Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
2
CONSOLIDATED FINANCIAL STATEMENTS
NORTHRIM BANCORP, INC.
Consolidated Balance Sheets
(Unaudited)
June 30,
2025 December 31,
2024
(In Thousands, Except Share Data)
ASSETS
Cash and due from banks $ 43,734 $ 42,101
Interest bearing deposits in other banks 97,549 20,635
Marketable equity securities 8,747 8,719
Investment securities available for sale, at fair value 429,421 478,617
Investment securities held to maturity, at amortized cost 36,750 36,750
Investment in Federal Home Loan Bank stock 8,343 5,331
Loans held for sale 127,116 59,957
Loans 2,202,115 2,129,263
Allowance for credit losses, loans ( 22,585 ) ( 22,020 )
Net loans 2,179,530 2,107,243
Purchased receivables, net 109,098 74,078
Mortgage servicing rights, at fair value 27,506 26,439
Premises and equipment, net 36,501 37,757
Operating lease right-of-use assets 7,033 7,455
Goodwill 49,874 50,018
Other intangible assets, net 950 950
Other assets 81,608 85,819
Total assets $ 3,243,760 $ 3,041,869
LIABILITIES
Deposits:
Demand $ 777,948 $ 706,225
Interest-bearing demand 1,196,048 1,108,404
Savings 248,141 250,900
Money market 196,166 196,290
Certificates of deposit less than $250,000 195,292 201,296
Certificates of deposit $250,000 and greater 195,575 217,074
Total deposits 2,809,170 2,680,189
Borrowings 63,026 23,045
Junior subordinated debentures 10,310 10,310
Operating lease liabilities 7,077 7,487
Other liabilities 63,958 53,722
Total liabilities 2,953,541 2,774,753
SHAREHOLDERS' EQUITY
Preferred stock, $ 1 par value, 2,500,000 shares authorized, none issued or outstanding
— —
Common stock, $ 1 par value, 10,000,000 shares authorized, 5,522,271 and 5,518,210 issued and outstanding at June 30, 2025 and December 31, 2024, respectively
5,522 5,518
Additional paid-in capital 9,837 9,311
Retained earnings 277,255 259,311
Accumulated other comprehensive loss, net of tax ( 2,395 ) ( 7,024 )
Total shareholders' equity 290,219 267,116
Total liabilities and shareholders' equity $ 3,243,760 $ 3,041,869
See notes to consolidated financial statements
3
NORTHRIM BANCORP, INC.
Consolidated Statements of Income
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
(In Thousands, Except Per Share Data) 2025 2024 2025 2024
Interest and Dividend Income
Interest and fees on loans and loans held for sale $ 40,519 $ 32,367 $ 77,989 $ 62,817
Interest on investment securities available for sale 3,026 3,556 5,978 7,274
Dividends on marketable equity securities 146 227 291 470
Interest on investment securities held to maturity 473 470 946 952
Dividends on Federal Home Loan Bank stock 120 57 225 134
Interest on deposits in other banks 515 232 931 1,070
Total Interest and Dividend Income 44,799 36,909 86,360 72,717
Interest Expense
Interest expense on deposits 10,304 9,476 20,239 18,656
Interest expense on borrowings 809 287 1,047 373
Interest expense on junior subordinated debentures 94 93 185 188
Total Interest Expense 11,207 9,856 21,471 19,217
Net Interest Income 33,592 27,053 64,889 53,500
Provision (benefit) for credit losses
1,976 ( 120 ) 567 29
Net Interest Income After Provision for Credit Losses
31,616 27,173 64,322 53,471
Other Operating Income
Mortgage banking income 7,400 5,884 11,651 9,915
Purchased receivable income 5,897 1,242 12,047 2,587
Bankcard fees 1,153 1,105 2,227 2,022
Service charges on deposit accounts 726 572 1,403 1,121
Unrealized gain (loss) on marketable equity securities
78 ( 60 ) 28 254
Other income 1,386 834 2,324 1,522
Total Other Operating Income 16,640 9,577 29,680 17,421
Other Operating Expense
Salaries and other personnel expense 20,854 16,627 38,077 32,044
Data processing expense 3,366 2,601 6,470 5,260
Occupancy expense 2,104 1,843 3,993 3,805
Professional and outside services 1,113 726 2,228 1,481
Marketing expense 1,042 690 1,714 1,203
Insurance expense 756 692 1,773 1,471
Compensation expense - Sallyport acquisition payments
600 — 1,200 —
OREO expense, net rental income and gains on sale 2 2 5 ( 389 )
Other expense 2,651 2,013 5,199 3,957
Total Other Operating Expense 32,488 25,194 60,659 48,832
Income Before Provision for Income Taxes 15,768 11,556 33,343 22,060
Provision for income taxes 3,990 2,536 8,241 4,841
Net Income $ 11,778 $ 9,020 $ 25,102 $ 17,219
Earnings Per Share, Basic $ 2.13 $ 1.64 $ 4.54 $ 3.13
Earnings Per Share, Diluted $ 2.09 $ 1.62 $ 4.47 $ 3.10
Weighted Average Common Shares Outstanding, Basic
5,521,811 5,500,588 5,520,905 5,500,083
Weighted Average Common Shares Outstanding, Diluted
5,611,558 5,558,580 5,611,734 5,562,025
See notes to consolidated financial statements
4
NORTHRIM BANCORP, INC.
Consolidated Statements of Comprehensive Income
(Unaudited)
2010
Three Months Ended June 30, Six Months Ended June 30,
(In Thousands) 2025 2024 2025 2024
Net income $ 11,778 $ 9,020 $ 25,102 $ 17,219
Other comprehensive income (loss), net of tax:
Securities available for sale:
Unrealized holding gains arising during the period
$ 2,628 $ 2,806 $ 6,602 $ 3,098
Derivatives and hedging activities:
Unrealized holding gains (losses) arising during the period
( 99 ) 56 ( 343 ) 328
Foreign currency translation income (loss) 145 — 150 —
Income tax expense related to unrealized (gains) losses
( 719 ) ( 814 ) ( 1,779 ) ( 974 )
Other comprehensive income, net of tax
1,955 2,048 4,630 2,452
Comprehensive income
$ 13,733 $ 11,068 $ 29,732 $ 19,671
See notes to consolidated financial statements
5
NORTHRIM BANCORP, INC.
Consolidated Statements of Changes in Shareholders’ Equity
(Unaudited)
Common Stock Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income (Loss), net of Tax Total
Number of Shares Par Value
(In Thousands)
Balance as of January 1, 2024 5,513 $ 5,513 $ 9,605 $ 236,037 ($ 16,437 ) $ 234,718
Cash dividend on common stock ($ 0.61 per share)
— — — ( 3,388 ) — ( 3,388 )
Stock-based compensation expense — — 208 — — 208
Exercise of stock options and vesting of restricted stock units, net 1 1 ( 27 ) — — ( 26 )
Repurchase of common stock ( 14 ) ( 14 ) ( 774 ) — — ( 788 )
Other comprehensive income, net of tax
— — — — 404 404
Net income — — — 8,199 — 8,199
Balance as of March 31, 2024 5,500 $ 5,500 $ 9,012 $ 240,848 ($ 16,033 ) $ 239,327
Cash dividend on common stock ($ 0.61 per share)
— — — ( 3,393 ) — ( 3,393 )
Stock-based compensation expense — — 219 — — 219
Exercise of stock options and vesting of restricted stock units, net 2 2 ( 23 ) — — ( 21 )
Other comprehensive income, net of tax
— — — — 2,048 2,048
Net income — — — 9,020 — 9,020
Balance as of June 30, 2024 5,502 $ 5,502 $ 9,208 $ 246,475 ($ 13,985 ) $ 247,200
Cash dividend on common stock ($ 0.62 per share)
— — — ( 3,458 ) — ( 3,458 )
Stock-based compensation expense — — 265 — — 265
Exercise of stock options and vesting of restricted stock units, net — — ( 13 ) — — ( 13 )
Other comprehensive income, net of tax
— — — — 7,231 7,231
Net income — — — 8,825 — 8,825
Balance as of September 30, 2024 5,502 $ 5,502 $ 9,460 $ 251,842 ($ 6,754 ) $ 260,050
Cash dividend on common stock ($ 0.62 per share)
— — — ( 3,458 ) — ( 3,458 )
Stock-based compensation expense — — 221 — — 221
Exercise of stock options and vesting of restricted stock units, net 16 16 ( 370 ) — — ( 354 )
Other comprehensive loss, net of tax
— — — — ( 270 ) ( 270 )
Net income — — — 10,927 — 10,927
Balance as of December 31, 2024 5,518 $ 5,518 $ 9,311 $ 259,311 ($ 7,024 ) $ 267,116
See notes to consolidated financial statements
6
NORTHRIM BANCORP, INC.
Consolidated Statements of Changes in Shareholders’ Equity
(Continued)
(Unaudited)
Common Stock Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income (Loss), net of Tax Total
Number of Shares Par Value
(In Thousands)
Balance as of January 1, 2025 5,518 $ 5,518 $ 9,311 $ 259,311 ($ 7,024 ) $ 267,116
Cash dividend on common stock ($ 0.64 per share)
— — — ( 3,573 ) — ( 3,573 )
Stock-based compensation expense — — 232 — — 232
Exercise of stock options and vesting of restricted stock units, net 3 3 ( 20 ) — — ( 17 )
Other comprehensive income, net of tax
— — — — 2,674 2,674
Net income — — — 13,324 — 13,324
Balance as of March 31, 2025 5,521 $ 5,521 $ 9,523 $ 269,062 ($ 4,350 ) $ 279,756
Cash dividend on common stock ($ 0.64 per share)
— — — ( 3,585 ) — ( 3,585 )
Stock-based compensation expense — — 327 — — 327
Exercise of stock options and vesting of restricted stock units, net 1 1 ( 13 ) — — ( 12 )
Other comprehensive gain, net of tax
— — — — 1,955 1,955
Net income — — — 11,778 — 11,778
Balance as of June 30, 2025
5,522 $ 5,522 $ 9,837 $ 277,255 ($ 2,395 ) $ 290,219
See notes to consolidated financial statements
7
NORTHRIM BANCORP, INC.
