Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
2
CONSOLIDATED FINANCIAL STATEMENTS
NORTHRIM BANCORP, INC.
Consolidated Balance Sheets
(Unaudited)
September 30,
2025 December 31,
2024
(In Thousands, Except Share Data)
ASSETS
Cash and due from banks $ 41,279 $ 42,101
Interest bearing deposits in other banks 171,413 20,635
Marketable equity securities 8,332 8,719
Investment securities available for sale, at fair value 419,178 478,617
Investment securities held to maturity, at amortized cost 36,750 36,750
Investment in Federal Home Loan Bank stock 6,437 5,331
Loans held for sale 111,317 59,957
Loans 2,218,970 2,129,263
Allowance for credit losses, loans ( 23,357 ) ( 22,020 )
Net loans 2,195,613 2,107,243
Purchased receivables, net 108,053 74,078
Mortgage servicing rights, at fair value 27,796 26,439
Premises and equipment, net 38,346 37,757
Operating lease right-of-use assets 6,523 7,455
Goodwill 49,874 50,018
Other intangible assets, net 950 950
Other assets 90,471 85,819
Total assets $ 3,312,332 $ 3,041,869
LIABILITIES
Deposits:
Demand $ 872,086 $ 706,225
Interest-bearing demand 1,191,867 1,108,404
Savings 239,738 250,900
Money market 202,491 196,290
Certificates of deposit less than $250,000 192,744 201,296
Certificates of deposit $250,000 and greater 207,537 217,074
Total deposits 2,906,463 2,680,189
Borrowings 12,916 23,045
Junior subordinated debentures 10,310 10,310
Operating lease liabilities 6,559 7,487
Other liabilities 60,421 53,722
Total liabilities 2,996,669 2,774,753
SHAREHOLDERS' EQUITY
Preferred stock, $ 1 par value, 2,500,000 shares authorized, none issued or outstanding
— —
Common stock, $ 0.25 par value, 40,000,000 shares authorized, 22,090,668 and 22,072,840 issued and outstanding at September 30, 2025 and December 31, 2024, respectively
5,523 5,518
Additional paid-in capital 10,183 9,311
Retained earnings 300,729 259,311
Accumulated other comprehensive loss, net of tax ( 772 ) ( 7,024 )
Total shareholders' equity 315,663 267,116
Total liabilities and shareholders' equity $ 3,312,332 $ 3,041,869
See notes to consolidated financial statements
3
NORTHRIM BANCORP, INC.
Consolidated Statements of Income
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 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 $ 41,142 $ 34,863 $ 119,131 $ 97,680
Interest on investment securities available for sale 2,723 3,408 8,701 10,682
Dividends on marketable equity securities 124 209 415 679
Interest on investment securities held to maturity 473 467 1,419 1,419
Dividends on Federal Home Loan Bank stock 192 80 417 214
Interest on deposits in other banks 1,324 389 2,255 1,459
Total Interest and Dividend Income 45,978 39,416 132,338 112,133
Interest Expense
Interest expense on deposits 10,139 10,123 30,378 28,779
Interest expense on borrowings 399 357 1,445 729
Interest expense on junior subordinated debentures 94 94 280 283
Total Interest Expense 10,632 10,574 32,103 29,791
Net Interest Income 35,346 28,842 100,235 82,342
Provision for credit losses
1,716 2,063 2,283 2,092
Net Interest Income After Provision for Credit Losses
33,630 26,779 97,952 80,250
Other Operating Income
Gain on sale by Pacific Wealth Advisors
14,211 — 14,211 —
Mortgage banking income 7,273 7,047 18,924 16,962
Purchased receivable income 7,269 1,033 19,316 3,620
Bankcard fees 1,229 1,196 3,456 3,218
Service charges on deposit accounts 796 605 2,199 1,726
Unrealized gain on marketable equity securities
80 576 108 830
Other income 381 1,130 2,705 2,652
Total Other Operating Income 31,239 11,587 60,919 29,008
Other Operating Expense
Salaries and other personnel expense 19,432 17,549 57,509 49,593
Data processing expense 3,240 2,618 9,710 7,878
Occupancy expense 1,921 1,911 5,914 5,716
Professional and outside services 1,112 903 3,340 2,384
Insurance expense 802 596 2,575 2,067
Compensation expense - Sallyport acquisition payments
600 — 1,800 —
Marketing expense 508 860 2,222 2,063
OREO expense, net rental income and gains on sale ( 16 ) 2 ( 11 ) ( 387 )
Other expense 2,701 2,289 7,900 6,246
Total Other Operating Expense 30,300 26,728 90,959 75,560
Income Before Provision for Income Taxes 34,569 11,638 67,912 33,698
Provision for income taxes 7,504 2,813 15,745 7,654
Net Income $ 27,065 $ 8,825 $ 52,167 $ 26,044
Earnings Per Share, Basic $ 1.23 $ 0.40 $ 2.36 $ 1.18
Earnings Per Share, Diluted $ 1.20 $ 0.39 $ 2.32 $ 1.17
Weighted Average Common Shares Outstanding, Basic
22,090,668 22,007,772 22,085,968 22,002,812
Weighted Average Common Shares Outstanding, Diluted
22,502,680 22,332,220 22,466,554 22,296,540
See notes to consolidated financial statements
4
NORTHRIM BANCORP, INC.
Consolidated Statements of Comprehensive Income
(Unaudited)
2010
Three Months Ended September 30, Nine Months Ended September 30,
(In Thousands) 2025 2024 2025 2024
Net income $ 27,065 $ 8,825 $ 52,167 $ 26,044
Other comprehensive income (loss), net of tax:
Securities available for sale:
Unrealized holding gains arising during the period
$ 2,505 $ 10,591 $ 9,107 $ 13,689
Derivatives and hedging activities:
Unrealized holding (losses) arising during the period
( 60 ) ( 488 ) ( 403 ) ( 160 )
Foreign currency translation income (loss) ( 127 ) — 23 —
Income tax expense related to net unrealized (gains)
( 695 ) ( 2,872 ) ( 2,474 ) ( 3,847 )
Other comprehensive income, net of tax
1,623 7,231 6,253 9,682
Comprehensive income
$ 28,688 $ 16,056 $ 58,420 $ 35,726
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 22,051 $ 5,513 $ 9,605 $ 236,037 ($ 16,437 ) $ 234,718
Cash dividend on common stock ($ 0.15 per share)
— — — ( 3,388 ) — ( 3,388 )
Stock-based compensation expense — — 208 — — 208
Exercise of stock options and vesting of restricted stock units, net 4 1 ( 27 ) — — ( 26 )
Repurchase of common stock ( 56 ) ( 14 ) ( 774 ) — — ( 788 )
Other comprehensive income, net of tax
— — — — 404 404
Net income — — — 8,199 — 8,199
Balance as of March 31, 2024 21,999 $ 5,500 $ 9,012 $ 240,848 ($ 16,033 ) $ 239,327
Cash dividend on common stock ($ 0.15 per share)
— — — ( 3,393 ) — ( 3,393 )
Stock-based compensation expense — — 219 — — 219
Exercise of stock options and vesting of restricted stock units, net 8 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 22,007 $ 5,502 $ 9,208 $ 246,475 ($ 13,985 ) $ 247,200
Cash dividend on common stock ($ 0.16 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 22,007 $ 5,502 $ 9,460 $ 251,842 ($ 6,754 ) $ 260,050
Cash dividend on common stock ($ 0.16 per share)
— — — ( 3,458 ) — ( 3,458 )
Stock-based compensation expense — — 221 — — 221
Exercise of stock options and vesting of restricted stock units, net 64 16 ( 370 ) — — ( 354 )
Other comprehensive loss, net of tax
— — — — ( 270 ) ( 270 )
Net income — — — 10,927 — 10,927
Balance as of December 31, 2024 22,071 $ 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 22,071 $ 5,518 $ 9,311 $ 259,311 ($ 7,024 ) $ 267,116
Cash dividend on common stock ($ 0.16 per share)
— — — ( 3,573 ) — ( 3,573 )
Stock-based compensation expense — — 232 — — 232
Exercise of stock options and vesting of restricted stock units, net 12 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 22,083 $ 5,521 $ 9,523 $ 269,062 ($ 4,350 ) $ 279,756
Cash dividend on common stock ($ 0.16 per share)
— — — ( 3,585 ) — ( 3,585 )
Stock-based compensation expense — — 327 — — 327
Exercise of stock options and vesting of restricted stock units, net 4 1 ( 13 ) — — ( 12 )
Other comprehensive income, net of tax
— — — — 1,955 1,955
Net income — — — 11,778 — 11,778
Balance as of June 30, 2025
22,087 $ 5,522 $ 9,837 $ 277,255 ($ 2,395 ) $ 290,219
Cash dividend on common stock ($ 0.16 per share)
— — — ( 3,591 ) — ( 3,591 )
Stock-based compensation expense — — 363 — — 363
Exercise of stock options and vesting of restricted stock units, net 4 1 ( 17 ) — — ( 16 )
Other comprehensive income, net of tax
— — — — 1,623 1,623
Net income — — — 27,065 — 27,065
Balance as of September 30, 2025
22,091 $ 5,523 $ 10,183 $ 300,729 ($ 772 ) $ 315,663
See notes to consolidated financial statements
7
NORTHRIM BANCORP, INC.
