Item 8. Financial Statements and Supplementary Data
Item 8. Financial Statements and Supplementary Data
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL
REPORTING
Management of Southern First Bancshares, Inc. is responsible
for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f) of the Securities Exchange
Act of 1934, as amended. The Company’s internal control over financial reporting is a process designed to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with
accounting principles generally accepted in the U.S. The Company’s internal control over financial reporting includes those policies
and procedures that (1) pertain to the maintenance of records, that in reasonable detail, accurately and fairly reflect the transactions
and disposition of the Company’s assets; (2) provide reasonable assurance that transactions are recorded as necessary to permit
the preparation of the financial statements in accordance with generally accepted accounting principles and that receipts and expenditures
of the Company are being made only in accordance with the authorizations of the Company’s management and directors; and (3) provide
reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets
that could have a material impact on the financial statements.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are
subject to the risk that controls may become inadequate due to changes in conditions, or that the degree of compliance with the policies
and procedures may deteriorate.
Management conducted an evaluation of the effectiveness of
the internal control over financial reporting based on the framework in Internal Control — Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in 2013. Based on this evaluation under the
COSO criteria, management concluded that the internal control over financial reporting was effective as of December 31, 2025.
The effectiveness of the internal control structure over financial
reporting as of December 31, 2025 has been audited by Elliott Davis, LLC, an independent registered public accounting firm, as stated
in their report included in this Annual Report on Form 10-K, which expresses an unqualified opinion on the effectiveness of the Company’s
internal control over financial reporting as of December 31, 2025.
/s/
R. Arthur Seaver, Jr.
/s/
Christian J. Zych
Chief
Executive Officer
Chief
Financial Officer
Southern
First Bancshares, Inc.
Southern
First Bancshares, Inc.
69
Table of Contents
Report of Independent Registered Public Accounting
Firm
To the Shareholders and Board of Directors of
Southern
First Bancshares, Inc. and Subsidiary
Opinion on the Internal Control Over Financial
Reporting
We have audited Southern First Bancshares, Inc.
and Subsidiary's (the “Company”) internal control over financial reporting as of December 31, 2025, based on criteria established
in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission
in 2013. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31,
2025, based on criteria established in Internal Control – Integrated Framework issued by the Committee of
Sponsoring Organizations of the Treadway Commission in 2013.
We have also audited, in accordance with the standards
of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December
31, 2025 and 2024 and the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows
for each of the three years in the period ended December 31, 2025 of the Company and our report dated February 24, 2026 expressed an unqualified
opinion.
Basis for Opinion
The Company’s management is responsible
for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over
financial reporting in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is
to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting
firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective
internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal
control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating
effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered
necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control
Over Financial Reporting
A company's internal control over financial reporting
is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial
reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately
and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions
are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and
that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the
company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition
of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal
control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance
with the policies or procedures may deteriorate.
/s/ Elliott Davis, LLC
Greenville, South Carolina
February 24, 2026
70
Table of Contents
Report of Independent Registered Public Accounting
Firm (PCAOB ID 149 )
To the Shareholders and Board of Directors of
Southern First Bancshares, Inc. and Subsidiary
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheets of Southern First Bancshares, Inc. and Subsidiary (the “Company”) as of December 31, 2025 and 2024, the related
consolidated statements of income, comprehensive income, shareholders' equity and cash flows for each of the three years in the period
ended December 31, 2025, and the related notes to the consolidated financial statements (collectively, the “financial statements”).
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
31, 2025 and 2024, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2025,
in conformity with accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards
of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of
December 31, 2025, based on criteria established in Internal Control – Integrated Framework issued by the Committee
of Sponsoring Organizations of the Treadway Commission in 2013, and our report dated February 24, 2026, expressed an unqualified opinion
on the effectiveness of the Company's internal control over financial reporting.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance
with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks
of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits
also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall
presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below
are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to
the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved
our especially challenging, subjective or complex judgments. The communication of critical audit matters does not alter in any way our
opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate
opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Allowance for Credit Losses
As described in Note 4 to the Company’s financial statements,
the Company has a gross loan portfolio of $3.8 billion and related allowance for credit losses of $42.3 million as of December 31,
2025. As described by the Company in Note 1, the Company applied a discounted cash flow methodology on a segment-by-segment basis at the
loan level including development of regression models to determine relationships between historical loss experience and macroeconomic
variables. Historical loss rates used in the quantitative model were derived using both the Company's and peer bank data obtained from
publicly-available sources such as federal call reports encompassing an economic cycle. Management also considers qualitative adjustments
when estimating credit losses to consider the model's quantitative limitations. Qualitative adjustments to quantitative loss factors,
either negative or positive, may include changes in the global, national and local economy, experience and depth of management, nature
and volume of the loan portfolio, risk ratings and volume
71
Table of Contents
and severity of past due loans and nonperforming
assets, as well as concentration risks and changes in the underlying collateral for collateral dependent loans in the consideration of
the qualitative portion of the allowance for credit loss.
We identified the Company’s estimate of
the allowance for credit losses as a critical audit matter. The principal considerations for our determination of the allowance for credit
losses as a critical audit matter related to the high degree of subjectivity in the Company’s judgments in determining the qualitative
factors. Auditing these complex judgments and assumptions by the Company involves especially challenging auditor judgment due to the nature
and extent of audit evidence and effort required to address these matters, including the extent of specialized skill or knowledge needed.
The primary procedures we performed to address
this critical audit matter included the following:
· We tested the design and operating effectiveness of controls relating to
the Company’s determination of the allowance for credit losses, including controls over qualitative factors.
· We tested the design and operating effectiveness of controls relating to
management’s review of reliability and accuracy of data used to calculate and estimate the various components of the allowance for
credit losses, including accuracy of the calculation and validation procedures over the models.
· We evaluated the relevance and the reasonableness of assumptions related
to evaluation of the loan portfolio, current economic conditions, and other risk factors used in development of the qualitative factors.
· We evaluated the reasonableness of assumptions and data used by the Company
in developing the qualitative factors by comparing these data points to internally developed and third-party sources, and other audit
evidence gathered.
· We evaluated subsequent events and transactions and considered
whether they corroborated or contradicted the Company’s estimate of allowance for credit losses.
/s/ Elliott Davis, LLC
We have served as the Company's auditor since
1999.
Greenville, South Carolina
February 24, 2026
72
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
December 31,
(dollars in thousands, except share data)
2025
2024
ASSETS
Cash and cash equivalents:
Cash and due from banks
$ 27,821
22,553
Federal funds sold
183,473
128,452
Interest-bearing deposits with banks
58,289
11,858
Total cash and cash equivalents
269,583
162,863
Investment securities:
Investment securities available for sale
127,730
132,127
Other investments
20,063
19,490
Total investment securities
147,793
151,617
Mortgage loans held for sale
11,569
4,565
Loans
3,845,124
3,631,767
Less allowance for credit losses
( 42,280 )
( 39,914 )
Loans, net
3,802,844
3,591,853
Bank owned life insurance
55,775
54,070
Property and equipment, net
83,465
88,794
Deferred income taxes, net
13,702
13,467
Other assets
18,763
20,364
Total assets
$ 4,403,494
4,087,593
LIABILITIES
Deposits
$ 3,716,803
3,435,765
Federal Home Loan Bank advances and other borrowings
240,000
240,000
Subordinated debentures
24,903
24,903
Other liabilities
53,131
56,481
Total liabilities
4,034,837
3,757,149
SHAREHOLDERS’ EQUITY
Preferred stock, par value $ .01 per share, 10,000,000 shares authorized
-
-
Common stock, par value $ .01 per share, 20,000,000 shares authorized, 8,213,328 and 8,164,872 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively.
