UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON, D.C.
20549
FORM 10-Q/A
[X] QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly
period ended September 30, 2025
or
[ ] TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition
period from ____________ to _____________
Commission file
number: 000-33411
NEW PEOPLES BANKSHARES, INC.
(Exact name of registrant
as specified in its charter)
Virginia
(State or other
jurisdiction of
incorporation
or organization)
31-1804543
(I.R.S. Employer
Identification
No.)
67 Commerce Drive , Honaker , Virginia
(Address of principal
executive offices)
24260
(Zip Code)
( 276 ) 873-7000
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
None
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.
Yes
[X]
No
[ ]
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T ( (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes
[X]
No
[ ]
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer [ ]
Accelerated
filer [ ]
Non-accelerated filer [X]
Smaller
reporting company [X]
Emerging
growth company [ ]
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
[ ]
No
[X]
The
number of shares outstanding of the registrant’s common stock was 23,574,543 as of November 07, 2025.
NEW PEOPLES
BANKSHARES, INC.
INDEX
Page
PART I
FINANCIAL INFORMATION
Item 1.
Financial Statements
Consolidated
Balance Sheets - September 30, 2025 (Unaudited) and December 31, 202
3
Consolidated
Statements of Income – Three and nine months ended September 30, 2025 and 2024 (Unaudited)
4
Consolidated
Statements of Comprehensive Income – Three and nine months ended September 30, 2025 and 2024 (Unaudited)
5
Consolidated
Statements of Changes in Stockholders’ Equity – Three and nine months ended September 30, 2025 and 2024
(Unaudited)
6
Consolidated
Statements of Cash Flows – Nine months ended September 30, 2025 and 2024 (Unaudited)
7
Notes to Consolidated Financial Statements
8
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
23
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
33
Item 4.
Controls and Procedures
33
PART II
OTHER INFORMATION
Item 1.
Legal Proceedings
34
Item 1A.
Risk Factors
34
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
34
Item 3.
Defaults upon Senior Securities
34
Item 4.
Mine Safety Disclosures
35
Item 5.
Other Information
35
Item 6.
Exhibits
35
SIGNATURES
36
Part I Financial
Information
Item 1 Financial
Statements
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED BALANCE
SHEETS
SEPTEMBER 30, 2025
AND DECEMBER 31, 2024
(IN
THOUSANDS EXCEPT PER SHARE AND SHARE DATA)
(UNAUDITED)
September 30,
December 31,
2025
2024
ASSETS
Cash and due from banks
13,686
$ 13,218
Interest-bearing deposits with banks
66,538
54,300
Federal funds sold
486
150
Total cash and cash equivalents
80,710
67,668
Investment securities available-for-sale, at fair value
96,153
95,984
Loans receivable
707,272
657,536
Allowance for credit losses
( 7,967 )
( 7,684 )
Net loans
699,305
649,852
Bank premises and equipment, net
16,689
17,070
Other real estate owned
89
87
Accrued interest receivable
3,849
3,458
Deferred taxes, net
3,837
4,809
Insurance benefit receivable
—
5,417
Right-of-use assets – operating leases
3,117
3,413
Other assets
6,975
7,167
Total assets
910,724
$ 854,925
LIABILITIES
Deposits:
Noninterest bearing
228,881
$ 224,938
Interest-bearing
570,495
525,044
Total deposits
799,376
749,982
Borrowed funds
21,986
24,986
Lease liabilities – operating leases
3,117
3,413
Accrued interest payable
1,491
1,442
Accrued expenses and other liabilities
5,226
4,361
Total liabilities
831,196
784,184
SHAREHBOLDERS’ EQUITY
Common stock - $ 2.00 par value; 50,000,000 shares authorized; 23,577,193 and
23,636,724 shares issued and outstanding at
September 30, 2025 and December 31, 2024, respectively
47,154
47,273
Additional paid-in-capital
14,390
14,451
Retained earnings
26,310
21,001
Accumulated other comprehensive loss
( 8,326 )
( 11,984 )
Total shareholders’ equity
79,528
70,741
Total liabilities and shareholders’ equity
910,724
$ 854,925
The accompanying notes
are an integral part of these consolidated financial statements.
3
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED
STATEMENTS OF INCOME
FOR THE THREE AND
NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024
(IN
THOUSANDS EXCEPT SHARE AND PER SHARE DATA)
(UNAUDITED)
For the Three Months Ended September 30,
For the Nine Months Ended
September 30,
INTEREST AND DIVIDEND INCOME
2025
2024
2025
2024
Loans including fees
$ 11,217
9,728
$ 31,669
$ 28,316
Federal funds sold
4
2
9
5
Interest-earning deposits with banks
644
1,164
1,999
2,999
Investments
702
610
2,115
1,723
Dividends on equity securities (restricted)
42
43
126
129
Total interest and dividend income
12,609
11,547
35,918
33,172
INTEREST EXPENSE
Deposits
3,674
3,832
10,573
10,490
Borrowed funds
298
534
884
1,601
Total interest expense
3,972
4,366
11,457
12,091
NET INTEREST INCOME
8,637
7,181
24,461
21,081
PROVISION FOR CREDIT LOSSES
189
49
602
478
NET INTEREST INCOME AFTER PROVISION FOR
CREDIT LOSSES
8,448
7,132
23,859
20,603
NONINTEREST INCOME
Service charges and fees
1,003
995
2,779
2,877
Card processing and interchange
958
937
2,811
2,803
Financial services fees
335
304
1,009
998
Net gain on sales of available for sale securities
—
4
—
4
Net gain on sale and disposal of premises and equipment
—
3
2
23
Other noninterest income
203
183
747
574
Total noninterest income
2,499
2,426
7,348
7,279
NONINTEREST EXPENSES
Salaries and employee benefits
3,736
3,527
11,186
10,768
Occupancy and equipment expense
883
897
2,741
2,627
Data processing and telecommunications
660
628
1,959
1,889
Other operating expenses
2,098
1,777
5,976
5,360
Total noninterest expenses
7,377
6,829
21,862
20,644
INCOME BEFORE INCOME TAXES
3,570
2,729
9,345
7,238
INCOME TAX EXPENSE
812
621
2,147
1,660
NET INCOME
$ 2,758
2,108
$ 7,198
$ 5,578
Earnings per share
Basic and diluted
$ 0.12
0.09
$ 0.30
$ 0.24
Average Weighted Shares of Common Stock
Basic and diluted
23,590,909
23,658,248
23,608,168
23,695,385
The accompanying
notes are an integral part of these consolidated financial statements.
4
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED STATEMENTS
OF COMPREHENSIVE INCOME
FOR THE THREE AND
NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024
(IN
THOUSANDS)
(UNAUDITED)
For the Three Months Ended
September 30,
For the Nine Months Ended
September 30,
2025
2024
2025
2024
NET INCOME
$ 2,758
$ 2,108
$ 7,198
$ 5,578
Other comprehensive income:
Investment securities activity
Unrealized gains arising during the period
2,531
3,532
4,630
3,261
Reclassification adjustment for net gains included in net income
—
( 4 )
—
( 4 )
Other comprehensive gains on investment securities
2,531
3,528
4,630
3,257
Related tax expense
( 531 )
( 742 )
( 972 )
( 685 )
TOTAL OTHER COMPREHENSIVE INCOME
2,000
2,786
3,658
2,572
TOTAL COMPREHENSIVE INCOME
$ 4,758
$ 4,894
$ 10,856
$ 8,150
The accompanying notes
are an integral part of these consolidated financial statements.
5
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED STATEMENTS
OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE THREE AND
NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024
(IN THOUSANDS INCLUDING
SHARE DATA)
(UNAUDITED)
Shares of Common Stock
Common Stock
Additional Paid-in- Capital
Retained
Earnings
Accumulated Other
Comprehensive Loss
Total Shareholders’ Equity
Balance, June 30, 2024
23,676
$ 47,352
$ 14,479
$ 16,267
$ ( 11,867 )
$ 66,231
Net income
—
—
—
2,108
—
2,108
Other comprehensive income, net of tax
—
—
—
—
2,786
2,786
Repurchase of common stock
( 24 )
( 48 )
( 16 )
—
—
( 64 )
Balance, September 30, 2024
23,652
$ 47,304
$ 14,463
$ 18,375
$ ( 9,081 )
$ 71,061
Balance, December 31, 2023
23,746
$ 47,492
$ 14,514
$ 14,458
$ ( 11,653 )
$ 64,811
Net income
—
—
—
5,578
—
5,578
Other comprehensive income, net of tax
—
—
—
—
2,572
2,572
Cash dividend declared ($0.07 per share)
—
—
—
( 1,661 )
—
( 1,661 )
Repurchase of common stock
( 94 )
( 188 )
( 51 )
—
—
( 239 )
Balance, September 30, 2024
23,652
$ 47,304
$ 14,463
$ 18,375
$ ( 9,081 )
$ 71,061
Balance, June 30, 2025
23,601
$ 47,202
$ 14,416
$ 23,552
$ ( 10,326 )
$ 74,844
Net income
—
—
—
2,758
—
2,758
Other comprehensive income, net of tax
—
—
—
—
2,000
2,000
Repurchase of common stock
( 24 )
( 48 )
( 26 )
—
—
( 74 )
Balance, September 30, 2025
23,577
$ 47,154
$ 14,390
$ 26,310
$ ( 8,326 )
$ 79,528
Balance, December 31, 2024
23,637
$ 47,273
$ 14,451
$ 21,001
$ ( 11,984 )
$ 70,741
Net income
—
—
—
7,198
—
7,198
Other comprehensive income, net of tax
—
—
—
—
3,658
3,658
Cash dividend declared ($0.08 per share)
—
—
—
( 1,889 )
—
( 1,889 )
Repurchase of common stock
( 60 )
( 119 )
( 61 )
—
—
( 180 )
Balance, September 30, 2025
23,577
$ 47,154
$ 14,390
$ 26,310
$ ( 8,326 )
$ 79,528
The accompanying notes
are an integral part of these consolidated financial statements.
6
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED STATEMENTS
OF CASH FLOWS
FOR THE NINE MONTHS
ENDED SEPTEMBER 30, 2025 AND 2024
(IN
THOUSANDS)
(UNAUDITED)
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES
Net income
$ 7,198
$ 5,578
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization
1,123
1,198
Provision for credit losses
602
478
Income on bank owned life insurance
—
( 57 )
Gain on sale of mortgage loans
( 17 )
( 9 )
Net gain on sale of securities available-for-sale
—
( 4 )
Gain on sale or disposal of premises and equipment
( 2 )
( 23 )
Gain on sale of other real estate owned
( 6 )
( 44 )
Loans originated for sale
( 760 )
( 329 )
Proceeds from sales of loans originated for sale
777
338
Net amortization/accretion of bond premiums/discounts
55
165
Deferred tax benefit
—
( 261 )
Net change in:
Accrued interest receivable
( 391 )
( 212 )
Other assets
427
( 532 )
Accrued interest payable
49
504
Accrued expenses and other liabilities
477
106
Net cash provided by operating activities
9,532
6,896
CASH FLOWS FROM INVESTING ACTIVITIES
Net increase in loans
( 50,009 )
( 9,307 )
Purchase of securities available-for-sale
( 5,270 )
( 14,011 )
Proceeds from repayments and maturities of securities available-for-sale
9,676
8,214
Proceeds from sales of securities available-for-sale
—
2,134
Net purchase of equity securities (restricted)
( 20 )
( 38 )
Payments for the purchase of premises and equipment and software
( 661 )
( 1,687 )
Proceeds from sale of premises and equipment
2
1,188
Proceeds from sale of other real estate owned
50
164
Proceeds from bank owned life insurance benefit
5,417
—
Net cash used in investing activities
( 40,815 )
( 13,343 )
CASH FLOWS FROM FINANCING ACTIVITIES
Repayment of long-term debt
( 3,000 )
—
Net change in noninterest bearing deposits
3,943
( 2,126 )
Net change in interest-bearing deposits
45,451
49,223
Dividends paid
( 1,889 )
( 1,661 )
Repurchase of common stock
( 180 )
( 239 )
Net cash provided by financing activities
44,325
45,197
Net increase in cash and cash equivalents
13,042
38,750
Cash and cash equivalents, beginning of the period
67,668
64,977
Cash and cash equivalents, end of the period
$ 80,710
$ 103,727
Supplemental disclosure of cash paid during the period for:
Interest
$ 11,408
$ 11,587
Taxes
1,620
1,550
Supplemental disclosure of non-cash transactions:
Transfer of loans to other real estate owned
46
1,023
Change in unrealized losses on securities available-for-sale
4,630
3,257
The accompanying notes
are an integral part of these consolidated financial statements.
