and political subdivisions | | $— | | $— | | $1,485 | | $6,537 | |||
| Mortgage-backed GSE residential | | | — | | | — | | 1,799 | | | 6,387 |
| Total | | $— | | $— | | $3,284 | | $12,924 | |||
| · · · · · · · · · · · · | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 | |||||||||||
| · · Twelve Months or Less · · Over Twelve Months | |||||||||||
| · Gross · Estimated · Gross · Estimated | |||||||||||
| · · Unrealized · · Fair · · Unrealized · · Fair | |||||||||||
| (Dollars in thousands) · · Losses · · Value · · Losses · · Value | |||||||||||
| States and political subdivisions | | $— | | $— | | $1,290 | | $6,782 | |||
| Mortgage-backed GSE residential | | | — | | | — | | 1,595 | | | 7,074 |
| Total | | $— | | $— | | $2,885 | | $13,856 | |||
At December 31, 2024, thetwenty securities available for sale(11 municipal securities and 9 mortgage-backed securities) with an unrealized loss have depreciated 20.26% from the Company’s amortized cost basis. All of these securities have been in a loss position for greater than twelve months.
The Company does not believe that the securities available for sale that were in an unrealized loss position as of December 31, 2024 represent a credit loss impairment. As of December 31, 2024, there have been no payment defaults nor do we currently expect any future payment defaults. Furthermore, the Company does not intend to sell these securities, and it is not more likely than not that the Company will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.
Equity Securities
As of both December 31, 2024 and 2023, the Company had equity securities with carrying values totaling $10.3 million. The equity securities consist of our investment in a mutual fund that invests in high quality fixed income bonds, mainly government agency securities whose proceeds are designed to positively impact community development throughout the United States. The mutual fund focuses exclusively on providing affordable housing to low- and moderate-income borrowers and renters, including those in Majority Minority Census Tracts.
During the years ended December 31, 2024, 2023 and 2022, we recognized an unrealized loss of $35,000, an unrealized gain of $35,000 and an unrealized loss of $1.1 million, respectively, in net income on our equity securities. These unrealized gains/losses are recorded in Other Income on the Consolidated Statements of Income.
NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES
Major classifications of loans at December 31, 2024 and 2023 are summarized as follows:
| · · · · · · | ||||
|---|---|---|---|---|
| · · December 31, | ||||
| (Dollars in thousands) · 2024 · 2023 | ||||
| Construction and development | | $21,569 | | $23,262 |
| Commercial real estate | | 762,033 | | 711,177 |
| Commercial and industrial | | 78,220 | | 65,904 |
| Residential real estate | | 2,303,234 | | 2,350,299 |
| Consumer and other | | 260 | | 319 |
| Total loans receivable | | 3,165,316 | | 3,150,961 |
| Unearned income | | (7,381) | | (8,856) |
| Allowance for credit losses | | (18,744) | | (18,112) |
| Loans, net | | $3,139,191 | | $3,123,993 |
In the normal course of business, the Company may sell and purchase loan participations to and from other financial institutions and related parties. Commercial loan participations are sold as needed to comply with the legal lending limits per borrower as imposed by regulatory authorities. The participations are sold without recourse and the Company imposes no transfer or ownership restrictions on the purchaser.
The Company elected to exclude accrued interest receivable from the amortized cost basis of loans disclosed throughout this note. As of December 31, 2024 and 2023, accrued interest receivable for loans totaled $15.7 million and $15.0 million, respectively, and is included in the “accrued interest receivable” line item on the Company’s Consolidated Balance Sheets.
Allowance for Credit Losses
As previously mentioned in Note 1, the Company’s January 1, 2023 adoption of ASU 2016-13 resulted in a significant change to our methodology for estimating the allowance for credit losses since December 31, 2022. As a result of this adoption, the Company recorded a$5.1 million increase to the allowance for credit losses as a cumulative-effect adjustment on January 1, 2023.
A summary of changes in the allowance for credit losses by portfolio segment for years ended December 31, 2024, 2023 and 2022 is as follows:
| · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, 2024 | |||||||||||||||
| · · Construction · · · · · · · · · · · · · · · · · · | ||||||||||||||||
| · and · Commercial · Commercial · Residential · · Consumer · · · · · · | ||||||||||||||||
| (Dollars in thousands) · Development · Real Estate · and Industrial · Real Estate · and Other · Unallocated · Total | ||||||||||||||||
| Allowance for credit losses: · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||||
| Beginning balance | | $46 | | $6,876 | | $588 | | $10,597 | | $5 | | $— | | $18,112 | ||
| Charge-offs | | — | | | — | | | (130) | | — | | — | | — | | (130) |
| Recoveries | | — | | | 83 | | | 11 | | — | | — | | — | | 94 |
| Provision | | (15) | | | 306 | | | 911 | | (531) | | (3) | | — | | 668 |
| Ending balance | | $31 | | $7,265 | | $1,380 | | $10,066 | | $2 | | $— | | $18,744 | ||
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Year Ended December 31, 2023 | |||||||||||||||||||||
| · · Construction · · · · · · · · · · · · · · · · · · | |||||||||||||||||||||
| · · and · · Commercial · · Commercial · · Residential · · Consumer · · · · · · | |||||||||||||||||||||
| (Dollars in thousands) | Development | Real Estate | and Industrial | Real Estate | and Other | Unallocated | Total | ||||||||||||||
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | |
| Beginning balance | | $124 | | $2,811 | | $1,326 | | $9,626 | | $1 | | $— | | $13,888 | |||||||
| Impact of adopting ASU 2016-13 | | | (79) | | | 3,275 | | | (307) | | | 2,166 | | | — | | | — | | | 5,055 |
| Charge-offs | | — | | | (455) | | | (309) | | — | | — | | — | | (764) | |||||
| Recoveries | | — | | | 5 | | | 20 | | — | | — | | — | | 25 | |||||
| Provision | | 1 | | | 1,240 | | | (142) | | (1,195) | | 4 | | — | | (92) | |||||
| Ending balance | | $46 | | $6,876 | | $588 | | $10,597 | | $5 | | $— | | $18,112 | |||||||
| · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Year Ended December 31, 2022 | ||||||||||||||||
| · · Construction · · · · · · · · · · · · · · · · · · | ||||||||||||||||
| | | and | | Commercial | | Commercial | | Residential | | Consumer | | | | | | |
| (Dollars in thousands) · Development · Real Estate · and Industrial · Real Estate · and Other · Unallocated · Total | ||||||||||||||||
| Allowance for credit losses: · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||||
| Beginning balance | | $100 | | $4,146 | | $4,989 | | $7,717 | | $— | | $— | | $16,952 | ||
| Charge-offs | | — | | | — | | | (390) | | — | | — | | — | | (390) |
| Recoveries | | — | | | 7 | | | 81 | | — | | 5 | | — | | 93 |
| Provision | | 24 | | | (1,342) | | | (3,354) | | 1,909 | | (4) | | — | | (2,767) |
| Ending balance | | $124 | | $2,811 | | $1,326 | | $9,626 | | $1 | | $— | | $13,888 | ||
Collateral-Dependent Loans
Collateral-dependent loans are loans for which foreclosure is probable or loans for which the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. 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 December 31, 2024, there were$14.2 million,$4.3 million and$569,000 of collateral-dependent loans which were secured by residential real estate, commercial real estate and equipment, respectively. As of December 31, 2023, there were$11.9 million,$2.8 million and$4,000 of collateral-dependent loans which were secured by residential real estate, commercial real estate and equipment, respectively. The allowance for credit losses allocated to these loans as of December 31, 2024 and 2023 was$748,000 and$282,000, respectively.
Past Due and Nonaccrual Loans
A primary credit quality indicator for financial institutions is delinquent balances. Delinquencies are updated on a daily basis and are continuously monitored. Loans are placed on nonaccrual status as needed based on repayment status and consideration of accounting and regulatory guidelines. Nonaccrual balances are updated and reported on a daily basis.
The following summarizes the Company’s past due and nonaccrual loans, by portfolio segment, as of December 31, 2024 and 2023:
| · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · Accruing · · Total · · · · · | ||||||||||||||||
| (Dollars in thousands) | | | | | 30-59 Days | | 60-89 Days | | Greater than | | Accruing | | | | | |
| December 31, 2024 · Current · Past Due · Past Due · 90 Days · Past Due · Nonaccrual · Total Loans | ||||||||||||||||
| Construction and development | | $21,390 | | $— | | $— | | $— | | $— | | $— | | $21,390 | ||
| Commercial real estate | | 752,686 | | 1,705 | | 1,257 | | — | | 2,962 | | 3,316 | | 758,964 | ||
| Commercial and industrial | | 77,310 | | — | | 82 | | — | | 82 | | 526 | | 77,918 | ||
| Residential real estate | | 2,271,175 | | 10,777 | | 3,283 | | — | | 14,060 | | 14,168 | | 2,299,403 | ||
| Consumer and other | | | 260 | | — | | — | | — | | — | | — | | | 260 |
| Total | | $3,122,821 | | $12,482 | | $4,622 | | $— | | $17,104 | | $18,010 | | $3,157,935 | ||
| · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · Accruing · · Total · · · · · | |||||||||||||||
| (Dollars in thousands) · · · · · 30-59 Days · · 60-89 Days · · Greater than · · Accruing · · · · · | |||||||||||||||
| December 31, 2023 · Current · Past Due · Past Due · 90 Days · Past Due · Nonaccrual · Total Loans | |||||||||||||||
| Construction and development | | $22,568 | | $— | | $— | | $— | | $— | | $548 | | $23,116 | |
| Commercial real estate | | 702,564 | | 3,752 | | 1,005 | | — | | 4,757 | | 991 | | 708,312 | |
| Commercial and industrial | | 64,103 | | 112 | | 101 | | — | | 213 | | 1,286 | | 65,602 | |
| Residential real estate | | 2,315,285 | | 15,073 | | 2,541 | | — | | 17,614 | | 11,857 | | 2,344,756 | |
| Consumer and other | | 319 | | — | | — | | — | | — | | — | | | 319 |
| Total | | $3,104,839 | | $18,937 | | $3,647 | | $— | | $22,584 | | $14,682 | | $3,142,105 | |
The following table presents an analysis of nonaccrual loans with and without a related allowance for credit losses as of December 31, 2024 and 2023:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Nonaccrual · · Nonaccrual · · · | |||||||||
| (Dollars in thousands) · · Loans With a · · Loans Without a · · Total | |||||||||
| December 31, 2024 · Related ACL · Related ACL · Nonaccrual Loans | |||||||||
| Construction and development | | $— | | $— | | $— | |||
| Commercial real estate | | | 1,738 | | | 1,578 | | | 3,316 |
| Commercial and industrial | | 329 | | 197 | | 526 | |||
| Residential real estate | | | — | | | 14,168 | | | 14,168 |
| Total | | $2,067 | | $15,943 | | $18,010 | |||
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Nonaccrual · · Nonaccrual · · · | |||||||||
| (Dollars in thousands) · · Loans With a · · Loans Without a · · Total | |||||||||
| December 31, 2023 · Related ACL · Related ACL · Nonaccrual Loans | |||||||||
| Construction and development | | $— | | $548 | | $548 | |||
| Commercial real estate | | | 234 | | | 757 | | | 991 |
| Commercial and industrial | | — | | 1,286 | | 1,286 | |||
| Residential real estate | | | — | | | 11,857 | | | 11,857 |
| Total | | $234 | | $14,448 | | $14,682 | |||
All payments received while a loan is on nonaccrual status are applied against the principal balance of the loan. The Company does not recognize interest income while loans are on nonaccrual status.