82
82
Nonvested restricted stock
( 1,338 )
( 3,884 )
Additional paid-in capital
125,924
124,641
Accumulated other comprehensive loss
( 7,454 )
( 11,472 )
Retained earnings
251,443
221,077
Total shareholders’ equity
368,657
330,444
Total liabilities and shareholders’ equity
$ 4,403,494
4,087,593
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
73
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
For the years ended December 31,
(dollars in thousands, except per share data)
2025
2024
2023
Interest income
Loans
$ 198,145
186,863
166,137
Investment securities
5,370
5,812
4,463
Federal funds sold and interest-bearing deposits with banks
7,966
8,537
6,998
Total interest income
211,481
201,212
177,598
Interest expense
Deposits
95,624
108,774
91,373
Borrowings
10,906
11,216
8,571
Total interest expense
106,530
119,990
99,944
Net interest income
104,951
81,222
77,654
Provision for credit losses
2,950
125
1,260
Net interest income after provision for credit losses
102,001
81,097
76,394
Noninterest income
Mortgage banking income
6,282
5,560
4,036
Service fees on deposit accounts
2,365
1,764
1,382
ATM and debit card income
2,377
2,337
2,245
Income from bank owned life insurance
1,705
1,569
1,379
Loss on sale of investment securities
( 515 )
-
-
Other income
924
911
818
Total noninterest income
13,138
12,141
9,860
Noninterest expenses
Compensation and benefits
44,806
43,546
40,275
Occupancy
9,983
10,291
10,255
Outside service and data processing costs
8,528
7,741
7,078
Insurance
3,875
4,022
3,766
Professional fees
2,455
2,404
2,496
Marketing
1,529
1,412
1,357
Other
4,358
3,910
3,600
Total noninterest expenses
75,534
73,326
68,827
Income before income tax expense
39,605
19,912
17,427
Income tax expense
9,239
4,382
4,001
Net income available to common shareholders
$ 30,366
15,530
13,426
Earnings per common share
Basic
$ 3.75
1.92
1.67
Diluted
$ 3.72
1.91
1.66
Weighted average common shares outstanding
Basic
8,091,322
8,080,623
8,046,633
Diluted
8,160,464
8,117,057
8,078,454
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
74
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the years ended December 31,
(dollars in thousands)
2025
2024
2023
Net income
$ 30,366
15,530
13,426
Other comprehensive income (loss):
Unrealized gain (loss) on securities available for sale:
Unrealized holding gain (loss) arising during the period, pretax
4,571
( 165 )
2,620
Tax benefit (expense)
( 960 )
35
( 552 )
Reclassification of realized loss
515
-
-
Tax benefit
( 108 )
-
-
Other comprehensive income (loss)
4,018
( 130 )
2,068
Comprehensive income
$ 34,384
15,400
15,494
See notes
to consolidated financial statements that are an integral part of these consolidated statements.
75
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2025, 2024 AND 2023
Common stock
Preferred stock
Nonvested
restricted
Additional
paid-in
Accumulated
other
comprehensive
income
Retained
(dollars
in thousands, except share data)
Shares
Amount
Shares
Amount
stock
capital
(loss)
Earnings
Total
December 31, 2022
8,011,045
$ 80
-
$ -
$ ( 3,306 )
$ 119,027
$ ( 13,410 )
$ 192,121
$ 294,512
Net income Common stock
-
-
-
-
-
-
-
13,426
13,426
Proceeds from exercise of stock options
26,250
-
-
-
-
518
-
-
518
Issuance of restricted stock, net of forfeitures Preferred stock
50,891
1
-
-
( 1,705 )
1,704
-
-
-
Compensation expense related to restricted stock, net of tax
-
-
-
-
1,415
-
-
-
1,415
Compensation expense related to stock options, net of tax
-
-
-
-
-
528
-
-
528
Other comprehensive income
-
-
-
-
-
-
2,068
-
2,068
December 31, 2023
8,088,186
$ 81
-
$ -
$ ( 3,596 )
$ 121,777
$ ( 11,342 )
$ 205,547
$ 312,467
Net income Additional paid-in capital
-
-
-
-
-
-
-
15,530
15,530
Proceeds from exercise of stock options
16,250
-
-
-
-
294
-
-
294
Issuance of restricted stock, net of forfeitures Retained Earnings
60,436
1
-
-
( 2,197 )
2,196
-
-
-
Compensation expense related to restricted stock, net of tax
-
-
-
-
1,909
-
-
-
1,909
Compensation expense related to stock options, net of tax
-
-
-
-
-
374
-
-
374
Other comprehensive loss
-
-
-
-
-
-
( 130 )
-
( 130 )
December 31, 2024
8,164,872
$ 82
-
$ -
$ ( 3,884 )
$ 124,641
$ ( 11,472 )
$ 221,077
$ 330,444
Net income Accumulated other comprehensive income (loss)
-
-
-
-
-
-
-
30,366
30,366
Proceeds from exercise of stock options
68,500
-
-
-
-
2,042
-
-
2,042
Restricted shares withheld for taxes
( 12,850 )
-
-
-
-
( 485 )
-
-
( 485 )
Restricted stock awards (forfeitures)
( 7,194 )
-
-
-
307
( 307 )
-
-
-
Share based compensation expense, net of forfeitures
-
-
-
-
2,239
33
-
-
2,272
Other comprehensive income
-
-
-
-
-
-
4,018
-
4,018
December 31, 2025
8,213,328
$ 82
-
$ -
$ ( 1,338 )
$ 125,924
$ ( 7,454 )
$ 251,443
$ 368,657
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
76
Table of Contents
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the years ended December 31,
(dollars in thousands)
2025
2024
2023
Operating activities
Net income
$ 30,366
15,530
13,426
Adjustments to reconcile net income
to cash provided by operating activities:
Provision for credit losses
2,950
125
1,260
Depreciation and other amortization
4,307
4,810
4,816
Accretion and amortization of securities
discounts and premiums, net
430
554
61
Loss on sale of investment securities
available for sale
515
-
-
Gain on sale of fixed assets
-
( 28 )
-
Net change in operating leases
87
145
233
Compensation expense related to stock
options and restricted stock grants
2,272
2,283
1,943
Gain on sale of loans held for sale
( 6,338 )
( 5,447 )
( 3,790 )
Loans originated and held for sale
( 217,420 )
( 188,906 )
( 147,040 )
Proceeds from sale of loans held
for sale
216,754
196,982
147,553
Increase in cash surrender value
of bank owned life insurance
( 1,705 )
( 1,569 )
( 1,379 )
Increase in deferred tax asset
( 1,303 )
( 1,232 )
( 230 )
Decrease (increase) in other assets,
net
1,876
( 3,527 )
( 1,378 )
Increase
(decrease) in other liabilities, net
( 2,334 )
5,838
2,178
Net
cash provided by operating activities
30,457
25,558
17,653
Investing activities
Increase (decrease) in cash realized
from:
Increase in loans, net
( 213,716 )
( 30,408 )
( 329,431 )
Purchase of property and equipment
( 581 )
( 785 )
( 1,242 )
Purchase of investment securities:
Available for sale
( 32,457 )
( 23,937 )
( 63,224 )
Other investments
( 573 )
( 4,301 )
( 51,642 )
Proceeds from maturities, calls and
repayments of investment securities:
Available for sale
11,894
25,793
24,428
Other investments
-
4,750
42,536
Proceeds from sales of investment
securities available for sale
29,101
-
-
Proceeds
from sale of fixed assets
-
28
-
Net
cash used for investing activities
( 206,332 )
( 28,860 )
( 378,575 )
Financing activities
Increase (decrease) in cash realized
from:
Increase in deposits, net
281,038
56,201
245,700
Increase (decrease) in Federal Home
Loan Bank advances and other borrowings
-
( 35,000 )
100,000
Decrease in subordinated debentures
-
( 11,500 )
-
Proceeds from the exercise of stock
options