Consolidated Statements of Cash Flows
(Unaudited)
Nine Months Ended September 30,
(In Thousands) 2025 2024
Operating Activities:
Net income $ 52,167 $ 26,044
Adjustments to Reconcile Net Income to Net Cash Provided (Used) by Operating Activities:
Depreciation and amortization of premises and equipment 2,660 2,712
Amortization of investment security premium, net of discount accretion 43 309
Unrealized gain on marketable equity securities
( 108 ) ( 830 )
Stock-based compensation 922 692
Deferred loan fees and amortization, net of costs 671 190
Provision for credit losses 2,283 2,092
Additions to home mortgage servicing rights carried at fair value ( 4,280 ) ( 3,080 )
Change in fair value of home mortgage servicing rights carried at fair value 2,923 1,074
Change in fair value of commercial servicing rights carried at fair value 257 155
Change in fair value of loans held for sale
35 —
Gain on sale of loans ( 11,481 ) ( 10,247 )
Proceeds from the sale of loans held for sale
635,967 390,907
Origination of loans held for sale ( 576,413 ) ( 446,623 )
Gain on sale of other real estate owned — ( 392 )
Gain on sale by Pacific Wealth Advisors
( 14,211 ) —
Net changes in assets and liabilities:
Increase in accrued interest receivable
( 1,349 ) ( 951 )
Decrease in other assets 16,391 511
Decrease in other liabilities
( 1,682 ) ( 6,808 )
Net Cash Provided (Used) by Operating Activities 104,795 ( 44,245 )
Investing Activities:
Investment in securities:
Purchases of investment securities available for sale ( 54,660 ) ( 19,517 )
Purchases of marketable equity securities — ( 1,964 )
Purchases of FHLB stock ( 22,031 ) ( 24,872 )
Proceeds from sales/calls/maturities of securities available for sale 123,176 125,625
Proceeds from calls of marketable equity securities
481 2,989
Proceeds from redemption of FHLB stock 20,925 23,534
(Increase) decrease in purchased receivables, net ( 34,021 ) 13,278
Increase in loans, net
( 191,145 ) ( 241,563 )
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 ( 3,249 ) ( 2,063 )
Net Cash (Used) by Investing Activities
( 160,380 ) ( 100,692 )
Financing Activities:
Increase in deposits
226,274 140,512
Increase in borrowings ( 10,129 ) ( 321 )
Repurchase of common stock — ( 788 )
Cash dividends paid ( 10,604 ) ( 10,120 )
Net Cash Provided by Financing Activities
205,541 129,283
Net Change in Cash and Cash Equivalents 149,956 ( 15,654 )
Cash and Cash Equivalents at Beginning of Period 62,736 118,530
Cash and Cash Equivalents at End of Period $ 212,692 $ 102,876
8
Supplemental Information:
Income taxes paid $ 9,695 $ 3,488
Interest paid $ 32,207 $ 29,286
Noncash commitments to invest in Low Income Housing Tax Credit Partnerships $ 13,407 $ —
Non-cash lease liability arising from obtaining right of use assets $ — $ 265
Cash dividends declared but not paid $ 145 $ 119
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 September 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.
Common Stock Split
On September 18, the Company effected a four -for-one forward stock split of its common stock, a proportionate increase the number of authorized shares of the common stock from 10,000,000 to 40,000,000 and proportionate decrease in the par value of the common stock from $ 1.00 per share to $ 0.25 per share. All share, equity award and per share amounts presented throughout this Quarterly Report of Form 10-Q have been retrospectively adjusted to reflect the common stock split.
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.
10
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.
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 nine-month periods ended September 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 September 30, 2024
(Unaudited)
Company
SCF 1
Pro Forma Adjustments 3
Pro Forma Combined
Net interest and other income $ 40,429 $ 4,748 $ 45,177
Net income 8,825 1,491 ( 424 ) 9,892
Earnings Per Share, Basic $ 0.40 $ 0.45
Earnings Per Share, Diluted $ 0.39 $ 0.44
Weighted Average Shares Outstanding, Basic 22,007,772 22,007,772
Weighted Average Shares Outstanding, Diluted 22,332,220 22,332,220
(In Thousands, except per share data) Nine Months Ended September 30, 2024
(Unaudited)