Credit Quality Indicators
The Company utilizes a ten grade loan rating system for its loan portfolio as follows:
| ● | Loans rated Pass – Loans in these categories have low to average risk. There are six loan risk ratings (grades 1- 6) included in loans rated Pass. |
| ● | Loans rated Special Mention (grade 7) – Loans do not presently expose the Company to a sufficient degree of risk to warrant adverse classification, but does possess deficiencies deserving close attention. |
| ● | Loans rated Substandard (grade 8) – Loans are inadequately protected by the current sound worth and paying capability of the obligor or of the collateral pledged, if any. |
| ● | Loans rated Doubtful (grade 9) – Loans which have all the weaknesses inherent in loans classified Substandard, with the added characteristic that the weaknesses make collections or liquidation in full, or on the basis of currently known facts, conditions and values, highly questionable or improbable. |
| ● | Loans rated Loss (grade 10) – Loans classified Loss are considered uncollectible and such little value that there continuance as bankable assets is not warranted. |
Loan grades are monitored regularly and updated as necessary based upon review of repayment status and consideration of periodic updates regarding the borrower’s financial condition and capacity to meet contractual requirements.
The following table presents the loan portfolio's amortized cost by loan type, risk rating and year of origination as of December 31, 2024 and 2023. There wereno loans with a risk rating of Doubtful or Loss at December 31, 2024 and 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · · Term Loan by Origination Year · · Revolving · · · | ||||||||||||||||||||||||
| December 31, 2024 · 2024 · 2023 · 2022 · 2021 · · 2020 · · Prior · Loans · Total Loans | ||||||||||||||||||||||||
| Construction and development · · · · · · · · · · | ||||||||||||||||||||||||
| Pass | | $16,069 | | $620 | | $2,814 | | $183 | | $1,156 | | $— | | $— | | $20,842 | ||||||||
| Special Mention | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Substandard | | — | | — | | — | | 548 | | — | | — | | — | | 548 | ||||||||
| Total construction and development | | $16,069 | | $620 | | $2,814 | | $731 | | $1,156 | | $— | | $— | | $21,390 | ||||||||
| Commercial real estate | | | | | | | | | | | ||||||||||||||
| Pass | | $124,106 | | $149,105 | | $196,578 | | $84,817 | | $71,425 | | $103,393 | | $380 | | $729,804 | ||||||||
| Special Mention | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Substandard | | — | | 450 | | 4,678 | | 12,282 | | 4,467 | | 7,283 | | — | | 29,160 | ||||||||
| Total commercial real estate | | $124,106 | | $149,555 | | $201,256 | | $97,099 | | $75,892 | | $110,676 | | $380 | | $758,964 | ||||||||
| Commercial and industrial | | | | | | | | | | | ||||||||||||||
| Pass | | $5,938 | | $16,277 | | $10,660 | | $3,646 | | $1,954 | | $2,908 | | $34,167 | | $75,550 | ||||||||
| Special Mention | | — | | — | | — | | — | | — | | 1,133 | | — | | 1,133 | ||||||||
| Substandard | | — | | — | | 193 | | 405 | | 349 | | 288 | | — | | 1,235 | ||||||||
| Total commercial and industrial | | $5,938 | | $16,277 | | $10,853 | | $4,051 | | $2,303 | | $4,329 | | $34,167 | | $77,918 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial and industrial: | | | | | | | | | | | | | | | | | | | | | | | | |
| Current period gross write offs | | $— | | $— | | $64 | | $— | | $— | | $66 | | $— | | $130 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | ||||||||||||||
| Pass | | $337,878 | | $167,059 | | $635,481 | | $743,553 | | $245,418 | | $152,943 | | $— | | $2,282,332 | ||||||||
| Special Mention | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Substandard | | 415 | | 1,638 | | 2,047 | | 2,910 | | 1,529 | | 8,532 | | — | | 17,071 | ||||||||
| Total residential real estate | | $338,293 | | $168,697 | | $637,528 | | $746,463 | | $246,947 | | $161,475 | | $— | | $2,299,403 | ||||||||
| Consumer and other | | | | | | | | | | | ||||||||||||||
| Pass | | $260 | | $— | | $— | | $— | | $— | | $— | | $— | | $260 | ||||||||
| Special Mention | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Substandard | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Total consumer and other | | $260 | | $— | | $— | | $— | | $— | | $— | | $— | | $260 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total loans | $484,666 | $335,149 | $852,451 | $848,344 | | $326,298 | | $276,480 | $34,547 | $3,157,935 | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · · Term Loan by Origination Year · · Revolving · · · | ||||||||||||||||||||||||
| December 31, 2023 · 2023 · 2022 · 2021 · 2020 · · 2019 · · Prior · Loans · Total Loans | ||||||||||||||||||||||||
| Construction and development · · · · · · · · · · | ||||||||||||||||||||||||
| Pass | | $7,715 | | $13,273 | | $134 | | $1,187 | | $— | | $259 | | $— | | $22,568 | ||||||||
| Special Mention | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Substandard | | — | | — | | 548 | | — | | — | | — | | — | | 548 | ||||||||
| Total construction and development | | $7,715 | | $13,273 | | $682 | | $1,187 | | $— | | $259 | | $— | | $23,116 | ||||||||
| Commercial real estate | | | | | | | | | | | ||||||||||||||
| Pass | | $157,572 | | $197,590 | | $104,480 | | $80,124 | | $34,147 | | $115,147 | | $4,240 | | $693,300 | ||||||||
| Special Mention | | — | | — | | — | | 1,925 | | — | | — | | — | | 1,925 | ||||||||
| Substandard | | — | | 590 | | — | | 233 | | 7,681 | | 4,583 | | — | | 13,087 | ||||||||
| Total commercial real estate | | $157,572 | | $198,180 | | $104,480 | | $82,282 | | $41,828 | | $119,730 | | $4,240 | | $708,312 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | |
| Current period gross write offs | | $— | | $— | | $224 | | $— | | $— | | $231 | | $— | | $455 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial and industrial | | | | | | | | | | | ||||||||||||||
| Pass | | $16,411 | | $13,324 | | $4,595 | | $3,192 | | $2,353 | | $3,141 | | $19,315 | | $62,331 | ||||||||
| Special Mention | | — | | — | | — | | — | | 211 | | 1,201 | | — | | 1,412 | ||||||||
| Substandard | | — | | — | | 1,282 | | 352 | | 205 | | 20 | | — | | 1,859 | ||||||||
| Total commercial and industrial | | $16,411 | | $13,324 | | $5,877 | | $3,544 | | $2,769 | | $4,362 | | $19,315 | | $65,602 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial and industrial: | | | | | | | | | | | | | | | | | | | | | | | | |
| Current period gross write offs | | $— | | $— | | $142 | | $— | | $79 | | $88 | | $— | | $309 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | ||||||||||||||
| Pass | | $300,773 | | $717,527 | | $833,840 | | $284,535 | | $60,356 | | $134,859 | | $— | | $2,331,890 | ||||||||
| Special Mention | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Substandard | | — | | 357 | | 1,421 | | 2,474 | | 1,382 | | 7,232 | | — | | 12,866 | ||||||||
| Total residential real estate | | $300,773 | | $717,884 | | $835,261 | | $287,009 | | $61,738 | | $142,091 | | $— | | $2,344,756 | ||||||||
| Consumer and other | | | | | | | | | | | ||||||||||||||
| Pass | | $319 | | $— | | $— | | $— | | $— | | $— | | $— | | $319 | ||||||||
| Special Mention | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Substandard | | — | | — | | — | | — | | — | | — | | — | | — | ||||||||
| Total consumer and other | | $319 | | $— | | $— | | $— | | $— | | $— | | $— | | $319 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total loans | $482,790 | $942,661 | $946,300 | $374,022 | | $106,335 | | $266,442 | $23,555 | $3,142,105 | ||||||||||||||
During the year ended December 31, 2024, four construction and development revolving loans totaling $16.2 million were converted to commercial real estate term loans. During the year ended December 31, 2023, five construction and development revolving loans totaling $30.1 million were converted to commercial real estate term loans.
Loan Modifications to Borrowers Experiencing Financial Difficulty
In January 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, payment deferrals, term extensions, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral.