7
NEW PEOPLES BANKSHARES, INC.
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
NOTE 1 NATURE OF OPERATIONS
Nature of Operations
– New Peoples Bankshares, Inc. (New Peoples or the Company) is a financial holding company whose principal activity is the
ownership and management of a community bank, New Peoples Bank, Inc. (the Bank). New Peoples and the Bank are organized and incorporated
under the laws of the Commonwealth of Virginia. As a state-chartered member bank, the Bank is subject to regulation by the Virginia Bureau
of Financial Institutions, the Federal Deposit Insurance Corporation and the Board of Governors of the Federal Reserve System (the Federal
Reserve). The Bank provides general banking services to individuals, small and medium size businesses and the professional community
of southwest Virginia, southern West Virginia, western North Carolina and northeastern Tennessee. These services include commercial and
consumer loans along with traditional deposit products such as checking and savings accounts.
NOTE 2 SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
These consolidated
financial statements conform to U. S. generally accepted accounting principles (GAAP) and to general industry practices. In the opinion
of management, the accompanying consolidated financial statements contain all adjustments (consisting of only normal recurring accruals)
necessary to present fairly the Company’s financial position as of September 30, 2025 and December 31, 2024, and the results of
operations for the three- and nine-month periods ended September 30, 2025 and 2024. The Notes included herein should be read in conjunction
with the notes to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2024. The results of operations for interim periods are not necessarily indicative of the results of operations that may
be expected for a full year or any future period.
The consolidated
financial statements include New Peoples, the Bank, NPB Insurance Services, Inc., and NPB Web Services, Inc. (hereinafter, collectively
referred to as the Company, we, us or our). All significant intercompany balances and transactions have been eliminated. In accordance
with Accounting Standards Codification (ASC) 942, Financial Services – Depository and Lending, NPB Capital Trust I and 2 are not
included in the consolidated financial statements.
The preparation of
financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting period. Actual results could differ from those estimates. The determination of the adequacy
of the allowance for credit losses is based on estimates that are particularly susceptible to significant changes in the economic environment
and market conditions.
Certain reclassifications
have been made to prior period amounts to conform to current period presentation. None of these reclassifications are considered material
and have no impact on net income or shareholders’ equity.
The Company’s
significant accounting policies followed in the preparation of the unaudited consolidated financial statements are disclosed in the Company’s
Annual report on Form 10-K. There have been no significant changes to the application of significant accounting policies since December
31, 2024 except for the following:
Accounting Standards
Adopted in 2025 –
In December 2023,
the Financial Accounting Standards Board (FASB) issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.”
The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information
for reconciling items that meet a quantitative threshold, which is greater than five percent of the amount computed by multiplying pretax
income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity
to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount
of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater than five percent
of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss)
from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or
benefit) from continuing operations disaggregated by federal, state, and foreign. ASU 2023-09 was effective for the Company on January
1, 2025. The adoption of this standard had no material impact on the consolidated financial statements.
8
NOTE 3 EARNINGS
PER SHARE
Basic earnings per
share computations are based on the weighted average number of shares outstanding during each period. Diluted earnings per share reflect
the additional common shares that would have been outstanding if dilutive potential common shares had been issued. For the three- and
nine-month periods ended September 30, 2025 and 2024, there were no potential common shares. Basic and diluted net income per common
share calculations follow:
Schedule of basic and diluted net loss per common share calculations
(Dollars in thousands, except
per share data)
For the three months
ended September 30,
For the nine months
ended September 30,
2025
2024
2025
2024
Net income
$ 2,758
$ 2,108
$ 7,198
$ 5,578
Weighted average shares outstanding
23,590,909
23,658,248
23,608,168
23,695,385
Weighted average dilutive shares outstanding
23,590,909
23,658,248
23,608,168
23,695,385
Basic and diluted earnings per share
$ 0.12
$ 0.09
$ 0.30
$ 0.24
NOTE 4 CAPITAL
Capital Requirements
and Ratios
Banks and bank
holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines
and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain
off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative
judgments by regulators. Failure to meet capital requirements can initiate regulatory action.
To qualify
as a "Small Bank Holding Company" under federal regulations, a bank must have consolidated assets of $3.0 billion or less.
The primary benefit of being deemed a "Small Bank Holding Company" is the exemption from the requirement to maintain consolidated
regulatory capital ratios; instead, regulatory capital ratios only apply at the subsidiary bank level.
The final rules
implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (BASEL III rules) became fully phased in
on January 1, 2019. Under the BASEL III rules, the Bank must hold a capital conservation buffer above the adequately capitalized risk-based
capital ratios. The capital conservation buffer required is 2.50%. At September 30, 2025, the Bank had a capital conservation buffer
of 8.05%. Amounts recorded to accumulated other comprehensive income (loss) are not included in computing regulatory capital. Management
believes as of September 30, 2025, the Bank met all capital adequacy requirements to which it was subject.
Prompt corrective
action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized
and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized,
regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth
and expansion, and capital restoration plans are required. At September 30, 2025, the most recent regulatory notifications categorized
the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that
notification that management believes have changed the institution's category.
The Bank’s
actual capital amounts and ratios are presented in the following table as of September 30, 2025 and December 31, 2024, respectively.
9
Schedule of bank’s
actual capital amounts and ratios presented
Actual
Minimum Capital Requirement
Minimum to Be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
September 30, 2025:
Total capital to risk weighted assets
107,263
16.05 %
$ 53,471
8.00 %
$ 66,839
10.00 %
Tier 1 capital to risk weighted assets
98,907
14.80 %
40,103
6.00 %
53,471
8.00 %
Tier 1 capital to average assets
98,907
10.80 %
36,644
4.00 %
45,805
5.00 %
Common equity Tier 1 capital
to risk weighted assets
98,907
14.80 %
30,078
4.50 %
43,445
6.50 %
December 31, 2024:
Total capital to risk weighted assets
101,769
16.19 %
$ 50,300
8.00 %
$ 62,875
10.00 %
Tier 1 capital to risk weighted assets
93,907
14.94 %
37,725
6.00 %
50,300
8.00 %
Tier 1 capital to average assets
93,907
10.70 %
35,113
4.00 %
43,892
5.00 %
Common equity Tier 1 capital
to risk weighted assets
93,907
14.94 %
28,294
4.50 %
40,869
6.50 %
NOTE 5 INVESTMENT
SECURITIES
The amortized cost and estimated fair
value of available-for-sale (“AFS”) securities as of September 30, 2025 and December 31, 2024 are as follows:
Schedule of securities amortized cost and estimated fair value
Gross
Gross
Approximate
Amortized
Unrealized
Unrealized
Fair
(Dollars
in thousands)
Cost
Gains
Losses
Value
September
30, 2025
U.S.
Treasuries
$
7,105
$
18
$
199
$
6,924
U.S.
Government Agencies
9,241
64
397
8,908
Taxable
municipals
24,229
6
4,415
19,820
Corporate
bonds
2,500
7
159
2,348
Mortgage-backed
securities
63,618
202
5,667
58,153
Total
securities available-for-sale
$
106,693
$
297
$
10,837
$
96,153
December
31, 2024
U.S.
Treasuries
$
8,370
$
-
$
409
$
7,961
U.S.
Government Agencies
9,380
11
586
8,805
Taxable
municipals
23,940
-
5,416
18,524
Corporate
bonds
2,499
-
246
2,253
Mortgage-backed
securities
66,965
11
8,535
58,441
Total
securities available-for-sale
$
111,154
$
22
$
15,192
$
95,984
The following table
details unrealized losses and related fair values in the AFS portfolio. This information is aggregated by the length of time that individual
securities have been in a continuous unrealized loss position as of September 30, 2025 and December 31, 2024.
Schedule of fair value and gross unrealized losses on investment securities
Less than 12 Months
12 Months or More
Total
(Dollars in thousands)
Fair Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
September 30, 2025
U.S. Treasuries
$ —
$ —
$ 5,906
$ 199
$ 5,906
$ 199
U.S. Government Agencies
204
—
4,585
397
4,789
397
Taxable municipals
1,344
177
17,646
4,238
18,990
4,415
Corporate bonds
—
—
1,841
159
1,841
159
Mortgage-backed securities
937
9
41,725
5,658
42,662
5,667
Total
$ 2,485
$ 186
$ 71,703
$ 10,651
$ 74,188
$ 10,837
December 31, 2024
U.S. Treasuries
$ 980
$ 20
$ 6,981
$ 389
$ 7,961
$ 409
U.S. Government Agencies
2,221
38
6,026
548
8,247
586
Taxable municipals
1,559
212
16,965
5,204
18,524
5,416
Corporate bonds
499
1
1,755
245
2,254
246
Mortgage-backed securities
14,982
311
42,018
8,224
57,000
8,535
Total
$ 20,241
$ 582
$ 73,745
$ 14,610
$ 93,986
$ 15,192
10
As of September 30,
2025, the available-for-sale portfolio included 165 investments for which the fair market value was less than amortized cost. As of December
31, 2024, the available-for-sale portfolio included 195 investments for which the fair market value was less than amortized cost. Management
believes that all unrealized losses have resulted from temporary changes in the interest rates and current market conditions and are
not a result of credit deterioration. Management does not plan to sell, and it is not likely that the Bank will be required to sell any
of the securities referenced in the table above before recovery of their amortized cost. None of the individual securities have past
due principal or interest payments, and a number of these securities have explicit or implicit payment guarantees. The remaining securities
have credit ratings at or above that necessary to be considered “bank qualified.”
Investment securities
with a carrying value of $ 35.8 million and $ 35.2 million as of September 30, 2025 and December 31, 2024, respectively, were pledged as
collateral to secure public deposits and for other purposes required or permitted by law.
There were no sales
of investment securities available-for-sale during the three or nine months ended September 30, 2025. During the three and nine months
ended September 30, 2024, investment securities available-for-sale with a carrying value of $ 2.2 million were sold, realizing a net gain
of $ 4,000 .
The amortized cost
and fair value of investment securities as of September 30, 2025, by contractual maturity, are shown in the following schedule. Expected
maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call
or prepayment penalties.
Schedule of amortized cost and fair value of investment securities contractual maturity
Weighted
(Dollars
in thousands)
Amortized
Fair
Average
Securities
Available-for-Sale
Cost
Value
Yield
Due
in one year or less
$
2,995
$
2,963
0.96 %
Due
after one year through five years
12,294
11,938
2.79 %
Due
after five years through ten years
23,204
22,234
3.43 %
Due
after ten years
68,200
59,018
2.29 %
Total
$
106,693
$
96,153
2.56 %
The Bank, as a member
bank of the Federal Reserve Bank of Richmond (“Federal Reserve Bank”) and the Federal Home Loan Bank of Atlanta (FHLB), is
required to hold stock in each. The Bank also owns stock in CBB Financial Corp., which is a correspondent of the Bank. These equity securities,
which are included in other assets on the consolidated balance sheet, are restricted from trading and are recorded at a cost of $ 2.7
million and $ 2.7 million as of September 30, 2025 and December 31, 2024, respectively. The stock has no quoted market value and no ready
market exists. When evaluating these securities for impairment, their value is determined based on the ultimate recoverability of the
par value rather than by recognizing temporary declines in value. Equity securities are viewed as long-term investments and management
believes the Company has the ability and the intent to hold these securities until their value is recovered.