Company
SCF 2
Pro Forma Adjustments 3
Pro Forma Combined
Net interest and other income $ 111,350 $ 14,741 $ 126,091
Net income 26,044 3,624 ( 1,030 ) 28,638
Earnings Per Share, Basic $ 1.18 $ 1.30
Earnings Per Share, Diluted $ 1.17 $ 1.28
Weighted Average Shares Outstanding, Basic 22,002,812 22,002,812
Weighted Average Shares Outstanding, Diluted 22,296,540 22,296,540
1 SCF represents unaudited results from July 1 to September 30 for 2024.
2 SCF represents unaudited results from January 1 to September 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 $ 8.3 million at September 30, 2025 and $ 8.7 million at December 31, 2024, respectively. 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 September 30, Nine Months Ended September 30,
(In Thousands) 2025 2024 2025 2024
Unrealized gain (loss) on marketable equity securities
$ 80 $ 576 $ 108 $ 830
Total $ 80 $ 576 $ 108 $ 830
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
September 30, 2025
Securities available for sale
U.S. Treasury and government sponsored entities $ 388,946 $ 1,558 ($ 3,998 ) $ — $ 386,506
U.S. Agency mortgage-backed securities 4,887 — — 4,887
Corporate bonds 5,005 — ( 89 ) — 4,916
Collateralized loan obligations 22,825 44 — — 22,869
Total securities available for sale $ 421,663 $ 1,602 ($ 4,087 ) $ — $ 419,178
(In Thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value
September 30, 2025
Securities held to maturity
Corporate bonds $ 36,750 $ 594 ($ 861 ) $ 36,483
Allowance for credit losses — — — —
Total securities held to maturity, net of ACL $ 36,750 $ 594 ($ 861 ) $ 36,483
(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 September 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
September 30, 2025
Securities available for sale
U.S. Treasury and government sponsored entities $ 19,972 ($ 28 ) $ 265,551 ($ 3,970 ) $ 285,523 ($ 3,998 )
Corporate bonds — — 4,916 ( 89 ) 4,916 ( 89 )
Collateralized loan obligations — — — — — —
Total $ 19,972 ($ 28 ) $ 270,467 ($ 4,059 ) $ 290,439 ($ 4,087 )
Securities Held to Maturity
Corporate bonds
$ — $ — $ 10,889 ($ 861 ) $ 10,889 ($ 861 )
Total $ — $ — $ 10,889 ($ 861 ) $ 10,889 ($ 861 )
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 September 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 30 available for sale securities without an ACL with unrealized losses at September 30, 2025 that have been in a loss position for more than twelve months. At September 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 September 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 September 30, 2025 and December 31, 2024, carrying amounts of $ 211.5 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 September 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
U.S. Treasury and government sponsored entities
Within 1 year $ 184,617 $ 182,120
1-5 years 194,710 194,515
5-10 years 9,619 9,871
Total $ 388,946 $ 386,506
U.S. Agency mortgage-backed securities
Over 10 years $ 4,887 $ 4,887
Total $ 4,887 $ 4,887
Corporate bonds
Within 1 year $ 10,000 $ 10,015
1-5 years 5,005 4,916
5-10 years 26,750 26,468
Total $ 41,755 $ 41,399
Collateralized loan obligations
1-5 years $ — $ —
5-10 years $ 17,825 $ 17,869
Over 10 years 5,000 5,000
Total $ 22,825 $ 22,869
There were no proceeds from sales of investment securities for the three and nine-month periods ending September 30, 2025 and 2024.
A summary of interest income for the three and nine-month periods ending September 30, 2025 and 2024, on available for sale investment securities are as follows:
Three Months Ended September 30, Nine Months Ended September 30,
(In Thousands) 2025 2024 2025 2024
U.S. Treasury and government sponsored entities
$ 2,224 $ 2,443 $ 6,963 $ 7,511
U.S. Agency mortgage-backed securities 61 — 114 —
Other 438 965 1,624 3,168
Total taxable interest income $ 2,723 $ 3,408 $ 8,701 $ 10,679
Municipal securities $ — $ — $ — $ 3
Total tax-exempt interest income $ — $ — $ — $ 3
Total $ 2,723 $ 3,408 $ 8,701 $ 10,682
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 September 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:
September 30, 2025 December 31, 2024
(In Thousands) Amortized Cost Unpaid Principal Difference Amortized Cost Unpaid Principal Difference
Commercial & industrial loans $ 474,849 $ 477,205 ($ 2,356 ) $ 437,922 $ 440,163 ($ 2,241 )
Commercial real estate:
Owner occupied properties 437,995 439,971 ( 1,976 ) 418,092 420,060 ( 1,968 )
Non-owner occupied and multifamily properties 713,315 717,576 ( 4,261 ) 615,662 619,431 ( 3,769 )
Residential real estate:
1-4 family residential properties secured by first liens 216,598 216,690 ( 92 ) 270,966 270,535 431
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 66,279 65,698 581 49,160 48,857 303
1-4 family residential construction loans 37,238 37,428 ( 190 ) 39,516 39,789 ( 273 )
Other construction, land development and raw land loans 183,081 184,447 ( 1,366 ) 212,561 214,068 ( 1,507 )
Obligations of states and political subdivisions in the US 32,341 32,340 1 29,471 29,468 3
Agricultural production, including commercial fishing 47,125 47,325 ( 200 ) 45,840 46,069 ( 229 )
Consumer loans 8,335 8,237 98 7,638 7,562 76
Other loans 1,814 1,866 ( 52 ) 2,435 2,448 ( 13 )
Total 2,218,970 2,228,783 ( 9,813 ) 2,129,263 2,138,450 ( 9,187 )
Allowance for credit losses ( 23,357 ) ( 22,020 )
Net loans $ 2,195,613 $ 2,228,783 ($ 9,813 ) $ 2,107,243 $ 2,138,450 ($ 9,187 )
The difference between the amortized cost and unpaid principal balance is net deferred origination fees totaling $ 9.8 million at September 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 $ 9.8 million and $ 8.4 million at September 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 September 30, Beginning Balance Credit Loss Expense (Benefit) Charge-offs Recoveries Ending Balance
(In Thousands)
2025
Commercial & industrial loans $ 7,508 $ 1,199 ($ 1,300 ) $ 105 $ 7,512
Commercial real estate:
Owner occupied properties 2,271 92 — 30 2,393
Non-owner occupied and multifamily properties 4,183 179 — — 4,362
Residential real estate:
1-4 family residential properties secured by first liens 4,693 271 — — 4,964
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 928 76 — 5 1,009
1-4 family residential construction loans 270 12 — — 282
Other construction, land development and raw land loans 2,308 113 — — 2,421
Obligations of states and political subdivisions in the US 135 ( 3 ) — — 132
Agricultural production, including commercial fishing 197 ( 9 ) — 1 189
Consumer loans 82 38 ( 34 ) 1 87
Other loans 10 ( 4 ) — — 6
Total $ 22,585 $ 1,964 ($ 1,334 ) $ 142 $ 23,357
2024
Commercial & industrial loans $ 4,047 $ 153 $ — $ 104 $ 4,304
Commercial real estate:
Owner occupied properties 2,963 ( 42 ) — — 2,921
Non-owner occupied and multifamily properties 3,499 273 — — 3,772
Residential real estate:
1-4 family residential properties secured by first liens 3,489 571 — — 4,060
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 665 62 — 6 733
1-4 family residential construction loans 180 62 — — 242
Other construction, land development and raw land loans 2,526 639 — — 3,165
Obligations of states and political subdivisions in the US 100 — — — 100
Agricultural production, including commercial fishing 157 ( 3 ) — 1 155
Consumer loans 61 25 ( 15 ) — 71
Other loans 7 ( 2 ) — — 5
Total $ 17,694 $ 1,738 ($ 15 ) $ 111 $ 19,528
18
Nine Months Ended September 30, Beginning Balance Credit Loss Expense (Benefit) Charge-offs Recoveries Ending Balance
(In Thousands)
2025
Commercial & industrial loans $ 5,800 $ 3,017 ($ 1,489 ) $ 184 $ 7,512
Commercial real estate:
Owner occupied properties 2,944 ( 581 ) — 30 2,393
Non-owner occupied and multifamily properties 3,967 395 — — 4,362
Residential real estate:
1-4 family residential properties secured by first liens 4,364 600 — — 4,964
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 775 215 — 19 1,009
1-4 family residential construction loans 230 52 — — 282
Other construction, land development and raw land loans 3,589 ( 1,168 ) — — 2,421
Obligations of states and political subdivisions in the US 106 26 — — 132
Agricultural production, including commercial fishing 169 16 — 4 189
Consumer loans 71 62 ( 50 ) 4 87
Other loans 5 1 — — 6
Total $ 22,020 $ 2,635 ($ 1,539 ) $ 241 $ 23,357
2024
Commercial & industrial loans $ 3,438 $ 684 $ — $ 182 $ 4,304
Commercial real estate:
Owner occupied properties 2,867 54 — — 2,921
Non-owner occupied and multifamily properties 3,294 478 — — 3,772
Residential real estate:
1-4 family residential properties secured by first liens 3,470 590 — — 4,060
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 551 166 — 16 733
1-4 family residential construction loans 191 51 — — 242
Other construction, land development and raw land loans 3,127 38 — — 3,165
Obligations of states and political subdivisions in the US 80 20 — — 100
Agricultural production, including commercial fishing 168 7 ( 25 ) 5 155
Consumer loans 81 4 ( 15 ) 1 71
Other loans 3 2 — — 5
Total $ 17,270 $ 2,094 ($ 40 ) $ 204 $ 19,528
19
The following table shows gross charge-offs by year of loan origination for the periods indicated:
Nine Months Ended September 30,
(In Thousands) 2025 2024 2023 2022 2021 Prior Total
2025
Commercial & industrial loans $ — $ 152 $ — $ — $ 1,337 $ — $ 1,489
Consumer loans 10 — 6 — — 34 50
Total $ 10 $ 152 $ 6 $ — $ 1,337 $ 34 $ 1,539
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.