2,042
294
518
Restricted
shares withheld for taxes
( 485 )
-
-
Net
cash provided by financing activities
282,595
9,995
346,218
Net increase (decrease) in cash
and cash equivalents
106,720
6,693
( 14,704 )
Cash
and cash equivalents, beginning of year
162,863
156,170
170,874
Cash
and cash equivalents, end of year
$ 269,583
162,863
156,170
Supplemental information
Cash paid for
Interest
$ 106,853
119,348
93,351
Income
taxes
10,640
3,767
1,514
Schedule of non-cash
transactions
Unrealized gain (loss) on securities,
net of income taxes
3,611
( 130 )
2,068
Right-of-use assets obtained in exchange
for lease obligations:
Operating leases
-
-
145
Foreclosure
of other real estate
275
-
-
See notes to consolidated financial statements that are an integral
part of these consolidated statements.
77
Table of Contents
NOTE 1 – Summary of Significant Accounting
Policies and Activities
Southern First Bancshares, Inc. (the
“Company”) is a South Carolina corporation that owns all of the capital stock of Southern First Bank (the “Bank”)
and all of the stock of Greenville First Statutory Trust I and II (collectively, the “Trusts”). The Trusts are special purpose
non-consolidated entities organized for the sole purpose of issuing trust preferred securities. The Bank’s primary federal regulator is
the Federal Deposit Insurance Corporation (the “FDIC”). The Bank is also regulated and examined by the South Carolina Board
of Financial Institutions. The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by
the FDIC, and providing commercial, consumer and mortgage loans to the general public.
Basis of Presentation
The accompanying consolidated financial statements
include the accounts of the Company and its wholly owned subsidiary, Southern First Bank. In consolidation, all significant intercompany
transactions have been eliminated. The accounting and reporting policies conform to accounting principles generally accepted in the United
States of America. In accordance with guidance issued by the Financial Accounting Standards Board (“FASB”), the operations
of the Trusts have not been consolidated in these financial statements.
Use of Estimates
The preparation of consolidated financial statements
in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date
of the consolidated financial statements and the reported amount of income and expenses during the reporting periods. Actual results could
differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the
determination of the allowance for credit losses, derivatives, real estate acquired in settlement of loans, fair value of financial instruments,
evaluating investment securities for credit impairment and valuation of deferred tax assets.
Risks and Uncertainties
In the normal course of its business, the Company
encounters two significant types of risks: economic and regulatory. There are three main components of economic risk: interest rate risk,
credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or
reprice at different speeds, or on different bases, than its interest-earning assets. Credit risk is the risk of default within the Company’s
loan portfolio that results from borrowers’ inability or unwillingness to make contractually required payments. Market risk reflects
changes in the value of collateral underlying loans receivable and the valuation of real estate held by the Company. There were several
notable bank failures in 2023, driven primarily by liquidity challenges as depositors rapidly withdrew funds. These failures were exacerbated
by the impact of rising interest rates, which left affected banks unable to sell long-term investment securities without incurring significant
losses. In response, regulators took steps to stabilize the banking system, including ensuring that losses to the Deposit Insurance Fund
used to support uninsured depositors would be recovered through a special assessment on banks, as mandated by law. While the banking disruptions
seen in 2023 have largely stabilized, the financial environment remains uncertain, shaped by ongoing inflationary pressures, other bank
failures in 2025, and persistent concerns around commercial real estate values and refinancing risks. In late 2024, the Federal Reserve
began lowering interest rates in response to easing inflation and slowing growth. While lower rates can support loan demand, they may
also compress net interest margins. The Federal Reserve is also continuing balance sheet reduction, contributing to some funding and market
volatility. The long-term impact of these developments on the economy, financial institutions, and regulatory frameworks remains uncertain.
The Company is subject to the regulations of various
governmental agencies. These regulations can and do change significantly from period to period. The Company also undergoes periodic examinations
by the regulatory agencies, which may subject it to changes with respect to valuation of assets, amount of required credit loss allowance
and operating restrictions resulting from the regulators’ judgments based on information available to them at the time of their
examinations.
The Bank makes loans to individuals and businesses
in the Upstate, Midlands, and Lowcountry regions of South Carolina as well as the Triangle, Triad and Charlotte regions of North Carolina
and Atlanta, Georgia for various personal and commercial purposes. The Bank’s loan portfolio has a concentration of real estate
loans. As of December 31, 2025 and 2024, real estate loans represented 82.8 % and 83.5 % of total loans, respectively. However, borrowers’
ability to repay their loans is not dependent upon any specific economic sector.
78
Table of Contents
As of December 31, 2025, the Company’s and
the Bank’s capital ratios were in excess of all regulatory requirements. While management believes that we have sufficient capital
to withstand an extended economic recession, our reported and regulatory capital ratios could be adversely impacted by future credit losses.
The Company maintains access to multiple sources
of liquidity, including a $ 15.0 million holding company line of credit with another bank which could be used to support capital ratios
at the subsidiary bank. As of December 31, 2025, the $ 15.0 million line was unused.
Subsequent Events
Subsequent events are events or transactions that
occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions
that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the
process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did
not exist at the date of the balance sheet but arose after that date. Management performed an evaluation to determine whether there have
been any subsequent events since the balance sheet date and determined that no subsequent events occurred requiring accrual or disclosure.
Reclassifications
Certain amounts, previously reported, have been
reclassified to state all periods on a comparable basis and had no effect on shareholders’ equity or net income.