NOTE 6 LOANS
Loans receivable
outstanding as of September 30, 2025 and December 31, 2024, are summarized as follows:
Schedule of loans receivable outstanding
September 30,
December 31,
(Dollars in thousands)
2025
2024
Real estate secured:
Commercial
$ 252,748
$ 243,646
Construction and land development
40,811
36,112
Residential 1-4 family
251,587
234,860
Multifamily
44,912
32,379
Farmland
24,504
16,921
Total real estate loans
614,562
563,918
Commercial
55,325
60,587
Agriculture
4,872
4,025
Consumer installment and all other loans
32,513
29,006
Total loans
$ 707,272
$ 657,536
11
Also included in
total loans above are deferred loan fees of $ 2.2 million and $ 2.0 million as of September 30, 2025 and December 31, 2024, respectively.
Deferred loan costs were $ 2.1 million and $ 1.9 million, as of September 30, 2025 and December 31, 2024, respectively. Income from net
deferred fees and costs is recognized over the lives of the respective loans as a yield adjustment. If loans repay prior to scheduled
maturities any unamortized fees or costs are recognized at that time.
Loans receivable
on nonaccrual status as of September 30, 2025 and December 31, 2024, are summarized as follows:
Schedule
of loans receivable nonaccrual status
September
30, 2025
December
31, 2024
With
No Allowance
With
an Allowance
Total
With
No Allowance
With
an Allowance
Total
(Dollars
in thousands)
Real
estate secured:
Commercial
$
7
$
-
$
7
$
411
$
-
$
411
Construction
and land development
26
-
26
300
-
300
Residential
1-4 family
1,965
39
2,004
2,232
178
2,410
Farmland
18
-
18
-
-
-
Total
real estate loans
2,016
39
2,055
2,943
178
3,121
Commercial
78
-
78
66
-
66
Agriculture
-
752
752
16
-
16
Consumer
installment loans and other loans
67
-
67
56
14
70
Total
loans receivable on nonaccrual status
$
2,161
$
791
$
2,952
$
3,081
$
192
$
3,273
Total interest income
not recognized (recognized) on nonaccrual loans for the three months ended September 30, 2025 and September 30, 2024 was $ 26,000 and
($ 18,000 ), respectively. Interest recognized during the three months ended September 30, 2024, resulted, primarily, from the resolution
of a single loan secured by commercial real estate. Total interest income not recognized on nonaccrual loans for the nine months ended
September 30, 2025 and September 30, 2024, was $ 88,000 and $ 51,000 , respectively.
The Company evaluates
loans that do not share risk characteristics on an individual basis utilizing the collateral or discounted cash flow methods. The following
table presents the unpaid principal balance of collateral dependent loans, which are individually evaluated to determine expected credit
losses, and the related ACL allocated to those loans as of September 30, 2025 and December 31, 2024:
Schedule
of summary of impaired loans
September
30, 2025
December
31, 2024
Unpaid
Principal Balance
Related
Allowance
Unpaid
Principal Balance
Related
Allowance
(Dollars
in thousands)
Real
estate secured:
Commercial
$
3,036
$
-
$
396
$
-
Construction
and land development
-
-
300
-
Residential
1-4 family
510
39
1,008
177
Total
real estate loans
3,546
39
1,704
177
Agriculture
752
54
-
-
Consumer
installment loans and other loans
-
-
13
3
Total
$
4,298
$
93
$
1,717
$
180
12
The following table
is an age analysis of past due loans receivable as of September 30, 2025, segregated by class:
Schedule of analysis of past due loans receivable
September 30, 2025
(Dollars in thousands)
Loans
30-59
Days
Past
Due
Loans
60-89
Days
Past
Due
Loans
90 or
More
Days
Past
Due
Total
Past
Due
Loans
Current
Loans
Total
Loans
Real estate secured:
Commercial
$ 368
$ 39
$ 7
$ 414
$ 252,334
$ 252,748
Construction and land
development
—
—
—
—
40,811
40,811
Residential 1-4 family
1,568
889
637
3,094
248,493
251,587
Multifamily
—
—
—
—
44,912
44,912
Farmland
—
—
—
—
24,504
24,504
Total real estate loans
1,936
928
644
3,508
611,054
614,562
Commercial
19
9
51
79
55,246
55,325
Agriculture
—
—
752
752
4,120
4,872
Consumer installment and all other loans
120
75
43
238
32,275
32,513
Total loans
$ 2,075
$ 1,012
$ 1,490
$ 4,577
$ 702,695
$ 707,272
The following
table is an age analysis of past due loans receivable as of December 31, 2024, segregated by class:
December 31, 2024
(Dollars in thousands)
Loans
30-59
Days
Past
Due
Loans
60-89
Days
Past
Due
Loans
90 or
More
Days
Past
Due
Total
Past
Due
Loans
Current
Loans
Total
Loans
Real estate secured:
Commercial
$ —
$ 255
$ 156
$ 411
$ 243,235
$ 243,646
Construction and land
development
3
333
—
336
35,776
36,112
Residential 1-4 family
2,413
1,810
510
4,733
230,127
234,860
Multifamily
—
—
—
—
32,379
32,379
Farmland
207
—
—
207
16,714
16,921
Total real estate loans
2,623
2,398
666
5,687
558,231
563,918
Commercial
166
77
—
243
60,344
60,587
Agriculture
37
—
—
37
3,988
4,025
Consumer installment and all other loans
89
88
30
207
28,799
29,006
Total loans
$ 2,915
$ 2,563
$ 696
$ 6,174
$ 651,362
$ 657,536
The Company categorizes
loans receivable into risk categories based on relevant information about the ability of borrowers to service their debt such as: current
financial information, historical payment experience, credit documentation, public information, and current economic trends, among other
factors. The Company analyzes loans individually by classifying the loans receivable as to credit risk. The Company uses the following
definitions for risk ratings:
Pass - Loans
in this category are considered to have a low likelihood of loss based on relevant information analyzed about the ability of the borrowers
to service their debt and other factors.
Special Mention
- Loans in this category are currently protected but are potentially weak, including adverse trends in borrower’s operations, credit
quality or financial strength. Those loans constitute an undue and unwarranted credit risk but not to the point of justifying a substandard
classification. The credit risk may be relatively minor yet constitute an unwarranted risk in light of the circumstances. Special
mention loans have potential weaknesses which may, if not checked or corrected, weaken the loan or inadequately protect the Company’s
credit position at some future date.
Substandard
- A substandard loan is inadequately protected by the current sound net worth and paying capacity of the
obligor or of the collateral pledged, if any. Loans classified as substandard must have a well-defined weakness or weaknesses that jeopardize
the liquidation of the debt; they are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies
are not corrected.
Doubtful
- Loans classified doubtful have all the weaknesses
inherent in loans classified as substandard, plus the added characteristic that the weaknesses make collection or liquidation in full
on the basis of currently existing facts, conditions, and values highly questionable and improbable.
13
The following table presents the credit
risk grade of loans by origination year as of September 30, 2025:
Schedule of credit risk grade of loans
As of December 31, 2024
(Dollars are in thousands)
2025
2024
2023
2022
2021
Prior
Revolving
Total
Commercial real estate
Pass
$ 25,831
$ 21,223
$ 43,748
$ 46,030
$ 41,480
$ 71,922
$ 332
$ 250,566
Special mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
2,174
8
—
2,182
Total commercial real estate
$ 25,831
$ 21,223
$ 43,748
$ 46,030
$ 43,654
$ 71,930
$ 332
$ 252,748
Current period gross charge-offs
$ —
$ —
$ —
$ ( 1 )
$ —
$ —
$ —
$ ( 1 )
Construction and Land Development
Pass
$ 9,268
$ 21,844
$ 2,882
$ 2,139
$ 2,273
$ 2,379
$ —
$ 40,785
Special mention
—
—
—
—
—
—
—
—
Substandard
—
26
—
—
—
—
—
26
Total construction and land development
$ 9,268
$ 21,870
$ 2,882
$ 2,139
$ 2,273
$ 2,379
$ —
$ 40,811
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Residential 1-4 family
Pass
$ 27,640
$ 19,330
$ 26,739
$ 26,029
$ 36,943
$ 77,720
$ 34,600
$ 249,001
Special mention
—
—
—
—
—
485
—
485
Substandard
—
104
116
51
—
1,725
105
2,101
Total residential 1-4 family
$ 27,640
$ 19,434
$ 26,855
$ 26,080
$ 36,943
$ 79,930
$ 34,705
$ 251,587
Current period gross charge-offs
$ —
$ —
$ ( 139 )
$ —
$ —
$ —
$ —
$ ( 139 )
Multifamily
Pass
$ 15,344
$ 1,415
$ 4,583
$ 9,582
$ 6,507
$ 7,481
$ —
$ 44,912
Special mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
Total multifamily
$ 15,344
$ 1,415
$ 4,583
$ 9,582
$ 6,507
$ 7,481
$ —
$ 44,912
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Farmland
Pass
$ 8,343
$ 2,644
$ 1,142
$ 1,846
$ 2,679
$ 6,465
$ 1,239
$ 24,358
Special mention
—
—
—
—
—
128
—
128
Substandard
—
—
—
—
—
18
—
18
Total farmland
$ 8,343
$ 2,644
$ 1,142
$ 1,846
$ 2,679
$ 6,611
$ 1,239
$ 24,504
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Commercial
Pass
$ 11,486
$ 11,874
$ 10,030
$ 2,949
$ 1,515
$ 3,013
$ 14,377
$ 55,244
Special mention
—
—
—
—
—
2
—
2
Substandard
—
51
—
—
—
—
28
79
Total commercial
$ 11,486
$ 11,925
$ 10,030
$ 2,949
$ 1,515
$ 3,015
$ 14,405
$ 55,325
Current period gross charge-offs
$ —
$ ( 8 )
$ —
$ —
$ ( 23 )
$ —
$ ( 10 )
$ ( 41 )
Agriculture
Pass
$ 1,083
$ 716
$ 189
$ 206
$ 127
$ 123
$ 1,645
$ 4,089
Special mention
—
—
—
—
—
—
32
32
Substandard
—
—
—
—
—
—
—
—
Doubtful
—
305
—
—
—
—
446
751
Total agriculture
$ 1,083
$ 1,021
$ 189
$ 206
$ 127
$ 123
$ 2,123
$ 4,872
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ ( 50 )
$ ( 50 )
Consumer and All Other
Pass
$ 12,549
$ 9,661
$ 5,660
$ 1,580
$ 843
$ 982
$ 1,172
$ 32,447
Special mention
—
—
—
—
—
—
—
—
Substandard
9
35
20
2
—
—
—
66
Total consumer and all other
$ 12,558
$ 9,696
$ 5,680
$ 1,582
$ 843
$ 982
$ 1,172
$ 32,513
Current period gross charge-offs
$ ( 115 )
$ ( 32 )
$ ( 12 )
$ ( 5 )
$ ( 1 )
$ ( 2 )
$ ( 37 )
$ ( 204 )
Total
$ 111,553
$ 89,228
$ 95,109
$ 90,414
$ 94,541
$ 172,451
$ 53,976
$ 707,272
Total current period gross charge-offs
$ ( 115 )
$ ( 40 )
$ ( 151 )
$ ( 6 )
$ ( 24 )
$ ( 2 )
$ ( 97 )
$ ( 435 )
14
The following table
presents the credit risk grade of loans by origination year as of December 31, 2024:
As of December 31, 2024
(Dollars
are in thousands)
2024
2023
2022
2021
2020
Prior
Revolving
Total
Commercial
real estate
Pass
$ 20,653
$ 47,052
$ 43,553
$ 46,902
$ 27,155
$ 56,369
$ 1,541
$ 243,225
Special
mention
—
—
—
—
—
9
—
9
Substandard
—
—
255
141
—
16
—
412
Total
commercial real estate
$ 20,653
$ 47,052
$ 43,808
$ 47,043
$ 27,155
$ 56,394
$ 1,541
$ 243,646
Current
period gross charge-offs
$ —
$ —
$ —
$ ( 179 )
$ —
$ —
$ ( 1 )
$ ( 180 )
Construction
and Land Development
Pass
$ 17,654
$ 5,078
$ 6,240
$ 3,019
$ 1,719
$ 2,089
$ —
$ 35,799
Special
mention
—
—
—
—
—
12
—
12
Substandard
301
—
—
—
—
—
—
301
Total
construction and land development
$ 17,955
$ 5,078
$ 6,240
$ 3,019
$ 1,719
$ 2,101
$ —
$ 36,112
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Residential
1-4 family
Pass
$ 19,094
$ 27,861
$ 29,510
$ 38,329
$ 11,265
$ 78,424
$ 26,933
$ 231,416
Special
mention
—
—
—
—
—
319
—
319
Substandard
104
257
42
723
238
1,647
114
3,125
Total
residential 1-4 family
$ 19,198
$ 28,118
$ 29,552
$ 39,052
$ 11,503
$ 80,390
$ 27,047
$ 234,860
Current
period gross charge-offs
$ —
$ ( 38 )
$ —
$ —
$ —
$ ( 37 )
$ —
$ ( 75 )
Multifamily
Pass
$ 1,564
$ 4,829
$ 10,313
$ 6,818
$ 2,505
$ 6,350
$ —
$ 32,379
Special
mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
Total
multifamily
$ 1,564
$ 4,829
$ 10,313
$ 6,818
$ 2,505
$ 6,350
$ —
$ 32,379
Current
period gross charge-offs
$ —
$ ( 53 )
$ —
$ —
$ —
$ ( 42 )
$ —
$ ( 95 )
Farmland
Pass
$ 2,669
$ 1,333
$ 2,045
$ 2,812
$ 730
$ 7,186
$ —
$ 16,775
Special
mention
—
—
—
—
—
146
—
146
Substandard
—
—
—
—
—
—
—
—
Total
farmland
$ 2,669
$ 1,333
$ 2,045
$ 2,812
$ 730
$ 7,332
$ —
$ 16,921
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Commercial
Pass
$ 18,298
$ 13,490
$ 4,780
$ 2,305
$ 801
$ 2,560
$ 18,284
$ 60,518
Special
mention
—
—
—
—
—
2
—
2
Substandard
1
—
—
31
—
—
35
67
Total
commercial
$ 18,299
$ 13,490