September 30, 2025 2025 2024 2023 2022 2021 Prior Total
(In Thousands)
Commercial & industrial loans
Pass $ 78,803 $ 92,276 $ 61,482 $ 102,490 $ 26,749 $ 65,082 $ 426,882
Criticized 3,342 3,774 7,434 16,718 10,090 6,609 47,967
Total commercial & industrial loans $ 82,145 $ 96,050 $ 68,916 $ 119,208 $ 36,839 $ 71,691 $ 474,849
Commercial real estate:
Owner occupied properties
Pass $ 28,761 $ 76,787 $ 26,643 $ 68,454 $ 58,411 $ 157,679 $ 416,735
20
Criticized 6,002 — — 3,714 — 11,544 21,260
Total commercial real estate owner occupied properties $ 34,763 $ 76,787 $ 26,643 $ 72,168 $ 58,411 $ 169,223 $ 437,995
Non-owner occupied and multifamily properties
Pass $ 86,594 $ 119,808 $ 67,965 $ 139,372 $ 68,335 $ 220,286 $ 702,360
Criticized — — — 1,148 — 9,807 10,955
Total commercial real estate non-owner occupied and multifamily properties $ 86,594 $ 119,808 $ 67,965 $ 140,520 $ 68,335 $ 230,093 $ 713,315
Residential real estate:
1-4 family residential properties secured by first liens
Pass $ 34,925 $ 56,016 $ 78,120 $ 33,950 $ 2,596 $ 9,983 $ 215,590
Criticized — — 518 313 — 177 1,008
Total residential real estate 1-4 family residential properties secured by first liens $ 34,925 $ 56,016 $ 78,638 $ 34,263 $ 2,596 $ 10,160 $ 216,598
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
Pass $ 19,204 $ 20,059 $ 10,878 $ 5,726 $ 2,947 $ 7,004 $ 65,818
Criticized — — 372 — — 89 461
Total residential real estate 1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens $ 19,204 $ 20,059 $ 11,250 $ 5,726 $ 2,947 $ 7,093 $ 66,279
1-4 family residential construction loans
Pass $ 19,745 $ 7,232 $ — $ — $ — $ 10,261 $ 37,238
Criticized — — — — — — —
Total residential real estate 1-4 family residential construction loans $ 19,745 $ 7,232 $ — $ — $ — $ 10,261 $ 37,238
Other construction, land development and raw land loans
Pass $ 40,608 $ 55,620 $ 53,712 $ 14,549 $ 9,273 $ 7,542 $ 181,304
Criticized — — — 282 27 1,468 1,777
Total other construction, land development and raw land loans $ 40,608 $ 55,620 $ 53,712 $ 14,831 $ 9,300 $ 9,010 $ 183,081
Obligations of states and political subdivisions in the US
Pass $ — $ 4,389 $ — $ 27,952 $ — $ — $ 32,341
Criticized — — — — — — —
Total obligations of states and political subdivisions in the US $ — $ 4,389 $ — $ 27,952 $ — $ — $ 32,341
Agricultural production, including commercial fishing
Pass $ 1,601 $ 7,995 $ 8,189 $ 9,817 $ 15,455 $ 3,931 $ 46,988
Criticized — — — — 137 — 137
Total agricultural production, including commercial fishing $ 1,601 $ 7,995 $ 8,189 $ 9,817 $ 15,592 $ 3,931 $ 47,125
Consumer loans
Pass $ 2,970 $ 1,985 $ 1,791 $ 542 $ 37 $ 997 $ 8,322
Criticized — 10 — 3 — — 13
Total consumer loans $ 2,970 $ 1,995 $ 1,791 $ 545 $ 37 $ 997 $ 8,335
Other loans
Pass $ — $ — $ 235 $ 79 $ 277 $ 1,223 $ 1,814
Criticized — — — — — — —
Total other loans $ — $ — $ 235 $ 79 $ 277 $ 1,223 $ 1,814
Total loans
Pass $ 313,211 $ 442,167 $ 309,015 $ 402,931 $ 184,080 $ 483,988 $ 2,135,392
Criticized 9,344 3,784 8,324 22,178 10,254 29,694 83,578
Total loans $ 322,555 $ 445,951 $ 317,339 $ 425,109 $ 194,334 $ 513,682 $ 2,218,970
Total pass loans $ 313,211 $ 442,167 $ 309,015 $ 402,931 $ 184,080 $ 483,988 $ 2,135,392
Government guarantees ( 12,013 ) ( 34,650 ) ( 19,438 ) ( 4,818 ) ( 11,325 ) ( 14,465 ) ( 96,709 )
Total pass loans, net of government guarantees $ 301,198 $ 407,517 $ 289,577 $ 398,113 $ 172,755 $ 469,523 $ 2,038,683
21
Total criticized loans $ 9,344 $ 3,784 $ 8,324 $ 22,178 $ 10,254 $ 29,694 $ 83,578
Government guarantees — — ( 1,686 ) ( 16,939 ) ( 8,923 ) ( 12,555 ) ( 40,103 )
Total criticized loans, net government guarantees $ 9,344 $ 3,784 $ 6,638 $ 5,239 $ 1,331 $ 17,139 $ 43,475
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
September 30, 2025
Commercial & industrial loans $ — $ — $ 1,661 $ 1,661 $ 473,188 $ 474,849 $ 1,375
Commercial real estate:
Owner occupied properties
— — — — 437,995 437,995 —
Non-owner occupied and multifamily properties
— — — — 713,315 713,315 —
Residential real estate:
1-4 family residential properties secured by first liens
— 475 197 672 215,926 216,598 313
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
103 69 372 544 65,735 66,279 —
1-4 family residential construction loans
— — — — 37,238 37,238 —
Other construction, land development and raw land loans — — 1,413 1,413 181,668 183,081 —
Obligations of states and political subdivisions in the US — — — — 32,341 32,341 —
Agricultural production, including commercial fishing — — — — 47,125 47,125 —
Consumer loans — — 10 10 8,325 8,335 —
Other loans — — — — 1,814 1,814 —
Total $ 103 $ 544 $ 3,653 $ 4,300 $ 2,214,670 $ 2,218,970 $ 1,688
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 $ 9.6 million and $ 7.5 million at September 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.