Consolidated Statements of Cash Flows
(Unaudited)
Six Months Ended June 30,
(In Thousands) 2025 2024
Operating Activities:
Net income $ 25,102 $ 17,219
Adjustments to Reconcile Net Income to Net Cash Provided (Used) by Operating Activities:
Depreciation and amortization of premises and equipment 1,780 1,815
Amortization of investment security premium, net of discount accretion 55 228
Unrealized (gain) loss on marketable equity securities ( 28 ) ( 254 )
Stock-based compensation 559 427
Deferred loan fees and amortization, net of costs 671 ( 238 )
Provision for credit losses 567 29
Additions to home mortgage servicing rights carried at fair value ( 2,740 ) ( 1,619 )
Change in fair value of home mortgage servicing rights carried at fair value 1,673 106
Change in fair value of commercial servicing rights carried at fair value 193 145
Change in fair value of loans held for sale
( 60 ) —
Gain on sale of loans ( 6,671 ) ( 5,168 )
Proceeds from the sale of loans held for sale
336,860 187,879
Origination of loans held for sale ( 358,179 ) ( 236,663 )
Gain on sale of other real estate owned — ( 392 )
Net changes in assets and liabilities:
(Increase) in accrued interest receivable ( 1,072 ) ( 1,092 )
Decrease in other assets 12,297 1,915
Increase (decrease) in other liabilities 1,117 ( 8,381 )
Net Cash Provided (Used) by Operating Activities 12,124 ( 44,044 )
Investing Activities:
Investment in securities:
Purchases of investment securities available for sale ( 24,691 ) ( 9,977 )
Purchases of marketable equity securities — ( 1,964 )
Purchases of FHLB stock ( 21,588 ) ( 11,775 )
Proceeds from sales/calls/maturities of securities available for sale 80,433 65,823
Proceeds from calls of marketable equity securities
— 2,989
Proceeds from redemption of FHLB stock 18,576 9,826
(Increase) decrease in purchased receivables, net ( 35,081 ) 11,120
Increase in loans, net
( 112,738 ) ( 109,573 )
Proceeds from the sale of loans
— 23,469
Proceeds from sale of other real estate owned — 392
Sallyport Commercial Finance, LLC acquisition, net of cash received 144 —
Purchases of premises and equipment ( 524 ) ( 1,934 )
Net Cash (Used) Provided by Investing Activities ( 95,469 ) ( 21,604 )
Financing Activities:
Increase (decrease) in deposits 128,981 ( 21,249 )
Increase in borrowings 39,981 30,286
Repurchase of common stock — ( 788 )
Proceeds from the issuance of common stock ( 1 ) —
Cash dividends paid ( 7,069 ) ( 6,709 )
Net Cash Provided (Used) by Financing Activities 161,892 1,540
Net Change in Cash and Cash Equivalents 78,547 ( 64,108 )
Cash and Cash Equivalents at Beginning of Period 62,736 118,530
Cash and Cash Equivalents at End of Period $ 141,283 $ 54,422
8
Supplemental Information:
Income taxes paid $ 5,020 $ 1,488
Interest paid $ 21,590 $ 18,722
Noncash commitments to invest in Low Income Housing Tax Credit Partnerships $ 13,407 $ —
Non-cash lease liability arising from obtaining right of use assets $ — $ 288
Cash dividends declared but not paid $ 89 $ 72
See notes to consolidated financial statements
9
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Basis of Presentation and Significant Accounting Policies
The Company prepares its consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The accompanying consolidated financial statements have not been audited, and they include the accounts of the Company and it's wholly-owned subsidiaries, and the wholly owned subsidiaries of Northrim Bank (the “Bank”). Significant intercompany balances have been eliminated in consolidation. As of December 31, 2024, the Company had one wholly-owned business trust subsidiary, Northrim Statutory Trust 2 (“Trust 2”), that was formed to issue trust preferred securities and related common securities of Trust 2. The Company has not consolidated the accounts of Trust 2 in its consolidated financial statements in accordance with U.S. GAAP. As a result, the junior subordinated debentures issued by the Company to Trust 2 are reflected on the Company’s consolidated balance sheet as junior subordinated debentures.
In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The Company determined that it operates in three primary operating segments: Community Banking, Home Mortgage Lending, and Specialty Finance. The Company has evaluated subsequent events and transactions for potential recognition or disclosure. Operating results for the interim period ended June 30, 2025 are not necessarily indicative of the results anticipated for the year ending December 31, 2025. These consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
The Company’s significant accounting policies are discussed in Note 1 to the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024. There have been no significant changes in our application of these accounting policies in 2025.
Reclassification of Prior Period Presentation
Certain prior year amounts have been reclassified for consistency with the current period presentation. These reclassifications had no effect on the reported results of operations or total shareholders' equity.
Recent Accounting Pronouncements
Accounting pronouncements to be implemented in future periods
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) - Improvements to Income Tax Disclosures (“ASU 2023-09”). The amendments in ASU 2023-09 improve transparency of income tax disclosures related to rate reconciliation and income taxes paid disclosures by requiring consistent categories and greater disaggregation of information in rate reconciliation, and by requiring disclosure of income taxes paid disaggregated by jurisdiction. The amendments in ASU 2023-09 allow investors to better assess, in their capital allocation decisions, how an entity's worldwide operations and related tax risks and tax planning and operations opportunities affect its income tax rate and prospects for future cash flow. ASU 2023-09 is effective for the Company for fiscal years beginning after December 15, 2024 and may be applied on a prospective or retrospective basis. The Company intends to adopt ASU 2023-09 prospectively and we expect the adoption to expand our disclosures around Income Taxes.
2. Business Combinations
On October 31, 2024, the Company completed the acquisition of 100 % of the equity interest in Sallyport Commercial Finance, LLC (“SCF” or “Sallyport”) in a cash transaction that is valued at approximately $ 53.9 million. The primary reason for the acquisition was to expand the Company's presence in the specialty finance industry. SCF provides factoring, asset based lending, and alternative working capital solutions to small and medium sized enterprises in the United States, and, to a lesser extent, in Canada and the United Kingdom through its subsidiaries. SCF will operate as a wholly-owned subsidiary of the Bank, and is expected to complement the products currently offered by Northrim Funding Services, a factoring division of the Bank.
10
The consideration transferred or transferable to the former owners of SCF and the assets acquired and liabilities assumed have been accounted for under the acquisition method of accounting and were recorded at their estimated fair values as of the October 31, 2024 acquisition date. The Company paid $ 47.9 million in cash on October 31, 2024 when the acquisition was completed. The Company had pre-existing loans to SCF which totaled $ 12.0 million. The fair value of these loans approximated their carrying value, and as a result of the acquisition, the loans were effectively settled at their carrying value, resulting in no gain or loss. The fair value of the loans were considered as part of the total purchase consideration in the transaction. Estimated fair values recorded in the transaction are subject to change for up to one year after the closing date of the acquisition. The application of the acquisition method of accounting resulted in the initial recognition of goodwill in the amount of $ 35.0 million. No other intangibles were identified. In February 2025, in accordance with the terms of the purchase agreement, the Company determined the final value of consideration transferred to the former owners of SCF. The final value of consideration transferred decreased $ 144,000 to $ 47.7 million from $ 47.9 million, which decreased goodwill to $ 34.9 million.
The former owners of SCF (the “sellers”) will receive additional cash proceeds (the “earn-out payments”) of up to $ 6.0 million. The earn-out payments of $ 2.0 million per year are payable on each of the first three anniversaries of the closing date. The purchase agreement provides for the these earn-out payments to be paid to the sellers in future periods, provided that certain principal employees of SCF, including certain of the sellers, have not been terminated for cause or terminated their employment for good reason. The earn-out payments have not been included in acquisition consideration and are being expensed as compensation expense during the periods in which they are being earned based on management's determination that payment of these amounts is probable.
11
A summary of the net assets acquired and the estimated fair value adjustments are presented below:
(In Thousands) October 31, 2024
Cost basis net assets $ 29,638
Cash payment made ( 47,855 )
Pre-existing debt effectively settled ( 12,000 )
Fair value adjustments:
Net loans ( 1,260 )
Net purchased receivables ( 3,524 )
Goodwill ($ 35,001 )
The $ 35.0 million of goodwill recorded in connection with the acquisition of SCF represents the excess purchase price over the estimated fair value of the net assets acquired, and resulted from the expected decrease in funding costs and, to a lesser extent, expected operational efficiencies. All of the goodwill is expected to be deductible for tax purposes.
A summary of the assets acquired and liabilities assumed at their estimated fair values are presented below:
(In Thousands) October 31, 2024
Assets Acquired:
Cash and equivalents $ 7,197
Loans, net 9,158
Purchased receivables, net 48,034
Premises and equipment
54
Right-of-use assets 44
Other assets 1,642
Total assets acquired $ 66,129
Liabilities Assumed:
Borrowings $ 40,207
Lease liability 47
Other liabilities 1,021
Total liabilities assumed $ 41,275
The fair value of assets acquired and liabilities assumed approximates book value as of the acquisition date as all loans and borrowings have variable interest rates. Purchased receivables have an average life of less than 45 days. Some of the assets acquired exhibited evidence of credit deterioration at the acquisition date. These assets were designated as purchased credit deteriorated (“PCD”) assets in accordance with U.S. GAAP. The following table presents PCD loan and purchased receivable activity at the date of acquisition:
(In Thousands) Loans Purchased Receivables
Unpaid principal balance $ 10,418 $ 51,558
ACL at acquisition ( 1,260 ) ( 3,524 )
Total $ 9,158 $ 48,034
12
Based on an evaluation in accordance with Rule 3-05 and Rule 11-01(b) of Regulations S-X, the acquisition of SCF does not meet the significance thresholds requiring separate financial statement disclosure.
The operations of SCF are included in our operating results from October 31, 2024, and added revenue of $ 2.6 million, non-interest expense of $ 1.5 million, and net income of $ 943,000 , before taxes, for the year ended December 31, 2024. SCF’s results of operations prior to the acquisition are not included in our operating results. Additionally, deal-related costs of $ 1.1 million for the year ended December 31, 2024 have been incurred and expensed in connection with the acquisition of Sallyport and recognized within professional and outside services expense on the Consolidated Statements of Income .
The following tables present unaudited pro forma results of operations for the three and six-month periods ended June 30, 2024 as if the acquisition of SCF had occurred on January 1, 2024. The proforma results have been prepared for comparative purposes only and are not necessarily indicative of the results that would have been obtained had the acquisition actually occurred on January 1, 2024, primarily due to the Company's lower cost of funding as compared to SCF.
(In Thousands, except per share data) Three Months Ended June 30, 2024
(Unaudited)
Company
SCF 1
Pro Forma Adjustments 3
Pro Forma Combined
Net interest and other income $ 36,630 $ 4,795 $ 41,425
Net income 9,020 1,103 ( 314 ) 9,809
Earnings Per Share, Basic $ 1.64 $ 1.78
Earnings Per Share, Diluted $ 1.62 $ 1.76
Weighted Average Shares Outstanding, Basic 5,500,588 5,500,588
Weighted Average Shares Outstanding, Diluted 5,558,580 5,558,580
(In Thousands, except per share data) Six Months Ended June 30, 2024
(Unaudited)