$ 4,780
$ 2,336
$ 801
$ 2,562
$ 18,319
$ 60,587
Current
period gross charge-offs
$ —
$ ( 34 )
$ ( 55 )
$ —
$ —
$ —
$ ( 73 )
$ ( 162 )
Agriculture
Pass
$ 1,333
$ 322
$ 339
$ 232
$ 35
$ 195
$ 1,553
$ 4,009
Special
mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
16
—
16
Total
agriculture
$ 1,333
$ 322
$ 339
$ 232
$ 35
$ 211
$ 1,553
$ 4,025
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Consumer
and All Other
Pass
$ 14,500
$ 7,982
$ 2,706
$ 1,276
$ 424
$ 880
$ 1,158
$ 28,926
Special
mention
—
—
—
—
—
—
—
—
Substandard
17
22
20
19
2
—
—
80
Total
consumer and all other
$ 14,517
$ 8,004
$ 2,726
$ 1,295
$ 426
$ 880
$ 1,158
$ 29,006
Current
period gross charge-offs
$ ( 163 )
$ ( 62 )
$ ( 14 )
$ ( 7 )
$ ( 9 )
$ —
$ ( 24 )
$ ( 279 )
Total
$ 96,188
$ 108,226
$ 99,803
$ 102,607
$ 44,874
$ 156,220
$ 49,618
$ 657,536
Total
current period gross charge-offs
$ ( 163 )
$ ( 187 )
$ ( 69 )
$ ( 186 )
$ ( 9 )
$ ( 79 )
$ ( 98 )
$ ( 791 )
15
NOTE 7 ALLOWANCE
FOR CREDIT LOSSES FOR LOANS (“ACLL”)
In determining the
amount of our allowance for credit losses, we rely on an analysis of our loan portfolio, our experience and our evaluation of general
economic conditions. If our assumptions prove to be incorrect, our current allowance may not be sufficient to cover future loan losses
and we may experience significant increases to our provision.
The following
table presents a disaggregated analysis of activity in the allowance for credit losses for loans as of September 30, 2025 and December
31, 2024:
Schedule of allowance for credit losses for loans
Real
estate secured
(Dollars
are in thousands)
Commercial
Construction
and Land Development
Residential
1-4 family
Multifamily
Farmland
Commercial
Agriculture
Consumer
and All Other
Total
Three months ended September
30, 2025
Beginning balance
$ 2,561
$ 360
$ 2,998
$ 432
$ 182
$ 737
$ 62
$ 616
$ 7,948
Charge-offs
( 1 )
—
( 139 )
—
—
( 23 )
—
( 89 )
( 252 )
Recoveries
—
—
32
3
—
5
—
43
83
Provision
for credit losses
34
26
43
76
17
( 60 )
21
31
188
Ending balance
$ 2,594
$ 386
$ 2,934
$ 511
$ 199
$ 659
$ 83
$ 601
$ 7,967
Real
estate secured
(Dollars
are in thousands)
Commercial
Construction
and Land Development
Residential
1-4 family
Multifamily
Farmland
Commercial
Agriculture
Consumer
and All Other
Total
Nine months ended September
30, 2025
Beginning balance
$ 2,565
$ 322
$ 2,923
$ 382
$ 149
$ 751
$ 36
$ 556
$ 7,684
Charge-offs
( 1 )
—
( 139 )
—
—
( 41 )
( 50 )
( 204 )
( 435 )
Recoveries
—
26
54
9
3
7
—
109
208
Provision
for credit losses
30
38
96
120
47
( 58 )
97
140
510
Ending balance
$ 2,594
$ 386
$ 2,934
$ 511
$ 199
$ 659
$ 83
$ 601
$ 7,967
Real
estate secured
(Dollars
are in thousands)
Commercial
Construction
and Land Development
Residential
1-4 family
Multifamily
Farmland
Commercial
Agriculture
Consumer
and All Other
Total
Year ended December 31, 2024
Beginning balance
$ 2,518
$ 300
$ 2,666
$ 509
$ 163
$ 673
$ 33
$ 394
$ 7,256
Charge-offs
( 180 )
—
( 75 )
( 95 )
—
( 162 )
—
( 279 )
( 791 )
Recoveries
106
44
100
—
297
9
—
157
713
Provision
for credit losses
121
( 22 )
232
( 32 )
( 311 )
231
3
284
506
Ending balance
$ 2,565
$ 322
$ 2,923
$ 382
$ 149
$ 751
$ 36
$ 556
$ 7,684
Allocation of a portion
of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
NOTE 8 MODIFICATIONS MADE TO BORROWERS
EXPERIENCING FINANCIAL DIFFICULTY
An assessment of
whether a borrower is experiencing financial difficulty is made on the date of a modification. Because the effect of most modifications
made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement
methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification.
Occasionally, the Company modifies loans by providing principal forgiveness on certain of its real estate loans. When principal forgiveness
is provided, the amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off
against the allowance for credit losses, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance
for credit losses.
In some cases, the
Company will modify a certain loan by providing multiple types of concessions. Typically, one type of concession, such as a term extension,
is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness,
may be granted.
On February 15, 2025,
severe flash flooding occurred in Tazewell and Buchanan, Counties in Virgina. On September 27, 2024, Hurricane Helene passed through
western North Carolina, southwest Virginia and northeast Tennessee, causing flood and
wind damage in its path. To assist borrowers impacted by these natural disasters, we offered short-term payment deferrals of 3 months.
As of December 31, 2024, 36 loans totaling $ 9.2 million were participating in the deferral program. One of these loans, a residential
mortgage loan totaling $ 178,000 , received an additional 3-month deferral due to the extent of damage to the property. As of September
30, 2025, the deferral periods have ended and 48 loans totaling $ 7.4 million participating in the deferral program have commenced regular
payments. The loan totaling $ 178,000 was in default, and $138,000 was charged off during the quarter ended September 30, 2025. There
were no loans modified to borrowers experiencing financial difficulties in the three and nine months ended September 30, 2025, other
than those impacted by natural disasters.
16
NOTE 9 CREDIT
ALLOWANCE FOR UNFUNDED COMMITMENTS
The Company maintains
a separate allowance for credit losses on off-balance-sheet credit exposures, including unfunded loan commitments, which is included
in other liabilities on the consolidated balance sheet. The allowance for credit losses for off-balance-sheet credit exposures is adjusted
through a provision for credit losses in the income statement. The estimate includes consideration of the likelihood that funding will
occur and an estimate of expected credit losses on commitments expected to be funded over their estimated lives, utilizing the same models
and approaches for the Company's other loan portfolio segments described above, as these unfunded commitments share similar risk characteristics
as its loan portfolio segments. The Company has identified the unfunded portion of certain lines of credit as unconditionally cancellable
credit exposures, meaning the Company can cancel the unfunded commitment at any time. No credit loss estimate is reported for off-balance-sheet
credit exposures that are unconditionally cancellable by the Company or for undrawn amounts under such arrangements that may be drawn
prior to the cancellation of the arrangement.
As of September 30,
2025 and December 31, 2024, the liability for credit losses on off-balance-sheet credit exposures included in other liabilities was $ 496,000
and $ 404,000 , respectively. During the three and nine months ended September 30, 2025 and September 30, 2024, $ 0 and $ 92,000 and $ 22,000
and $ 25,000 , respectively, were included in the Provision for Credit Losses.
NOTE 10 OTHER
REAL ESTATE OWNED
The following table
summarizes the activity in other real estate owned for the nine months ended September 30, 2025 and the year ended December 31, 2024:
Schedule of activity in other real estate owned
September 30,
December 31,
(Dollars in thousands)
2025
2024
Balance, beginning of period
$ 87
$ 157
Additions
46
1,330
Proceeds from sales
( 50 )
( 1,474 )
Adjustment of carrying value
—
( 9 )
Net gains from sales
6
83
Balance, end of period
$ 89
$ 87
As of September 30, 2025, there were no
loans secured by residential real estate in the process of foreclosure.
NOTE 11 FAIR VALUES
The Company uses
fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In
accordance with the Fair Value Measurements and Disclosures topic of Financial Accounting Standards Board (the FASB) ASC, the fair value
of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the
principal or most advantageous market and in an orderly transaction between market participants at the measurement date. Fair value is
best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company's various
financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value
or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates
of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The fair value guidance
provides a consistent definition of fair value, which focuses on exit price in the principal or most advantageous market and in an orderly
transaction (that is, not a forced liquidation or distressed sale) between market participants
at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity
for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances,
determining the price at which willing market participants would transact at the measurement date under current market conditions depends
on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that
is most representative of fair value under current market conditions.
17
In accordance with
this guidance, the Company groups its financial assets and financial liabilities generally measured at fair value in three levels, based
on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
Level 1:
Quoted prices are available in active markets for identical assets or liabilities as of the reported date.
Level 2:
Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported
date. The nature of these assets and liabilities include items for which quoted prices are available but traded less frequently, and
items that are valued using other financial instruments, the parameters of which can be directly observed.
Level 3:
Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets
and are measured using management’s best estimate of fair value, where the inputs into the determination of fair value require
significant management judgment or estimation.
A description of
the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant
to the valuation hierarchy are as follows:
Investment Securities
Available-for-sale - Investment securities AFS are recorded at fair value on a recurring basis. Fair value measurement is based upon
quoted prices. The Company’s AFS securities, totaling $96.2 million and $96.0 million as of September 30, 2025 and December 31,
2024, respectively, are the only assets whose fair values are measured on a recurring basis using Level 2 inputs from an independent
pricing service.
Collateral Dependent
Loans with an ACL - In accordance with ASC 326, we may determine that an individual loan exhibits unique risk characteristics which differentiate
it from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and
excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower's
ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's
industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower
is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral.
In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling
costs if satisfaction of the loan depends on the sale of the collateral. We reevaluate the fair value of collateral supporting collateral
dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated by
appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice.
Other Real Estate
Owned –Other real estate owned is adjusted to fair value upon transfer of the loans, or former bank premises, to other real estate
owned. These assets are carried at the lower of their carrying value or fair value. Fair value is based upon observable market prices,
when available, reduced by estimated disposition costs, which the Company considers to be nonrecurring Level 2 inputs. When observable
market prices are not available, management determines the fair value of the foreclosed asset using independent third-party appraisals,
evaluated to determine whether or not the property is further impaired below the appraised value, and adjusts for estimated costs of
disposition. The Company records foreclosed assets as nonrecurring Level 3.