The following table presents the amortized cost basis of loan modifications made to borrowers experiencing financial difficulty during the year ended December 31, 2024 and 2023. None of the loan modifications below were past due or on nonaccrual status as of December 31, 2024 or 2023.
| · · · · · · · · · · · · · · · · | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · Interest · · · · · | |||||||||||||||
| (Dollars in thousands) · · Term · · Payment · · Rate · · · · · % of Total | |||||||||||||||
| Year Ended December 31, 2024 · Extension · Deferral · Reduction · Total · · Loans | |||||||||||||||
| Construction and development | | $— | | $— | | $— | | $— | | | —% | ||||
| Commercial real estate | | — | | | 12,928 | | | — | | | 12,928 | | 1.70 | | |
| Commercial and industrial | | — | | | 497 | | | — | | | 497 | | 0.64 | | |
| Residential real estate | | — | | | — | | | — | | | — | | — | | |
| Consumer and other | | | — | | | — | | | — | | | — | | — | |
| Total | | $— | | $13,425 | | $— | | $13,425 | | | 0.43% | ||||
| · · · · · · · · · · · · · · · · | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · Interest · · · · · | |||||||||||||||
| (Dollars in thousands) · · Term · · Payment · · Rate · · · · · % of Total | |||||||||||||||
| Year Ended December 31, 2023 · Extension · Deferral · Reduction · Total · · Loans | |||||||||||||||
| Construction and development | | $— | | $— | | $— | | $— | | | —% | ||||
| Commercial real estate | | — | | | — | | | 12,347 | | | 12,347 | | 1.74 | | |
| Commercial and industrial | | — | | | 352 | | | — | | | 352 | | 0.53 | | |
| Residential real estate | | — | | | — | | | — | | | — | | — | | |
| Consumer and other | | | — | | | — | | | — | | | — | | — | |
| Total | | $— | | $352 | | $12,347 | | $12,699 | | | 0.42% | ||||
The following table presents the financial effect of the loan modifications made to borrowers experiencing financial difficulty during the year ended December 31, 2024 and 2023.
| · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · Weighted/Average · · Weighted/Average · · Weighted/Average · | |||||||||
| (Dollars in thousands) · · Months of · · Payment · · Interest Rate · | |||||||||
| Year Ended December 31, 2024 · Term Extension · Deferral · Reduction | |||||||||
| Construction and development | | | — | | $— | | | —% | |
| Commercial real estate | | | — | | 386 | | | — | |
| Commercial and industrial | | | — | | 12 | | | — | |
| Residential real estate | | | — | | — | | | — | |
| Consumer and other | | | — | | — | | | — | |
| Total | | | — | | $398 | | | —% | |
| · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · Weighted/Average · · Weighted/Average · · Weighted/Average · | |||||||||
| (Dollars in thousands) · · Months of · · Payment · · Interest Rate · | |||||||||
| Year Ended December 31, 2023 · Term Extension · Deferral · Reduction | |||||||||
| Construction and development | | | — | | $— | | | —% | |
| Commercial real estate | | | — | | — | | | 3.62 | |
| Commercial and industrial | | | — | | 16 | | | — | |
| Residential real estate | | | — | | — | | | — | |
| Consumer and other | | | — | | — | | | — | |
| Total | | | — | | $16 | | | 3.62% | |
There wasone commercial and industrial loan modification totaling $147,000 made to a borrower experiencing financial difficulty that defaulted during the year ended December 31, 2024. There wereno loan modifications made to
borrowers experiencing financial difficulty defaulted during the year ended December 31, 2023. There wereno charge-offs of previously modified loans recorded during the years ended December 31, 2024 and 2023.
Related Party Loans:
The Company conducts transactions with its directors and executive officers, including companies in which such officers or directors have beneficial interests. None of the related party loans were classified as nonaccrual, past due, restructured, or potential problem loans at December 31, 2024 or 2023.
The following table summarizes aggregate loan transactions with related parties for the years ended December 31, 2024 and 2023:
| | | | | | | |
|---|---|---|---|---|---|---|
| | December 31, | |||||
| (Dollars in thousands) · 2024 · 2023 | ||||||
| Beginning balance | | $3,993 | | $4,113 | ||
| New loans and principal advances | | — | | — | ||
| Repayments | | | (839) | | | (120) |
| Transactions due to changes in related parties | | (1,906) | | — | ||
| Ending balance | | $1,248 | | $3,993 | ||
NOTE 4 – PREMISES AND EQUIPMENT
Premises and equipment are summarized as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| (Dollars in thousands) · 2024 · 2023 | ||||||
| Land | | $2,604 | | $2,604 | ||
| Building | | 13,136 | | 7,703 | ||
| Leasehold improvements | | 4,619 | | 4,354 | ||
| Furniture, fixtures and equipment | | 4,705 | | 4,758 | ||
| Computer equipment | | | 2,268 | | | 2,230 |
| Computer software | | | 979 | | | 861 |
| Construction in process | | 9 | | 5,605 | ||
| Premises and equipment, gross | | 28,320 | | 28,115 | ||
| Accumulated depreciation | | (10,044) | | (9,983) | ||
| Premises and equipment, net | | $18,276 | | $18,132 | ||
Depreciation expense for premises and equipment totaled $1.1 million, $1.1 million and $1.2 million for the years ended December 31, 2024, 2023 and 2022, respectively.
NOTE 5 – OPERATING LEASES
The Company has entered into various operating leases for certain branch locations with terms extending through October 2033. Generally, these leases have initial lease terms often years or less. Many of the leases haveone or more renewal options which typically are forfive years at the then fair market rental rates. We assessed these renewal options using a threshold of reasonably certain. For leases where we were reasonably certain to renew, those option periods were included within the lease term, and therefore, the measurement of the right-of-use (ROU) asset and lease liability. None of our leases included options to terminate the lease andnone had initial terms of 12 months or less (i.e. short-term leases). Operating leases in which the Company is the lessee are recorded as operating lease ROU assets and operating lease liabilities on the Consolidated Balance Sheets. The Company currently does not have any finance leases.
Operating lease ROU assets represent the Company’s right to use an underlying asset during the lease term and operating lease liabilities represent its obligation to make lease payments arising from the lease. ROU assets and operating lease liabilities are recognized at lease commencement based on the present value of the remaining lease payments using
a discount rate that represents the Company’s incremental collateralized borrowing rate provided by the FHLB at the lease commencement date. ROU assets are further adjusted for lease incentives, if any. Operating lease expense, which is comprised of amortization of the ROU asset and the implicit interest accreted on the operating lease liability, is recognized on a straight-line basis over the lease term, and is recorded in occupancy expense in the Consolidated Statements of Income.
The components of lease cost for the years ended December 31, 2024, 2023 and 2022 were as follows:
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · Year Ended | ||||||
| (Dollars in thousands) · December 31, 2024 · · December 31, 2023 · December 31, 2022 | ||||||
| Operating lease cost | | $2,183 | | $1,990 | | $1,995 |
| Variable lease cost | | 204 | | 179 | | 164 |
| Short-term lease cost | | — | | — | | — |
| Sublease income | | — | | — | | — |
| Total net lease cost | | $2,387 | | $2,169 | | $2,159 |
Future maturities of the Company’s operating lease liabilities are summarized as follows:
| · · · | ||
|---|---|---|
| (Dollars in thousands) · · · | ||
| Year Ended : | Lease Liability | |
| December 31, 2025 | | $1,980 |
| December 31, 2026 | | 1,737 |
| December 31, 2027 | | 1,479 |
| December 31, 2028 | | 1,155 |
| December 31, 2029 | | 610 |
| After December 31, 2029 | | 1,942 |
| Total lease payments | | 8,903 |
| Less: interest discount | | (963) |
| Present value of lease liabilities | | $7,940 |
| · · · | ||
|---|---|---|
| (Dollars in thousands) | | |
| Supplemental Lease Information · December 31, 2024 | ||
| Weighted-average remaining lease term (years) | 6.1 | |
| Weighted-average discount rate | 3.70% | |
| · · · · · · | ||||
|---|---|---|---|---|
| · · Year Ended December 31, | ||||
| · 2024 · 2023 | ||||
| Cash paid for amounts included in the measurement of lease liabilities: · · | ||||
| Operating cash flows from operating leases (cash payments) | | $2,113 | | $2,071 |
| Operating cash flows from operating leases (lease liability reduction) | | $1,831 | | $1,801 |
| Operating lease right-of-use assets obtained in exchange for leases entered into during the period | | $1,133 | | $1,570 |
The Company signed an agreement to lease space in Norcross, Georgia with an entity in which the Chairman of the Company serves as a managing member. The lease is afive year non-cancellable lease which expires in September 2028. During the years ended December 31, 2024, 2023 and 2022, $156,000, $162,000 and $150,000, respectively, in rents were paid under this lease. Management believes the terms of this lease are no less favorable to the Company than would have been achieved with an unaffiliated third party.
NOTE 6 – SBA AND USDA LOAN SERVICING
The Company sells the guaranteed portion of certain SBA and USDA loans it originates and continues to service the sold portion of the loan. The portion of the loans sold are not included in the financial statements of the Company. As of December 31, 2024 and 2023, the unpaid principal balances of serviced loans totaled $479.7 million and $508.0 million, respectively.
Activity for SBA and USDA loans servicing rights are as follows:
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · For the Year Ended December 31, | ||||||
| (Dollars in thousands) · 2024 · 2023 · 2022 | ||||||
| Beginning of period | | $7,251 | | $7,038 | | $10,091 |
| Change in fair value | | 23 | | 213 | | (3,053) |
| End of period, fair value | | $7,274 | | $7,251 | | $7,038 |
Fair value at December 31, 2024 and 2023 was determined using discount rates ranging from 5.22% to 10.78% and 8.66% to 14.73%, respectively, and prepayment speeds ranging from 9.82% to 21.47% and 7.29% to 20.23%, respectively, depending on the stratification of the specific right. Average default rates are based on the industry average for the applicable NAICS/SIC code.
Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of fair value measurement, risk characteristics including product type and interest rate, were used to stratify the originated loan servicing rights.
NOTE 7 – RESIDENTIAL MORTGAGE LOAN SERVICING
Residential mortgage loans serviced for others are not reported as assets. The outstanding principal of these loans at December 31, 2024 and 2023 was $527.0 million and $443.1 million, respectively.