Change in Accounting Estimate
During
the first quarter of 2025, the Company changed its methodology for estimating the allowance for credit losses on loans by transitioning
from a lifetime probability of default and loss given default model to a discounted cash flow (“DCF”) approach. The Company
transitioned to the DCF method as it allows for a better estimation of credit losses through customization among the various inputs by
loan segmentation. The DCF model uses regression techniques that relate one or more economic factors to the default rate of various portfolios
to build reasonable and supportable forecasts to estimate future losses. The Company determined that the national gross domestic product
and unemployment rate were the two economic factors which had the greatest correlation to historical performance for use in the forecasted
portion of the model. In addition, the transition to the DCF model allowed the Company to reduce its reliance on qualitative factors and
to analyze them on a more granular level, such as by segment. The refinement represents a change in accounting estimate under ASC Topic
250, Accounting Changes and Error Corrections, with prospective application beginning in the period of change. This change in accounting
estimate did not have a material effect on the Company’s financial statements.
Cash and Cash Equivalents
Cash and cash equivalents include cash and due
from banks, interest bearing deposits and federal funds sold. Cash and cash equivalents have original maturities of three months or less,
and federal funds sold are generally purchased and sold for one-day periods. Accordingly, the carrying value of these instruments is deemed
to be a reasonable estimate of fair value. At December 31, 2025 and 2024, included in cash and cash equivalents was $ 1.1 million
and $ 5.4 million, respectively, on deposit with the Federal Reserve Bank.
Investment Securities
We classify our investment securities as held to
maturity securities, trading securities and available for sale securities as applicable.
Investment securities are designated as held to
maturity if we have the intent and the ability to hold the securities to maturity. Held to maturity securities are carried at amortized
cost, adjusted for the amortization of any related premiums or the accretion of any related discounts into interest income using a methodology
which approximates a level yield of interest over the estimated remaining period until maturity.
Investment securities that are purchased and held
principally for the purpose of selling in the near term are reported as trading securities. Trading securities are carried at fair value
with unrealized holding gains and losses included in earnings.
79
Table of Contents
We classify investment securities as available
for sale when at the time of purchase we determine that such securities may be sold at a future date or if we do not have the intent or
ability to hold such securities to maturity. Securities designated as available for sale are recorded at fair value. Changes in the fair
value of available for sale debt securities are included in shareholders’ equity as unrealized gains or losses, net of the related
tax effect. Realized gains or losses on available for sale securities are computed on the specific identification basis.
Allowance for Credit Losses – Investment
Securities
For available for sale debt securities in an unrealized
loss position, the Company first assesses whether it intends to sell, or if it is more likely than not that it will be required to sell
the security before recovery of the amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the
security’s amortized cost basis is written down to fair value through income with the establishment of an allowance under the Current
Expected Credit Loss Model (“CECL”). For debt securities available for sale that do not meet the aforementioned criteria,
the Company evaluates whether any decline in fair value is due to credit loss factors. In making this assessment, management considers
any changes to the rating of the security by a rating agency and adverse conditions specifically related to the security, among other
factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security
are compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than
the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount
that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses
is recognized in other comprehensive income.
Changes in the allowance for credit losses under
CECL are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance when management believes
the uncollectibility of an available for sale security is confirmed or when either of the criteria regarding intent or requirement to
sell is met. At December 31, 2025 and 2024, there was no allowance for credit losses related to the available-for-sale portfolio.
In addition, the Company did not have any held-to-maturity securities at December 31, 2025 and 2024, respectively.
Accrued interest receivable on available for sale
debt securities totaled $ 539,000 and $ 576,000 at December 31, 2025 and December 31, 2024, respectively, and was excluded from the estimate
of credit losses.
Other Investments
Other investments include stock acquired for membership
and regulatory purposes, such as Federal Home Loan Bank of Atlanta (“FHLB”) stock, investments in unconsolidated subsidiaries
and other nonmarketable securities. FHLB stock is generally pledged against any borrowings from the FHLB and cash dividends on our FHLB
stock are recorded in investment income. Other nonmarketable securities consist of investments in funds related to the Small Business
Investment Company (“SBIC”) and Rural Business Investment Company (“RBIC”) programs, as well as an investment
in a South Carolina not-for-profit corporation. No ready market exists for these stocks and they have no quoted market value. As a result,
these securities are carried at cost and are periodically evaluated for impairment.
Loans
Loans are stated at the principal balance outstanding.
Unamortized net loan fees and the allowance for possible credit losses are deducted from total loans on the balance sheets. Interest income
is recognized over the term of the loan based on the principal amount outstanding. The net of loan origination fees received and direct
costs incurred in the origination of loans is deferred and amortized to interest income over the contractual life of the loans adjusted
for actual principal prepayments using a method approximating the interest method.
Allowance for Credit Losses - Loans
Under CECL, the allowance for credit losses on loans
is a valuation allowance estimated at each balance sheet date in accordance with GAAP that is deducted from the loans’ amortized
cost basis to present the net amount expected to be collected on the loans.
Management assesses the adequacy of the allowance
on a quarterly basis. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting
balance. The level of the allowance is based upon management’s evaluation of historical default and loss experience, current and projected
economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’
ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan
quality indications and other pertinent factors, including regulatory recommendations. Management believes the level of the allowance
for credit losses is adequate to absorb all expected future losses inherent in the loan portfolio
80
Table of Contents
at the balance sheet date. The allowance
is increased through provision for credit losses and decreased by charge-offs, net of recoveries of amounts previously charged-off.
The allowance for credit losses is measured on a
collective basis for pools of loans with similar risk characteristics. The Company has identified the following pools of financial assets
with similar risk characteristics for measuring expected credit losses:
Commercial loans
● Owner occupied real estate - Owner
occupied commercial mortgages consist of loans to purchase or re-finance owner occupied nonresidential properties. This includes office
buildings, other commercial facilities, and farmland. Commercial mortgages secured by owner occupied properties are primarily dependent
on the ability of borrowers to achieve business results consistent with those projected at loan origination. While these loans and leases
are collateralized by real property in an effort to mitigate risk, it is possible the liquidation of collateral will not fully satisfy
the obligation.
● Non-owner occupied real estate - Non-owner
occupied commercial mortgages consist of loans to purchase or refinance investment nonresidential properties. This includes office buildings
and other facilities rented or leased to unrelated parties, as well as farmland and multifamily properties. The primary risk associated
with income producing commercial mortgage loans is the ability of the income-producing property that collateralizes the loan to produce
adequate cash flow to service the debt. While these loans are collateralized by real property in an effort to mitigate risk, it is possible
the liquidation of collateral will not fully satisfy the obligation.
● Construction - Construction loans
consist of loans to finance land for development of commercial or residential real property and construction of multifamily apartments
or other commercial properties. These loans are highly dependent on the supply and demand for commercial real estate as well as the demand
for newly constructed residential homes and lots acquired for development. Deterioration in demand could result in decreased collateral
values, which could make repayments of outstanding loans difficult for customers.
● Commercial business - Commercial
business loans consist of loans or lines of credit to finance accounts receivable, inventory or other general business needs, business
credit cards, and lease financing agreements for equipment, vehicles, or other assets. The primary risk associated with commercial and
industrial and lease financing loans is the ability of borrowers to achieve business results consistent with those projected at origination.