18
Assets and liabilities
measured at fair value are as follows as of September 30, 2025 and December 31, 2024:
Schedule of summary of assets and liabilities measured at fair value
September 30, 2025
(Dollars in thousands)
Quoted market price in active markets
(Level 1)
Significant other observable inputs
(Level 2)
Significant unobservable inputs
(Level 3)
(On a recurring basis)
Available-for-sale investments
U.S. Treasuries
$ —
$ 6,924
$ —
U.S. Government Agencies
—
8,908
—
Taxable municipals
—
19,820
—
Corporate bonds
—
2,348
—
Mortgage-backed securities
—
58,153
—
(On a non-recurring basis)
Other real estate owned
—
—
89
Collateral dependent loans with ACL:
Agriculture
—
—
251
Total
$ —
$ 96,153
$ 340
December 31, 2024
(Dollars in thousands)
Quoted market price in active markets
(Level 1)
Significant other observable inputs
(Level 2)
Significant unobservable inputs
(Level 3)
(On a recurring basis)
Available-for-sale investments
U.S. Treasuries
$ —
$ 7,961
—
U.S. Government Agencies
—
8,805
$ —
Taxable municipals
—
18,524
—
Corporate bonds
—
2,253
—
Mortgage-backed securities
—
58,441
—
(On a non-recurring basis)
Other real estate owned
—
—
87
Collateral dependent loans with ACL:
Consumer installment and all other loans
—
—
11
Total
$ —
$ 95,984
$ 98
Not included in the
tables above as of September 30, 2025 and December 31, 2024 is a residential 1-4 family mortgage loan totaling $ 178,000 . $ 138,000 was
charged off during the quarter ended September 30, 2025, and the loan has a specific allowance for credit loss allocation on the recorded
investment of $ 40,000 and $ 178,000 as of September 30, 2025 and December 31, 2024, respectively.
For Level 3 assets
measured at fair value on a recurring or non-recurring basis as of September 30, 2025 and December 31, 2024, the significant unobservable
inputs used in the fair value measurements were as follows:
19
Schedule of significant unobservable inputs In level 3 assets
(Dollars in thousands)
Fair Value at
September 30, 2025
Fair Value at
December 31,
2024
Valuation Technique
Significant Unobservable
Inputs
General
Range of Significant Unobservable Input Values
Collateral
dependent loans with ACL:
Agriculture
$
251
$
-
Appraised
Value
Discounts
to reflect current market conditions, ultimate collectability, and estimated costs to sell
0
– 18 %
Consumer
installment and all other
-
11
Appraised
Value/Other estimates from Independent Sources
Discounts
to reflect current market conditions, ultimate collectability, and estimated costs to sell
0
– 18 %
Other
Real Estate Owned
$
89
$
87
Appraised
Value/Comparable Sales/Other Estimates from Independent Sources
Discounts
to reflect current market conditions and estimated costs to sell
0
– 18 %
Fair Value
of Financial Instruments
Fair value information
about financial instruments, whether or not recognized in the balance sheet, for which it is practical to estimate the value is based
upon the characteristics of the instruments and relevant market information. Financial instruments include cash, evidence of ownership
in an entity, or contracts that convey or impose on an entity that contractual right or obligation to either receive or deliver cash
for another financial instrument.
The
following summary presents the methodologies and assumptions used to estimate the fair value of the Company’s financial instruments
presented below. The information used to determine fair value is highly subjective and judgmental in nature and, therefore, the results
may not be precise. Subjective factors include, among other things, estimates of cash flows, risk characteristics, credit quality, and
interest rates, all of which are subject to change. Since the fair value is estimated as of the balance sheet date, the amounts that
will actually be realized or paid upon settlement or maturity on these various instruments could be significantly different.
The carrying amount
and fair value of the Company’s financial instruments that are not required to be measured or reported at fair value on a recurring
basis as of September 30, 2025 and December 31, 2024, are as follows:
Schedule of estimated fair value of financial instruments
Fair Value Measurements
(Dollars in thousands)
Carrying
Amount
Fair
Value
Quoted market price in active markets
(Level 1)
Significant other observable inputs
(Level 2)
Significant unobservable inputs
(Level 3)
September 30, 2025
Financial instruments – assets
Net loans
$ 699,305
$ 689,528
$ —
$ —
$ 689,528
Financial instruments – liabilities
Time deposits
292,671
292,461
—
292,461
—
Borrowed funds
21,986
20,039
—
20,039
—
December 31, 2024
Financial instruments – assets
Net loans
$ 649,852
$ 633,023
$ —
$ —
$ 633,023
Financial instruments – liabilities
Time deposits
268,739
268,509
—
268,509
—
Borrowed funds
24,986
23,071
—
23,071
—
20
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 can significantly affect the estimates.
Estimated fair values
have been determined by the Company using historical data, as generally provided in the Company’s regulatory reports, and an estimation
methodology suitable for each category of financial instruments. The Company’s fair value estimates, methods and assumptions are
set forth below for the Company’s other financial instruments.
The carrying values
of cash and due from banks, federal funds sold, deposits with no stated maturities, and accrued interest approximates fair value and
are excluded from the table above.
NOTE 12 LEASING
ACTIVITIES
As
of September 30, 2025, the Bank leases four branch offices, one administrative office, one loan production office and sublets a lot adjacent
to another branch office. The lease agreements have maturity dates ranging from 2028 to December 2041. It is assumed that there are currently
no circumstances in which the leases would be terminated prior to expiration. The weighted average remaining life of the lease terms
as of September 30, 2025 was 6.52 years.
The
discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate which corresponded to
the lease term for each transaction. This methodology is expected to be used for any other subsequent lease agreements. The weighted
average discount rate for the leases as of September 30, 2025 was 3.36 %.
For the three and
nine months ended September 30, 2025 and 2024, operating lease expenses were $ 145,000 and $ 435,000 ; and $ 139,000 and $ 428,000 , respectively.
The
Company’s other operating leases were evaluated and determined to be immaterial to the financial statements. As of September 30,
2025, future minimum rental commitments under the non-cancellable operating leases discussed above are as follows (dollars are in thousands):
Schedule of future minimum rental commitments under the non-cancellable operating leases
2025
$
144
2026
575
2027
596
2028
586
2029
492
Thereafter
1,243
Total
lease payments
3,636
Less:
imputed interest
( 519 )
Total
$
3,117
NOTE
13 BORROWED FUNDS
Borrowed
funds totaled $ 21,986 and $ 24,986 as of September 30, 2025 and December 31, 2024, respectively. For additional information on borrowed
funds, refer to Note 18 in Item 8 of Form 10-K for the year ended December 31, 2024. On January 7, 2025, a voluntary principal payment
of $ 3 .0 million was made on an outstanding trust preferred security. On June 30, 2025, a short-term advance of $ 5 .0 million was drawn
from FHLB and repaid in July 2025.
21
NOTE
14 REVENUE FROM CONTRACTS WITH CUSTOMERS
All
our revenue from contracts with customers as defined in ASC 606 is recognized within noninterest income. Refer to Note 24 in our Annual
Report on Form 10-K for the year ended December 31, 2024, for a description of how each revenue stream is accounted for under ASC 606.
The following table presents noninterest income by revenue stream for the three and nine months ended September 30, 2025 and 2024:
Schedule of revenue from contracts with customers
For
the three months ended
For
the nine months ended
September
30,
September
30,
(Dollars
in thousands)
2025
2024
2025
2024
Service
charges and fees
$
1,003
$
995
$
2,779
$
2,877
Card
processing and interchange income
958
937
2,811
2,803
Financial
services fees
335
304
1,009
998
Other
noninterest income
203
190
749
601
Total
noninterest income
$
2,499
$
2,426
$
7,348
$
7,279
NOTE 15 NONINTEREST EXPENSES
Other operating expenses,
included as part of noninterest expenses, consisted of the following for the periods presented:
Schedule of noninterest expenses
For the three months ended
September 30,
For the nine months ended
September 30,
(Dollars in thousands)
2025
2024
2025
2024
Other operating expenses
$ 844
$ 853
$ 2,654
$ 2,613
ATM network expense
430
388
1,275
1,141
Legal, accounting, and professional
fees
248
223
719
673
Loan related expenses
224
120
478
315
Core system conversion related costs
104
—
106
—
FDIC insurance premiums
102
98
299
287
Advertising
62
41
218
169
Consulting fees
41
39
124
119
Printing and supplies
37
18
98
74
Other real estate owned expenses, net
6
( 3 )
5
( 31 )
Total other operating expenses
$ 2,098
$ 1,777
$ 5,976
$ 5,360
NOTE 16 RECENT
ACCOUNTING DEVELOPMENTS
The following is
a summary of recent authoritative announcements:
In November 2024,
the Financial Accounting Standards Board (FASB) issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense
Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” ASU 2024-03 requires public companies
to disclose, in the notes to the financial statements, specific information about certain costs and expenses at each interim and annual
reporting period. This includes disclosing amounts related to employee compensation, depreciation, and intangible asset amortization.
In addition, public companies will need to provide qualitative description of the amounts remaining in relevant expense captions that
are not separately disaggregated quantitatively. The FASB subsequently issued ASU 2025-01, “Income Statement—Reporting Comprehensive
Income—Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date”, which amends the effective date
of ASU 2024-03 to clarify that all public business entities are required to adopt the guidance in ASU 2024-03 in annual reporting periods
beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027. Early adoption
of ASU 2024-03 is permitted. Implementation of ASU 2024-03 may be applied prospectively or retrospectively. The Company does not expect
the adoption of ASU 2024-03 to have a material impact on its consolidated financial statements.
In September 2025, the Financial Accounting
Standards Board (FASB) issued ASU 2025-06, “Intangibles—Goodwill and Other— Internal-Use Software (Subtopic 350-40):
Targeted Improvements to the Accounting for Internal-Use Software.” The amendments in this ASU are intended to improve the operability
of the guidance by removing all references to software development project stages so that the guidance is neutral to different software
development methods, including methods that entities may use to develop software in the future. Therefore, the amendments require that
an entity capitalize software costs when both: Management has authorized and committed to funding the software project; and it is probable
that the project will be completed and the software will be used to perform the function intended (referred to as the “probable-to-complete
recognition threshold”). In evaluating the probable-to-complete recognition threshold, an entity is required to consider whether
there is significant uncertainty associated with the development activities of the software. This ASU is effective for annual reporting
periods beginning after December 15, 2027, and interim reporting periods within those annual reporting periods. Early adoption of ASU
2025-06 is permitted as of the beginning of an annual reporting period. The Company does not expect the adoption of ASU 2025-06 to have
a material impact on its consolidated financial statements.
Other accounting
standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact
on the Company’s financial position, results of operations or cash flows.
22
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations
Caution About Forward-Looking Statements
We make forward-looking
statements in this quarterly report on Form 10-Q that are subject to risks and uncertainties. These forward-looking statements include
statements regarding expectations, intentions, projections and beliefs concerning our profitability, liquidity, and allowance for credit
losses, interest rate sensitivity, market risk, growth strategy, and financial and other goals. The words “believes,” “expects,”
“may,” “will,” “should,” “projects,” “contemplates,” “anticipates,”
“forecasts,” “intends,” or other similar words or terms are intended to identify forward looking statements.