Activity for mortgage loan servicing rights and the related valuation allowance are as follows:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · · Years Ended December 31, | |||||||||
| Mortgage loan servicing rights: · 2024 · 2023 · 2022 | |||||||||
| Beginning of period | | $1,273 | | $3,973 | | $7,747 | |||
| Additions | | 1,232 | | — | | 760 | |||
| Amortization expense | | | (1,076) | | | (2,700) | | | (4,697) |
| Valuation allowance | | (20) | | — | | 163 | |||
| End of period, carrying value | | $1,409 | | $1,273 | | $3,973 | |||
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · · Years Ended December 31, | |||||||||
| Valuation allowance: · 2024 · 2023 · 2022 | |||||||||
| Beginning balance | | $— | | $— | | $163 | |||
| Additions expensed | | 20 | | — | | — | |||
| Reductions credited to operations | | | — | | | — | | | (163) |
| Direct write-downs | | — | | — | | — | |||
| Ending balance | | $20 | | $— | | $— | |||
The fair value of servicing rights was $6.8 million and $6.3 million at December 31, 2024 and 2023, respectively. Fair value at December 31, 2024 was determined by using a discount rate of 13.07%, prepayment speeds of 16.82%, and a weighted average default rate of 1.52%. Fair value at December 31, 2023 was determined by using a discount rate of 13.04%, prepayment speeds of 16.16%, and a weighted average default rate of 1.49%.
NOTE 8 – DEPOSITS
Deposit account balances as of December 31, 2024 and 2023 are summarized as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| (Dollars in thousands) · 2024 · 2023 | ||||||
| Noninterest-bearing demand deposits | | $536,276 | | $512,045 | ||
| NOW accounts and savings | | 137,292 | | 139,742 | ||
| Money market | | 326,313 | | 321,225 | ||
| Brokered money market | | 721,809 | | 766,312 | ||
| Time deposits less than $250,000 | | | 495,279 | | | 504,714 |
| Time deposits $250,000 or greater | | | 519,829 | | | 486,898 |
| Total deposits | | $2,736,798 | | $2,730,936 | ||
Maturities of time deposits at December 31, 2024 are summarized as follows:
| | | | |
|---|---|---|---|
| (Dollars in thousands) · | |||
| Year Ended December 31, · · | |||
| 2025 | | $987,472 | |
| 2026 | | 16,871 | |
| 2027 | | 5,732 | |
| 2028 | | 605 | |
| 2029 | | | 4,428 |
| Total time deposits | | $1,015,108 | |
At December 31, 2024 and 2023, overdraft demand deposits reclassified to loans totaled $260,000 and $319,000, respectively.
The Company held related party deposits of approximately $14.4 million and $10.2 million at December 31, 2024 and 2023, respectively.
NOTE 9 – FEDERAL HOME LOAN BANK ADVANCES & OTHER BORROWINGS
Advances from the Federal Home Loan Bank (FHLB) at December 31, 2024 and 2023 are summarized as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| (Dollars in thousands) · 2024 · 2023 | ||||||
| Convertible advance maturing February 13, 2026; fixed rate of 4.184% | | $— | | $50,000 | ||
| Convertible advance maturing April 22, 2027; fixed rate of 4.174% | | | 25,000 | | | — |
| Convertible advance maturing April 23, 2027; fixed rate of 4.177% | | | 25,000 | | | — |
| Convertible advance maturing April 26, 2027; fixed rate of 4.193% | | | 50,000 | | | — |
| Convertible advance maturing May 7, 2027; fixed rate of 4.089% | | | 100,000 | | | — |
| Convertible advance maturing May 13, 2027; fixed rate of 4.099% | | | 50,000 | | | — |
| Convertible advance maturing May 14, 2027; fixed rate of 4.100% | | | 75,000 | | | — |
| Convertible advance maturing June 24, 2027; fixed rate of 3.993% | | | 50,000 | | | — |
| Convertible advance maturing January 25, 2028; fixed rate of 3.243% | | | — | | | 50,000 |
| Convertible advance maturing February 14, 2028; fixed rate of 3.625% | | | — | | | 25,000 |
| Convertible advance maturing June 23, 2028; fixed rate of 3.655% | | | — | | | 50,000 |
| Convertible advance maturing November 8, 2028; fixed rate of 3.607% | | | — | | | 50,000 |
| Convertible advance maturing November 8, 2028; fixed rate of 3.745% | | | — | | | 50,000 |
| Convertible advance maturing November 14, 2028; fixed rate of 3.519% | | | — | | | 50,000 |
| Total FHLB advances | | $375,000 | | $325,000 | ||
The FHLB advances outstanding at December 31, 2024 all have a conversion feature that allows the FHLB to call the advances every three months. At December 31, 2024 and 2023, the Company had a line of credit with the FHLB, set as a percentage of total assets, with maximum borrowing capacity of $1.07 billion and $1.05 billion, respectively. The available borrowing amounts are collateralized by the Company’s FHLB stock and pledged residential real estate loans, which totaled $2.27 billion and $2.32 billion at December 31, 2024 and 2023, respectively.
As of December 31, 2024 and 2023, the Company had unsecured federal funds lines available with various financial institutions of approximately $47.5 million. These lines have various terms, rates and maturities. There wereno advances outstanding on these lines at December 31, 2024 or 2023.
As of December 31, 2024 and 2023, the Company had Federal Reserve Discount Window funds available of approximately $539.3 million and $433.2 million, respectively, withno amounts outstanding at either date. The funds are collateralized by a pool of construction and development, commercial real estate and commercial and industrial loans totaling $667.6 million and $604.0 million as of December 31, 2024 and 2023, respectively.
NOTE 10 – INTEREST RATE DERIVATIVES
During 2021 and 2022, the Company entered into fourteen separate interest rate swap agreements with notional amounts totaling $800.0 million. Six of the interest rate swaps aretwo-year forward three-year term swaps (five-year total term) where cash settlements began in October 2023, January 2024 or April 2024. Four of the interest rate swaps aretwo-year forwardtwo-year term swaps (four-year total term) where cash settlements began in November 2023 or April 2024. Two of the interest rate swaps are aone-year forwardtwo-year term swap (three-year total term) and aone-year forward three-year term swap (four-year term total) where cash settlements began in May 2023 or July 2023. Thetwo remaining interest rate swaps are 3-year spot swaps where cash settlements began in June 2022 and December 2022. The swap agreements were designated as cash flow hedges of our deposit accounts that are indexed to the Federal Funds Effective rate. The swaps are determined to be highly effective since inception and therefore no amount of ineffectiveness has been included in net income. The aggregate fair value of the swaps amounted to an unrealized gain of $20.4 million and $29.7 million and an unrealized loss of $243,000 and $476,000 at December 31, 2024 and December 31, 2023, respectively. These unrealized gains and losses are recorded in Interest Rate Derivatives and Other Liabilities on the Consolidated Balance Sheets. The Company expects the hedges to remain highly effective during the remaining terms of the swaps.
During October 2021, the Company entered into an interest rate cap agreement with a notional amount of $50.0 million and a cap rate of 2.50%. This interest rate cap is atwo-year forward three-year term (five-year total term) where cash settlements began on November 2023. The interest rate cap was designated as a cash flow hedge of our money market deposit accounts that are indexed to the Federal Funds Effective rate. The rate cap premium paid by the Company at inception ($619,000) is amortized on a straight line basis to deposit interest expense over the total term of the interest rate cap agreement. The fair value of the interest rate cap amounted to an unrealized gain of $1.4 million and $2.1 million at both December 31, 2024 and 2023, respectively, and are recorded in Interest Rate Derivatives on the Consolidated Balance Sheets.
The Company is exposed to credit related losses in the event of the nonperformance by the counterparties to the interest rate swaps. The Company performs an initial credit evaluation and ongoing monitoring procedures for all counterparties and currently anticipates that all counterparties will be able to fully satisfy their obligation under the contracts. In addition, the Company may require collateral from counterparties in the form of cash deposits in the event that the fair value of the contracts are positive and such fair value for all positions with the counterparty exceeds the credit support thresholds specified by the underlying agreement. Conversely, the Company is required to post cash deposits as collateral in the event the fair value of the contracts are negative and are below the credit support thresholds. At December 31, 2024, there wereno cash deposits pledged as collateral by the Company. At December 31, 2024, the Company had $22.5 million of restricted cash obtained from the counterparties as collateral for the significant unrealized gains on our interest rate derivatives.