Failure to achieve these projections presents risk that the borrower will be unable to service the debt consistent with the contractual
terms of the loan.
Consumer loans
● Real estate - Residential mortgages
consist of loans to purchase or refinance the borrower’s primary dwelling, second residence or vacation home and are often secured
by 1-4 family residential property. Significant and rapid declines in real estate values can result in borrowers having debt levels in
excess of the current market value of the collateral.
● Home equity - Home equity loans consist
of home equity lines of credit and other lines of credit secured by first or second liens on the borrower’s primary residence. These
loans are secured by both senior and junior liens on the residential real estate and are particularly susceptible to declining collateral
values. This risk is elevated for loans secured by junior lines as a substantial decline in value could render the junior lien position
effectively unsecured.
● Construction - Construction loans
consist of loans to construct a borrower’s primary or secondary residence or vacant land upon which the owner intends to construct
a dwelling at a future date. These loans are typically secured by undeveloped or partially developed land in anticipation of completing
construction of a 1-4 family residential property. There is risk these construction and development projects can experience delays and
cost overruns exceeding the borrower’s financial ability to complete the project. Such cost overruns can result in foreclosure of
partially completed and unmarketable collateral.
● Other - Consumer loans consist
of loans to finance unsecured home improvements, student loans, automobiles and revolving lines of credit that can be secured or unsecured.
The value of the underlying collateral within this class is at risk of potential rapid depreciation which could result in unpaid balances
in excess of the collateral.
81
Table of Contents
On January 1, 2025, the Company transitioned to
the DCF modeling approach to estimate the allowance for credit losses “ACL” on loans as it allows for a better estimation
of credit losses through customization among the various inputs by loan segmentation. The DCF methodology is applied on a segment-by-segment
basis at the loan level with a one-year reasonable and supportable forecast period, followed by a one-year reversion to the long-term
average. The Company considers economic forecasts of national gross domestic product (“GDP”) and unemployment rates as reported
by Fannie Mae to inform the model for loss estimation. Historical loss rates used in the quantitative model were derived using both the
Bank’s and peer bank data obtained from publicly-available sources (i.e., federal call reports) encompassing an economic cycle. The peer
group utilized by the Bank is comprised of financial institutions of relatively similar size (i.e., $1-$15 billion of total assets) and
in similar markets. In addition, the DCF methodology considers the weighted average life of the portfolio, impacting the reaction time
and the exposure to potential loss based on changes in the interest rate environment. Management also considers qualitative adjustments
when estimating loan losses to take into account the model’s quantitative limitations. Qualitative adjustments to quantitative loss factors,
either negative or positive, may include changes in lending policies; international, national, regional, and local conditions; volume
and terms of loans; experience and depth of management; volume and severity of past due loans; concentrations of credit; and loan review
results. The Company enhanced its qualitative factor framework to better address risks that are not reflected in the quantitative loss
factors. The risk weightings associated with certain qualitative factors were revised based on new information reflecting the current
economic and market environment.
Prior to January 1, 2025, the Company used a lifetime
probability of default and loss given default modeling approach to estimate the allowance for credit losses on loans. This method used
historical correlations between default experience and the age of loans to forecast defaults and losses, assuming that a loan in a pool
shares similar risk characteristics such as loan product type, risk rating and loan age, and demonstrates similar default characteristics
as other loans in that pool, as the loan progresses through its lifecycle. The Company calculated lifetime probability of default and
loss given default rates based on historical loss experience, which was used to calculate expected losses based on the pool’s loss
rate and the age of loans in the pool. The Company used its own internal data to measure historical credit loss experience within the
pools with similar risk characteristics over an economic cycle. The probability of default and loss given default method also includes
assumptions of observed migration over the lifetime of the underlying loan data.
While the Company’s policies and procedures
used to estimate the allowance for credit losses, as well as the resulting provision for credit losses charged to income, are considered
adequate by management and are reviewed periodically by regulators, model validators and internal audit, they are necessarily approximate
and imprecise. There are factors beyond the Company’s control, such as changes in projected economic conditions, real estate markets
or particular industry conditions which may materially impact asset quality and the adequacy of the allowance for credit losses and thus
the resulting provision for credit losses.
Accrued Interest Receivable
Accrued interest receivable related to loans totaled
$ 11.8 million and $ 11.0 million at December 31, 2025 and December 31, 2024, respectively, and was reported in other assets on the consolidated
balance sheets. The Company elected not to measure an allowance for credit losses for accrued interest receivable and instead elected
to reverse interest income on loans or securities that are placed on nonaccrual status, which is generally when the instrument is 90 days
past due, or earlier if the Company believes the collection of interest is doubtful. The Company has concluded that this policy results
in the timely reversal of uncollectable interest.
Unfunded Commitments
The Company estimates expected credit losses on
commitments to extend credit over the contractual period in which the Company is exposed to credit risk on the underlying commitments,
unless the obligation is unconditionally cancelable by the Company. The allowance for off-balance sheet credit exposures, which is reflected
within other liabilities on the consolidated balance sheets, is adjusted for as an increase or decrease to the provision for credit losses.
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 its estimated life. The allowance is calculated using the same aggregate reserve rates calculated for the funded
portion of loans at the portfolio level applied to the amount of commitments expected to fund.
The Company’s CECL allowances will fluctuate over
time due to macroeconomic conditions and forecasts as well as the size and composition of the loan portfolios.
82
Table of Contents
Nonaccrual and Past Due Loans
Loans are generally placed on nonaccrual status
when principal or interest becomes 90 days past due, or when payment in full is not anticipated. When a loan is placed on nonaccrual status,
interest accrued but not received is generally reversed against interest income. Cash receipts on nonaccrual loans are not recorded as
interest income, but are used to reduce the loan’s principal balance. A nonaccrual loan is generally returned to accrual status
and accrual of interest is resumed when payments have been made according to the terms and conditions of the loan for a continuous six-month
period. Our loans are considered past due when contractually required principal or interest payments have not been made on the due dates.
Nonperforming Assets
Nonperforming assets include real estate acquired
through foreclosure or deed taken in lieu of foreclosure, loans on nonaccrual status and loans past due 90 days or more and still accruing
interest. Loans are placed on nonaccrual status when, in the opinion of management, the collection of additional interest is uncertain.
Thereafter no interest is taken into income until such time as the borrower demonstrates the ability to pay both principal and interest.
Individually Evaluated Loans
Our individually evaluated loans include loans
on nonaccrual status and other loans as needed. For loans that are classified as individually evaluated, an allowance is established when
the fair value (discounted cash flows, collateral value, or observable market price) of the individually evaluated loan less costs to
sell, are lower than the carrying value of that loan. A loan is considered individually evaluated when, based on current information and
events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to
the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral
value, and the probability of collecting scheduled principal and interest payments when due, among other factors. Loans that experience
insignificant payment delays and payment shortfalls generally are not classified as individually evaluated. Management determines the
significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding
the loan and the borrower, including, without limitation, the length of the delay, the reasons for the delay, the borrower’s prior payment
record, and the amount of the shortfall in relation to the principal and interest owed. The allowance for credit loss is measured on a
loan-by-loan basis for commercial and consumer loans by either the present value of expected future cash flows discounted at the loan’s
effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
Loan Charge-off Policy
For commercial loans, we generally fully charge
off or charge collateralized loans down to net realizable value when management determines the loan to be uncollectible; repayment is
deemed to be projected beyond reasonable time frames; the loan has been classified as a loss by either our internal loan review process
or our banking regulatory agencies; the client has filed bankruptcy and the loss becomes evident owing to a lack of assets; or the loan
is 120 days past due unless both well-secured and in the process of collection. For consumer loans, we generally charge down to net realizable
value when the loan is 180 days past due.