September 30, 2025 December 31, 2024
(In Thousands) Nonaccrual Nonaccrual With No ACL Nonaccrual Nonaccrual With No ACL
Commercial & industrial loans $ 7,716 $ 7,116 $ 4,983 $ 4,760
Commercial real estate:
Owner occupied properties — — 224 224
Residential real estate:
1-4 family residential properties secured by first liens 197 — 233 —
1-4 family residential properties secured by junior liens
and revolving secured by 1-4 family first liens 417 372 550 466
1-4 family residential construction loans — — 94 94
Other construction, land development and raw land loans 1,413 1,413 1,432 1,432
Consumer loans 10 — — —
Total nonaccrual loans 9,753 8,901 7,516 6,976
Government guarantees on nonaccrual loans ( 189 ) ( 69 ) — —
Net nonaccrual loans $ 9,564 $ 8,832 $ 7,516 $ 6,976
There was no interest on nonaccrual loans reversed through interest income during the three or nine -month periods ending September 30, 2025 or September 30, 2024.
There was no interest earned on nonaccrual loans with a principal balance during the nine -month periods ending September 30, 2025 and September 30, 2024. However, the Company recognized interest income of $ 143,000 and $ 11,000 in the three-month periods ending September 30, 2025 and 2024, respectively, and $ 230,000 and $ 246,000 in the nine -month periods ending September 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 September 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 September 30, 2024
Payment Modification Term and payment modifications Total Modifications Percentage of Class of Financing Receivable
(In Thousands)
Commercial & industrial loans $ — $ 195 $ 195 0.05 %
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 372 — 372 0.82 %
Total $ 372 $ 195 $ 567 0.03 %
Nine Months Ended September 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 0.74 %
Total $ — $ 3,252 $ 3,252 0.15 %
Nine Months Ended September 30, 2024
Term Modification Payment Modification Term and payment modifications Total Modifications Percentage of Class of Financing Receivable
(In Thousands)
Commercial & industrial loans $ 4,033 $ — $ 448 $ 4,481 1.08 %
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens — 372 — 372 0.82 %
Total $ 4,033 $ 372 $ 448 $ 4,853 0.24 %
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 September 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 September 30, 2024
Principal Forgiveness Weighted-Average Interest Rate Reduction Weighted-Average Term Extension (months)
(In Thousands)
Commercial & industrial loans $ — — % 73
26
Nine Months Ended September 30, 2025
Principal Forgiveness Weighted-Average Interest Rate Reduction Weighted-Average Term Extension (months)
(In Thousands)
Commercial real estate:
Owner occupied properties $ — — % 33
Nine Months Ended September 30, 2024
Principal Forgiveness Weighted-Average Interest Rate Reduction Weighted-Average Term Extension (months)
(In Thousands)
Commercial & industrial loans $ — 8 % 10
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:
(In Thousands) September 30, 2025 December 31, 2024
Commercial & industrial loans $ 150 $ 5,075
Commercial real estate:
Owner occupied properties 3,230 224
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 1,413 1,432
Total $ 5,165 $ 7,291
27
The following table presents the amortized cost basis of loans that had a payment default during the periods indicated and were modified in the twelve months before default to borrowers experiencing financial difficulty:
Three Months Ended September 30, 2025 Nine Months Ended September 30, 2025
Term and payment modification Term and payment modification
(In Thousands)
Commercial real estate:
Owner occupied properties $ 3,230 $ 3,230
Total $ 3,230 $ 3,230
Three Months Ended September 30, 2024 Nine Months Ended September 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 $ — $ 100
1-4 family residential construction loans — 99
Other construction, land development and raw land loans — 778
Total $ — $ 977
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:
September 30, 2025
Greater Than 89 Days Past Due Total Past Due Current
Total
(In Thousands)
Commercial & industrial loans $ — $ — $ 150 $ 150
Commercial real estate:
Owner occupied properties — — 3,230 3,230
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 1,413 1,413 — 1,413
Total $ 1,785 $ 1,785 $ 3,380 $ 5,165
28
September 30, 2024
60-89 Days Past Due Greater Than 89 Days Past Due Total Past Due Current Total
(In Thousands)
Commercial & industrial loans $ — $ — $ — $ 4,482 $ 4,482
Commercial real estate:
Owner occupied properties — 231 231 — 231
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 100 — 100 372 472
1-4 family residential construction loans — 99 99 — 99
Other construction, land development and raw land loans 345 1,128 1,473 — 1,473
Total $ 445 $ 1,458 $ 1,903 $ 4,854 $ 6,757
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 six nonperforming purchased receivables with a balance of $ 2.3 million as of September 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.
29
The following table summarizes the components of net purchased receivables for the dates indicated:
(In Thousands) September 30, 2025 December 31, 2024
Purchased receivables $ 109,977 $ 77,727
Allowance for credit losses - purchased receivables ( 1,924 ) ( 3,649 )
Total $ 108,053 $ 74,078
The following table sets forth information regarding changes in the ACL on purchased receivables for the periods indicated:
Three Months Ended September 30, Nine Months Ended September 30,
(In Thousands) 2025 2024 2025 2024
Balance at beginning of period $ 3,432 $ — $ 3,649 $ —
Adjustment related to PCD collections payable to sellers 1
( 1,513 ) — ( 1,513 ) —
Charge-offs — — ( 281 ) —
Recoveries 20 — 20 —
Charge-offs net of recoveries 20 — ( 261 ) —
(Benefit) / provision for purchased receivables ( 15 ) — 49 —
Balance at end of period $ 1,924 $ — $ 1,924 $ —
1 Represents a reduction in the allowance for credit losses on a purchased credit deteriorated purchased receivable acquired in 2024 in connection with the Sallyport acquisition. Collections received during the period presented above are contractually payable to the sellers under the purchase agreement if collected within one year of the acquisition of SCF. Accordingly, the decrease in the allowance was offset by the recognition of a liability to the sellers, and no benefit was recognized in the provision for credit losses.
6. Servicing Rights
Mortgage servicing rights
The following table details the activity in the Company's mortgage servicing rights (“MSR”) for the three and nine-month periods ended September 30, 2025 and 2024:
Three Months Ended September 30, 2025 Nine Months Ended September 30,
(In Thousands) 2025 2024 2025 2024
Balance, beginning of period $ 27,506 $ 21,077 $ 26,439 $ 19,564
Additions for new MSR capitalized 1,540 1,461 4,280 3,080
Changes in fair value:
Due to changes in model inputs of assumptions (1)
( 638 ) ( 566 ) ( 1,315 ) ( 38 )
Other (2)
( 612 ) ( 402 ) ( 1,608 ) ( 1,036 )
Balance, end of period $ 27,796 $ 21,570 $ 27,796 $ 21,570
(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.
30
The following table details information related to our serviced mortgage loan portfolio as of September 30, 2025 and December 31, 2024:
(In Thousands) September 30, 2025 December 31, 2024
Balance of mortgage loans serviced for others $ 1,601,174 $ 1,460,720
Weighted average rate of note
4.69 % 4.46 %
MSR as a percentage of serviced loans 1.74 % 1.81 %
The Company recognized servicing fees of $ 1.5 million and $ 1.1 million during the three-month periods ending September 30, 2025 and 2024, respectively, and $ 4.4 million and $ 3.2 million during the nine -month periods ending September 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.
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)
September 30, 2025 December 31, 2024
Fair value of MSRs
$ 27,796 $ 26,439
Expected weighted-average life (in years)
9.12 9.51
Key assumptions:
Constant prepayment rate 1
9.60 % 9.09 %
Impact on fair value from 10% adverse change
($ 980 ) ($ 935 )
Impact on fair value from 25% adverse change
($ 2,331 ) ($ 2,222 )
Discount rate
10.97 % 10.99 %
Impact on fair value from 100 basis point increase
($ 1,070 ) ($ 1,592 )
Impact on fair value from 200 basis point increase
($ 2,053 ) ($ 2,544 )
Cost to service assumptions ($ per loan)
$ 81 $ 81
Impact on fair value from 10% adverse change
($ 235 ) ($ 235 )
Impact on fair value from 25% adverse change
($ 589 ) ($ 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 September 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 $ 302.6 million and $ 279.7 million at September 30, 2025 and December 31, 2024, respectively. Key assumptions used in measuring the fair value of the CSR as of September 30, 2025 and December 31, 2024 include a constant prepayment rate of 11.38 % and a discount rate of 12.00 %.