Summary information for the interest rate swaps designated as cash flow hedges is as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · As of or for the · As of or for the | ||||||
| · · Year Ended · · Year Ended | ||||||
| (Dollars in thousands) · December 31, 2024 · December 31, 2023 | ||||||
| Notional Amounts | | $800,000 | $800,000 | |||
| Weighted-average pay rate | | | 2.28% | | | 2.28% |
| Weighted-average receive rate | | | 5.15% | | | 5.03% |
| Weighted-average maturity | | | 4.2 years | | | 4.2 years |
| Weighted-average remaining maturity | | | 1.4 years | | | 2.4 years |
| Net interest income | | $20,863 | | $5,246 | ||
Summary information for the interest rate caps designated as cash flow hedges is as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · As of or for the · As of or for the | ||||||
| · · Year Ended · · Year Ended | ||||||
| (Dollars in thousands) · December 31, 2024 · December 31, 2023 | ||||||
| Notional Amounts | | $50,000 | $50,000 | |||
| Rate Cap Premiums | | $226 | | $350 | ||
| Cap Rate | | | 2.50% | | | 2.50% |
| Weighted-average maturity | | | 5.0 years | | | 5.0 years |
| Weighted-average remaining maturity | | | 1.8 years | | | 2.8 years |
| Net interest income | | $1,219 | | $139 | ||
NOTE 11 – INCOME TAXES
The components of income tax expense for the periods indicated were as follows:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Years Ended December 31, | |||||||||
| (Dollars in thousands) | 2024 | 2023 | 2022 | ||||||
| Current tax provision: | | | | | | | | | |
| Federal | | $17,009 | | $13,522 | | $18,167 | |||
| State | | | 5,451 | | | 5,827 | | | 13,404 |
| Total current tax provision | | | 22,460 | | | 19,349 | | | 31,571 |
| Deferred tax provision: | | | | | | | | | |
| Federal | | | 297 | | | 414 | | | (1,482) |
| State | | | 53 | | | 596 | | | (1,474) |
| Total deferred tax provision (benefit) | | | 350 | | | 1,010 | | | (2,956) |
| Total provision for income taxes | | $22,810 | | $20,359 | | $28,615 | |||
The following table presents a reconciliation of the recorded provision for income taxes to the amount of taxes computed by applying the applicable statutory Federal income tax rate for the periods indicated:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Years Ended December 31, · | ||||||||||||||||
| · · 2024 · 2023 · 2022 · | ||||||||||||||||
| (Dollars in thousands) · Amount · % · Amount · % · · Amount · % · | ||||||||||||||||
| Federal statutory tax rate | | $18,336 | | 21.0% | $15,102 | | 21.0% | $19,156 | | 21.0% | ||||||
| Differences resulting from: | | | | | | | | | | | | | | | | |
| State income taxes, net of federal benefit | | | 4,348 | | 5.0 | | | 5,074 | | 7.1 | | | 9,425 | | 10.3 | |
| Permanent book to tax differences | | | 14 | | - | | | 153 | | 0.2 | | | 147 | | 0.2 | |
| Other items, net | | | 112 | | 0.1 | | | 30 | | 0.0 | | | (113) | | (0.1) | |
| Provision for income taxes | | $22,810 | | 26.1% | $20,359 | | 28.3% | $28,615 | | 31.4% | ||||||
At December 31, 2024 and 2023, the Company’s deferred tax assets and liabilities consisted of the following:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| (Dollars in thousands) | 2024 | 2023 | ||||
| Deferred tax assets: | | | | | | |
| Allowance for credit losses | | $5,551 | | $5,551 | ||
| Nonaccrual interest | | 81 | | 69 | ||
| Deferred loan fees | | | 2,167 | | | 2,668 |
| Lease liabilities under operating leases | | | 2,331 | | | 2,606 |
| Unrealized losses on securities available for sale | | 920 | | 808 | ||
| Other | | | 698 | | | 843 |
| Total gross deferred tax assets | | | 11,748 | | | 12,545 |
| Deferred tax liabilities: | | | | | | |
| Deferred mortgage servicing fees | | (204) | | (192) | ||
| Deferred SBA servicing fees | | (2,136) | | (2,184) | ||
| Premises and equipment | | | (512) | | | (347) |
| Right-of-use assets under operating leases | | | (2,305) | | | (2,552) |
| Interest rate derivatives | | | (5,778) | | | (8,667) |
| Other | | | (655) | | | (864) |
| Total gross deferred tax liabilities | | | (11,590) | | | (14,806) |
| Net deferred tax assets (liabilities) | | $158 | | $(2,261) | ||
During the year ended December 31, 2022, the Company purchased $12.0 million of Georgia Low Income Housing Credits. During the year ended December 31, 2024, the Company sold $2.0 million of Georgia Low Income Housing Credits and repurchased these credits for the same amount, which extended the credit carryforward period. These tax credits will be utilized to reduce the Company’s Georgia income tax liability. The Company utilized approximately $1.2 million of tax credits in 2022, $0.5 million of the tax credits in 2023 and expects to use $1.3 million of the tax credits in 2024 and the remaining $8.9 million will be utilized against the Company’s Georgia income tax liability for the 2025 through 2028 tax years. The $8.9 million of remaining tax credits are recorded in Other Assets on the Consolidated Balance Sheets at December 31, 2024.
During the year ended December 31, 2022, the Company settled a New York State corporate income/franchise tax examination for the tax years ended December 31, 2017, 2018, and 2019. As a result of this audit, the Company recognized $1.8 million of income tax expense in 2022 for additional taxes and interest due to New York State, as well as New York City.
Management assesses the available positive and negative evidence to estimate if sufficient future taxable income will be generated to use the existing deferred tax assets. Management believesno valuation allowance is necessary against deferred tax assets as of December 31, 2024.
For the years ended December 31, 2024 and 2023, management believes there are no material amounts of uncertain tax position. Additionally, there wereno amounts of interest and penalties recognized for uncertain tax positions in the consolidated balance sheets as of December 31, 2024 or 2023 or on the consolidated statements of income for the years ended December 31, 2024, 2023 or 2022. The Company and its subsidiary are subject to U.S. federal income tax as well as various other state income taxes. With the exception of one state jurisdiction, the Company is no longer subject to examination by taxing authorities for years before 2021.
NOTE 12 – STOCK BASED COMPENSATION
The Company adopted the MetroCity Bankshares, Inc. 2018 Stock Option Plan (the “Prior Option Plan”) effective as of April 18, 2018, and the Prior Option Plan was approved by the Company’s shareholders on May 30, 2018. The Prior Option Plan provided for awards of stock options to officers, employees and directors of the Company. The Board of Directors of the Company determined that it was in the best interests of the Company and its shareholders to amend and restate the Prior Option Plan to provide for the grant of additional types of awards. Acting pursuant to its authority under
the Prior Option Plan, the Board of Directors approved and adopted the MetroCity Bankshares, Inc. 2018 Omnibus Incentive Plan (the “2018 Incentive Plan”), which constitutes the amended and restated version of the Prior Option Plan. The Board of Directors has reserved 2,400,000 shares of Company common stock for issuance pursuant to awards granted under the 2018 Incentive Plan, any or all of which may be granted as nonqualified stock options, incentive stock options, restricted stock, restricted stock units, performance awards and other stock-based awards. In the event all or a portion of a stock award is forfeited, cancelled, expires, or is terminated before becoming vested, paid, exercised, converted, or otherwise settled in full, any unissued or forfeited shares again become available for issuance pursuant to awards granted under the 2018 Incentive Plan and do not count against the maximum number of reserved shares. In addition, shares of common stock deducted or withheld to satisfy tax withholding obligations will be added back to the share reserve and will again be available for issuance pursuant to awards granted under the plan. The 2018 Incentive Plan is administered by the Compensation Committee of our Board of Directors (the “Committee”). The determination of award recipients under the 2018 Incentive Plan, and the terms of those awards, will be made by the Committee. At December 31, 2024,240,000 stock options had been granted and 878,901 shares of restricted stock had been issued under the 2018 Incentive Plan.
Stock Options
The Company didnot grant any stock options during the years ended December 31, 2024, 2023 and 2022. A summary of stock option activity for the years ended December 31, 2024, 2023 and 2022 is presented below:
| · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · · · · · · Weighted · · · | ||||||||
| · · · · · · · Average · · Aggregate | ||||||||
| | | | | Weighted | | Remaining | | Intrinsic |
| | | | | Average | | Contractual | | Value |
| · Shares · · Exercise Price · Term (in years) · (in thousands) | ||||||||
| Outstanding at January 1, 2022 | 240,000 | | $12.70 | | | | | |
| Granted | — | | — | | | | | |
| Exercised | — | | — | | | | | |
| Forfeited | — | | — | | | | | |
| Outstanding at December 31, 2022 | 240,000 | | $12.70 | | 5.55 | | $2,143 | |
| Granted | — | | — | | | | | |
| Exercised | — | | — | | | | | |
| Forfeited | — | | — | | | | | |
| Outstanding at December 31, 2023 | 240,000 | | $12.70 | 4.55 | | $2,717 | ||
| Granted | — | | — | | | | | |
| Exercised | (70,866) | | 12.70 | | | $1,514 | ||
| Forfeited | — | | — | | | | | |
| Outstanding at December 31, 2024 | 169,134 | | $12.70 | 3.55 | | $3,256 | ||
During the year ended December 31, 2024,the Company received cash proceeds of $900,000 from the exercise of 70,866 stock options. During the years ended December 31, 2024, 2023 and 2022, the Company recognizedno compensation expense for stock options. As of December 31, 2024 and 2023, all of the cost related to the outstanding stock options had been recognized.
Restricted Stock Units
The Company has periodically issued restricted stock units to its directors, executive officers and certain employees under the 2018 Incentive Plan. Compensation expense for restricted stock is based upon the grant date fair value of the shares and is recognized over the vesting period of the units. Shares of restricted stock units issued to officers and employees vest inequal annual installments on the first three anniversaries of the grant date. Shares of restricted stock units issued to directors vest 25% on the grant date and 25% on each of the first three anniversaries of the grant date.
A summary of restricted stock activity for the years ended December 31, 2024, 2023 and 2022 is presented below:
| · · · · · · · · · · · · · · · | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Years Ended December 31, | |||||||||||
| · · 2024 · · 2023 · · 2022 | |||||||||||
| · · · · Weighted · · · · Weighted · · · · Weighted | |||||||||||
| · · · · Average Grant- · · · Average Grant- · · · Average Grant- | |||||||||||
| · Shares · · Date Fair Value · Shares · Date Fair Value · Shares · Date Fair Value | |||||||||||
| Nonvested shares at beginning of year | 230,221 | | $17.71 | | 177,399 | | $17.95 | | 134,703 | | $13.86 |
| Granted | 104,464 | | 24.65 | | 188,993 | | 16.43 | | 143,793 | | 20.31 |
| Vested | (126,820) | | 19.33 | | (136,171) | | 16.25 | | (101,097) | | 15.86 |
| Forfeited | — | | — | | — | | — | | — | | — |
| Nonvested shares at end of year | 207,865 | | $20.20 | | 230,221 | | $17.71 | | 177,399 | | $17.95 |
During the years ended December 31, 2024, 2023 and 2024, the Company recognized compensation expense for restricted stock of $2.6 million, $2.4 million and $1.9 million, respectively. As of December 31, 2024 and 2023, there was $2.9 million and $3.0 million of total unrecognized compensation cost related to nonvested shares granted under the Plan. As of December 31, 2024, the unrecognized compensation cost is expected to be recognized over a weighted-average period of 1.9 years. The grant date fair value of shares vested during the years ended December 31, 2024 and 2023 was $2.5 million and $2.2 million, respectively.