Company
SCF 2
Pro Forma Adjustments 3
Pro Forma Combined
Net interest and other income $ 70,921 $ 9,993 $ 80,914
Net income 17,219 2,133 ( 606 ) 18,746
Earnings Per Share, Basic $ 3.13 $ 3.41
Earnings Per Share, Diluted $ 3.10 $ 3.37
Weighted Average Shares Outstanding, Basic 5,500,083 5,500,083
Weighted Average Shares Outstanding, Diluted 5,562,025 5,562,025
1 SCF represents unaudited results from April 1 to June 30 for 2024.
2 SCF represents unaudited results from January 1 to June 30 for 2024.
3 Proforma adjustments include a provision for income taxes using the Company's statutory rate.
13
3. Investment Securities
Marketable Equity Securities
The Company held marketable equity securities with fair values of $ 8.7 million at both June 30, 2025 and December 31, 2024. The realized and unrealized gains (losses) recognized on marketable equity securities in other operating income in the Company's Consolidated Statements of Income were as follows:
Three Months Ended June 30, Six Months Ended June 30,
(In Thousands) 2025 2024 2024 2023
Unrealized gain (loss) on marketable equity securities
$ 78 ($ 60 ) $ 28 $ 254
Total $ 78 ($ 60 ) $ 28 $ 254
Debt securities
Debt securities have been classified in the financial statements as available for sale or held to maturity. The following table summarizes the amortized cost, estimated fair value, and the Allowance for Credit Losses (“ACL”) of debt securities and the corresponding amounts of gross unrealized gains and losses of available-for-sale securities recognized in accumulated other comprehensive income (loss) and gross unrecognized gains and losses of held to maturity securities at the periods indicated:
(In Thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Allowance for Credit Losses Fair Value
June 30, 2025
Securities available for sale
U.S. Treasury and government sponsored entities $ 388,946 $ 1,353 ($ 6,259 ) $ — $ 384,040
U.S. Agency mortgage-backed securities 4,975 1 — 4,976
Corporate bonds 5,006 — ( 132 ) — 4,874
Collateralized loan obligations 35,480 51 — — 35,531
Total securities available for sale $ 434,407 $ 1,405 ($ 6,391 ) $ — $ 429,421
(In Thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value
June 30, 2025
Securities held to maturity
Corporate bonds $ 36,750 $ 375 ($ 1,086 ) $ 36,039
Allowance for credit losses — — — —
Total securities held to maturity, net of ACL $ 36,750 $ 375 ($ 1,086 ) $ 36,039
(In Thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Allowance for Credit Losses Fair Value
December 31, 2024
Securities available for sale
U.S. Treasury and government sponsored entities $ 444,370 $ 294 ($ 11,733 ) $ — $ 432,931
Corporate bonds 9,009 9 ( 223 ) — 8,795
Collateralized loan obligations 36,827 66 ( 2 ) — 36,891
Total securities available for sale $ 490,206 $ 369 ($ 11,958 ) $ — $ 478,617
14
(In Thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value
December 31, 2024
Securities held to maturity
Corporate bonds $ 36,750 $ 175 ($ 1,175 ) $ 35,750
Allowance for credit losses — — — —
Total securities held to maturity, net of ACL $ 36,750 $ 175 ($ 1,175 ) $ 35,750
Gross unrealized losses on available for sale securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at June 30, 2025 and December 31, 2024 were as follows:
Less Than 12 Months More Than 12 Months Total
(In Thousands) Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses
June 30, 2025
Securities available for sale
U.S. Treasury and government sponsored entities $ 19,615 ($ 86 ) $ 288,411 ($ 6,173 ) $ 308,026 ($ 6,259 )
Corporate bonds — — 4,874 ( 132 ) 4,874 ( 132 )
Collateralized loan obligations — — — — — —
Total $ 19,615 ($ 86 ) $ 293,285 ($ 6,305 ) $ 312,900 ($ 6,391 )
Securities Held to Maturity
Corporate bonds
$ — $ — $ 10,664 ($ 1,086 ) $ 10,664 ($ 1,086 )
Total $ — $ — $ 10,664 ($ 1,086 ) $ 10,664 ($ 1,086 )
December 31, 2024
Securities available for sale
U.S. Treasury and government sponsored entities $ 44,262 ($ 422 ) $ 358,446 ($ 11,311 ) $ 402,708 ($ 11,733 )
Corporate bonds — — 4,786 ( 223 ) 4,786 ( 223 )
Collateralized loan obligations — — 4,993 ( 2 ) 4,993 ( 2 )
Total $ 44,262 ($ 422 ) $ 368,225 ($ 11,536 ) $ 412,487 ($ 11,958 )
Securities Held to Maturity
Corporate bonds
$ — $ — $ 20,575 ($ 1,175 ) $ 20,575 ($ 1,175 )
Total $ — $ — $ 20,575 ($ 1,175 ) $ 20,575 ($ 1,175 )
Management evaluates available for sale debt securities and securities held to maturity in unrealized loss positions to determine whether the impairment is due to credit-related factors or noncredit-related factors. Consideration is given to the extent to which the fair value is less than cost, the financial condition and near-term prospects of the issuer, and the intent and ability of the Company to retain its investment in the security for a period of time sufficient to allow for any anticipated recovery in fair value.
At June 30, 2025, the Company had two available for sale securities in an unrealized loss position without an ACL that have been in a loss position for less than twelve months. There were 32 available for sale securities without an ACL with unrealized losses at June 30, 2025 that have been in a loss position for more than twelve months. At June 30, 2025, the Company had two held to maturity securities in an unrealized loss position without an ACL that have been in a loss position for more than twelve months. Management does not have the intent to sell any of these securities and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline. Accordingly, as of June 30, 2025, management believes that the unrealized losses detailed in the previous table are due to noncredit-related factors, primarily changes in interest rates and other market conditions, and therefore no losses have been recognized in the Company's Consolidated Statements of Income .
15
At June 30, 2025 and December 31, 2024, carrying amounts of $ 192.6 million and $ 177.4 million in securities were pledged for deposits and borrowings, respectively.
The amortized cost and estimated fair values of available for sale and held to maturity debt securities at June 30, 2025, are distributed by contractual maturity as shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
(In Thousands) Amortized Cost Fair Value
June 30, 2025
US Treasury and government sponsored entities
Within 1 year $ 162,488 $ 159,812
1-5 years 216,900 214,494
5-10 years 9,558 9,734
Total $ 388,946 $ 384,040
U.S. Agency mortgage-backed securities
Over 10 years $ 4,975 $ 4,976
Total $ 4,975 $ 4,976
Corporate bonds
Within 1 year $ 10,000 $ 10,006
1-5 years 5,006 4,874
5-10 years 26,750 26,033
Total $ 41,756 $ 40,913
Collateralized loan obligations
5-10 years $ 35,480 $ 35,531
Over 10 years — —
Total $ 35,480 $ 35,531
There were no proceeds from sales of investment securities for the three and six-month periods ending June 30, 2025 and 2024.
A summary of interest income for the three and six-month periods ending June 30, 2025 and 2024, on available for sale investment securities are as follows:
Three Months Ended June 30, Six Months Ended June 30,
(In Thousands) 2025 2024 2025 2024
US Treasury and government sponsored entities $ 2,415 $ 2,499 $ 4,739 $ 5,068
U.S. Agency mortgage-backed securities 49 — 53 —
Other 562 1,057 1,186 2,203
Total taxable interest income $ 3,026 $ 3,556 $ 5,978 $ 7,271
Municipal securities $ — $ — $ — $ 3
Total tax-exempt interest income $ — $ — $ — $ 3
Total $ 3,026 $ 3,556 $ 5,978 $ 7,274
16
4. Loans and Allowance for Credit Losses
Loans Held for Sale
Loans held for sale are comprised entirely of 1-4 family residential mortgage loans as of June 30, 2025 and December 31, 2024. The Company designates loans held for sale as either carried at fair value or the lower of cost or fair value at loan level at origination.
Loans Held for Investment
The following table presents amortized cost and unpaid principal balance of loans, categorized by the segments used in the Company's Current Expected Credit Losses (“CECL”) methodology to assess credit risk, for the periods indicated:
June 30, 2025 December 31, 2024
(In Thousands) Amortized Cost Unpaid Principal Difference Amortized Cost Unpaid Principal Difference
Commercial & industrial loans $ 486,231 $ 488,621 ($ 2,390 ) $ 437,922 $ 440,163 ($ 2,241 )
Commercial real estate:
Owner occupied properties 445,497 447,561 ( 2,064 ) 418,092 420,060 ( 1,968 )
Non-owner occupied and multifamily properties 692,573 696,766 ( 4,193 ) 615,662 619,431 ( 3,769 )
Residential real estate:
1-4 family residential properties secured by first liens 206,825 206,905 ( 80 ) 270,966 270,535 431
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 60,611 60,118 493 49,160 48,857 303
1-4 family residential construction loans 35,777 36,005 ( 228 ) 39,516 39,789 ( 273 )
Other construction, land development and raw land loans 186,007 187,442 ( 1,435 ) 212,561 214,068 ( 1,507 )
Obligations of states and political subdivisions in the US 31,479 31,477 2 29,471 29,468 3
Agricultural production, including commercial fishing 46,340 46,535 ( 195 ) 45,840 46,069 ( 229 )
Consumer loans 7,663 7,570 93 7,638 7,562 76
Other loans 3,112 3,120 ( 8 ) 2,435 2,448 ( 13 )
Total 2,202,115 2,212,120 ( 10,005 ) 2,129,263 2,138,450 ( 9,187 )
Allowance for credit losses ( 22,585 ) ( 22,020 )
Net loans $ 2,179,530 $ 2,212,120 ($ 10,005 ) $ 2,107,243 $ 2,138,450 ($ 9,187 )
The difference between the amortized cost and unpaid principal balance is net deferred origination fees totaling $ 10.0 million at June 30, 2025 and $ 9.2 million at December 31, 2024.
Accrued interest on loans, which is excluded from the amortized cost of loans held for investment, totaled $ 9.7 million and $ 8.4 million at June 30, 2025 and December 31, 2024, respectively, and is included in other assets in the Consolidated Balance Sheets .
17
Allowance for Credit Losses
The table below presents activity in the ACL related to loans held for investment for the periods indicated.
Three Months Ended June 30, Beginning Balance Credit Loss Expense (Benefit) Charge-offs Recoveries Ending Balance
(In Thousands)
2025
Commercial & industrial loans $ 7,387 $ 268 ($ 152 ) $ 5 $ 7,508
Commercial real estate:
Owner occupied properties 2,442 ( 171 ) — — 2,271
Non-owner occupied and multifamily properties 3,956 227 — — 4,183
Residential real estate:
1-4 family residential properties secured by first liens 4,056 637 — — 4,693
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 769 152 — 7 928
1-4 family residential construction loans 219 51 — — 270
Other construction, land development and raw land loans 1,706 602 — — 2,308
Obligations of states and political subdivisions in the US 123 12 — — 135
Agricultural production, including commercial fishing 187 10 — — 197
Consumer loans 71 11 ( 3 ) 3 82
Other loans 6 4 — — 10
Total $ 20,922 $ 1,803 ($ 155 ) $ 15 $ 22,585
2024
Commercial & industrial loans $ 4,052 ($ 22 ) $ — $ 17 $ 4,047
Commercial real estate:
Owner occupied properties 2,893 70 — — 2,963
Non-owner occupied and multifamily properties 3,419 80 — — 3,499
Residential real estate:
1-4 family residential properties secured by first liens 3,425 64 — — 3,489
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 581 80 — 4 665
1-4 family residential construction loans 159 21 — — 180
Other construction, land development and raw land loans 2,675 ( 149 ) — — 2,526
Obligations of states and political subdivisions in the US 105 ( 5 ) — — 100
Agricultural production, including commercial fishing 156 ( 4 ) — 5 157
Consumer loans 60 1 — — 61
Other loans 8 ( 1 ) — — 7
Total $ 17,533 $ 135 $ — $ 26 $ 17,694
18
Six Months Ended June 30, Beginning Balance Credit Loss Expense (Benefit) Charge-offs Recoveries Ending Balance
(In Thousands)
2025
Commercial & industrial loans $ 5,800 $ 1,818 ($ 189 ) $ 79 $ 7,508
Commercial real estate:
Owner occupied properties 2,944 ( 673 ) — — 2,271
Non-owner occupied and multifamily properties 3,967 216 — — 4,183
Residential real estate:
1-4 family residential properties secured by first liens 4,364 329 — — 4,693
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 775 139 — 14 928
1-4 family residential construction loans 230 40 — — 270
Other construction, land development and raw land loans 3,589 ( 1,281 ) — — 2,308
Obligations of states and political subdivisions in the US 106 29 — — 135
Agricultural production, including commercial fishing 169 25 — 3 197
Consumer loans 71 24 ( 16 ) 3 82
Other loans 5 5 — — 10
Total $ 22,020 $ 671 ($ 205 ) $ 99 $ 22,585
2024
Commercial & industrial loans $ 3,438 $ 532 $ — $ 77 $ 4,047
Commercial real estate:
Owner occupied properties 2,867 96 — — 2,963
Non-owner occupied and multifamily properties 3,294 205 — — 3,499
Residential real estate:
1-4 family residential properties secured by first liens 3,470 19 — — 3,489
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 551 104 — 10 665
1-4 family residential construction loans 191 ( 11 ) — — 180
Other construction, land development and raw land loans 3,127 ( 601 ) — — 2,526
Obligations of states and political subdivisions in the US 80 20 — — 100
Agricultural production, including commercial fishing 168 9 ( 25 ) 5 157
Consumer loans 81 ( 21 ) — 1 61
Other loans 3 4 — — 7
Total $ 17,270 $ 356 ($ 25 ) $ 93 $ 17,694
19
The following table shows gross charge-offs by year of loan origination for the periods indicated:
Six Months Ended June 30,
(In Thousands) 2025 2024 2023 2022 2021 Prior Total
2025
Commercial & industrial loans $ — $ 152 $ — $ — $ 37 $ — $ 189
Consumer loans — — 6 — — 10 16
Total $ — $ 152 $ 6 $ — $ 37 $ 10 $ 205
Credit Quality Information
As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management utilizes a loan risk grading system called the Asset Quality Rating (“AQR”) system to assign a risk classification to each of its loans. The risk classification is a dual rating system that contemplates both probability of default and risk of loss given default. Loans are graded on a scale of 1 to 10 and, loans graded 1 – 6 are considered “pass” grade loans. Loans graded 7 or higher are considered “criticized” loans. A description of the general characteristics of the AQR risk classifications are as follows:
Pass grade loans – 1 through 6: The borrower demonstrates sufficient cash flow to fund debt service, including acceptable profit margins, cash flows, liquidity and other balance sheet ratios. Historic and projected performance indicates that the borrower is able to meet obligations under most economic circumstances. The borrower has competent management with an acceptable track record. The category does not include loans with undue or unwarranted credit risks that constitute identifiable weaknesses.