Loan Modifications to Borrowers Experiencing Financial Difficulty
Loans that are modified
are reviewed by the Company to identify if the modification was due to a borrower experiencing financial difficulty. Terms may be modified
to fit the ability of the borrower to repay in line with its current financial status. The modification of the terms of such loans includes
one or a combination of the following: a reduction of the stated interest rate of the loan, an extension of the maturity date, a permanent
reduction of the recorded investment of the loan, or an other-than-insignificant payment delay.
Other Real Estate Owned (“OREO”)
Real estate acquired through foreclosure is initially
recorded at the lower of cost or estimated fair value less selling costs. Subsequent to the date of acquisition, it is carried at the
lower of cost or fair value, adjusted for net selling costs. Fair values of real estate owned are reviewed regularly and write-downs are
recorded when it is determined that the carrying value of real estate exceeds the fair value less estimated costs to sell. Costs relating
to the development and improvement of such property are capitalized, whereas those costs relating to holding the property are expensed.
Property and Equipment
Property and equipment are stated at cost. Major
repairs are charged to operations, while major improvements are capitalized. Depreciation is computed using the straight-line method over
the estimated useful lives of the related assets.
83
Table of Contents
Upon retirement, sale, or other disposition of property and equipment, the cost and
accumulated depreciation are eliminated from the accounts, and gain or loss is included in income from operations.
Construction in progress is stated at cost, which
includes the cost of construction and other direct costs attributable to the construction. No provision for depreciation is made on construction
in progress until such time as the relevant assets are completed and put into use.
Operating Leases
The Company maintains operating leases on land
and buildings for various office spaces. The operating right-of-use asset is included in property and equipment and the operating right-of-use
liability is included in other liabilities on the balance sheets. The right-of-use asset and lease liability are recognized at lease commencement
by calculating the net present value of the lease payments over the lease term.
Bank Owned Life Insurance Policies
Bank owned life insurance policies represent the
cash value of policies on certain officers of the Company.
Comprehensive Income
Comprehensive income (loss) consists of net income
and net unrealized gains (losses) on securities and is presented in the statements of shareholders’ equity and comprehensive income.
The statement requires only additional disclosures in the consolidated financial statements; it does not affect our results of operations.
Revenue from Contracts with Customers
The Company records revenue from contracts with
customers in accordance with Accounting Standards Codification Topic 606, “Revenue from Contracts with Customers” (“Topic
606”). Under Topic 606, the Company must identify the contract with a customer, identify the performance obligations in the contract,
determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue
when (or as) the Company satisfies a performance obligation. Significant revenue has not been recognized in the current reporting period
that results from performance obligations satisfied in previous periods.
The Company’s primary sources of revenue
are derived from interest and dividends earned on loans, investment securities, and other financial instruments that are not within the
scope of Topic 606. The Company has evaluated the nature of its contracts with customers and determined that further disaggregation of
revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income
was not necessary. The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered
and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. Because performance obligations
are satisfied as services are rendered and the transaction prices are fixed, the Company has made no significant judgments in applying
the revenue guidance prescribed in Topic 606 that affect the determination of the amount and timing of revenue from contracts with customers.
Income Taxes
The financial statements have been prepared on the
accrual basis. When income and expenses are recognized in different periods for financial reporting purposes versus for the purposes of
computing income taxes currently payable, deferred taxes are provided on such temporary differences. Deferred tax assets and liabilities
are recognized for the expected future tax consequences of events that have been recognized in the consolidated financial statements or
tax returns. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years
in which those temporary differences are expected to be realized or settled. The Company believes that its income tax filing positions
taken or expected to be taken on its tax returns will more likely than not be sustained upon audit by the taxing authorities and does
not anticipate any adjustments that will result in a material adverse impact on the Company’s financial condition, results of operations,
or cash flow. Therefore, no reserves for uncertain income tax positions have been recorded. The Company’s federal and state income
tax returns are open and subject to examination from the 2022 tax return year and forward.
84
Table of Contents
Stock-Based Compensation
The Company has a stock-based employee compensation
plan. Compensation cost is recognized for all stock options granted and for any outstanding unvested awards as if the fair value method
had been applied to those awards as of the date of grant.
Adoption of New Accounting Standard
In January 2023, the Company adopted ASU 2022-02,
“Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures” (“ASU
2022-02”), which eliminated the accounting guidance for troubled debt restructurings (“TDRs”) while enhancing disclosure
requirements for certain loan refinancing and restructurings by creditors when a borrower is experiencing financial difficulty. In addition,
for public business entities, the guidance requires disclosure of current-period gross write-offs by year of origination for financing
receivables and net investments in leases within the scope of Subtopic 326-20. The Company adopted the guidance using the modified retrospective
method. Upon adoption of this guidance, the Company no longer establishes a specific reserve for modifications to borrowers experiencing
financial difficulty. Instead, these modifications are included in their respective cohort and a historical loss rate is applied to the
current loan balance to arrive at the quantitative baseline portion of the allowance. The difference between the allowance previously
determined and the current allowance was not material to the Company’s financial statements.
In January 2023, the Company adopted ASU 2022-01,
“Derivatives and Hedging (Topic 815): Fair Value Hedging – Portfolio Layer Method”, which intended to better align hedge
accounting with an organization’s risk management strategies. The ASU became applicable to the Company in the second quarter of
2023 when we entered into a fair value hedge using the portfolio layer method.
In December
2022, the FASB issued amendments to defer the sunset date of the Reference Rate Reform Topic of the Accounting Standards Codification
from December 31, 2022 to December 31, 2024, because the current relief in Reference Rate Reform Topic may not cover a period of time
during which a significant number of modifications may take place. The amendments were effective upon issuance. The amendments did not
have a material effect on the Company’s financial statements.
In November
2023, the FASB amended the Segment Reporting topic in the Accounting Standards Codification to improve disclosures about a public entity’s
reportable segments and provide more detailed information about a reportable segment’s expenses. The amendments were effective for
fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption
was permitted. Upon adoption, the Company applied the amendments retrospectively to all prior periods presented in the financial statements.
The amendments did not have a material effect on the Company’s financial statements.
In December
2023, the FASB amended the Income Taxes topic in the Accounting Standards Codification to improve the transparency of income tax disclosures.
The amendments were effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements
that have not yet been issued or made available for issuance. The amendments did not have a material effect on the Company’s financial
statements.