NOTE 13 – ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Accumulated other comprehensive income (loss) for the Company consists of changes in net unrealized gains/losses on investment securities available for sale and interest rate swap derivatives. The following tables present a summary of the accumulated comprehensive income (loss) balances, net of tax, as of December 31, 2024, 2023 and 2022.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Unrealized · · Unrealized · · Accumulated Other | |||||||||
| · · Gain (Loss) · · Gain (Loss) · · Comprehensive | |||||||||
| (Dollars in thousands) · on Securities · on Derivatives · Income (Loss) | |||||||||
| Balance, December 31, 2023 | | $(2,077) | | $22,287 | | $20,210 | |||
| Current year changes, net of tax | | (287) | | (6,744) | | (7,031) | |||
| Balance, December 31, 2024 | | $(2,364) | | $15,543 | | $13,179 | |||
| | | | | | | | | | |
| | | Unrealized | | Unrealized | | Accumulated Other | |||
| | | Gain (Loss) | | Gain (Loss) | | Comprehensive | |||
| (Dollars in thousands) | on Securities | on Derivatives | Income (Loss) | ||||||
| Balance, December 31, 2022 | | $(2,606) | | $20,645 | | $18,039 | |||
| Current year changes, net of tax | | 529 | | 1,642 | | 2,171 | |||
| Balance, December 31, 2023 | | $(2,077) | | $22,287 | | $20,210 | |||
| | | | | | | | | | |
| | | Unrealized | | Unrealized | | Accumulated Other | |||
| | | Gain (Loss) | | Gain (Loss) | | Comprehensive | |||
| (Dollars in thousands) | on Securities | on Derivatives | Income (Loss) | ||||||
| Balance, December 31, 2021 | | $40 | | $(208) | | $(168) | |||
| Current year changes, net of tax | | (2,646) | | 20,853 | | 18,207 | |||
| Balance, December 31, 2022 | | $(2,606) | | $20,645 | | $18,039 | |||
NOTE 14 – EARNINGS PER SHARE
The following table presents the calculation of basic and diluted earnings per common share for the periods indicated:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | ||||||||
| (Dollars in thousands except per share data) | 2024 | 2023 | 2022 | ||||||
| Basic earnings per share | | | | | | | | | |
| Net Income | | $64,504 | | $51,613 | | $62,602 | |||
| | | | | | | | | | |
| Weighted average common shares outstanding | | 25,283,345 | | 25,205,489 | | 25,409,654 | |||
| | | | | | | | | | |
| Basic earnings per common share | | $2.55 | | $2.05 | | $2.46 | |||
| | | | | | | | | | |
| Diluted earnings per share | | | | | | | | | |
| Net Income | | $64,504 | | $51,613 | | $62,602 | |||
| | | | | | | | | | |
| Weighted average common shares outstanding for basic earnings per common share | | 25,283,345 | | 25,205,489 | | 25,409,654 | |||
| Add: Dilutive effects of restricted stock and options | | 298,776 | | 313,027 | | 279,042 | |||
| | | | | | | | | | |
| Average shares and dilutive potential common shares | | 25,582,121 | | 25,518,516 | | 25,688,696 | |||
| | | | | | | | | | |
| Diluted earnings per common share | | $2.52 | | $2.02 | | $2.44 | |||
There wereno stock options or restricted stock excluded from the computation of diluted earnings per common share since they were antidilutive for the years ended December 31, 2024, 2023 and 2022.
NOTE 15 – REVENUE RECOGNITION
Accounting Standards Codification ("ASC") 606,Revenue from Contracts with Customers ("ASC 606"), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied.
The majority of our revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as our loans, letters of credit, and investment securities, as well as revenue related to our loan servicing activities and revenue on bank owned life insurance, as these activities are subject to other GAAP discussed elsewhere within our disclosures. Descriptions of our revenue-generating activities that are within the scope of ASC 606, which are presented in our income statements as components of noninterest income are as follows:
Service charges on deposits: Income from service charges on deposits is within the scope of ASC 606. These include general service fees for monthly account maintenance and activity or transaction-based fees and consist of transaction-based revenue, time-based revenue (service period), item-based revenue or some other individual attribute-based revenue. Revenue on these types of fees are recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed. Payment for such performance obligations are generally received at the time the performance obligations are satisfied. Service charges on deposits also include overdraft and nonsufficient funds fees. Overdraft fees are charged when a depositor has a draw on their account that has inadequate funds. All services charges on deposit accounts represent 1.2% or less of total revenues in the years ended December 31, 2024, 2023 and 2022.
*Other Service Charges, Commissions and Fees:*Other service charges, commissions and fees are primarily comprised of mortgage origination related income, wire fees, interchange fees, and other service charges and fees. Mortgage origination related income, which makes up the majority of the other service charges, commissions and fees line item
amounts reported on the Consolidated Statements of Income, consists of mortgage loan origination fees, underwriting fees, processing fees, and application fees. The Company’s performance obligations for other service charges, commissions and fees 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.
Gain or loss on sale of OREO: This revenue stream is recorded when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. When the Company finances the sale of OREO to the buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the OREO asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer. In determining the gain or loss on the sale, the Company adjusts the transaction price and related gain or loss on sale if a significant financing component is present. This revenue stream is within the scope of ASC 606 and is included in other income in noninterest income, but no significant revenues were generated from gains and losses on the sale and financing of OREO for the years ended December 31, 2024, 2023 and 2022.
Other revenue streams that are recorded in other income in noninterest income include revenue generated from letters of credit and income on bank owned life insurance. These revenue streams are either not material or out of scope of ASC 606.
NOTE 16 – COMMITMENTS AND CONTINGENCIES
In the normal course of business, the Company makes various commitments and incurs certain contingent liabilities that are not reflected in the Company’s financial statements. These commitments and contingent liabilities include various guarantees, commitments to extend credit and standby letters of credit. The Company does not anticipate any material losses as a result of these commitments and contingent liabilities.
Credit Related Commitments
The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets. The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit written is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. Financial instruments where contract amounts represent credit risk as of and December 31, 2024 and 2023 include:
| · · · · · · | ||||
|---|---|---|---|---|
| · · December 31, | ||||
| (Dollars in thousands) · 2024 · 2023 | ||||
| Financial instruments whose contract amounts represent credit risk: · · | ||||
| Commitments to extend credit | | $47,369 | | $68,083 |
| Standby letters of credit | | $5,782 | | $4,908 |
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 to extend credit includes $47.4 million of unused lines of credit and $5.8 million to make loans as of December 31, 2024. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by the Company upon extension of credit is based on management’s credit evaluation of the counterparty.
Standby letters of credit written are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan commitments to customers.
The Company maintains cash deposits with a financial institution that during the year are in excess of the insured limitation of the Federal Deposit Insurance Corporation. If the financial institution were not to honor its contractual liability, the Company could incur losses. Management is of the opinion that there is not material risk because of the financial strength of the institution.
Other Commitments
The Bank has entered into employment agreements with its Executive Chairman, Chief Executive Officer, and President/Chief Lending Officer/Chief Operations Officer. Each employment agreement provides for a base salary, an incentive bonus based upon the Company’s profitability, stock awards and other benefits commensurate with employment. The Bank may be obligated to make payments to each employee upon termination, with the timing and amount of the payment dependent upon the cause of termination. The agreements contain a contract term of 36 months, which is automatically extendedone year annually unless notice is given by the employee or the Board of Directors.
Contingencies
The Company's nature of business is such that it ordinarily results in a certain amount of litigation. In the opinion of management for the Company, there is no litigation in which the outcome will have a material effect on the financial statements.
NOTE 17 – FAIR VALUE
Financial Instruments Measured at Fair Value
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access.
Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates and yield curves that are observable at commonly quoted intervals.
Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety.
The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
The following presents the assets and liabilities as of December 31, 2024 and 2023 which are measured at fair value on a recurring basis, aggregated by the level in the fair value hierarchy within which those measurements fall, and the financial instruments carried on the consolidated balance sheet by caption and by level in the fair value hierarchy, for which a nonrecurring change in fair value has been recorded:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2024 | |||||||||||||||
| · · · · · · · · · · · · · · Total Gains | |||||||||||||||
| (Dollars in thousands) · Total · Level 1 · Level 2 · Level 3 · (Losses) | |||||||||||||||
| Assets · · · · · | |||||||||||||||
| Recurring fair value measurements: · · · · · · | |||||||||||||||
| Securities available for sale: · · · · · · | |||||||||||||||
| Obligations of U.S. Government entities and agencies | | $4,467 | | $— | | $— | | $4,467 | | ||||||
| States and political subdivisions | | 6,537 | | | — | | 6,537 | | | — | | ||||
| Mortgage-backed GSE residential | | 6,387 | | | — | | 6,387 | | | — | | ||||
| Total securities available for sale | | 17,391 | | | — | | 12,924 | | 4,467 | | |||||
| | | | | | | | | | | | | | | | |
| Equity securities | | | 10,300 | | | 10,300 | | | — | | | — | | | |
| SBA and USDA servicing asset | | 7,274 | | | — | | | — | | 7,274 | | ||||
| Interest rate derivatives | | | 21,790 | | | — | | | 21,790 | | | — | | | |
| | | $56,755 | | $10,300 | | $34,714 | | $11,741 | | | | ||||
| Nonrecurring fair value measurements: | | | | | | | | ||||||||
| Collateral-dependent loans | | | 1,505 | | | — | | | — | | | 1,505 | | | 11 |
| Foreclosed real estate, net | | | 427 | | | — | | | — | | | 427 | | | (278) |
| | | $1,932 | | $— | | $— | | $1,932 | | $(267) | |||||
| | | | | | | | | | | | | | | | |
| Liabilities | | | | | | | | ||||||||
| Recurring fair value measurements: | | | | | | | | | | | | | | | |
| Interest rate derivatives | | $243 | | $— | | $243 | | $— | | | | ||||
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2023 | ||||||||||||||
| · · · · · · · · · · · · · · Total Gains | |||||||||||||||
| (Dollars in thousands) · · Total · Level 1 · Level 2 · Level 3 · (Losses) | |||||||||||||||
| Assets · · · · · | |||||||||||||||
| Recurring fair value measurements: · · · · · | |||||||||||||||
| Securities available for sale: · · · · · | |||||||||||||||
| Obligations of U.S. Government entities and agencies | | $4,637 | | $— | | $— | | $4,637 | | ||||||
| States and political subdivisions | | 6,782 | | | — | | 6,782 | | | — | | ||||
| Mortgage-backed GSE residential | | 7,074 | | | — | | 7,074 | | | — | | ||||
| Total securities available for sale | | 18,493 | | | — | | 13,856 | | 4,637 | | |||||
| | | | | | | | | | | | | | | | |
| Equity securities | | | 10,335 | | | 10,335 | | | — | | | — | | | |
| SBA and USDA servicing asset | | 7,251 | | | — | | | — | | 7,251 | | ||||
| Interest rate derivatives | | | 31,781 | | | — | | | 31,781 | | | — | | | |
| | | $67,860 | | $10,335 | | $45,637 | | $11,888 | | | | ||||
| Nonrecurring fair value measurements: | | | | | | | | ||||||||
| Collateral-dependent loans | | | 1,526 | | | — | | | — | | | 1,526 | | | (148) |
| Foreclosed real estate, net | | | 526 | | | — | | | — | | | 526 | | | (239) |
| | | $2,052 | | $— | | $— | | $2,052 | | $(387) | |||||
| | | | | | | | | | | | | | | | |
| Liabilities | | | | | | | | ||||||||
| Recurring fair value measurements: | | | | | | | | | | | | | | | |
| Interest rate derivatives | | $476 | | $— | | $476 | | $— | | | | ||||
The Company used the following methods and significant assumptions to estimate fair value:
Securities, Available for Sales: The Company carries securities available for sale at fair value. For securities where quoted prices are not available (Level 2), the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. The investments in the Company’s portfolio are generally not quoted on an exchange but are actively traded in the secondary institutional markets.