Criticized loans:
Special Mention – 7: A “special mention” credit has weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset at some future date.
Substandard – 8: A “substandard” credit is inadequately protected by the current worth and paying capacity of the obligor or by the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
Doubtful – 9: An asset classified “doubtful” has all the weaknesses inherent in one that is classified "substandard-8" with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable. The loan has substandard characteristics, and available information suggests that it is unlikely that the loan will be repaid in its entirety.
Loss – 10: An asset classified “loss” is considered uncollectible and of such little value that its continuance on the books is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset, even though partial recovery may be affected in the future.
The following tables present the Company's portfolio of risk-rated loans by grade and by year of origination. Management considers the guidance in ASC 310-20 when determining whether a modification, extension, or renewal of loan constitutes a current period origination. Generally, current period renewals of credit are re-underwritten at the point of renewal and considered current period originations for purposes of the table below.
June 30, 2025 2025 2024 2023 2022 2021 Prior Total
(In Thousands)
Commercial & industrial loans
Pass $ 53,042 $ 97,462 $ 67,047 $ 106,048 $ 36,135 $ 81,015 $ 440,749
Criticized 766 3,819 6,779 16,615 10,467 7,036 45,482
Total commercial & industrial loans $ 53,808 $ 101,281 $ 73,826 $ 122,663 $ 46,602 $ 88,051 $ 486,231
Commercial real estate:
Owner occupied properties
Pass $ 22,786 $ 83,781 $ 47,458 $ 70,085 $ 57,289 $ 142,440 $ 423,839
20
Criticized 6,002 — — 3,739 — 11,917 21,658
Total commercial real estate owner occupied properties $ 28,788 $ 83,781 $ 47,458 $ 73,824 $ 57,289 $ 154,357 $ 445,497
Non-owner occupied and multifamily properties
Pass $ 50,479 $ 119,227 $ 67,539 $ 140,597 $ 79,591 $ 224,118 $ 681,551
Criticized — — — 1,152 — 9,870 11,022
Total commercial real estate non-owner occupied and multifamily properties $ 50,479 $ 119,227 $ 67,539 $ 141,749 $ 79,591 $ 233,988 $ 692,573
Residential real estate:
1-4 family residential properties secured by first liens
Pass $ 963 $ 68,021 $ 87,706 $ 35,881 $ 3,060 $ 10,181 $ 205,812
Criticized — — 518 314 — 181 1,013
Total residential real estate 1-4 family residential properties secured by first liens $ 963 $ 68,021 $ 88,224 $ 36,195 $ 3,060 $ 10,362 $ 206,825
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
Pass $ 11,047 $ 20,250 $ 12,358 $ 5,880 $ 2,671 $ 7,957 $ 60,163
Criticized — — 372 — — 76 448
Total residential real estate 1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens $ 11,047 $ 20,250 $ 12,730 $ 5,880 $ 2,671 $ 8,033 $ 60,611
1-4 family residential construction loans
Pass $ 14,542 $ 12,561 $ 413 $ — $ — $ 8,261 $ 35,777
Criticized — — — — — — —
Total residential real estate 1-4 family residential construction loans $ 14,542 $ 12,561 $ 413 $ — $ — $ 8,261 $ 35,777
Other construction, land development and raw land loans
Pass $ 27,388 $ 61,777 $ 64,431 $ 14,141 $ 9,042 $ 7,653 $ 184,432
Criticized — — — — 28 1,547 1,575
Total other construction, land development and raw land loans $ 27,388 $ 61,777 $ 64,431 $ 14,141 $ 9,070 $ 9,200 $ 186,007
Obligations of states and political subdivisions in the US
Pass $ — $ 3,530 $ — $ 27,949 $ — $ — $ 31,479
Criticized — — — — — — —
Total obligations of states and political subdivisions in the US $ — $ 3,530 $ — $ 27,949 $ — $ — $ 31,479
Agricultural production, including commercial fishing
Pass $ 1,490 $ 8,035 $ 9,311 $ 7,882 $ 15,274 $ 4,211 $ 46,203
Criticized — — — — 137 — 137
Total agricultural production, including commercial fishing $ 1,490 $ 8,035 $ 9,311 $ 7,882 $ 15,411 $ 4,211 $ 46,340
Consumer loans
Pass $ 1,713 $ 2,368 $ 1,893 $ 596 $ 57 $ 1,007 $ 7,634
Criticized — — — 4 — 25 29
Total consumer loans $ 1,713 $ 2,368 $ 1,893 $ 600 $ 57 $ 1,032 $ 7,663
Other loans
Pass $ — $ — $ 1,496 $ 94 $ 280 $ 1,242 $ 3,112
Criticized — — — — — — —
Total other loans $ — $ — $ 1,496 $ 94 $ 280 $ 1,242 $ 3,112
Total loans
Pass $ 183,450 $ 477,012 $ 359,652 $ 409,153 $ 203,399 $ 488,085 $ 2,120,751
Criticized 6,768 3,819 7,669 21,824 10,632 30,652 81,364
Total loans $ 190,218 $ 480,831 $ 367,321 $ 430,977 $ 214,031 $ 518,737 $ 2,202,115
Total pass loans $ 183,450 $ 477,012 $ 359,652 $ 409,153 $ 203,399 $ 488,085 $ 2,120,751
Government guarantees ( 9,133 ) ( 40,990 ) ( 19,032 ) ( 4,967 ) ( 12,838 ) ( 17,871 ) ( 104,831 )
Total pass loans, net of government guarantees $ 174,317 $ 436,022 $ 340,620 $ 404,186 $ 190,561 $ 470,214 $ 2,015,920
21
Total criticized loans $ 6,768 $ 3,819 $ 7,669 $ 21,824 $ 10,632 $ 30,652 $ 81,364
Government guarantees — — ( 1,568 ) ( 17,056 ) ( 9,427 ) ( 12,722 ) ( 40,773 )
Total criticized loans, net government guarantees $ 6,768 $ 3,819 $ 6,101 $ 4,768 $ 1,205 $ 17,930 $ 40,591
December 31, 2024 2024 2023 2022 2021 2020 Prior Total
(In Thousands)
Commercial & industrial loans
Pass $ 112,361 $ 70,871 $ 120,377 $ 37,628 $ 10,581 $ 40,288 $ 392,106
Criticized 201 3,386 16,888 14,973 5,759 4,609 45,816
Total commercial & industrial loans $ 112,562 $ 74,257 $ 137,265 $ 52,601 $ 16,340 $ 44,897 $ 437,922
Commercial real estate:
Owner occupied properties
Pass $ 68,074 $ 48,655 $ 74,611 $ 64,234 $ 74,662 $ 74,987 $ 405,223
Criticized — — 492 — 348 12,029 12,869
Total commercial real estate owner occupied properties $ 68,074 $ 48,655 $ 75,103 $ 64,234 $ 75,010 $ 87,016 $ 418,092
Non-owner occupied and multifamily properties
Pass $ 114,879 $ 70,806 $ 104,924 $ 73,008 $ 65,592 $ 175,349 $ 604,558
Criticized — — 1,166 30 — 9,908 11,104
Total commercial real estate non-owner occupied and multifamily properties $ 114,879 $ 70,806 $ 106,090 $ 73,038 $ 65,592 $ 185,257 $ 615,662
Residential real estate:
1-4 family residential properties secured by first liens
Pass $ 103,919 $ 108,642 $ 43,562 $ 3,279 $ 4,228 $ 6,978 $ 270,608
Criticized — 205 — — — 153 358
Total residential real estate 1-4 family residential properties secured by first liens $ 103,919 $ 108,847 $ 43,562 $ 3,279 $ 4,228 $ 7,131 $ 270,966
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
Pass $ 18,946 $ 13,553 $ 5,116 $ 2,695 $ 2,097 $ 6,083 $ 48,490
Criticized — 372 — — — 298 670
Total residential real estate 1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens $ 18,946 $ 13,925 $ 5,116 $ 2,695 $ 2,097 $ 6,381 $ 49,160
1-4 family residential construction loans
Pass $ 25,458 $ 4,118 $ 2,353 $ — $ — $ 7,587 $ 39,516
Criticized — — — — — — —
Total residential real estate 1-4 family residential construction loans $ 25,458 $ 4,118 $ 2,353 $ — $ — $ 7,587 $ 39,516
Other construction, land development and raw land loans
Pass $ 63,430 $ 60,693 $ 51,809 $ 25,836 $ 1,236 $ 7,942 $ 210,946
Criticized — — — — — 1,615 1,615
Total other construction, land development and raw land loans $ 63,430 $ 60,693 $ 51,809 $ 25,836 $ 1,236 $ 9,557 $ 212,561
Obligations of states and political subdivisions in the US
Pass $ — $ — $ 29,471 $ — $ — $ — $ 29,471
Criticized — — — — — — —
Total obligations of states and political subdivisions in the US $ — $ — $ 29,471 $ — $ — $ — $ 29,471
Agricultural production, including commercial fishing
Pass $ 8,097 $ 8,776 $ 8,380 $ 15,847 $ 3,109 $ 1,631 $ 45,840
Criticized — — — — — — —
Total agricultural production, including commercial fishing $ 8,097 $ 8,776 $ 8,380 $ 15,847 $ 3,109 $ 1,631 $ 45,840
Consumer loans
Pass $ 3,346 $ 2,377 $ 717 $ 75 $ 252 $ 820 $ 7,587
22
Criticized — 45 5 — — 1 51
Total consumer loans $ 3,346 $ 2,422 $ 722 $ 75 $ 252 $ 821 $ 7,638
Other loans
Pass $ — $ 345 $ 122 $ 285 $ 1,683 $ — $ 2,435
Criticized — — — — — — —
Total other loans $ — $ 345 $ 122 $ 285 $ 1,683 $ — $ 2,435
Total loans
Pass $ 518,510 $ 388,836 $ 441,442 $ 222,887 $ 163,440 $ 321,665 $ 2,056,780
Criticized 201 4,008 18,551 15,003 6,107 28,613 72,483
Total loans $ 518,711 $ 392,844 $ 459,993 $ 237,890 $ 169,547 $ 350,278 $ 2,129,263
Total pass loans $ 518,510 $ 388,836 $ 441,442 $ 222,887 $ 163,440 $ 321,665 $ 2,056,780
Government guarantees ( 35,244 ) ( 12,421 ) ( 7,727 ) ( 13,785 ) ( 1,591 ) ( 17,276 ) ( 88,044 )
Total pass loans, net of government guarantees $ 483,266 $ 376,415 $ 433,715 $ 209,102 $ 161,849 $ 304,389 $ 1,968,736
Total criticized loans $ 201 $ 4,008 $ 18,551 $ 15,003 $ 6,107 $ 28,613 $ 72,483
Government guarantees — ( 1,640 ) ( 14,816 ) ( 13,476 ) ( 5,183 ) ( 7,963 ) ( 43,078 )
Total criticized loans, net government guarantees $ 201 $ 2,368 $ 3,735 $ 1,527 $ 924 $ 20,650 $ 29,405
23
Past Due Loans: The following tables present an aging of contractually past due loans as of the periods presented:
(In Thousands) 30-59 Days
Past Due 60-89 Days
Past Due Greater Than
90 Days Past Due Total Past
Due Current Total Greater Than 90 Days Past Due Still Accruing
June 30, 2025
Commercial & industrial loans $ 795 $ 70 $ 1,499 $ 2,364 $ 483,867 $ 486,231 $ —
Commercial real estate:
Owner occupied properties
— — 217 217 445,280 445,497 —
Non-owner occupied and multifamily properties
— — — — 692,573 692,573 —
Residential real estate:
1-4 family residential properties secured by first liens
— 468 197 665 206,160 206,825 —
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
69 65 372 506 60,105 60,611 —
1-4 family residential construction loans
— — — — 35,777 35,777 —
Other construction, land development and raw land loans — — 1,490 1,490 184,517 186,007 —
Obligations of states and political subdivisions in the US — — — — 31,479 31,479 —
Agricultural production, including commercial fishing — — — — 46,340 46,340 —
Consumer loans 24 25 — 49 7,614 7,663 —
Other loans — — — — 3,112 3,112 —
Total $ 888 $ 628 $ 3,775 $ 5,291 $ 2,196,824 $ 2,202,115 $ —
December 31, 2024
Commercial & industrial loans $ 718 $ — $ 1,558 $ 2,276 $ 435,646 $ 437,922 $ —
Commercial real estate:
Owner occupied properties
— 492 224 716 417,376 418,092 —
Non-owner occupied and multifamily properties
— — — — 615,662 615,662 —
Residential real estate:
1-4 family residential properties secured by first liens
712 323 205 1,240 269,726 270,966 —
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
— — 466 466 48,694 49,160 17
1-4 family residential construction loans
— — 94 94 39,422 39,516 —
Other construction, land development and raw land loans — — 1,432 1,432 211,129 212,561 —
Obligations of states and political subdivisions in the US — — — — 29,471 29,471 —
Agricultural production, including commercial fishing — — — — 45,840 45,840 —
Consumer loans — — — — 7,638 7,638 —
Other loans — — — — 2,435 2,435 —
Total $ 1,430 $ 815 $ 3,979 $ 6,224 $ 2,123,039 $ 2,129,263 $ 17
24
Nonaccrual loans: Nonaccrual loans net of government guarantees totaled $ 7.8 million and $ 7.5 million at June 30, 2025 and December 31, 2024, respectively. The following table presents loans on nonaccrual status and loans on nonaccrual status for the periods presented for which there was no related ACL. All loans with no ACL are individually evaluated for credit losses in the Company's CECL methodology.