31
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 September 30, 2025, the Company has operating lease ROU assets of $ 6.5 million and operating lease liabilities of $ 6.6 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 September 30, 2025 or December 31, 2024.
The following table presents additional information about the Company's operating leases for the periods indicated:
Three Months Ended September 30, Nine Months Ended September 30,
(In Thousands) 2025 2024 2025 2024
Lease Cost
Operating lease cost (1)
$ 795 $ 743 $ 2,264 $ 2,225
Short term lease cost (1)
42 23 206 74
Total lease cost $ 837 $ 766 $ 2,470 $ 2,299
Other information
Operating leases - operating cash flows $ 2,052 $ 2,076
Weighted average lease term - operating leases, in years 12.40 11.07
Weighted average discount rate - operating leases 3.83 % 3.63 %
(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 (Three months) $ 675
2026 1,545
2027 1,059
2028 731
2029 553
Thereafter 3,755
Total minimum lease payments $ 8,318
Less: amount of lease payment representing interest ( 1,759 )
Present value of future minimum lease payments $ 6,559
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 $ 592,000 as of September 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 $ 319.8 million and $ 309.0 million at September 30, 2025 and December 31, 2024, respectively. At September 30, 2025, the notional amount of interest rate swaps is made up of 26 variable to fixed rate swaps to commercial loan customers totaling $ 159.9 million, and 26 fixed to variable rate swaps with a counterparty totaling $ 159.9 million. Changes in fair value from these 26 interest rate swaps offset each other in the three-month periods ending September 30, 2025. The Company recognized zero and $ 287,000 in fee income related to interest rate swaps in the three-month periods ending September 30, 2025 and 2024, respectively, and $ 129,000 and $ 361,000 in fee income related to interest rate swaps in the nine-month periods ending September 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 5.67 % as of September 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 September 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 September 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 $ 74.0 million and $ 32.3 million at September 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 September 30, 2025 and December 31, 2024:
(In Thousands) Asset Derivatives
September 30, 2025 December 31, 2024
Balance Sheet Location Fair Value Fair Value
Interest rate swaps Other assets $ 8,194 $ 13,011
Interest rate lock commitments Other assets 1,531 465
Retail interest rate contracts Other assets — 49
Total $ 9,725 $ 13,525
(In Thousands) Liability Derivatives
September 30, 2025 December 31, 2024
Balance Sheet Location Fair Value Fair Value
Interest rate swaps Other liabilities $ 8,194 $ 13,011
Retail interest rate contracts Other liabilities 44 —
Total $ 8,238 $ 13,011
The following table presents the net gains (losses) of derivatives not designated as hedging instruments for periods indicated below:
Three Months Ended September 30, Nine Months Ended September 30,
(In Thousands) Income Statement Location 2025 2024 2025 2024
Retail interest rate contracts Mortgage banking income ($ 218 ) ($ 662 ) ($ 553 ) ($ 443 )
Interest rate lock commitments Mortgage banking income 226 275 1,013 920
Total $ 8 ($ 387 ) $ 460 $ 477
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 September 30, 2025 and December 31, 2024:
September 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 $ 8,194 $ — $ 8,194 $ — $ — $ 8,194
Liability Derivatives
Interest rate swaps $ 8,194 $ — $ 8,194 $ — $ 8,194 $ —
Retail interest rate contracts 44 — 44 — — 44
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
35
majority of inputs used to value its interest rate derivatives fall within Level 2 of the fair value hierarchy, the credit valuation 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 September 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:
September 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 $ 212,692 $ 212,692 $ 62,736 $ 62,736
Investment securities available for sale 204,575 204,575 268,781 268,781
Marketable equity securities 8,332 8,332 8,719 8,719
Level 2 inputs:
Investment securities available for sale 214,603 214,603 209,836 209,836
Loans held for sale 111,317 111,317 59,957 59,957
Interest rate swaps 11,101 11,101 14,788 14,788
Level 3 inputs:
Investment securities held to maturity 36,750 36,483 36,750 35,750
Loans 2,218,970 2,145,885 2,129,263 2,014,070
Purchased receivables, net 108,053 108,053 74,078 74,078
Interest rate lock commitments 1,531 1,531 465 465
Mortgage servicing rights 27,796 27,796 26,439 26,439
Commercial servicing rights 2,374 2,374 2,194 2,194
Financial liabilities:
Level 2 inputs:
Deposits $ 2,906,463 $ 2,908,470 $ 2,680,189 $ 2,683,029
Borrowings 12,916 10,311 23,045 19,991
Interest rate swaps 8,194 8,194 13,011 13,011
Level 3 inputs:
Junior subordinated debentures 10,310 11,028 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)
September 30, 2025
Assets:
Available for sale securities
U.S. Treasury and government sponsored entities $ 386,506 $ 204,575 $ 181,931 $ —
U.S. Agency mortgage-backed securities 4,887 — 4,887 —
Corporate bonds 4,916 — 4,916 —
Collateralized loan obligations 22,869 — 22,869 —
Total available for sale securities $ 419,178 $ 204,575 $ 214,603 $ —
Marketable equity securities $ 8,332 $ 8,332 $ — $ —
Total marketable equity securities $ 8,332 $ 8,332 $ — $ —
Interest rate swaps $ 9,568 $ — $ 9,568 $ —
Interest rate lock commitments 1,531 — — 1,531
Mortgage servicing rights 27,796 — — 27,796
Commercial servicing rights 2,374 — — 2,374
Total other assets $ 41,269 $ — $ 9,568 $ 31,701
Liabilities:
Interest rate swaps $ 8,194 $ — $ 8,194 $ —
Retail interest rate contracts 44 — 44 —
Total other liabilities $ 8,238 $ — $ 8,238 $ —
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 nine-month periods ended September 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 September 30, 2025
Interest rate lock commitments $ 1,296 ($ 592 ) $ 4,880 ($ 4,053 ) $ 1,531 $ 1,531
Mortgage servicing rights 27,506 ( 1,250 ) 1,540 — 27,796 —
Commercial servicing rights 2,400 ( 64 ) 38 — 2,374 —
Total $ 31,202 ($ 1,906 ) $ 6,458 ($ 4,053 ) $ 31,701 $ 1,531
Three Months Ended September 30, 2024
Interest rate lock commitments $ 1,059 ($ 647 ) $ 5,173 ($ 4,258 ) $ 1,327 $ 1,327
Mortgage servicing rights 21,077 ( 968 ) 1,461 — 21,570 —
Commercial servicing rights 2,116 ( 10 ) 30 — 2,136 —
Total $ 24,252 ($ 1,625 ) $ 6,664 ($ 4,258 ) $ 25,033 $ 1,327
(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
Nine Months Ended September 30, 2025
Interest rate lock commitments $ 465 ($ 1,371 ) $ 11,576 ($ 9,139 ) $ 1,531 $ 1,531
Mortgage servicing rights 26,439 ( 2,923 ) 4,280 — 27,796 —
Commercial servicing rights 2,194 ( 257 ) 437 — 2,374 —
Total $ 29,098 ($ 4,551 ) $ 16,293 ($ 9,139 ) $ 31,701 $ 1,531
Nine Months Ended September 30, 2024
Interest rate lock commitments $ 342 ($ 1,375 ) $ 11,102 ($ 8,742 ) $ 1,327 $ 1,327
Mortgage servicing rights 19,564 ( 1,074 ) 3,080 — 21,570 —
Commercial servicing rights 2,200 ( 155 ) 91 — 2,136 —
Total $ 22,106 ($ 2,604 ) $ 14,273 ($ 8,742 ) $ 25,033 $ 1,327
There were no changes in unrealized gains and losses for the three and nine-month periods ending September 30, 2025 and 2024 included in other comprehensive income for recurring Level 3 fair value measurements.