The Company owns certain SBA investments for which the fair value is determined using Level 3 hierarchy inputs and assumptions as the trading market for such securities was determined to be “not active.” This determination was based on the limited number of trades or, in certain cases, the existence of no reported trades. Discounted cash flows are calculated by a third party using interest rate curves that are updated to incorporate current market conditions, including prepayment vectors and credit risk. During time when trading is more liquid, broker quotes are used to validate the model.
Equity Securities*:* The Company carries equity securities at fair value. Equity securities are measured at fair value using quoted market prices on nationally recognized and foreign securities exchanges (Level 1).
SBA Servicing Assets and Interest Only Strip*:*The fair values of the Company’s servicing assets are determined using Level 3 inputs. All separately recognized servicing assets and servicing liabilities are initially measured at fair value initially and at each reporting date and changes in fair value are reported in earnings in the period in which they occur.
The fair values of the Company’s interest-only strips are determined using Level 3 inputs. When the Company sells loans to others, it may hold interest-only strips, which is an interest that continues to be held by the transferor in the securitized receivable. It may also obtain servicing assets or assume servicing liabilities that are initially measured at fair value. Gain or loss on sale of the receivables depends in part on both (a) the previous carrying amount of the financial assets involved in the transfer, allocated between the assets sold and the interests that continue to be held by the transferor based on their relative fair value at the date of transfer, and (b) the proceeds received. To obtain fair values, quoted market prices are used if available. However, quotes are generally not available for interests that continue to be held by the
transferor, so the Company generally estimates fair value based on the future expected cash flows estimated using management’s best estimates of the key assumptions — credit losses and discount rates commensurate with the risks involved.
Interest Rate Derivatives*:* Exchange-traded derivatives are valued using quoted prices and are classified within Level 1 of the valuation hierarchy. However, few classes of derivative contracts are listed on an exchange; thus, the Company’s derivative positions are valued by third parties using their valuation models and confirmed by the Company. Since the model inputs can be observed in a liquid market and the models do not require significant judgement, such derivative contracts are classified within Level 2 of the fair value hierarchy. The Company’s interest rate swap contracts (designated as cash flow hedges) are classified within Level 2.
Under certain circumstances we make adjustments to fair value for our assets and liabilities although they are not measured at fair value on an ongoing basis.
Collateral-dependent and impaired 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 is 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.
Changes in level 3 fair value measurements
The table below presents a reconciliation of assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the years ended December 31, 2024, 2023 and 2022:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Obligations of · · · · · · · · | ||||||||||||
| · · U.S. Government · · SBA and USDA · · Interest Only · · · | ||||||||||||
| (Dollars in thousands) | Entities and Agencies | Servicing Asset | Strip | Liabilities | ||||||||
| | | | | | | | | | | | | |
| Fair value, January 1, 2024 | | $4,637 | | $7,251 | | $— | | $— | ||||
| Total gain included in income | | — | | 23 | | | — | | — | |||
| Settlements | | — | | — | | — | | — | ||||
| Prepayments/paydowns | | (170) | | — | | — | | — | ||||
| Transfers in and/or out of level 3 | | — | | — | | — | | — | ||||
| Fair value, December 31, 2024 | | $4,467 | | $7,274 | | $— | | $— | ||||
| | | | | | | | | | | | | |
| Fair value, January 1, 2023 | | $5,059 | | $7,038 | | $47 | | $— | ||||
| Total gain (loss) included in income | | — | | 213 | | | (47) | | — | |||
| Settlements | | — | | — | | — | | — | ||||
| Prepayments/paydowns | | (422) | | — | | — | | — | ||||
| Transfers in and/or out of level 3 | | — | | — | | — | | — | ||||
| Fair value, December 31, 2023 | | $4,637 | | $7,251 | | $— | | $— | ||||
| | | | | | | | | | | | | |
| Fair value, January 1, 2022 | | $6,949 | | $10,091 | | $143 | | $— | ||||
| Total loss included in income | | — | | (3,053) | | | (96) | | — | |||
| Settlements | | — | | — | | — | | — | ||||
| Prepayments/paydowns | | (1,890) | | — | | — | | — | ||||
| Transfers in and/or out of level 3 | | — | | — | | — | | — | ||||
| Fair value, December 31, 2022 | | $5,059 | | $7,038 | | $47 | | $— | ||||
There wereno gains or losses included in earnings for securities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the periods presented above. The only activity for these securities were prepayments. There wereno purchases, sales, or transfers into and out of Level 3. The following table presents quantitative information about recurring Level 3 fair value measures at December 31, 2024 and 2023:
| | | | | | | |
|---|---|---|---|---|---|---|
| · Valuation · Unobservable · General | ||||||
| | | Technique | | Input | | Range |
| December 31, 2024 | | | | | | |
| Recurring: | | | | | | |
| Obligations of U.S. Government entities and agencies | Discounted Cash Flows | Discount Rate | 4%-6% | |||
| SBA and USDA servicing asset | Discounted Cash Flows | | Prepayment speed | 9.82%-21.47% | ||
| | | | Discount rate | 5.22%-10.78% | ||
| Nonrecurring: | | | | | | |
| Collateral-dependent loans | | Appraisal value less estimated selling costs | | Estimated selling costs | | 6% |
| Foreclosed real estate | | Appraisal value less estimated selling costs | | Estimated selling costs | | 6% |
| | | | | | | |
| December 31, 2023 | | |||||
| Recurring: | | | | | | |
| Obligations of U.S. Government entities and agencies | | Discounted Cash Flows | | Discount Rate | | 4%-6% |
| SBA and USDA servicing asset and interest only strip | | Discounted Cash Flows | | Prepayment speed | | 7.29%-20.23% |
| | | | | Discount rate | | 8.66%-14.73% |
| Nonrecurring: | | | | | | |
| Collateral-dependent loans | | Appraisal value less estimated selling costs | | Estimated selling costs | | 6% |
| Foreclosed real estate | | Appraisal value less estimated selling costs | | Estimated selling costs | | 6% |
| | | | | | ||
The carrying amounts and estimated fair values of the Company’s financial instruments at December 31, 2024 and 2023 are as follows:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Carrying · · Estimated Fair Value at December 31, 2024 | |||||||||||||||
| (Dollars in thousands) · Amount · Level 1 · Level 2 · Level 3 · Total | |||||||||||||||
| Financial Assets: · · · · · | |||||||||||||||
| Cash, due from banks, and federal funds sold | | $249,875 | | $— | | $249,875 | | $— | | $249,875 | |||||
| Investment securities | | 27,691 | | 10,300 | | | 12,924 | | | 4,467 | | 27,691 | |||
| Federal Home Loan Bank stock | | 20,251 | | — | | — | | — | | N/A | |||||
| Loans, net | | 3,139,191 | | — | | — | | 3,043,446 | | 3,043,446 | |||||
| Accrued interest receivable | | 15,858 | | — | | 99 | | 15,759 | | 15,858 | |||||
| SBA and USDA servicing assets | | 7,274 | | — | | — | | 7,274 | | 7,274 | |||||
| Mortgage servicing assets | | 1,409 | | — | | — | | 6,760 | | 6,760 | |||||
| Interest rate derivatives | | | 21,790 | | | — | | | 21,790 | | | — | | | 21,790 |
| Financial Liabilities: | | | | | | | | ||||||||
| Deposits | | 2,736,798 | | — | | 2,735,977 | | — | | 2,735,977 | |||||
| Federal Home Loan Bank advances | | | 375,000 | | | — | | | 376,950 | | | — | | | 376,950 |
| Accrued interest payable | | | 3,498 | | | — | | | 3,498 | | | — | | | 3,498 |
| Interest rate derivatives | | 243 | | — | | 243 | | — | | 243 | |||||
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Carrying · · Estimated Fair Value at December 31, 2023 | |||||||||||||||
| (Dollars in thousands) · Amount · Level 1 · Level 2 · Level 3 · Total | |||||||||||||||
| Financial Assets: · · · · · | |||||||||||||||
| Cash, due from banks, and federal funds sold | | $144,805 | | $— | | $144,805 | | $— | | $144,805 | |||||
| Investment securities | | 28,828 | | 10,335 | | | 14,186 | | | 4,637 | | 29,158 | |||
| Federal Home Loan Bank stock | | 17,846 | | — | | — | | — | | N/A | |||||
| Loans held for sale | | | 22,267 | | | | | | | | | | | | |
| Loans, net | | 3,123,993 | | — | | — | | 2,982,789 | | 2,982,789 | |||||
| Accrued interest receivable | | 15,125 | | — | | 98 | | 13,073 | | 13,171 | |||||
| SBA and USDA servicing assets | | 7,251 | | — | | — | | 7,251 | | 7,251 | |||||
| Mortgage servicing assets | | 1,273 | | — | | — | | 6,344 | | 6,344 | |||||
| Interest rate derivatives | | | 31,781 | | | — | | | 31,781 | | | — | | | 31,781 |
| Financial Liabilities: | | | | | | | | ||||||||
| Deposits | | 2,730,936 | | — | | 2,729,024 | | — | | 2,729,024 | |||||
| Federal Home Loan Bank advances | | | 325,000 | | | — | | | 322,075 | | | — | | | 322,075 |
| Accrued interest payable | | | 4,133 | | | — | | | 4,133 | | | — | | | 4,133 |
| Interest rate derivatives | | 476 | | — | | 476 | | — | | 476 | |||||
NOTE 18 – REGULATORY MATTERS
Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. Under the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (“Basel III rules”), the Bank must hold a capital conservation buffer of 2.50% above the adequately capitalized risk-based capital ratios. The net unrealized gain or loss on available for sale securities, if any, is not included in computing regulatory capital. Management believes as of December 31, 2024 the Company and Bank meet all capital adequacy requirements to which they are subject.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At December 31, 2024 and 2023, the most recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the institution’s category.