June 30, 2025 December 31, 2024
(In Thousands) Nonaccrual Nonaccrual With No ACL Nonaccrual Nonaccrual With No ACL
Commercial & industrial loans $ 5,484 $ 5,484 $ 4,983 $ 4,760
Commercial real estate:
Owner occupied properties 217 217 224 224
Residential real estate:
1-4 family residential properties secured by first liens 197 197 233 —
1-4 family residential properties secured by junior liens
and revolving secured by 1-4 family first liens 448 372 550 466
1-4 family residential construction loans — — 94 94
Other construction, land development and raw land loans 1,490 1,490 1,432 1,432
Consumer loans 25 — — —
Total nonaccrual loans 7,861 7,760 7,516 6,976
Government guarantees on nonaccrual loans ( 70 ) ( 70 ) — —
Net nonaccrual loans $ 7,791 $ 7,690 $ 7,516 $ 6,976
There was no interest on nonaccrual loans reversed through interest income during the three or six-month periods ending June 30, 2025 or June 30, 2024.
There was no interest earned on nonaccrual loans with a principal balance during the six-month periods ending June 30, 2025 and June 30, 2024. However, the Company recognized interest income of $ 45,000 and $ 32,000 in the three-month periods ending June 30, 2025 and 2024, respectively, and $ 87,000 and $ 234,000 in the six-month periods ending June 30, 2025 and 2024, respectively, related to interest collected on nonaccrual loans whose principal had been paid down to zero.
Loan Modifications: The Company modifies loans to borrowers experiencing financial difficulty as a normal part of our business. These modifications include providing term extensions/modifications, payment modifications, interest rate modifications, or, on rare occasions, principal forgiveness. When principal forgiveness is provided, the amount of forgiveness is charged-off against the ACL. The Company may provide multiple types of concessions on any one loan.
The following table shows the amortized cost basis of the loans that were both experiencing financial difficulty and modified during the periods indicated, by class and type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers experiencing financial difficulty as compared to the amortized cost basis of each class of financing receivable is also presented below:
Three Months Ended June 30, 2025
Payment Modification Term and payment modifications Total Modifications Percentage of Class of Financing Receivable
(In Thousands)
Commercial real estate:
Owner occupied properties $ — $ — $ — — %
Total $ — $ — $ — — %
25
Three Months Ended June 30, 2024
Term Modification Term and payment modifications Total Modifications Percentage of Class of Financing Receivable
(In Thousands)
Commercial & industrial loans $ — $ — $ — — %
Total $ — $ — $ — — %
Six Months Ended June 30, 2025
Term Modification Term and payment modifications Total Modifications Percentage of Class of Financing Receivable
(In Thousands)
Commercial real estate:
Owner occupied properties — $ 3,252 $ 3,252 0.73 %
Total $ — $ 3,252 $ 3,252 0.15 %
Six Months Ended June 30, 2024
Term Modification Term and payment modifications Total Modifications Percentage of Class of Financing Receivable
(In Thousands)
Commercial & industrial loans $ 5,396 $ 265 $ 5,661 1.36 %
Total $ 5,396 $ 265 $ 5,661 0.30 %
The Company has no outstanding unfunded commitments to the borrowers included in the previous table.
The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty as of the dates indicated:
Three Months Ended June 30, 2025
Principal Forgiveness Weighted-Average Interest Rate Reduction Weighted-Average Term Extension (months)
(In Thousands)
Commercial real estate:
Owner occupied properties $ — — % 0
Three Months Ended June 30, 2024
Principal Forgiveness Weighted-Average Interest Rate Reduction Weighted-Average Term Extension (months)
(In Thousands)
Commercial & industrial loans $ — — % 0
Six Months Ended June 30, 2025
Principal Forgiveness Weighted-Average Interest Rate Reduction Weighted-Average Term Extension (months)
(In Thousands)
Commercial real estate:
Owner occupied properties $ — — % 33
26
Six Months Ended June 30, 2024
Principal Forgiveness Weighted-Average Interest Rate Reduction Weighted-Average Term Extension (months)
(In Thousands)
Commercial & industrial loans $ — 8 % 7
The following table presents the amortized cost basis of loans to borrowers experiencing financial difficulty as of the dates indicated. These are loans that have been modified within twelve months of the dates indicated:
June 30, 2025 December 31, 2024
(In Thousands)
Commercial & industrial loans $ 768 $ 5,075
Commercial real estate:
Owner occupied properties 3,468 224
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 372 466
1-4 family residential construction loans — 94
Other construction, land development and raw land loans 1,490 1,432
Total $ 6,098 $ 7,291
:
27
The following table presents the amortized cost basis of loans that had a payment default during the period indicated and were modified in the twelve months before default to borrowers experiencing financial difficulty:
Three Months Ended June 30, 2025 Six Months Ended June 30, 2025
Term modification Term modification
(In Thousands)
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens $ — $ —
1-4 family residential construction loans — —
Other construction, land development and raw land loans — —
Total $ — $ —
Three Months Ended June 30, 2024 Six Months Ended June 30, 2024
Term modification Term modification
(In Thousands)
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens $ — $ 112
1-4 family residential construction loans — 109
Other construction, land development and raw land loans — 968
Total $ — $ 1,189
The Company monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the payment performance of loans that have been modified in the last twelve months as of the date indicated:
June 30, 2025
Greater Than 89 Days Past Due Total Past Due Current
Total
(In Thousands)
Commercial & industrial loans $ — $ — $ 768 $ 768
Commercial real estate:
Owner occupied properties 217 217 3,251 3,468
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 372 372 — 372
Other construction, land development and raw land loans 1,490 1,490 — 1,490
Total $ 2,079 $ 2,079 $ 4,019 $ 6,098
28
June 30, 2024
Total Past Due Current Total
(In Thousands)
Commercial & industrial loans $ — $ 5,394 $ 5,394
Commercial real estate:
Owner occupied properties — 242 242
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens — 108 108
1-4 family residential construction loans — 106 106
Other construction, land development and raw land loans — 1,512 1,512
Total $ — $ 7,362 $ 7,362
Upon the Company's determination that a modified loan (or a portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the ACL is adjusted by the same amount.
5. Purchased Receivables
Purchased receivables are carried at their principal amount outstanding, net of an ACL, and have a maturity of less than one year . Income on purchased receivables is accrued and recognized on the principal amount outstanding using an effective interest method except when management believes doubt exists as to the collectability of the income or principal. There were eight nonperforming purchased receivables with a balance of $ 4.0 million as of June 30, 2025 and there were four nonperforming purchased receivable with a balance of $ 3.8 million as of December 31, 2024 for which management was not accruing income.
The following table summarizes the components of net purchased receivables for the dates indicated:
(In Thousands) June 30, 2025 December 31, 2024
Purchased receivables $ 112,530 $ 77,727
Allowance for credit losses - purchased receivables ( 3,432 ) ( 3,649 )
Total $ 109,098 $ 74,078
The following table sets forth information regarding changes in the ACL on purchased receivables for the periods indicated:
Three Months Ended June 30, Six Months Ended June 30,
(In Thousands) 2025 2024 2025 2024
Balance at beginning of period $ 3,695 $ — $ 3,649 $ —
Charge-offs ( 281 ) — ( 281 ) —
Recoveries — — — —
Charge-offs net of recoveries ( 281 ) — ( 281 ) —
Provision for purchased receivables
18 — 64 —
Balance at end of period $ 3,432 $ — $ 3,432 $ —
29
6. Servicing Rights
Mortgage servicing rights
The following table details the activity in the Company's mortgage servicing rights (“MSR”) for the three and six-month periods ended June 30, 2025 and 2024:
Three Months Ended March 31, Six Months Ended June 30,
(In Thousands) 2025 2024 2025 2024
Balance, beginning of period $ 26,814 $ 20,055 $ 26,439 $ 19,564
Additions for new MSR capitalized 1,510 1,103 2,740 1,619
Changes in fair value:
Due to changes in model inputs of assumptions (1)
( 355 ) 239 ( 677 ) 528
Other (2)
( 463 ) ( 320 ) ( 996 ) ( 634 )
Balance, end of period $ 27,506 $ 21,077 $ 27,506 $ 21,077
(1) Principally reflects changes in discount rates and prepayment speed assumptions, which are primarily affected by changes in interest rates.
(2) Represents changes due to collection/realization of expected cash flows over time.
The following table details information related to our serviced mortgage loan portfolio as of June 30, 2025 and December 31, 2024:
(In Thousands) June 30, 2025 December 31, 2024
Balance of mortgage loans serviced for others $ 1,553,987 $ 1,460,720
Weighted average rate of note
4.59 % 4.46 %
MSR as a percentage of serviced loans 1.77 % 1.81 %
The Company recognized servicing fees of $ 1.4 million and $ 1.1 million during the three-month periods ending June 30, 2025 and 2024, respectively, and $ 2.9 million and $ 2.1 million during the six-month periods ending June 30, 2025 and 2024, respectively, which includes contractually specified servicing fees and ancillary fees as a component of other noninterest income in the Company's Consolidated Statements of Income.
30
The following table outlines the weighted average key assumptions used in measuring the fair value of MSRs and the sensitivity of the current fair value of MSRs to immediate adverse changes in those assumptions as of the dates indicated. See Note 9 for additional information on key assumptions for MSR fair value determinations.
(In Thousands)
June 30, 2025 December 31, 2024
Fair value of MSRs
$ 27,506 $ 26,439
Expected weighted-average life (in years)
9.50 9.51
Key assumptions:
Constant prepayment rate 1
9.12 % 9.09 %
Impact on fair value from 10% adverse change
($ 930 ) ($ 935 )
Impact on fair value from 25% adverse change
($ 2,215 ) ($ 2,222 )
Discount rate
10.96 % 10.99 %
Impact on fair value from 100 basis point increase
($ 1,081 ) ($ 1,592 )
Impact on fair value from 200 basis point increase
($ 2,071 ) ($ 2,544 )
Cost to service assumptions ($ per loan)
$ 81 $ 81
Impact on fair value from 10% adverse change
($ 237 ) ($ 235 )
Impact on fair value from 25% adverse change
($ 592 ) ($ 588 )
1 Prepayment speeds are influenced by mortgage interest rates as well as our estimation of drivers of borrower behavior.
These sensitivities in the preceding table are hypothetical and caution should be exercised when relying on this data. Changes in value based on variations in assumptions generally cannot be extrapolated because the relationship of the change in the assumption to the change in the value may not be linear. Also, the effect of a variation in a particular assumption on the value of the MSR held is calculated independently without changing any other assumptions. In reality, changes in one factor may result in changes in others, which might magnify or counteract the sensitivities.