As of and for the periods ending September 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.
39
(In Thousands) Total Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3)
September 30, 2025
Loans individually measured for credit losses $ 194 $ — $ — $ 194
Total $ 194 $ — $ — $ 194
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 nine-month periods ended September 30, 2025 and 2024:
Three Months Ended September 30, Nine Months Ended September 30,
(In Thousands) 2025 2024 2025 2024
Loans individually measured for credit losses $ 1 $ 114 $ 1 $ 117
Other real estate owned — — — —
Total loss from nonrecurring measurements $ 1 $ 114 $ 1 $ 117
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 September 30, 2025 and December 31, 2024:
Financial Instrument Valuation Technique - Recurring Basis
Unobservable Input Weighted Average Rate Range
September 30, 2025
Loans individually measured for credit losses Discounted cash flow Discount rate 0.43 %
Interest rate lock commitment External pricing model Pull through rate 92.05 %
Mortgage servicing rights Discounted cash flow Constant prepayment rate 6.13 % - 20.97 %
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 September 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 September 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income $ 40,743 $ 4,315 $ 920 $ 45,978
Interest expense 8,434 1,503 695 10,632
Net interest income 32,309 2,812 225 35,346
Provision (benefit) for credit losses
1,561 158 ( 3 ) 1,716
Net interest income after provision for credit losses 30,748 2,654 228 33,630
Net realized gains on mortgage loans sold — 4,810 — 4,810
Change in fair value of mortgage loan commitments, net — 371 — 371
Total production revenue — 5,181 — 5,181
Mortgage servicing revenue — 3,056 — 3,056
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions — ( 638 ) — ( 638 )
Other — ( 612 ) — ( 612 )
Total mortgage servicing revenue, net — 1,806 — 1,806
Other mortgage banking revenue — 286 — 286
Total mortgage banking revenue — 7,273 — 7,273
Purchased receivable income — — 7,269 7,269
Other operating income 17,107 — ( 410 ) 16,697
Total other operating income 17,107 7,273 6,859 31,239
Salaries and other personnel expense 12,181 5,505 1,746 19,432
Data processing expense 2,826 269 145 3,240
Occupancy expense 1,359 493 69 1,921
Professional and outside services 713 249 150 1,112
Marketing expense 397 110 1 508
Insurance expense 780 22 — 802
Compensation expense - Sallyport acquisition payments — — 600 600
Other operating expense 1,709 717 259 2,685
Total other operating expense 19,965 7,365 2,970 30,300
Income before provision for income taxes 27,890 2,562 4,117 34,569
Provision for income taxes 5,634 706 1,164 7,504
Net income $ 22,256 $ 1,856 $ 2,953 $ 27,065
42
Three Months Ended September 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income
$ 40,743 $ 4,315 $ 920 $ 45,978
Mortgage banking income - external revenue
— 7,273 — 7,273
Mortgage banking income - intersegment revenues
— 527 — 527
Purchased receivable income
— — 7,269 7,269
Other operating income
17,107 — ( 410 ) 16,697
57,850 12,115 7,779 77,744
Reconciliation of revenue
Elimination of intersegment revenues
— ( 527 ) — ( 527 )
Total consolidated revenues
$ 57,850 $ 11,588 $ 7,779 $ 77,217
Less:
Interest expense
8,434 1,503 695 10,632
Provision (benefit) for credit losses
1,561 158 ( 3 ) 1,716
Segment gross profit
47,855 9,927 7,087 64,869
Less (1) :
Salaries and other personnel expense $ 12,181 $ 5,505 $ 1,746 $ 19,432
Data processing expense 2,826 269 145 3,240
Occupancy expense 1,359 493 69 1,921
Professional and outside services 713 249 150 1,112
Marketing expense 397 110 1 508
Insurance expense 780 22 — 802
Compensation expense - Sallyport acquisition payments
— — 600 600
Intersegment expense
527 — — 527
Other segment items (2)
1,709 717 259 2,685
Segment expense
20,492 7,365 2,970 30,827
Reconciliation of expense
Elimination of intersegment expense
($ 527 ) $ — $ — ( 527 )
Total consolidated expense
$ 19,965 $ 7,365 $ 2,970 $ 30,300
Income before provision for income taxes
$ 27,890 $ 2,562 $ 4,117 $ 34,569
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 September 30, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income $ 34,862 $ 4,396 $ 158 $ 39,416
Interest expense 8,934 1,455 185 10,574
Net interest income 25,928 2,941 ( 27 ) 28,842
Provision (benefit) for credit losses
1,492 571 — 2,063
Net interest income after provision for credit losses 24,436 2,370 ( 27 ) 26,779
Net realized gains on mortgage loans sold — 5,079 — 5,079
Change in fair value of mortgage loan commitments, net — 60 — 60
Total production revenue — 5,139 — 5,139
Mortgage servicing revenue — 2,583 — 2,583
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions — ( 566 ) — ( 566 )
Other — ( 402 ) — ( 402 )
Total mortgage servicing revenue, net — 1,615 — 1,615
Other mortgage banking revenue — 293 — 293
Total mortgage banking revenue — 7,047 — 7,047
Purchased receivable income — — 1,033 1,033
Other operating income 3,507 — — 3,507
Total other operating income 3,507 7,047 1,033 11,587
Salaries and other personnel expense 11,422 5,858 269 17,549
Data processing expense 2,342 273 3 2,618
Occupancy expense 1,380 500 31 1,911
Professional and outside services 657 224 22 903
Marketing expense 738 122 — 860
Insurance expense 573 23 — 596
Other operating expense 1,611 643 37 2,291
Total other operating expense 18,723 7,643 362 26,728
Income before provision for income taxes 9,220 1,774 644 11,638
Provision (benefit) for income taxes 2,133 497 183 2,813
Net income $ 7,087 $ 1,277 $ 461 $ 8,825
44
Three Months Ended September 30, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income
$ 34,862 $ 4,396 $ 158 $ 39,416
Mortgage banking income - external revenue
— 7,047 — 7,047
Mortgage banking income - intersegment revenues
— 1,275 — 1,275
Purchased receivable income
— — 1,033 1,033
Other operating income
3,507 — — 3,507
38,369 12,718 1,191 52,278
Reconciliation of revenue
Elimination of intersegment revenues
— ( 1,275 ) — ( 1,275 )
Total consolidated revenues
$ 38,369 $ 11,443 $ 1,191 $ 51,003
Less:
Interest expense
8,934 1,455 185 10,574
Provision (benefit) for credit losses
1,492 571 — 2,063
Segment gross profit
27,943 9,417 1,006 38,366
Less (1) :
Salaries and other personnel expense $ 11,422 $ 5,858 $ 269 $ 17,549
Data processing expense 2,342 273 3 2,618
Occupancy expense 1,380 500 31 1,911
Professional and outside services 657 224 22 903
Marketing expense 738 122 — 860
Insurance expense 573 23 — 596
Intersegment expense
1,275 — — 1,275
Other segment items (2)
1,611 643 37 2,291
Segment expense
19,998 7,643 362 28,003