The forward-looking information is based on various factors and was derived using numerous assumptions. Important factors that may cause
actual results to differ from projections include:
the success
or failure of our efforts to implement our business plan;
any required
increase in our regulatory capital ratios;
satisfying
other regulatory requirements that may arise from examinations, changes in the law and other similar factors;
deterioration
of asset quality;
changes in
the level of our nonperforming assets and charge-offs;
fluctuations
of real estate values in our markets;
our ability
to attract and retain talent;
demographical
changes in our markets which negatively impact the local economy;
the uncertain
outcome of current or future legislation or regulations or policies of state and federal regulators;
the successful
management of interest rate risk;
the successful
management of liquidity;
changes in
general economic and business conditions in our market area and the United States in general;
credit risks
inherent in making loans such as changes in a borrower’s ability to repay and our management of such risks;
competition
with other banks and financial institutions, and companies outside of the banking industry, including online lenders and those companies
that have substantially greater access to capital and other resources;
demand, development
and acceptance of new products and services we have offered or may offer;
deposit flows
and competition for deposits;
the effects
of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve, inflation,
interest rate, market and monetary fluctuations;
the occurrence
of significant natural disasters, including severe weather conditions, floods, health related issues and other catastrophic events;
geopolitical
conditions, including trade restrictions and tariffs, and acts or threats of terrorism, international hostilities, or actions taken by
the U.S. or other governments in response to trade restrictions and tariffs, and acts or threats of terrorism and/or military conflicts,
which could impact business and economic conditions in the U.S. and abroad;
technology
utilized by us, including the successful core operating system conversion in 2025;
the effects of cyber incidents or other failures, disruptions or breaches of
our operational or security systems, or those of our third-party vendors or other service providers, including as a result of cyber threats
or attacks;
our ability
to assist in managing third party fraud against customer accounts including but not limited to check, credit and debit card, and electronic
funds transfer fraud;
our reliance
on third-party vendors and correspondent banks;
changes in
generally accepted accounting principles;
changes in
governmental regulations, tax rates and similar matters; and,
other risks,
which may be described, from time to time, in our filings with the SEC.
23
Because of these
uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements.
In addition, our past results of operations do not necessarily indicate our future results. We expressly disclaim any obligation to update
or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
Critical Accounting
Policies
For discussion of
our significant accounting policies, see our Annual Report on Form 10-K for the year ended December 31, 2024, and Note 2 Summary of Significant
Accounting Policies, in Item 1 of this Form 10-Q. Certain critical accounting policies affect the more significant judgments and estimates
used in the preparation of our financial statements. Our most critical accounting policies relate to our allowance for credit losses.
The allowance for
credit losses reflects the estimated losses resulting from the inability of our customers to make required payments. If the financial
condition of our borrowers were to deteriorate, resulting in an impairment of their ability to make payments, our estimates would be
updated, and additional provisions could be required. For further discussion of the estimates used in determining the allowance for credit
losses, we refer you to the section on “Asset Quality” in this discussion.
Overview and Highlights
Quarter-to-date highlights
include:
· Net
income for the three months ended September 30, 2025 was $2.8 million, or $0.12 per share,
an increase of $650,000, or 30.83%, from the $2.1 million or $0.09 per share reported for
the same period in 2024.
· Returns
on average assets and equity of 1.21% and 14.28% for the third quarter of 2025 compared to
0.97% and 12.35% for the third quarter of 2024, respectively;
· Net
interest margin was 3.93% for the third quarter of 2025 compared to 3.43% for the third quarter
of 2024;
· Net
interest income was $8.6 million for the third quarter of 2025, an increase of $1.5 million
or 20.28%, compared to the third quarter of 2024;
· Noninterest
income was $2.5 million, an increase of $73,000, or 3.01%, during the third quarter of 2025
compared to the third quarter of 2024; and
· Noninterest
expense was $7.4 million, an increase of $548,000, or 8.02%, for the third quarter of 2025
compared to the third quarter of 2024.
Comparison of
the Three Months ended September 30, 2025, and 2024
Net interest income
for the quarter ended September 30, 2025 was $8.6 million, an increase of $1.5 million, or 20.28%, when compared to the third quarter
of 2024. Interest income increased $1.1 million to $12.6 million due to the combination of an increase of 22 basis points (“bps”)
in the yield on earning assets to 5.73% and a $39.4 million increase in the average balance of earning assets when compared to 2024.
The loan portfolio was the primary driver of both increases as the yield rose 26 bps to 6.31% while the average balance increased $66.1
million compared to the quarter ending September 30, 2024. Also contributing to the improvement in net interest income was the $394,000
decrease in interest expense to $4.0 million during the third quarter of 2025 as compared to $4.4 million in 2024. The reduction in interest
expense is due to a number of factors including a 31 bp decrease in the cost of interest-bearing deposits to 2.59% due to maturing time
deposits and money market accounts repricing in a lower interest-rate environment and declines
in both the cost and average balance of borrowed funds. The decline in the average balance of borrowed funds was due to the decrease
in the average balance related to a $10 million borrowing from the Federal Reserve Bank under the Bank Term Funding Program that was
repaid in October 2024 combined with $4.2 million in principal payments made on trust preferred securities in October 2024 and January
2025. In addition, the variable rate paid on the trust preferred securities decreased as overnight and short-term borrowing rates declined
during the last half of 2024. As a result, the cost of total interest-bearing liabilities decreased 40 bps to 2.69% during the third
quarter of 2025 as compared to the third quarter of 2024. The net interest margin increased 50 bps to 3.93% for the quarter ending September
30, 2025 as compared to 3.43% for the same period in 2024 due to the increase in the yield on earning assets and the decline in the cost
of funds.
24
The following table
shows the rates paid on earning assets and interest-bearing liabilities for the periods indicated:
Net Interest Margin
Analysis
Average Balances,
Income and Expense, and Yields and Rates
Three Months Ended
September 30,
2025
2024
Average
Income/
Yields/
Average
Income/
Yields/
(Dollars
are in thousands)
Balance
Expense
Rates
Balance
Expense
Rates
ASSETS
Loans
(1) (2)
$
705,820
$
11,217
6.31%
$
639,707
$
9,728
6.05%
Federal
funds sold
368
4
4.33%
117
2
5.45%
Interest
bearing deposits in other banks
59,234
644
4.31%
86,773
1,164
5.34%
Investment
securities (2)
108,527
744
2.74%
107,947
653
2.42%
Total
earning assets
873,949
12,609
5.73%
834,544
11,547
5.51%
Less:
Allowance for credit losses
(8,011)
(7,867)
Non-earning
assets
37,953
41,706
Total
assets
$
903,891
$
868,383
LIABILITIES
AND SHAREHOLDERS’ EQUITY
Interest-bearing
demand deposits
$
71,615
$
124
0.69%
$
72,521
$
160
0.88%
Savings
and money market deposits
198,553
885
1.77%
174,313
811
1.85%
Time
deposits
292,176
2,665
3.62%
278,833
2,861
4.08%
Total
interest-bearing deposits
562,344
3,674
2.59%
525,667
3,832
2.90%
Other
borrowings
10,000
89
3.51%
20,000
211
4.13%
Trust
preferred securities
11,986
209
6.82%
16,186
323
7.81%
Total
borrowed funds
21,986
298
5.31%
36,186
534
5.77%
Total
interest-bearing liabilities
584,330
3,972
2.69%
561,853
4,366
3.09%
Non-interest-bearing
deposits
233,021
228,961
Other
liabilities
9,943
9,663
Total
liabilities
827,294
800,477
Shareholders’
equity
76,597
67,906
Total
liabilities and shareholders’ equity
$
903,891
$
868,383
Net
interest income
$
8,637
$
7,181
Net
interest margin
3.93%
3.43%
Net
interest spread
3.04%
2.42%
(1)
Nonaccrual loans and loans held for sale have been included in average loan balances.
(2)
Tax exempt income is not significant and has been treated as fully taxable.
Net interest income
is affected by changes in both average interest rates and average volumes (balances) of interest-earning assets and interest-bearing
liabilities. The following table sets forth the amounts of the total changes in interest income and interest expense which can be attributed
to rates and volume for the three months ended September 30, 2025 as compared to the three months ended September 30, 2024.
25
(Dollars in thousands)
Volume Effect
Rate Effect
Change in Interest Income/ Expense
Interest income:
Loans
$ 1,052
$ 437
$ 1,489
Federal funds sold
2
—
2
Interest bearing deposits in other banks
(324 )
(196 )
(520 )
Investment securities
4
87
91
Total earning assets
734
328
1,062
Interest expense:
Interest-bearing demand deposits
(2 )
(34 )
(36 )
Savings and money market deposits
110
(36 )
74
Time deposits
134
(330 )
(196 )
Other borrowings
(94 )
(28 )
(122 )
Trust preferred securities
(77 )
(37 )
(114 )
Total interest-bearing liabilities
71
(465 )
(394 )
Change in net interest income
$ 663
$ 793
$ 1,456
The provision for
credit losses charged to the income statement for the quarter ended September 30, 2025, was $189,000 compared to $49,000 for the three
months ended September 30, 2024. The third quarter 2025 provision reflects the impact of the loan growth while the provision recorded
in 2024 was impacted by the resolution of a loan relationship that had resulted in a $262,000 specific allowance allocation during the
second quarter of 2024. The provision for credit losses on unfunded commitments was $0 for the third quarter of 2025 due to a slight
reduction in commitments on construction loans offset by a small increase in the expected loss rate. For a discussion of the factors
affecting the allowance for credit losses, including provision expense, refer to Note 7, Allowance for Credit Losses for Loans, in Item
1 of this Form 10-Q.
Noninterest income
totaling $2.5 million for the quarter ended September 30, 2025 increased $73,000 compared to the quarter ended September 30, 2024. Modest
increases in earnings from service charges, card processing, financial services revenue, and other miscellaneous income totaling $8,000,
$21,000, $31,000, and $35,000, respectively, were partially offset by the $20,000 decrease in income from bank-owned life insurance policies
which were either surrendered or paid out due to death in the fourth quarter of 2024.
Noninterest expense
was $7.4 million for the quarter ended September 30, 2025 compared to $6.8 million for the quarter ended September 30, 2024. The $548,000
increase primarily resulted from increases in salaries and benefits of $209,000, other expenses related to the core conversion of $104,000,
data processing costs of $38,000, ATM network expenses of $42,000, and loan-related expenses of $104,000. The increase in salaries and
benefits is attributable to normal recurring salary adjustments, increases in incentive accruals based on the Company’s year-to-date
performance and production, higher health insurance expenses, staffing costs for the Wytheville loan production office, and overtime
associated with the core conversion. Other expenses related to the core conversion include professional and ancillary costs for other
applications and systems impacted by the conversion as well as internal and external travel costs associated with testing and data validation.
The increase in loan-related expenses is due to expenses associated with a home equity loan promotion during the second and third quarters
of 2025.
Subsequent to quarter-end,
there has been, and will be, additional costs associated with the core system conversion including additional costs related to overtime,
meals and other expenses related to the installation, testing and training on the new system and the other ancillary systems impacted
by the core conversion.
The efficiency ratio,
which is defined as noninterest expense divided by the sum of net interest income plus noninterest income, decreased to 66.24% during
the third quarter of 2025 from 71.10% for the third quarter of 2024. We continue to assess our operational procedures and structure to
improve efficiencies and contain costs.
Income tax expense
for the third quarter of 2025 totaled $812,000, an increase of $191,000, or 30.76%, from $621,000 recorded during the same period in
2024. This increase was in line with the increase in pre-tax income which increased $841,000 or 30.82% for the comparative three months
ended September 30, 2025 and 2024. The effective tax rate for the three months ended September 30, 2025 was 22.75%,compared to 22.76%
for the same period in 2024.
26
While the signing
of the One Big Beautiful Bill Act on July 4, 2025, made many of the provisions of the 2017 Tax Cut and Jobs Act permanent, including
the 21% corporate tax rate, and the reinstatement of bonus depreciation, it also put in place modifications to reduce or limit certain
fringe benefits and charitable contribution deductions and modified information reporting rules by requiring increased compliance processes
by businesses. Pending the release of final regulations later in 2025, a full assessment of the impact of this legislation on the Company
cannot yet be determined.
Comparison of
the Nine Months ended September 30, 2025 and 2024
Year-to-date highlights
include:
· Net
income for the nine months ended September 30, 2025 was $7.2 million, or $0.30 per share,
an increase of $1.6 million, or 29.04%, from the $5.6 million or $0.24 per share reported
for the same period in 2024.
· Returns
on average assets and equity of 1.09% and 13.03% for the first nine months of 2025, compared
to 0.87% and 11.36% for the first nine months of 2024, respectively;
For the nine months
ended September 30, 2025, net interest income totaled $24.5 million, an increase of $3.4 million, or 16.03%, as compared to the nine
months ended September 30, 2024. The net interest margin increased 39 bps to 3.83% as compared to 3.44% for the same period in 2024.