Newly Issued,
But Not Yet Effective Accounting Standards
In November
2024, the FASB amended the Income Statement – Reporting Comprehensive Income topic in the Accounting Standards Codification
to require public companies to disclose, in interim and annual reporting periods, additional information about certain expenses in the
notes to the financial statements. The amendments are effective for annual periods beginning after December 15, 2026, and interim reporting
periods beginning after December 15, 2027. Early adoption is permitted. The Company will apply the amendments retrospectively to all prior
periods presented in the financial statements. The Company does not expect these amendments to have a material effect on its financial
statements.
In December
2025, the FASB amended the Interim Reporting topic in the Accounting Standards Codification to clarify current interim reporting requirements.
The amendments are effective for interim reporting periods within annual reporting periods beginning after December 15, 2027. Early adoption
is permitted. The amendments in this update can be applied prospectively or retrospectively. The Company does not expect these amendments
to have a material effect on its financial statements.
85
Table of Contents
Operating
Segments
The Company
adopted Accounting Standards Update 2023-07 “Segment Reporting (Topic 280) – Improvement to Reportable Segment Disclosures”
on January 1, 2024. The Company, through the Bank, provides a broad range of financial services to individuals and companies in South
Carolina, North Carolina, and Georgia. The Company operates through a single operating and reporting segment, primarily as a bank through
services including demand, time and savings deposits; lending services; ATM processing and mortgage banking services. The Company’s
chief operating decision maker, the Company’s Chief Executive Officer, assesses performance for the Company and decides how to allocate
resources based on net income that also is reported on the income statement as consolidated net income. The measure of segment assets
is reported on the balance sheet as total consolidated assets. While the chief operating decision maker monitors the operating results
of its lines of business, operations are managed and financial performance is evaluated on a consolidated basis. Accordingly, all of the
financial service operations are considered by management to be aggregated in one reportable operating segment.
NOTE 2 – Investment Securities
The amortized costs and fair value of investment
securities are as follows:
Schedule of amortized costs and fair value of investment securities
December 31, 2025
Amortized
Gross Unrealized
Fair
(dollars in thousands)
Cost
Gains
Losses
Value
Available for sale
Corporate bonds Corporate bonds [Member]
$ 1,703
-
103
1,600
US government agencies US government agencies [Member]
13,225
33
980
12,278
State and political subdivisions State and political subdivisions [Member]
19,934
-
2,064
17,870
Asset-backed securities Asset-backed securities [Member]
16,505
32
118
16,419
Mortgage-backed securities Mortgage-backed securities [Member]
85,798
14
6,249
79,563
Total investment securities available for sale
$ 137,165
79
9,514
127,730
December
31, 2024
Amortized
Gross
Unrealized
Fair
(dollars in thousands)
Cost
Gains
Losses
Value
Available for sale
Corporate bonds
$ 2,121
-
194
1,927
US treasuries US treasuries [Member]
999
-
91
908
US government agencies
17,540
1
1,746
15,795
State and political subdivisions
22,387
-
3,065
19,322
Asset-backed securities
36,613
36
111
36,538
Mortgage-backed securities
66,988
19
9,370
57,637
Total investment securities available for sale
$ 146,648
56
14,577
132,127
During 2025 and 2024, $ 11.9 million and $ 25.8 million,
respectively, of investment securities matured or were called. No gain or loss was recognized on the maturities of the investment securities.
During 2025 approximately $ 29.1 million of investment securities were either sold or called, resulting in a loss on sale of investment
securities of $ 515,000 .
The amortized costs and fair values of investment
securities available for sale at December 31, 2025 and 2024, by contractual maturity, are shown below. Expected maturities may differ
from contractual maturities because issuers have the right to prepay the obligations.
86
Table of Contents
Schedule of amortized costs and fair values of investment securities available for sale by contractual maturity
December 31, 2025
December 31, 2024
(dollars in thousands)
Amortized
Cost
Fair
Value
Amortized
Cost
Fair
Value
Available for sale
Due within one year
$ 20
19
$ 470
461
Due after one through five years
12,207
11,261
17,897
16,154
Due after five through ten years
27,673
25,730
29,512
26,791
Due after ten years
97,265
90,720
98,769
88,721
Total investment securities
$ 137,165
127,730
$ 146,648
132,127
The tables below summarize gross unrealized losses
on investment securities and the fair market value of the related securities, aggregated by investment category and length of time that
individual securities have been in a continuous unrealized loss position, at December 31, 2025 and 2024.
Schedule of gross unrealized losses on investment securities and fair market value of related securities
December 31, 2025
Less than 12 months
12 months or longer
Total
(dollars in thousands)
#
Fair
value
Unrealized
losses
#
Fair
value
Unrealized
losses
#
Fair
value
Unrealized
losses
Available for sale
Corporate bonds
-
$ -
$ -
1
$ 1,600
$ 103
1
$ 1,600
$ 103
US government agencies
-
-
-
7
8,367
980
7
8,367
980
State and political subdivisions
-
-
-
29
17,870
2,064
29
17,870
2,064
Asset-backed securities
3
4,483
22
2
6,035
96
5
10,518
118
Mortgage-backed securities
7
34,538
163
57
42,546
6,086
64
77,084
6,249
Total investment securities
10
$ 39,021
$ 185
96
$ 76,418
$ 9,329
106
$ 115,439
$ 9,514
December 31, 2024
Less than 12 months
12 months or longer
Total
(dollars in thousands)
#
Fair
value
Unrealized
losses
#
Fair
value
Unrealized
losses
#
Fair
value
Unrealized
losses
Available for sale
Corporate bonds
-
$ -
$ -
1
$ 1,927
$ 194
1
$ 1,927
$ 194
US treasuries
-
-
-
1
908
91
1
908
91
US government agencies
1
2,694
1
9
10,269
1,745
10
12,963
1,746
State and political subdivisions
3
1,436
153
30
17,886
2,912
33
19,322
3,065
Asset-backed securities
6
15,828
83
5
5,344
28
11
21,172
111
Mortgage-backed securities
6
8,226
409
61
45,360
8,961
67
53,586
9,370
Total investment securities
16
$ 28,184
$ 646
107
$ 81,694
$ 13,931
123
$ 109,878
$ 14,577
At December 31, 2025, the Company had 106 individual
investments that were in an unrealized loss position. The unrealized losses were primarily attributable to changes in interest rates,
rather than deterioration in credit quality and the issuers of these securities continue to make timely principal and interest payments
under the contractual terms of the securities. The Company does not intend to sell these securities, and it is more likely than not that
the Company will not be required to sell these securities before recovery of the amortized cost. Additional information related to the
types of securities held at December 31, 2025, other than securities issued or guaranteed by US government entities or agencies including
US Treasuries and substantially all of the Company’s mortgage-backed securities, is as follows:
Corporate securities – The Company has one
holding in corporate debt securities for which there have been no payment defaults.
Municipal securities – All of the Company’s
holdings of municipal bonds were investment grade and there have been no payment defaults. All of these securities have been rated A+
or higher by Moody’s or Standard & Poors or Fitch.
Asset-backed securities – There were five
investment grade asset-backed securities, and there have been no payment default on these securities.
As such, there is no allowance for credit losses
on available for sale securities recognized as of December 31, 2025.