Reconciliation of expense
Elimination of intersegment expense
($ 1,275 ) $ — $ — ( 1,275 )
Total consolidated expense
$ 18,723 $ 7,643 $ 362 $ 26,728
Income before provision for income taxes
$ 9,220 $ 1,774 $ 644 $ 11,638
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
Nine Months Ended September 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income $ 116,286 $ 13,754 $ 2,298 $ 132,338
Interest expense 25,855 4,389 1,859 32,103
Net interest income 90,431 9,365 439 100,235
Provision (benefit) for credit losses
1,112 490 681 2,283
Net interest income after provision for credit losses 89,319 8,875 ( 242 ) 97,952
Net realized gains on mortgage loans sold — 11,481 — 11,481
Change in fair value of mortgage loan commitments, net — 921 — 921
Total production revenue — 12,402 — 12,402
Mortgage servicing revenue — 8,709 — 8,709
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions — ( 1,315 ) — ( 1,315 )
Other — ( 1,608 ) — ( 1,608 )
Total mortgage servicing revenue, net — 5,786 — 5,786
Other mortgage banking revenue — 736 — 736
Total mortgage banking revenue — 18,924 — 18,924
Purchased receivable income — — 19,316 19,316
Other operating income 23,078 — ( 399 ) 22,679
Total other operating income 23,078 18,924 18,917 60,919
Salaries and other personnel expense 36,305 15,956 5,248 57,509
Data processing expense 8,455 802 453 9,710
Occupancy expense 4,216 1,487 211 5,914
Professional and outside services 1,908 763 669 3,340
Marketing expense 1,809 403 10 2,222
Insurance expense 2,502 66 7 2,575
Compensation expense - Sallyport acquisition payments — — 1,800 1,800
Other operating expense 5,115 1,971 803 7,889
Total other operating expense 60,310 21,448 9,201 90,959
Income before provision for income taxes 52,087 6,351 9,474 67,912
Provision for income taxes 11,300 1,762 2,683 15,745
Net income $ 40,787 $ 4,589 $ 6,791 $ 52,167
46
Nine Months Ended September 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income
$ 116,286 $ 13,754 $ 2,298 $ 132,338
Mortgage banking income - external revenue
— 18,924 — 18,924
Mortgage banking income - intersegment revenues
— 1,883 — 1,883
Purchased receivable income
— — 19,316 19,316
Other operating income
23,078 — ( 399 ) 22,679
139,364 34,561 21,215 195,140
Reconciliation of revenue
Elimination of intersegment revenues
— ( 1,883 ) — ( 1,883 )
Total consolidated revenues
$ 139,364 $ 32,678 $ 21,215 $ 193,257
Less:
Interest expense
25,855 4,389 1,859 32,103
Provision (benefit) for credit losses
1,112 490 681 2,283
Segment gross profit
112,397 27,799 18,675 158,871
Less (1) :
Salaries and other personnel expense $ 36,305 $ 15,956 $ 5,248 $ 57,509
Data processing expense 8,455 802 453 9,710
Occupancy expense 4,216 1,487 211 5,914
Professional and outside services 1,908 763 669 3,340
Marketing expense 1,809 403 10 2,222
Insurance expense 2,502 66 7 2,575
Compensation expense - Sallyport acquisition payments
— — 1,800 1,800
Intersegment expense
1,883 — — 1,883
Other segment items (2)
5,115 1,971 803 7,889
Segment expense
62,193 21,448 9,201 92,842
Reconciliation of expense
Elimination of intersegment expense
($ 1,883 ) $ — $ — ( 1,883 )
Total consolidated expense
$ 60,310 $ 21,448 $ 9,201 $ 90,959
Income before provision for income taxes
$ 52,087 $ 6,351 $ 9,474 $ 67,912
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
Nine Months Ended September 30, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income $ 99,895 $ 11,697 $ 541 $ 112,133
Interest expense 25,434 3,749 608 29,791
Net interest income 74,461 7,948 ( 67 ) 82,342
Provision (benefit) for credit losses
1,505 587 — 2,092
Net interest income after provision for credit losses 72,956 7,361 ( 67 ) 80,250
Net realized gains on mortgage loans sold — 10,247 — 10,247
Change in fair value of mortgage loan commitments, net — 837 — 837
Total production revenue — 11,084 — 11,084
Mortgage servicing revenue — 6,308 — 6,308
Change in fair value of mortgage servicing rights: — —
Due to changes in model inputs of assumptions — ( 38 ) — ( 38 )
Other — ( 1,036 ) — ( 1,036 )
Total mortgage servicing revenue, net — 5,234 — 5,234
Other mortgage banking revenue — 644 — 644
Total mortgage banking revenue — 16,962 — 16,962
Purchased receivable income — — 3,620 3,620
Other operating income 8,426 — — 8,426
Total other operating income 8,426 16,962 3,620 29,008
Salaries and other personnel expense 33,259 15,501 833 49,593
Data processing expense 7,135 721 22 7,878
Occupancy expense 4,176 1,447 93 5,716
Professional and outside services 1,715 608 61 2,384
Marketing expense 1,689 368 6 2,063
Insurance expense 1,986 81 — 2,067
Other operating expense 4,010 1,700 149 5,859
Total other operating expense 53,970 20,426 1,164 75,560
Income before provision for income taxes 27,412 3,897 2,389 33,698
Provision for income taxes 5,885 1,092 677 7,654
Net income $ 21,527 $ 2,805 $ 1,712 $ 26,044
48
Nine Months Ended September 30, 2024
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Interest income
$ 99,895 $ 11,697 $ 541 $ 112,133
Mortgage banking income - external revenue
— 16,962 — 16,962
Mortgage banking income - intersegment revenues
— 2,805 — 2,805
Purchased receivable income
— — 3,620 3,620
Other operating income
8,426 — — 8,426
108,321 31,464 4,161 143,946
Reconciliation of revenue
Elimination of intersegment revenues
— ( 2,805 ) — ( 2,805 )
Total consolidated revenues
$ 108,321 $ 28,659 $ 4,161 $ 141,141
Less:
Interest expense
25,434 3,749 608 29,791
Provision (benefit) for credit losses
1,505 587 — 2,092
Segment gross profit
81,382 24,323 3,553 109,258
Less (1) :
Salaries and other personnel expense $ 33,259 $ 15,501 $ 833 $ 49,593
Data processing expense 7,135 721 22 7,878
Occupancy expense 4,176 1,447 93 5,716
Professional and outside services 1,715 608 61 2,384
Marketing expense 1,689 368 6 2,063
Insurance expense 1,986 81 — 2,067
Intersegment expense
2,805 — — 2,805
Other segment items (2)
4,010 1,700 149 5,859
Segment expense
56,775 20,426 1,164 78,365
Reconciliation of expense
Elimination of intersegment expense
($ 2,805 ) $ — $ — ( 2,805 )
Total consolidated expense
$ 53,970 $ 20,426 $ 1,164 $ 75,560
Income before provision for income taxes
$ 27,412 $ 3,897 $ 2,389 $ 33,698
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
September 30, 2025
(In Thousands) Community Banking Home Mortgage Lending Specialty Finance Consolidated
Total assets $ 2,787,553 $ 350,360 $ 174,419 $ 3,312,332
Loans held for sale $ — $ 111,317 $ — $ 111,317
1-4 family residential properties secured by first liens $ — $ 216,598 $ — $ 216,598
Purchased receivables, net $ — $ — $ 108,053 $ 108,053
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.