Net interest income improved due to increased average earning assets, which increased $34.7 million, or 4.23%, to $854.5 million. In
addition, the yield on earning assets improved 22 bps to 5.62% during the nine months ended September 30, 2025 compared to the same period
in 2024. Interest expense for the nine months ended September 30, 2025 totaled $11.5 million, a decrease of $634,000, or 5.24%, from
the same period in 2024. The decrease in interest expense is due primarily to the lower costs of interest-bearing deposits and borrowed
funds as discussed above.
27
The following table
shows the rates paid on earning assets and interest-bearing liabilities for the periods indicated:
Net Interest Margin
Analysis
Average Balances,
Income and Expense, and Yields and Rates
Nine Months Ended
September 30,
2025
2024
Average
Income/
Yields/
Average
Income/
Yields/
(Dollars
are in thousands)
Balance
Expense
Rates
Balance
Expense
Rates
ASSETS
Loans
(1) (2)
$
682,395
$
31,669
6.20%
$
638,403
$
28,316
5.93%
Federal
funds sold
262
9
4.38%
116
5
5.40%
Interest
bearing deposits in other banks
61,520
1,999
4.34%
74,798
2,999
5.36%
Investment
securities (2)
110,358
2,241
2.71%
106,537
1,852
2.32%
Total
earning assets
854,535
35,918
5.62%
819,854
33,172
5.40%
Less:
Allowance for credit losses
(7,919)
(7,581)
Non-earning
assets
37,425
39,950
Total
assets
$
884,041
$
852,223
LIABILITIES
AND SHAREHOLDERS’ EQUITY
Interest-bearing
demand deposits
$
72,064
$
389
0.72%
$
72,914
$
456
0.84%
Savings
and money market deposits
193,514
2,495
1.72%
168,134
2,030
1.61%
Time
deposits
280,683
7,689
3.66%
271,491
8,004
3.94%
Total
interest-bearing deposits
546,261
10,573
2.59%
512,539
10,490
2.73%
Other
borrowings
10,018
266
3.51%
20,000
630
4.14%
Trust
preferred securities
12,052
618
6.76%
16,186
971
7.88%
Total
borrowed funds
22,070
884
5.28%
36,186
1,601
5.81%
Total
interest-bearing liabilities
568,331
11,457
2.69%
548,725
12,091
2.94%
Non-interest-bearing
deposits
232,139
228,350
Other
liabilities
9,736
9,569
Total
liabilities
810,206
786,644
Shareholders’
equity
73,835
65,579
Total
liabilities and shareholders’ equity
$
884,041
$
852,223
Net
interest income
$
24,461
$
21,081
Net
interest margin
3.83%
3.44%
Net
interest spread
2.93%
2.46%
(1)
Nonaccrual loans and loans held for sale have been included in average loan balances.
(2)
Tax exempt income is not significant and has been treated as fully taxable.
28
Net interest income
is affected by changes in both average interest rates and average volumes (balances) of interest-earning assets and interest-bearing
liabilities. The following table sets forth the amounts of the total changes in interest income and interest expense which can be attributed
to rates and volume for the nine months ended September 30, 2025 as compared to the nine months ended September 30, 2024.
(Dollars in thousands)
Volume Effect
Rate Effect
Change in Interest Income/ Expense
Interest income:
Loans
$ 1,988
$ 1,365
$ 3,353
Federal funds sold
5
(1 )
4
Interest bearing deposits in other banks
(482 )
(518 )
(1,000 )
Investment securities
68
321
389
Total earning assets
1,579
1,167
2,746
Interest expense:
Interest-bearing demand deposits
(5 )
(62 )
(67 )
Savings and money market deposits
320
145
465
Time deposits
266
(581 )
(315 )
Other borrowings
(279 )
(85 )
(364 )
Trust preferred securities
(227 )
(126 )
(353 )
Total interest-bearing liabilities
75
(709 )
(634 )
Change in net interest income
$ 1,504
$ 1,876
$ 3,380
For the nine months
ended September 30, 2025, the provision for credit losses totaled $602,000 as compared to $478,000 recorded for the same period in 2024.
For the nine months
ended September 30, 2025, noninterest income increased $69,000 to $7.3 million compared to the same period in 2024, mainly due to a branded
card incentive payment of $141,000 in 2025 which was partially offset by a $98,000 decrease in service charges.
For the nine months
ended September 30, 2025, noninterest expense totaled $21.9 million, an increase of $1.2 million, or 5.90%, over the same period in 2024.
The components of the year-over-year increase are largely similar to those discussed for the current quarter. Additional items include
$47,000 in costs incurred in “refreshing” a branch office and $42,000 in costs incurred for snow and ice removal to keep
our branch locations open and safe during the winter storms in the first quarter of 2025.
Balance Sheet
Total assets as of
September 30, 2025 were $910.7 million, an increase of $55.8 million, or 8.73% annualized, from $854.9 million as of December 31, 2024.
Gross loans of $707.3 million as of September 30, 2025 reflected an increase of $49.7 million, or 10.11% annualized, from $657.5 million
as of December 31, 2024. Liquid assets in the form of cash and cash equivalents increased $13.0 million, or 25.77% annualized, during
the first nine months of 2025. Investment securities increased $169,000 during the first nine months of 2025 due to purchases of $5.3
million and a decrease in the unrealized loss on available-for-sale securities of $4.6 million which more than offset maturities, calls,
payments and amortization of $9.7 million. There have been no sales of loans or investments during 2025 other than normal sales of mortgage
loans originated for sale.
Commercial and residential
real estate loans, the two largest categories of loans, increased $9.1 million and $16.7 million, respectively, from December 31, 2024
to September 30, 2025. Multi-family real estate loans increased $12.5 million. Consumer loans increased $3.5 million, which included
the purchase of $2.8 million of individual loans during the nine months ended September 30, 2025. Farmland and Agriculture loans increased
$7.6 million and $847,000, respectively, during the first nine months of 2025.
Deposits totaled
$799.4 million as of September 30, 2025 compared to $750.0 million as of December 31, 2024. The increase of $49.4 million, or 8.81% annualized,
was due to efforts to attract and retain time deposits and money market account relationships, including replacing a large, high-rate
account with lower-cost brokered time deposits, combined with cyclical funds inflows. As a result of these efforts and seasonality, total
time deposits increased $23.7 million, money market
accounts increased $23.7 million, and noninterest bearing deposits increased $3.9 million during the first nine months of 2025. During
the second quarter of 2025, $15.0 million of brokered time deposits were issued with maturities ranging from two months to two years.
$10.0 million of these brokered time deposits matured in August and were not replaced. These deposits supplement liquidity, support loan
closings and advances and bolster on-balance-sheet liquidity.
29
As of September 30,
2025, borrowed funds totaled $22.0 million, a decrease of $3.0 million from December 31, 2024. During the first quarter of 2025, a $3.0
million principal reduction was paid toward outstanding trust preferred securities. This repayment improved net interest income and the
net interest margin during the current reporting periods and should positively impact future periods. On June 30, 2025, we took a short-term
Federal Home Loan Bank advance of $5.0 million to bolster liquidity based on anticipated loan closings or advances. This advance was
repaid in July.
During the nine months
ended September 30, 2025, total shareholders’ equity increased $8.8 million to $79.5 million due to net income of $7.2 million
and a decrease in the net unrealized loss on available-for-sale securities of $3.7 million. These increases to capital were offset by
dividends paid to shareholders of $1.9 million and the repurchase of common stock totaling $180,000. Consequently, book value per share
increased to $3.37 as of September 30, 2025 compared to $2.99 as of December 31, 2024. The Bank remains well capitalized per regulatory
guidance.
As previously announced,
the Board of Directors extended the repurchase of up to 500,000 shares of the Company’s common stock through March 31, 2026. During
the first nine months of 2025, the Company repurchased 59,531 shares at an average price of $3.02 per share. Since the commencement of
the repurchase plan in 2022, 344,893 shares have been repurchased at an average price of $2.52 per share.
Asset Quality
The allowance for
credit losses was $8.0 million, or 1.13% as a percentage of total loans, as of September 30, 2025 and $7.7 million, or 1.17%, as of December
31, 2024. The allowance for credit losses on unfunded commitments was $496,000 as of September 30, 2025 as compared to $404,000 as of
December 31, 2024. The increase in the allowance for credit losses on unfunded commitments was due to an increase in loan commitments,
specifically residential and commercial real estate construction loan commitments.
Annualized net charge-offs
(recoveries) as a percentage of average loans were 0.04% during the first nine months of 2025 compared to 0.01% during the same period
of 2024 and 0.10% during the third quarter of 2025. The higher charge-off rate during the third quarter was related to a partial charge-off
of $138,000 on a loan that had been specifically provided for in 2024.
Nonperforming assets,
which include nonaccrual loans, accruing loans past due 90 days or more, and other real estate owned, totaled $3.2 million as of September
30, 2025, a decrease of $164,000, or 4.88%, since year-end 2024. Nonaccrual loans decreased $321,000 during the first nine months of
2025 primarily due to the resolution of several large credits and a partial charge-off exceeding the impact of a single loan relationship
totaling $802,000 placed in nonaccrual status in 2025. Nonperforming assets as a percentage of total assets were 0.35% as of September
30, 2025 and 0.39% as of December 31, 2024.
Other real estate
owned increased $2,000 to $89,000 as of September 30, 2025 compared to December 31, 2024, due to the sale of a property during the first
quarter of 2025 and the foreclosure on one property during the third quarter of 2025. Expenses associated with other real estate owned,
including gains and losses on sales, were $6,000 for the three months ended September 30, 2025 compared to net recoveries of $3,000 during
the three months ended September 30, 2024 due to gains on sales of foreclosed properties of $0 and $10,000 during the respective three-month
periods in 2025 and 2024.
For detailed information
on nonaccrual loans and other real estate owned as of September 30, 2025 and December 31, 2024, refer to Note 6 Loans and Note 10 Other
Real Estate Owned in Item 1 of this Form 10-Q.
Loans rated substandard
or below totaled $5.2 million as of September 30, 2025, an increase of $1.2 million from $4.0 million as of December 31, 2024 due to
two loan relationships totaling $2.9 million that were downgraded during the first nine months of 2025. The Company is working with one
of these borrowers to bring the classified portion of the loan totaling $2.2 million into compliance with applicable loan covenants and
does not anticipate any loss will result from this loan. Total past due loans decreased to $4.6 million as of September 30, 2025 from
$6.2 million as of December 31, 2024.
30
The allowance for
credit losses is maintained at a level that management deems appropriate to absorb any potential future losses and known impairments
within the loan portfolio, whether or not the losses are actually ever realized. Through our quarterly assessment, we continue to adjust
the CECL model to best reflect the risks in the portfolio. However, future provisions may be deemed necessary. During the first nine
months of 2025, we maintained the adjustments to our qualitative factors initiated in 2024 to consider risk factors associated with commercial
real estate and residential mortgage loans; however, we removed the qualitative factor related to Hurricane Helene which occurred in
September 2024. Those changes, along with recoveries of loans previously charged off and the assessment of the historical and specific
risks associated with the loan portfolio, resulted in a provision for credit losses of $602,000, of which $510,000 was a provision for
the loan portfolio and $92,000 was a provision for unfunded commitments. The following table summarizes components of the allowance for
credit losses and related loans as of September 30, 2025 and December 31, 2024:
Selected
Credit Ratios
September
30,
December
31,
(Dollars
in thousands)
2025
2024
Allowance
for credit losses - loans
$
7,967
$
7,684
Total
loans
707,272
657,536
Allowance
for credit losses to total loans
1.13%
1.17%
Nonaccrual
loans
$
2,952
$
3,273
Nonaccrual
loans to total loans
0.42%
0.50%
Ratio
of allowance for credit losses loans to nonaccrual loans
2.70X
2.35X
Charge-offs,
net of recoveries
$
227
$
78
Average
loans
$
682,395
$
641,022
Net
charge-offs to average loans 1
0.04%
0.01%
1
- Annualized
Deferred Tax Asset
and Income Taxes
Due to timing differences
between the book and tax treatments of several income and expense items, a net deferred tax asset of $1.6 million is recorded as of September
30, 2025 and December 31, 2024, excluding the deferred tax asset on the unrealized loss on securities available-for-sale of $2.2 million
and $3.2 million, as of September 30, 2025 and December 31, 2024, respectively. Our income tax expense was computed at the federal corporate
income tax rate of 21% of taxable income and a blended state tax rate of 2.4%. We have no significant nontaxable income or nondeductible
expenses.