Commercial servicing rights
The commercial servicing rights asset (“CSR”) has a carrying value of $ 2.4 million at June 30, 2025 and $ 2.2 million at December 31, 2024, respectively, and is included in other assets and carried at fair value on the Company's Consolidated Balance Sheets . Total commercial loans serviced for others were $ 306.0 million and $ 279.7 million at June 30, 2025 and December 31, 2024, respectively. Key assumptions used in measuring the fair value of the CSR as of June 30, 2025 and December 31, 2024 include a constant prepayment rate of 11.38 % and a discount rate of 12.00 %.
7. Leases
The Company's lease commitments consist primarily of agreements to lease land and office facilities that it occupies to operate several of its retail branch locations that are classified as operating leases and are recognized on the balance sheet as right-of-use (“ROU”) assets and lease liabilities. As of June 30, 2025, the Company has operating lease ROU assets of $ 7.0 million and operating lease liabilities of $ 7.1 million. As of December 31, 2024, the Company had operating lease ROU assets of $ 7.5 million and operating lease liabilities of $ 7.5 million. The Company did not have any agreements that are classified as finance leases as of June 30, 2025 or December 31, 2024.
31
The following table presents additional information about the Company's operating leases for the periods indicated:
Three Months Ended June 30, Six Months Ended June 30,
(In Thousands) 2025 2024 2025 2024
Lease Cost
Operating lease cost (1)
$ 761 $ 745 $ 1,469 $ 1,482
Short term lease cost (1)
78 13 164 51
Total lease cost $ 839 $ 758 $ 1,633 $ 1,533
Other information
Operating leases - operating cash flows $ 1,371 $ 1,373
Weighted average lease term - operating leases, in years 11.88 10.67
Weighted average discount rate - operating leases 3.78 % 3.62 %
(1)
Expenses are classified within occupancy expense on the Consolidated Statements of Income.
The table below reconciles the remaining undiscounted cash flows for the next five years for each twelve-month period presented (unless otherwise indicated) and the total of the subsequent remaining years to the operating lease liabilities recorded on the balance sheet:
(In Thousands) Operating Leases
2025 (Six months) $ 1,329
2026 1,498
2027 1,028
2028 731
2029 553
Thereafter 3,753
Total minimum lease payments $ 8,892
Less: amount of lease payment representing interest ( 1,815 )
Present value of future minimum lease payments $ 7,077
32
8. Derivatives
Derivatives swaps related to community banking activities
The Company enters into commercial loan interest rate swap agreements with commercial banking customers which are offset with a corresponding swap agreement with a third party financial institution (“counterparty”). The Company has agreements with its counterparties that contain provisions that provide that if the Company fails to maintain its status as a “well-capitalized” institution under applicable regulatory guidelines, then the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements. These agreements also require that the Company and the counterparty collateralize any fair value shortfalls that exceed $ 250,000 with eligible collateral, which includes cash and securities backed with the full faith and credit of the federal government. Similarly, the Company could be required to settle its obligations under the agreement if specific regulatory events occur, such as if the Company were issued a prompt corrective action directive or a cease and desist order, or if certain regulatory ratios fall below specified levels. The Company pledged $ 587,000 as of June 30, 2025 and $ 579,000 as of December 31, 2024, in available for sale securities to collateralize fair value shortfalls on interest rate swap agreements.
The Company had interest rate swaps related to commercial loans with an aggregate notional amount of $ 319.0 million and $ 309.0 million at June 30, 2025 and December 31, 2024, respectively. At June 30, 2025, the notional amount of interest rate swaps is made up of 26 variable to fixed rate swaps to commercial loan customers totaling $ 159.5 million, and 26 fixed to variable rate swaps with a counterparty totaling $ 159.5 million. Changes in fair value from these 26 interest rate swaps offset each other in the three-month periods ending June 30, 2025. The Company recognized zero and $ 10,000 in fee income related to interest rate swaps in the three-month periods ending June 30, 2025 and 2024, respectively, and $ 129,000 and $ 73,000 in fee income related to interest rate swaps in the six-month periods ending June 30, 2025 and 2024, respectively. Interest rate swap income is recorded in other operating income on the Consolidated Statements of Income . None of these interest rate swaps are designated as hedging instruments.
The Company has an interest rate swap to hedge the variability in cash flows arising out of its junior subordinated debentures, which is floating rate debt, by swapping the cash flows with an interest rate swap which receives floating and pays fixed. The Company has designated this interest rate swap as a hedging instrument. The interest rate swap effectively fixes the Company's interest payments on the $ 10.0 million of junior subordinated debentures held under Northrim Statutory Trust 2 at 3.72 % through its maturity date. The floating rate that the dealer pays is equal to the three month CME SOFR plus tenor spread adjustment 0.26 % plus 1.37 %, which reprices quarterly on the payment date. This rate was 5.95 % as of June 30, 2025. The Company pledged $ 130,000 in cash to collateralize initial margin and fair value exposure of our counterparty on this interest rate swap as of June 30, 2025 and December 31, 2024. Changes in the fair value of this interest rate swap are reported in other comprehensive income on the Consolidated Statements of Income . The unrealized gain, net of tax on this interest rate swap was $ 1.0 million as of June 30, 2025 and the unrealized gain, net of tax was $ 1.3 million as of December 31, 2024.
Derivatives related to home mortgage banking activities
The Company also uses derivatives to hedge the risk of changes in the fair values of interest rate lock commitments. The Company enters into commitments to originate residential mortgage loans at specific rates; the value of these commitments are detailed in the table below as “interest rate lock commitments”. The Company also hedges the interest rate risk associated with its residential mortgage loan commitments, which are referred to as "retail interest rate contracts" in the table below. Market risk with respect to commitments to originate loans arises from changes in the value of contractual positions due to changes in interest rates. Residential Mortgage, LLC (“RML”) had commitments to originate mortgage loans held for sale totaling $ 73.2 million and $ 32.3 million at June 30, 2025 and December 31, 2024, respectively. Changes in the value of RML's interest rate derivatives are recorded in mortgage banking income on the Consolidated Statements of Income . None of these derivatives are designated as hedging instruments.
33
The following table presents the fair value of derivatives not designated as hedging instruments at June 30, 2025 and December 31, 2024:
(In Thousands) Asset Derivatives
June 30, 2025 December 31, 2024
Balance Sheet Location Fair Value Fair Value
Interest rate swaps Other assets $ 8,771 $ 13,011
Interest rate lock commitments Other assets 1,296 465
Retail interest rate contracts Other assets — 49
Total $ 10,067 $ 13,525
(In Thousands) Liability Derivatives
June 30, 2025 December 31, 2024
Balance Sheet Location Fair Value Fair Value
Interest rate swaps Other liabilities $ 8,771 $ 13,011
Retail interest rate contracts Other liabilities 189 —
Total $ 8,960 $ 13,011
The following table presents the net gains (losses) of derivatives not designated as hedging instruments for periods indicated below:
Three Months Ended June 30, Six Months Ended June 30,
(In Thousands) Income Statement Location 2025 2024 2025 2024
Retail interest rate contracts Mortgage banking income ($ 26 ) $ 99 ($ 335 ) $ 220
Interest rate lock commitments Mortgage banking income ( 93 ) 260 787 645
Total ($ 119 ) $ 359 $ 452 $ 865
Our derivative transactions with counterparties under International Swaps and Derivative Association master agreements include “right of set-off” provisions. “Right of set-off” provisions are legally enforceable rights to offset recognized amounts and there may be an intention to settle such amounts on a net basis. We do not offset such financial instruments for financial reporting purposes.
34
The following table summarizes the derivatives that have a right of offset as of June 30, 2025 and December 31, 2024:
June 30, 2025 Gross amounts not offset in the Statement of Financial Position
(In Thousands) Gross amounts of recognized assets and liabilities Gross amounts offset in the Statement of Financial Position Net amounts of assets and liabilities presented in the Statement of Financial Position Financial Instruments Collateral Posted Net Amount
Asset Derivatives
Interest rate swaps $ 8,771 $ — $ 8,771 $ — $ — $ 8,771
Liability Derivatives
Interest rate swaps $ 8,771 $ — $ 8,771 $ — $ 8,771 $ —
Retail interest rate contracts 189 — 189 — — 189
December 31, 2024 Gross amounts not offset in the Statement of Financial Position
(In Thousands) Gross amounts of recognized assets and liabilities Gross amounts offset in the Statement of Financial Position Net amounts of assets and liabilities presented in the Statement of Financial Position Financial Instruments Collateral Posted Net Amount
Asset Derivatives
Interest rate swaps $ 13,011 $ — $ 13,011 $ — $ — $ 13,011
Retail interest rate contracts 49 — 49 — — 49
Liability Derivatives
Interest rate swaps $ 13,011 $ — $ 13,011 $ — $ 13,011 $ —
9. Fair Value Measurements
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Investment securities available for sale and marketable equity securities : Fair values are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments.
Servicing rights: MSR and CSR are measured at fair value on a recurring basis. These assets are classified as Level 3 as quoted prices are not available. In order to determine the fair value of MSR and CSR, the present value of net expected future cash flows is estimated. Assumptions used include market discount rates, anticipated prepayment speeds, escrow calculations, delinquency rates, and ancillary fee income net of servicing costs.
Derivative instruments: The fair value of the interest rate lock commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical information, where appropriate. The pull-through rate assumptions are considered Level 3 valuation inputs and are significant to the interest rate lock commitment valuation; as such, the interest rate lock commitment derivatives are classified as Level 3. Interest rate contracts are valued in a model, which uses as its basis a discounted cash flow technique incorporating credit valuation adjustments to reflect nonperformance risk in the measurement of fair value. Although the Company has determined that the majority of inputs used to value its interest rate derivatives fall within Level 2 of the fair value hierarchy, the credit valuation
35
adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of June 30, 2025, the Company has assessed the significance of the impact of these adjustments on the overall valuation of its interest rate positions and has determined that they are not significant to the overall valuation of its interest rate derivatives. As a result, the Company has classified its interest rate derivative valuations in Level 2 of the fair value hierarchy.
Commitments to extend credit and standby letters of credit : The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligation with the counterparties at the reporting date.
Assets Subject to Nonrecurring Adjustment to Fair Value
The Company is also required to measure certain assets such as equity method investments, goodwill, intangible assets, impaired loans, and Other Real Estate Owned (“OREO”) at fair value on a nonrecurring basis in accordance with GAAP. Any nonrecurring adjustments to fair value usually result from the write-down of individual assets.
The Company uses either in-house evaluations or external appraisals to estimate the fair value of OREO and impaired loans as of each reporting date. In-house appraisals are considered Level 3 inputs and external appraisals are considered Level 2 inputs. The Company’s determination of which method to use is based upon several factors. The Company takes into account compliance with legal and regulatory guidelines, the amount of the loan, the size of the assets, the location and type of property to be valued and how critical the timing of completion of the analysis is to the assessment of value. Those factors are balanced with the level of internal expertise, internal experience and market information available, versus external expertise available such as qualified appraisers, brokers, auctioneers and equipment specialists.