The actual capital amounts (in thousands) and ratios of the Company and Bank are presented in the following table:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · To Be Well Capitalized | ||||||||||||||
| · · · · · · · Minimum Capital Required - · · Under Prompt Corrective | ||||||||||||||
| (Dollars in thousands) · · Actual · · Basel III · · Action Provisions: | ||||||||||||||
| · Amount · Ratio · Amount ≥ · Ratio ≥ · Amount ≥ · Ratio ≥ | ||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | |
| Total Capital (to Risk Weighted Assets) | | | | | | | | | | | | | | |
| Consolidated | | $427,083 | | 20.05% | 223,622 | | 10.5% | N/A | N/A | | ||||
| Bank | | 424,383 | | 19.93% | 223,616 | 10.5 | | 212,968 | 10.0% | |||||
| Tier I Capital (to Risk Weighted Assets) | | | | | | | | | | | | | | |
| Consolidated | | 408,174 | | 19.17% | 181,027 | | 8.5% | N/A | N/A | | ||||
| Bank | | 405,474 | | 19.04% | 181,023 | 8.5 | | 170,374 | 8.0% | |||||
| Common Tier 1 (CET1) | | | | | | | | | | | | | | |
| Consolidated | | 408,174 | | 19.17% | 149,081 | | 7.0% | N/A | N/A | | ||||
| Bank | | 405,474 | | 19.04% | 149,077 | 7.0 | | 138,429 | | 6.5% | ||||
| Tier 1 Capital (to Average Assets) | | | | | | | | | | | | | | |
| Consolidated | | 408,174 | | 11.57% | 141,149 | | 4.0% | N/A | N/A | | ||||
| Bank | | 405,474 | | 11.49% | 141,127 | 4.0 | | 176,409 | 5.0% | |||||
| | | | | | | | | | | | | | | |
| As of December 31, 2023 | | | | | | | | | | | | | | |
| Total Capital (to Risk Weighted Assets) | | | | | | | | | | | | | | |
| Consolidated | | $372,482 | | 17.60% | 222,188 | | 10.5% | N/A | N/A | | ||||
| Bank | | 370,459 | | 17.51% | 222,181 | 10.5 | | 211,601 | 10.0% | |||||
| Tier I Capital (to Risk Weighted Assets) | | | | | | | | | | | | | | |
| Consolidated | | 354,055 | | 16.73% | 179,867 | | 8.5% | N/A | N/A | | ||||
| Bank | | 352,032 | | 16.64% | 179,861 | 8.5 | | 169,281 | 8.0% | |||||
| Common Tier 1 (CET1) | | | | | | | | | | | | | | |
| Consolidated | | 354,055 | | 16.73% | 148,125 | | 7.0% | N/A | N/A | | ||||
| Bank | | 352,032 | | 16.64% | 148,121 | 7.0 | | 137,541 | | 6.5% | ||||
| Tier 1 Capital (to Average Assets) | | | | | | | | | | | | | | |
| Consolidated | | 354,055 | | 10.20% | 138,790 | | 4.0% | N/A | N/A | | ||||
| Bank | | 352,032 | | 10.15% | 138,763 | 4.0 | | 173,454 | 5.0% | |||||
The sole source of funds available to pay stockholder dividends is from the Company’s earnings. Bank regulatory authorities impose restrictions on the amount of dividends that may be declared by the Company. Further restrictions could result from a review by regulatory authorities of the Company’s capital adequacy. For the years ended December 31, 2024, 2023 and 2022, $21.2 million, $18.3 million and $15.3 million in common dividends were declared and paid, respectively. During 2024, the Bank could, without prior approval, declare dividends of approximately $32.4 million.
NOTE 19 – OTHER EXPENSES
Significant components of other expenses for the years ended December 31, 2024, 2023, and 2022 are as follows:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · December 31, | |||||||||
| (Dollars in thousands) · 2024 · · 2023 · 2022 | |||||||||
| FDIC insurance | | $1,715 | | $1,583 | | $1,226 | |||
| Miscellaneous loan related | | | 1,547 | | | 1,648 | | | 3,052 |
| Professional fees | | 1,523 | | | 1,522 | | | 1,307 | |
| Internet and mobile banking services | | | 1,257 | | | 1,181 | | | 1,064 |
| Bank security | | 1,129 | | | 913 | | | 1,037 | |
| Phone and data services | | 902 | | | 830 | | | 1,052 | |
| Licenses, subsciptions and memberships | | | 646 | | | 534 | | | 445 |
| Director fees | | | 645 | | | 617 | | | 565 |
| Foreclosed real estate expenses | | | 542 | | | 340 | | | 153 |
| Other | | | 2,815 | | | 2,518 | | | 2,318 |
| Total other expenses | | $12,721 | | $11,686 | | $12,219 | |||
NOTE 20 – CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS
Financial statements of MetroCity Bankshares, Inc. (parent company only) are as follows:
Condensed Balance Sheets
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| (Dollars in thousands) | 2024 | 2023 | ||||
| Assets: | | | | | | |
| Cash and due from banks* | | $3,207 | | $2,416 | ||
| Investment in bank subsidiary* | | 418,652 | | 379,494 | ||
| Other assets | | | — | | | 8 |
| Total assets | | $421,859 | | $381,918 | ||
| | | | | | | |
| Liabilities: | | | | | | |
| Accrued expenses and other liabilities | | $506 | | $401 | ||
| Total liabilities | | | 506 | | | 401 |
| Shareholders' equity: | | | | | | |
| Preferred stock | | | — | | | — |
| Common stock | | | 254 | | | 252 |
| Additional paid-in-capital | | | 49,216 | | | 45,699 |
| Retained earnings | | | 358,704 | | | 315,356 |
| Accumulated other comprehensive (loss) income | | | 13,179 | | | 20,210 |
| Total shareholders' equity | | | 421,353 | | | 381,517 |
| Total liabilities shareholders' equity | | $421,859 | | $381,918 | ||
- Eliminated in consolidation.
Condensed Statements of Income
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Years Ended December 31, | |||||||||
| (Dollars in thousands) · 2024 · · 2023 · 2022 | |||||||||
| Income: | | | | | | | | | |
| Dividends receive from bank subsidiary* | | $21,157 | | $21,287 | | $15,347 | |||
| Interest income* | | | 38 | | | 20 | | | 43 |
| Other income | | | 29 | | | — | | | — |
| Total income | | | 21,224 | | | 21,307 | | | 15,390 |
| Expenses: | | | | | | | | | |
| Intercompany expenses* | | | 212 | | | 108 | | | 108 |
| Other expenses | | | 68 | | | 187 | | | 178 |
| Total expenses | | | 280 | | | 295 | | | 286 |
| Income before taxes and equity in undistributed income of subsidiary | | | 20,944 | | | 21,012 | | | 15,104 |
| Income tax expense | | | — | | | — | | | 93 |
| Income before equity in undistributed income of subsidiary | | | 20,944 | | | 21,012 | | | 15,011 |
| Equity in undistributed income of subsidiary* | | | 43,560 | | | 30,601 | | | 47,591 |
| Net Income | | $64,504 | | $51,613 | | $62,602 | |||
- Eliminated in consolidation.
Condensed Statements of Cash Flows
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Years Ended December 31, | |||||||||
| (Dollars in thousands) · 2024 · · 2023 · 2022 | |||||||||
| Cash flows from operating activities: | | | | | | | | | |
| Net income | | $64,504 | | $51,613 | | $62,602 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | |
| Equity in undistributed net income of subsidiary | | | (43,560) | | | (30,601) | | | (47,591) |
| Decrease (increase) in other assets | | | 8 | | | (1) | | | 366 |
| (Decrease) in accrued expenses and other liabilities | | | — | | | — | | | (269) |
| Net cash provided by operating activities | | | 20,952 | | | 21,011 | | | 15,108 |
| | | | | | | | | | |
| Cash flows from operating activities: | | | | | | | | | |
| Net cash (used) provided by investing activities | | | — | | | — | | | — |
| | | | | | | | | | |
| Cash flows from financing activities: | | | | | | | | | |
| Exercise of stock options | | | 900 | | | — | | | — |
| Repurchase of common stock | | | (10) | | | (2,020) | | | (8,195) |
| Dividends paid on common stock | | | (21,051) | | | (18,200) | | | (15,290) |
| Net cash used by financing activities | | | (20,161) | | | (20,220) | | | (23,485) |
| Net decrease in cash and cash equivalents | | | 791 | | | 791 | | | (8,377) |
| Cash and cash equivalents, beginning of year | | | 2,416 | | | 1,625 | | | 10,002 |
| Cash and cash equivalents, end of year | | $3,207 | | $2,416 | | $1,625 | |||
NOTE 21 – SUBSEQUENT EVENTS
On February 19, 2025, the Bank entered into a letter of intent to sell $69.7 million of its residential mortgage loans with servicing retained to a third party investor. A portion of the loans are expected to be sold by the end of March 2025 with the remaining loans expected to be sold by the end of April 2025.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.