Capital Resources
The Company meets
the eligibility criteria to be classified as a small bank holding company in accordance with the Federal Reserve’s Small Bank Holding
Company Policy Statement issued in February 2015 and is therefore not obligated to report consolidated regulatory capital. The Bank continues
to be subject to various capital requirements administered by banking agencies.
The Bank’s
capital ratios along with the minimum regulatory thresholds to be considered well-capitalized are presented in Note 4 in Item 1 of this
Form 10-Q.
As of September 30,
2025, the Bank remains well capitalized under the regulatory framework for prompt corrective action. The ratios mentioned above for the
Bank comply with the Federal Reserve rules to align with the Basel III Capital requirements.
Book value per common
share was $3.37 and $2.99 as of September 30, 2025 and December 31, 2024, respectively. The increase in book value was due largely to
net earnings for the year of $7.2 million combined with a decrease in the unrealized loss on available for sale investment securities,
net of the tax effects, for the year of $3.7 million, which more than offset the dividend payment of $0.08 per share and the repurchase
of common shares of $180,000 during the first nine months of 2025.
31
Other key performance
indicators are as follows:
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Return on average assets 1
1.21 %
0.97 %
1.09 %
0.87 %
Return on average shareholders’ equity 1
14.28 %
12.35 %
13.03 %
11.36 %
Average equity to average assets
8.47 %
7.82 %
8.35 %
7.70 %
1
- Annualized
Under current economic
conditions, we believe it is prudent to continue to retain capital sufficient to support planned asset growth while being able to absorb
potential losses that may occur if asset quality deteriorates, and based upon projections, we believe our current capital levels will
be sufficient.
During the first
quarter of 2025, the Company paid a cash dividend of $0.08 per common share to our shareholders. Future payments of cash dividends will
depend on a number of factors including but not limited to maintaining positive retained earnings, compliance with regulatory rules governing
the payment of dividends, strategic plans, and sufficient capital at the Bank to allow payment of dividends to the Company.
On April 28, 2022,
the board of directors of the Company authorized the repurchase of up to 500,000 shares of the Company’s outstanding common stock.
As previously reported, this plan was extended by the Board of Directors through March 31, 2026. The actual means and timing of any purchases,
number of shares and prices or range of prices will be determined by the Company in its discretion and will depend on a number of factors,
including the market price of the Company’s common stock, general market and economic conditions, and applicable legal and regulatory
requirements. As of September 30, 2025, the Company has repurchased 344,893 shares at an average price of $2.52 per share since inception
of the plan. During the quarter ended September 30, 2025, the Company repurchased 23,685 shares at an average price of $3.07 per share.
There is no assurance that the Company will purchase any additional shares under this program.
Liquidity
We closely monitor
our liquidity and our liquid assets in the form of cash, due from banks, federal funds sold and unpledged available-for-sale investments.
Collectively, those balances were $141.1 million as of September 30, 2025, up from $128.5 million as of December 31, 2024. The increase
is primarily due to deposit growth, including brokered certificates of deposit. A surplus of short-term assets is maintained at levels
management deems adequate to meet potential liquidity needs
As of September 30,
2025, all of our investments are classified as available-for-sale, providing an additional source of liquidity in the amount of $35.8
million, which is net of the $60.4 million of securities pledged as collateral. Generally, the investment portfolio serves as a source
of liquidity while yielding a higher return at the purchase date when compared to other short-term investment options such as federal
funds sold and overnight deposits with the Federal Reserve Bank of Richmond (the FRB). Due to the unrealized loss on securities available-for-sale,
the sale of investments, other than shorter-term investments with minimal unrealized losses or more recently purchased investments, would
not be a main source of liquidity at this time due to the immediate impact on regulatory capital; however, the majority of the portfolio
is considered high credit quality investments and would be available to pledge against borrowed funds. Total investment securities increased
$169,000, or 0.24% annualized, during the first nine months of 2025 from $96.0 million as of December 31, 2024, to $96.2 million as of
September 30, 2025. The Bank also has additional borrowing capacity on lines for which investments and certain loans are currently pledged.
Our loan to deposit
ratio was 88.48% and 87.67% as of September 30, 2025 and December 31, 2024, respectively.
Available third-party
sources of liquidity as of September 30, 2025 include the following: a line of credit with the FHLB, access to brokered certificates
of deposit markets and the discount window at the Federal Reserve Bank. We also have the ability to borrow $30.0 million in unsecured
federal funds through credit facilities extended by correspondent banks.
We have used our
line of credit with the FHLB to issue letters of credit totaling $14.0 million to the Treasury Board of Virginia for collateral on public
funds. No draws on these letters of credit have been issued. The letters of credit are considered to be draws on our FHLB line of credit.
In May 2023, we borrowed $10.0 million from the FHLB, through a fixed rate 5-year advance, to support loan fundings and other general
liquidity needs; and, in June 2025, we borrowed an additional
$5.0 million which was repaid in July 2025. An additional $199.3 million was available as of September 30, 2025 on the $223.3 million
line of credit. Full use of the FHLB borrowing capacity would require the Company to pledge additional assets.
32
As of September 30,
2025, we held brokered time deposits of $8.0 million, an increase of $5.0 million from December 31, 2024. These added brokered deposits
supplemented liquidity and supported loan closings and advances and bolstered on-balance-sheet liquidity. Internet accounts are limited
to customers located in our primary market area and the surrounding geographical area. The average balance of and the rate paid on deposits
is shown in the net interest margin analysis tables. Total reciprocal Certificate of Deposit Registry Services (“CDARS”)
time deposits were $7.9 million and $7.0 million as of September 30, 2025 and December 31, 2024, respectively. Aside from the availability
of CDARS time deposits, we also offer a similar deposit product for transaction account customers through Intrafi Cash Service (“ICS”).
As of September 30, 2025, approximately $17.1 million were placed in this product as compared to $23.7 million at December 31, 2024.
Both the CDARS and ICS offerings assist us in maintaining deposit relationships, while assuring the depositors’ funds retain federal
deposit insurance coverage.
Additional liquidity
is available through the Federal Reserve Bank discount window for overnight funding needs. We may collateralize this line with investment
securities and loans at our discretion; however, while we do not anticipate using this as a primary funding source, securities with an
estimated market value of $28.5 million were pledged as of September 30, 2025.
Time deposits of
$250,000 or more were approximately 6.55% of total deposits at September 30, 2025 and 6.84% of total deposits at December 31, 2024.
In January 2025,
we made a voluntary principal payment of $3.0 million on an outstanding trust preferred security. We may consider making future principal
payments based on our available liquidity and considering other funding opportunities that may be available.
With the on-balance
sheet liquidity and other external sources of funding, we believe the Bank has adequate liquidity and capital resources to meet our requirements
and needs for the foreseeable future. However, liquidity can be further affected by a number of factors such as counterparty willingness
or ability to extend credit, regulatory actions and customer preferences, some of which are beyond our control. With the current economic
uncertainty resulting from inflation, the impact of proposed tariffs and the wars in Ukraine and Gaza, we continue monitoring our liquidity
position, specifically cash on hand in order to meet customer demands. Additionally, our contingency funding plan is reviewed quarterly
with our Asset Liability Committee.
Off Balance Sheet Items and Contractual
Obligations
There have been no
material changes during the nine months ended September 30, 2025 to the off-balance sheet items and the contractual obligations disclosed
in our 2024 Form 10-K.
Item 3. Quantitative
and Qualitative Disclosures About Market Risk
Not Applicable.
Item 4. Controls
and Procedures
We have carried out
an evaluation, under the supervision and with the participation of our management, including our President and Chief Executive Officer
(our CEO) and our Executive Vice President and Chief Financial Officer (our CFO), of the effectiveness of our disclosure controls and
procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of
the end of the period covered by this report. Based upon that evaluation, our CEO and CFO concluded that our disclosure controls and
procedures were operating effectively in providing reasonable assurance that (a) the information required to be disclosed by us in the
reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified
in the Securities and Exchange Commission’s rules and forms, and (b) such information is accumulated and communicated to our management,
including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.
33
Changes in Internal
Control Over Financial Reporting
There were no changes
in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter
ended September 30, 2025, that have materially affected or are reasonably likely to materially affect the Company’s internal control
over financial reporting.
Part II Other Information
Item 1. Legal
Proceedings
In
the course of operations, we may become a party to legal proceedings in the normal course of business. At September 30, 2025, we do not
anticipate that the aggregate ultimate liability arising out of litigation pending or threatened against the Company or any of its subsidiaries
or to which the property of the Company or any of its subsidiaries is subject, in the opinion of management, will materially impact the
financial condition or liquidity of the Company.
Item 1A. Risk
Factors
Not Applicable.
Item 2. Unregistered
Sales of Equity Securities and Use of Proceeds
(a) Sales
of Unregistered Securities – None
(b) Use
of Proceeds – Not Applicable
(c) Issuer
Purchases of Securities
Stock Repurchase Program
The Company
has an approved one-year stock repurchase program that authorizes the repurchase of up to 500,000 of the Company’s common shares
that was extended through March 31, 2026. Repurchases may be made through open-market purchases or in privately negotiated transactions.
Shares repurchased will be returned to the status of authorized and unissued shares of common stock. The actual means and timing of any
purchases, number of shares and prices or range of prices will be determined by the Company.
Shares
of the Company’s common stock were repurchased during the three months ended September 30, 2025, as detailed below. Under the terms
of the stock repurchase program, the Company has the remaining authority to repurchase up to 155,107 shares of common stock.
Period
Beginning on First Day of Month Ended
Total
Number of Shares Purchased
Average
Price Paid Per Share
Total
Number of Shares Purchased as Part of Publicly Announced Plans or Programs
Maximum
Number of Shares That May Yet Be Purchased Under Plans or Programs
July
31, 2025
-
$
-
-
178,792
August
31, 2025
16,064
$
3.06
16,064
162,728
September
30, 2025
7,621
$
3.09
7,621
155,107
Total
23,685
$
3.07
23,685
Item 3. Defaults
Upon Senior Securities
None.
34
Item 4. Mine
Safety Disclosures
Not Applicable.
Item 5. Other
Information
Trading Arrangements – During the
three months ended September 30, 2025, none of our directors or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted , modified
or terminated a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation
S-K of the Securities Act of 1933).
Item 6. Exhibits
The following exhibits are filed as part
of this report or are incorporated by reference:
No .
Description
3.1
Amended
Articles of Incorporation of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 3.1 to Form 10-Q for the quarterly
period ended June 30, 2008 filed on August 11, 2008).
3.2
Bylaws
of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 3.2 to Form 8-K filed on August 26, 2020).
4.1
Specimen
Common Stock Certificate of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 4.1 to Form 10-Q for the quarterly
period ended June 30, 2012 filed on August 14, 2012).
4.2
Description
of New Peoples Bankshares, Inc.’s Securities (incorporated by reference to Exhibit 4.2 to Form 10-K for the year ended December
31, 2024, filed on March 31, 2025).
10.1*
Employment
Agreement dated June 25, 2025 between New Peoples Bankshares, Inc., New Peoples Bank, Inc. and James W. Kiser (incorporated by reference
to Form 8-K filed June 30, 2025)
31.1
Certification
by Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.
31.2
Certification
by Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.
32
Certification
by Chief Executive Officer and Chief Financial Officer, as required by Section 906 of the Sarbanes-Oxley Act of 2002.
101
The
following materials for the Company’s Form 10-Q for the quarterly period ended September
30, 2025, formatted in XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements
of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated
Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash
Flows, and (vi) the Notes to the Consolidated Financial Statements, tagged as blocks of text.
* Denotes management contract
35
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
NEW PEOPLES BANKSHARES, INC.
(Registrant)
By:
/s/ JAMES W. KISER
James W. Kiser
President and Chief Executive Officer
Date:
November 17, 2025
By:
/s/ CHRISTOPHER G. SPEAKS
Christopher G. Speaks
Executive Vice President and Chief Financial Officer
Date:
November 17, 2025
36
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.