Limitations
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
36
Estimated fair values as of the periods indicated are as follows:
June 30, 2025 December 31, 2024
(In Thousands) Carrying Amount Fair Value Carrying Amount Fair Value
Financial assets:
Level 1 inputs:
Cash, due from banks and deposits in other banks $ 141,283 $ 141,283 $ 62,736 $ 62,736
Investment securities available for sale 213,657 213,657 268,781 268,781
Marketable equity securities 8,747 8,747 8,719 8,719
Level 2 inputs:
Investment securities available for sale 215,764 215,764 209,836 209,836
Loans held for sale 104,151 104,151 59,957 59,957
Interest rate swaps 11,738 11,738 14,788 14,788
Level 3 inputs:
Investment securities held to maturity 36,750 36,039 36,750 35,750
Loans 2,202,115 2,119,187 2,129,263 2,014,070
Purchased receivables, net 109,098 109,098 74,078 74,078
Interest rate lock commitments 1,296 1,296 465 465
Mortgage servicing rights 27,506 27,506 26,439 26,439
Commercial servicing rights 2,400 2,400 2,194 2,194
Financial liabilities:
Level 2 inputs:
Deposits $ 2,809,170 $ 2,810,895 $ 2,680,189 $ 2,683,029
Borrowings 63,026 60,233 23,045 19,991
Interest rate swaps 8,771 8,771 13,011 13,011
Level 3 inputs:
Junior subordinated debentures 10,310 11,130 10,310 10,897
37
The following table sets forth the balances as of the periods indicated of assets and liabilities measured at fair value on a recurring basis:
(In Thousands) Total Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3)
June 30, 2025
Assets:
Available for sale securities
U.S. Treasury and government sponsored entities $ 384,040 $ 213,657 $ 170,383 $ —
U.S. Agency mortgage-backed securities 4,976 — 4,976 —
Corporate bonds 4,874 — 4,874 —
Collateralized loan obligations 35,531 — 35,531 —
Total available for sale securities $ 429,421 $ 213,657 $ 215,764 $ —
Marketable equity securities $ 8,747 $ 8,747 $ — $ —
Total marketable equity securities $ 8,747 $ 8,747 $ — $ —
Interest rate swaps $ 10,205 $ — $ 10,205 $ —
Interest rate lock commitments 1,296 — — 1,296
Mortgage servicing rights 27,506 — — 27,506
Commercial servicing rights 2,400 — — 2,400
Total other assets $ 41,407 $ — $ 10,205 $ 31,202
Liabilities:
Interest rate swaps $ 8,771 $ — $ 8,771 $ —
Retail interest rate contracts 189 — 189 —
Total other liabilities $ 8,960 $ — $ 8,960 $ —
December 31, 2024
Assets:
Available for sale securities
U.S. Treasury and government sponsored entities $ 432,931 $ 259,986 $ 172,945 $ —
Municipal securities — — — —
Corporate bonds 8,795 8,795 — —
Collateralized loan obligations 36,891 — 36,891 —
Total available for sale securities $ 478,617 $ 268,781 $ 209,836 $ —
Marketable equity securities $ 8,719 $ 8,719 $ — $ —
Total marketable securities $ 8,719 $ 8,719 $ — $ —
Interest rate swaps $ 14,788 $ — $ 14,788 $ —
Interest rate lock commitments 465 — — 465
Mortgage servicing rights 26,439 — — 26,439
Commercial servicing rights 2,194 — — 2,194
Retail interest rate contracts 49 — 49 —
Total other assets $ 43,935 $ — $ 14,837 $ 29,098
Liabilities:
Interest rate swaps $ 13,011 $ — $ 13,011 $ —
Total other liabilities $ 13,011 $ — $ 13,011 $ —
38
The following tables provide a reconciliation of the assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the three and six-month periods ended June 30, 2025 and 2024:
(In Thousands) Beginning balance Change included in earnings Purchases and issuances Sales and settlements Ending balance Net change in unrealized gains (losses) relating to items held at end of period
Three Months Ended June 30, 2025
Interest rate lock commitments $ 1,389 ($ 553 ) $ 4,700 ($ 4,240 ) $ 1,296 $ 1,296
Mortgage servicing rights 26,814 ( 818 ) 1,510 — 27,506 —
Commercial servicing rights 2,317 ( 120 ) 203 — 2,400 —
Total $ 30,520 ($ 1,491 ) $ 6,413 ($ 4,240 ) $ 31,202 $ 1,296
Three Months Ended June 30, 2024
Interest rate lock commitments $ 765 ($ 453 ) $ 3,416 ($ 2,669 ) $ 1,059 $ 1,059
Mortgage servicing rights 20,055 ( 81 ) 1,103 — 21,077 —
Commercial servicing rights 2,100 ( 16 ) 32 — 2,116 —
Total $ 22,920 ($ 550 ) $ 4,551 ($ 2,669 ) $ 24,252 $ 1,059
(In Thousands) Beginning balance Change included in earnings Purchases and issuances Sales and settlements Ending balance Net change in unrealized gains (losses) relating to items held at end of period
Six Months Ended June 30, 2025
Interest rate lock commitments $ 465 ($ 779 ) $ 6,696 ($ 5,086 ) $ 1,296 $ 1,296
Mortgage servicing rights 26,439 ( 1,673 ) 2,740 — 27,506 —
Commercial servicing rights 2,194 ( 193 ) 399 — 2,400 —
Total $ 29,098 ($ 2,645 ) $ 9,835 ($ 5,086 ) $ 31,202 $ 1,296
Six Months Ended June 30, 2024
Interest rate lock commitments $ 342 ($ 728 ) $ 5,929 ($ 4,484 ) $ 1,059 $ 1,059
Mortgage servicing rights 19,564 ( 106 ) 1,619 — 21,077 —
Commercial servicing rights 2,200 ( 145 ) 61 — 2,116 —
Total $ 22,106 ($ 979 ) $ 7,609 ($ 4,484 ) $ 24,252 $ 1,059
There were no changes in unrealized gains and losses for the three and six-month periods ending June 30, 2025 and 2024 included in other comprehensive income for recurring Level 3 fair value measurements.
39
As of and for the periods ending June 30, 2025 and December 31, 2024, except for certain assets as shown in the following table, no impairment or valuation adjustment was recognized for assets recognized at fair value on a nonrecurring basis. For loans individually measured for credit losses, the Company classifies fair value measurements using observable inputs, such as external appraisals, as Level 2 valuations in the fair value hierarchy, and unobservable inputs, such as in-house evaluations, as Level 3 valuations in the fair value hierarchy.
(In Thousands) Total Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3)
June 30, 2025
Loans individually measured for credit losses $ — $ — $ — $ —
Total $ — $ — $ — $ —
December 31, 2024
Loans individually measured for credit losses $ — $ — $ — $ —
Total $ — $ — $ — $ —
The following table presents the (gains) losses resulting from nonrecurring fair value adjustments for the three and six-month periods ended June 30, 2025 and 2024:
Three Months Ended June 30, Six Months Ended June 30,
(In Thousands) 2025 2024 2025 2024
Loans individually measured for credit losses $ — ($ 182 ) $ — $ 2
Other real estate owned — — — —
Total loss from nonrecurring measurements $ — ($ 182 ) $ — $ 2
Assets and Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3)
The following tables provide a description of the valuation technique, unobservable input, and qualitative information about the unobservable inputs for the Company’s assets and liabilities classified as Level 3 and measured at fair value on a recurring and nonrecurring basis at June 30, 2025 and December 31, 2024:
Financial Instrument Valuation Technique - Recurring Basis
Unobservable Input Weighted Average Rate Range
June 30, 2025
Interest rate lock commitment External pricing model Pull through rate 92.63 %
Mortgage servicing rights Discounted cash flow Constant prepayment rate 6.35 % - 20.58 %
Discount rate 9.50 % - 11.00 %
Commercial servicing rights Discounted cash flow Constant prepayment rate 3.13 % - 18.23 %
Discount rate 12.00 %
December 31, 2024
Interest rate lock commitment External pricing model Pull through rate 93.35 %
Mortgage servicing rights Discounted cash flow Constant prepayment rate 2.01 % - 14.91 %
Discount rate 9.50 % - 11.00 %
Commercial servicing rights Discounted cash flow Constant prepayment rate 3.13 % - 18.23 %
Discount rate 12.00 %
40
10. Segment Information
The Company's operations are managed along three operating segments: Community Banking, Home Mortgage Lending, and Specialty Finance. The Company reevaluated our reportable operating segments in the fourth quarter of 2024 concurrent with the acquisition of SCF, which resulted in the addition of the Specialty Finance segment. The Community Banking segment's principal business focus is the offering of loan and deposit products to business and consumer customers in its primary market areas. As of June 30, 2025, the Community Banking segment operated 20 branches throughout Alaska. The Home Mortgage Lending segment's principal business focus is the origination and sale of mortgage loans for 1-4 family residential properties, mortgage loan servicing for a portion of mortgage loans sold, and investment in certain 1-4 family residential mortgage loans on our balance sheet. The Specialty Finance segment's principal business focus is factoring, asset based lending and alternative working capital solutions to small and medium sized enterprises, and includes SCF and Northrim Funding Services, which was previously reported in the Community Banking segment prior to the acquisition of SCF.
The Company's reportable segments are determined by our Chief Financial Officer and the Chief Executive Officer, whom collectively are the designated chief operating decision maker. The reportable segments are determined based on information provided about the Company's products and services offered. They are also distinguished by the level of information provided to the chief operating decision maker, who uses the information to review performance of various components of the business, which are then aggregated if operating performance, products and services, and customers are similar. The chief operating decision maker evaluates the financial performance of the Company's business components such as by evaluating revenue streams, significant expenses, and budget to actual results in assessing the performance of the Company's segments and in the determination of allocating resources. Segment pretax net income or loss is used to assess the performance of the community banking segment by monitoring the margin between interest income and interest expense and the efficiency ratio specific to the segment. Segment pretax net income or loss is used to assess the performance of the home mortgage lending segment by monitoring the premium received on loan sales, the margin between interest income and interest expense, and the profitability of home mortgage servicing activities. Segment pretax net income or loss is used to assess the performance of the specialty finance segment by monitoring pretax income and the yield of purchased receivable fees.
Accounting policies for segments are the same as those described in Note 1 to the Consolidated Financial Statements. Interest expense is allocated to each segment based on average cash utilized to fund the operations of the segment and the average cost of interest-bearing liabilities for the consolidated entity. Indirect salary expense for activities such as general management, accounting and finance, human resources, compliance, information technology, risk management, and internal audit are allocated based on the average percentage of employee time spent working in each specific segment.
41
Summarized financial information for the Company's reportable segments and the reconciliation to the consolidated financial results for the periods presented is shown in the following tables:
Three Months Ended June 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income $ 38,969 $ 5,048 $ 782 $ 44,799
Interest expense 8,998 1,541 668 11,207
Net interest income 29,971 3,507 114 33,592
Provision (benefit) for credit losses
1,319 639 18 1,976
Net interest income after provision for credit losses 28,652 2,868 96 31,616
Net realized gains on mortgage loans sold — 5,091 — 5,091
Change in fair value of mortgage loan commitments, net — ( 110 ) — ( 110 )
Total production revenue — 4,981 — 4,981
Mortgage servicing revenue — 2,957 — 2,957
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions — ( 355 ) — ( 355 )
Other — ( 463 ) — ( 463 )
Total mortgage servicing revenue, net — 2,139 — 2,139
Other mortgage banking revenue — 280 — 280
Total mortgage banking revenue — 7,400 — 7,400
Purchased receivable income — — 5,897 5,897
Other operating income 3,268 — 75 3,343
Total other operating income 3,268 7,400 5,972 16,640
Salaries and other personnel expense 13,360 5,682 1,812 20,854
Data processing expense 2,960 270 136 3,366
Occupancy expense 1,476 556 72 2,104
Professional and outside services 634 258 221 1,113
Marketing expense 894 142 6 1,042
Insurance expense 734 21 1 756
Compensation expense - Sallyport acquisition payments — — 600 600
Other operating expense 1,706 664 283 2,653
Total other operating expense 21,764 7,593 3,131 32,488
Income before provision for income taxes 10,156 2,675 2,937 15,768
Provision for income taxes 2,413 746 831 3,990
Net income $ 7,743 $ 1,929 $ 2,106 $ 11,778
42
Three Months Ended June 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income
$ 38,969 $ 5,048 $ 782 $ 44,799
Mortgage banking income - external revenue
— 7,400 — 7,400
Mortgage banking income - intersegment revenues
— 914 — 914
Purchased receivable income
— — 5,897 5,897
Other operating income
3,268 — 75 3,343
42,237 13,362 6,754 62,353
Reconciliation of revenue
Elimination of intersegment revenues
— ( 914 ) — ( 914 )
Total consolidated revenues
$ 42,237 $ 12,448 $ 6,754 $ 61,439
Less:
Interest expense
8,998 1,541 668 11,207
Provision (benefit) for credit losses
1,319 639 18 1,976
Segment gross profit
31,920 10,268 6,068 48,256
Less (1) :
Salaries and other personnel expense $ 13,360 $ 5,682 $ 1,812 $ 20,854
Data processing expense 2,960 270 136 3,366
Occupancy expense 1,476 556 72 2,104
Professional and outside services 634 258 221 1,113
Marketing expense 894 142 6 1,042
Insurance expense 734 21 1 756
Compensation expense - Sallyport acquisition payments
— — 600 600
Intersegment expense
914 — — 914
Other segment items (2)
1,706 664 283 2,653
Segment expense
22,678 7,593 3,131 33,402
Reconciliation of expense
Elimination of intersegment expense
($ 914 ) $ — $ — ( 914 )
Total consolidated expense
$ 21,764 $ 7,593 $ 3,131 $ 32,488
Income before provision for income taxes
$ 10,156 $ 2,675 $ 2,937 $ 15,768
1 The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. All expenses are allocated to a segment.
2 Other segment items for each reportable segment include:
Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.
Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.
Specialty Finance: miscellaneous operating costs related to specialty finance activities.
43
Three Months Ended June 30, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income $ 32,722 $ 4,017 $ 170 $ 36,909
Interest expense 8,404 1,242 210 9,856
Net interest income 24,318 2,775 ( 40 ) 27,053
Provision (benefit) for credit losses
( 184 ) 64 — ( 120 )
Net interest income after provision for credit losses 24,502 2,711 ( 40 ) 27,173
Net realized gains on mortgage loans sold — 3,189 — 3,189
Change in fair value of mortgage loan commitments, net — 390 — 390
Total production revenue — 3,579 — 3,579
Mortgage servicing revenue — 2,164 — 2,164
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions — 239 — 239
Other — ( 320 ) — ( 320 )
Total mortgage servicing revenue, net — 2,083 — 2,083
Other mortgage banking revenue — 222 — 222
Total mortgage banking revenue — 5,884 — 5,884
Purchased receivable income — — 1,242 1,242
Other operating income 2,451 — — 2,451
Total other operating income 2,451 5,884 1,242 9,577
Salaries and other personnel expense 11,234 5,104 289 16,627
Data processing expense 2,382 210 9 2,601
Occupancy expense 1,328 483 32 1,843
Professional and outside services 494 211 21 726
Marketing expense 572 117 1 690
Insurance expense 659 33 — 692
Other operating expense 1,400 539 76 2,015
Total other operating expense 18,069 6,697 428 25,194
Income before provision for income taxes 8,884 1,898 774 11,556
Provision (benefit) for income taxes 1,786 532 218 2,536
Net income $ 7,098 $ 1,366 $ 556 $ 9,020
44
Three Months Ended June 30, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income
$ 32,722 $ 4,017 $ 170 $ 36,909
Mortgage banking income - external revenue
— 5,884 — 5,884
Mortgage banking income - intersegment revenues
— 963 — 963
Purchased receivable income
— — 1,242 1,242
Other operating income
2,451 — — 2,451
35,173 10,864 1,412 47,449
Reconciliation of revenue
Elimination of intersegment revenues
— ( 963 ) — ( 963 )
Total consolidated revenues
$ 35,173 $ 9,901 $ 1,412 $ 46,486
Less:
Interest expense
8,404 1,242 210 9,856
Provision (benefit) for credit losses
( 184 ) 64 — ( 120 )
Segment gross profit
26,953 8,595 1,202 36,750
Less (1) :
Salaries and other personnel expense $ 11,234 $ 5,104 $ 289 $ 16,627
Data processing expense 2,382 210 9 2,601
Occupancy expense 1,328 483 32 1,843
Professional and outside services 494 211 21 726
Marketing expense 572 117 1 690
Insurance expense 659 33 — 692
Intersegment expense
963 — — 963
Other segment items (2)
1,400 539 76 2,015
Segment expense
19,032 6,697 428 26,157
Reconciliation of expense
Elimination of intersegment expense
($ 963 ) $ — $ — ( 963 )
Total consolidated expense
$ 18,069 $ 6,697 $ 428 $ 25,194
Income before provision for income taxes
$ 8,884 $ 1,898 $ 774 $ 11,556
1 The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. All expenses are allocated to a segment.
2 Other segment items for each reportable segment include:
Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.
Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.
Specialty Finance: miscellaneous operating costs related to specialty finance activities.
45
Six Months Ended June 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income $ 75,542 $ 9,440 $ 1,378 $ 86,360
Interest expense 17,420 2,887 1,164 21,471
Net interest income 58,122 6,553 214 64,889
Provision (benefit) for credit losses
( 449 ) 332 684 567
Net interest income after provision for credit losses 58,571 6,221 ( 470 ) 64,322
Net realized gains on mortgage loans sold — 6,671 — 6,671
Change in fair value of mortgage loan commitments, net — 550 — 550
Total production revenue — 7,221 — 7,221
Mortgage servicing revenue — 5,653 — 5,653
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions — ( 677 ) — ( 677 )
Other — ( 996 ) — ( 996 )
Total mortgage servicing revenue, net — 3,980 — 3,980
Other mortgage banking revenue — 450 — 450
Total mortgage banking revenue — 11,651 — 11,651
Purchased receivable income — — 12,047 12,047
Other operating income 5,971 — 11 5,982
Total other operating income 5,971 11,651 12,058 29,680
Salaries and other personnel expense 24,124 10,451 3,502 38,077
Data processing expense 5,630 533 307 6,470
Occupancy expense 2,858 994 141 3,993
Professional and outside services 1,195 514 519 2,228
Marketing expense 1,412 293 9 1,714
Insurance expense 1,722 44 7 1,773
Compensation expense - Sallyport acquisition payments — — 1,200 1,200
Other operating expense 3,404 1,254 546 5,204
Total other operating expense 40,345 14,083 6,231 60,659
Income before provision for income taxes 24,197 3,789 5,357 33,343
Provision for income taxes 5,666 1,056 1,519 8,241
Net income $ 18,531 $ 2,733 $ 3,838 $ 25,102
46
Six Months Ended June 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income
$ 75,542 $ 9,440 $ 1,378 $ 86,360
Mortgage banking income - external revenue
— 11,651 — 11,651
Mortgage banking income - intersegment revenues
— 1,356 — 1,356
Purchased receivable income
— — 12,047 12,047
Other operating income
5,971 — 11 5,982
81,513 22,447 13,436 117,396
Reconciliation of revenue
Elimination of intersegment revenues
— ( 1,356 ) — ( 1,356 )
Total consolidated revenues
$ 81,513 $ 21,091 $ 13,436 $ 116,040
Less:
Interest expense
17,420 2,887 1,164 21,471
Provision (benefit) for credit losses
( 449 ) 332 684 567
Segment gross profit
64,542 17,872 11,588 94,002
Less (1) :
Salaries and other personnel expense $ 24,124 $ 10,451 $ 3,502 $ 38,077
Data processing expense 5,630 533 307 6,470
Occupancy expense 2,858 994 141 3,993
Professional and outside services 1,195 514 519 2,228
Marketing expense 1,412 293 9 1,714
Insurance expense 1,722 44 7 1,773
Compensation expense - Sallyport acquisition payments
— — 1,200 1,200
Intersegment expense
1,356 — — 1,356
Other segment items (2)
3,404 1,254 546 5,204
Segment expense
41,701 14,083 6,231 62,015
Reconciliation of expense
Elimination of intersegment expense
($ 1,356 ) $ — $ — ( 1,356 )
Total consolidated expense
$ 40,345 $ 14,083 $ 6,231 $ 60,659
Income before provision for income taxes
$ 24,197 $ 3,789 $ 5,357 $ 33,343
1 The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. All expenses are allocated to a segment.
2 Other segment items for each reportable segment include:
Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.
Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.
Specialty Finance: miscellaneous operating costs related to specialty finance activities.
47
Six Months Ended June 30, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income $ 65,033 $ 7,302 $ 382 $ 72,717
Interest expense 16,500 2,295 422 19,217
Net interest income 48,533 5,007 ( 40 ) 53,500
Provision (benefit) for credit losses
13 16 — 29
Net interest income after provision for credit losses 48,520 4,991 ( 40 ) 53,471
Net realized gains on mortgage loans sold — 5,168 — 5,168
Change in fair value of mortgage loan commitments, net — 777 — 777
Total production revenue — 5,945 — 5,945
Mortgage servicing revenue — 3,725 — 3,725
Change in fair value of mortgage servicing rights: — —
Due to changes in model inputs of assumptions — 528 — 528
Other — ( 634 ) — ( 634 )
Total mortgage servicing revenue, net — 3,619 — 3,619
Other mortgage banking revenue — 351 — 351
Total mortgage banking revenue — 9,915 — 9,915
Purchased receivable income — — 2,587 2,587
Other operating income 4,919 — — 4,919
Total other operating income 4,919 9,915 2,587 17,421
Salaries and other personnel expense 21,837 9,643 564 32,044
Data processing expense 4,793 448 19 5,260
Occupancy expense 2,795 947 63 3,805
Professional and outside services 1,058 384 39 1,481
Marketing expense 951 246 6 1,203
Insurance expense 1,413 58 — 1,471
Other operating expense 2,400 1,057 111 3,568
Total other operating expense 35,247 12,783 802 48,832
Income before provision for income taxes 18,192 2,123 1,745 22,060
Provision for income taxes 3,752 595 494 4,841
Net income $ 14,440 $ 1,528 $ 1,251 $ 17,219
48
Six Months Ended June 30, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income
$ 65,033 $ 7,302 $ 382 $ 72,717
Mortgage banking income - external revenue
— 9,915 — 9,915
Mortgage banking income - intersegment revenues
— 1,531 — 1,531
Purchased receivable income
— — 2,587 2,587
Other operating income
4,919 — — 4,919
69,952 18,748 2,969 91,669
Reconciliation of revenue
Elimination of intersegment revenues
— ( 1,531 ) — ( 1,531 )
Total consolidated revenues
$ 69,952 $ 17,217 $ 2,969 $ 90,138
Less:
Interest expense
16,500 2,295 422 19,217
Provision (benefit) for credit losses
13 16 — 29
Segment gross profit
53,439 14,906 2,547 70,892
Less (1) :
Salaries and other personnel expense $ 21,837 $ 9,643 $ 564 $ 32,044
Data processing expense 4,793 448 19 5,260
Occupancy expense 2,795 947 63 3,805
Professional and outside services 1,058 384 39 1,481
Marketing expense 951 246 6 1,203
Insurance expense 1,413 58 — 1,471
Intersegment expense
1,531 — — 1,531
Other segment items (2)
2,400 1,057 111 3,568
Segment expense
36,778 12,783 802 50,363
Reconciliation of expense
Elimination of intersegment expense
($ 1,531 ) $ — $ — ( 1,531 )
Total consolidated expense
$ 35,247 $ 12,783 $ 802 $ 48,832
Income before provision for income taxes
$ 18,192 $ 2,123 $ 1,745 $ 22,060
1 The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. All expenses are allocated to a segment.
2 Other segment items for each reportable segment include:
Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.
Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.
Specialty Finance: miscellaneous operating costs related to specialty finance activities.
49
June 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Total assets $ 2,718,030 $ 355,350 $ 170,380 $ 3,243,760
Loans held for sale $ — $ 127,116 $ — $ 127,116
1-4 family residential properties secured by first liens $ — $ 206,825 $ — $ 206,825
Purchased receivables, net $ — $ — $ 109,098 $ 109,098
Goodwill $ 7,525 $ 7,492 $ 34,857 $ 49,874
December 31, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Total assets $ 2,547,709 $ 357,630 $ 136,530 $ 3,041,869
Loans held for sale $ — $ 59,957 $ — $ 59,957
1-4 family residential properties secured by first liens $ — $ 270,966 $ — $ 270,966
Purchased receivables, net $ — $ — $ 74,078 $ 74,078
Goodwill $ 7,525 $ 7,492 $ 35,001 $ 50,018
50
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.