87
Table of Contents
Other investments are comprised of the following and are recorded
at cost which approximates fair value:
Schedule of other investments
December 31,
(dollars in thousands)
2025
2024
Federal Home Loan Bank stock
$ 14,540
14,516
Other nonmarketable investments
5,120
4,571
Investment in Trust Preferred subsidiaries
403
403
Total other investments
$ 20,063
19,490
The Company has evaluated other investments for
impairment and determined that the other investments are not impaired as of December 31, 2025 and ultimate recoverability of the par value
of the investments is probable. All of the FHLB stock is used to collateralize advances with the FHLB.
At December 31, 2025 and 2024, there were no securities
pledged as collateral for repurchase agreements from brokers.
NOTE 3 – Mortgage Loans Held for Sale
Mortgage loans originated and intended for sale
in the secondary market are reported as loans held for sale and carried at fair value under the fair value option with changes in fair
value recognized in current period earnings. Loans held for sale include mortgage loans which are saleable into the secondary mortgage
markets and their fair values are estimated using observable quoted market or contracted prices or market price equivalents, which would
be used by other market participants. At the date of funding of the mortgage loan held for sale, the funded amount of the loan, the related
derivative asset or liability of the associated interest rate lock commitment, less direct loan costs becomes the initial recorded investment
in the loan held for sale. Such amount approximates the fair value of the loan. At December 31, 2025, mortgage loans held for sale totaled
$ 11.6 million compared to $ 4.6 million at December 31, 2024.
Mortgage loans held for sale are considered de-recognized,
or sold, when the Company surrenders control over the financial assets. Control is considered to have been surrendered when the transferred
assets have been isolated from the Company, beyond the reach of the Company and its creditors; the purchaser obtains the right (free of
conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets; and the Company does not
maintain effective control over the transferred assets through an agreement that both entitles and obligates the Company to repurchase
or redeem the transferred assets before their maturity or the ability to unilaterally cause the holder to return specific assets.
Gains and losses from the sale of mortgage loans
are recognized based upon the difference between the sales proceeds and carrying value of the related loans upon sale and are recorded
in mortgage banking income in the statement of income. Mortgage banking income also includes the unrealized gains and losses associated
with the loans held for sale and the realized and unrealized gains and losses from derivatives.
Mortgage loans sold to investors by the Company,
and which were believed to have met investor and agency underwriting guidelines at the time of sale, may be subject to repurchase or indemnification
in the event of specific default by the borrower or subsequent discovery that underwriting standards were not met. The Company may, upon
mutual agreement, agree to repurchase the loans or indemnify the investor against future losses on such loans. In such cases, the Company
bears any subsequent credit loss on the loans. As appropriate, the Company establishes mortgage repurchase reserves related to various
representations and warranties that reflect management’s estimate of losses. Historically, losses related to repurchased mortgage
loans has not been material.
NOTE 4 – Loans and Allowance for Credit
Losses
The Company makes loans to individuals and small
businesses for various personal and commercial purposes primarily in the Upstate, Midlands, and Lowcountry regions of South Carolina,
the Triangle, Triad, and Charlotte regions of North Carolina as well as Atlanta, Georgia. The Company’s loan portfolio is not concentrated
in loans to any single borrower or a relatively small number of borrowers. The Company focuses its lending activities on businesses and
individuals that reside in the markets that we serve. The principal component of the loan portfolio is loans secured by real estate mortgages
which account for 82.8 % of total loans at December 31, 2025. Commercial loans comprise 55.2 % of total real estate loans and consumer loans
account for 44.8 % . Commercial real estate loans are further categorized into owner occupied which represents 19.2 % of total loans and
non-owner occupied loans which represents 24.9 % . Commercial construction loans represent only 1.7 % of the total loan portfolio.
88
Table of Contents
In addition to monitoring potential concentrations
of loans to particular borrowers or groups of borrowers, industries and geographic regions, management monitors exposure to credit risk
from concentrations of lending products and practices such as loans that subject borrowers to substantial payment increases (e.g. principal
deferral periods, loans with initial interest-only periods, etc.), and loans with high loan-to-value ratios. Additionally, there are industry
practices that could subject the Company to increased credit risk should economic conditions change over the course of a loan’s
life. For example, the Company makes variable rate loans and fixed rate principal-amortizing loans with maturities prior to the loan being
fully paid (i.e. balloon payment loans). The various types of loans are individually underwritten and monitored to manage the associated
risks.
Loan Portfolio Composition
The following table summarizes the composition of our loan portfolio.
Total gross loans are recorded net of deferred loan fees and costs, which totaled $ 5.6 million and $ 6.2 million as of December 31, 2025
and December 31, 2024, respectively.
Schedule of composition of our loan portfolio
December
31
(dollars in thousands)
2025
2024
Commercial
Owner occupied RE Owner occupied RE [Member]
$ 736,979
19.2 %
$ 651,597
17.9 %
Non-owner occupied RE Non-owner occupied RE [Member]
956,812
24.9 %
924,367
25.5 %
Construction Construction [Member]
63,666
1.7 %
103,204
2.8 %
Business
619,667
16.0 %
556,117
15.3 %
Total commercial loans Commercial [Member]
2,377,124
61.8 %
2,235,285
61.5 %
Consumer
Real estate Real estate [Member]
1,153,285
30.0 %
1,128,629
31.1 %
Home equity Home equity [Member]
248,685
6.5 %
204,897
5.6 %
Construction
24,997
0.6 %
20,874
0.6 %
Other Other [Member]
41,033
1.1 %
42,082
1.2 %
Total consumer loans Consumer [Member]
1,468,000
38.2 %
1,396,482
38.5 %
Total gross loans, net of deferred fees
3,845,124
100.0 %
3,631,767
100.0 %
Less – allowance for credit losses
( 42,280 )
( 39,914 )
Total loans, net
$ 3,802,844
$ 3,591,853
The composition of gross loans by rate type is as follows:
Schedule of composition of gross loans by rate type
December 31,
(dollars in thousands)
2025
2024
Floating rate loans
$ 979,180
697,897
Fixed rate loans
2,865,944
2,933,870
Total loans
$ 3,845,124
3,631,767
At December 31, 2025, approximately $ 1.38 billion
of the Company’s mortgage loans were pledged as collateral for advances from the FHLB, as set forth in Note 8.
Credit Quality Indicators
The Company tracks credit quality based on its internal
risk ratings. Upon origination, a loan is assigned an initial risk grade, which is generally based on several factors such as the borrower’s
credit score, the loan-to-value ratio, the debt-to-income ratio, etc. After loans are initially graded, they are monitored regularly for
credit quality based on many factors, such as payment history, the borrower’s financial status, and changes in collateral value.
Loans can be downgraded or upgraded depending on management’s evaluation of these factors. Internal risk-grading policies are consistent
throughout each loan type.
A description of the general characteristics of
the risk grades is as follows:
● Pass— A pass loan ranges from
minimal to average credit risk; however, still has acceptable credit risk.
89
Table of Contents
● Watch— A watch loan exhibits above
average credit risk due to minor weaknesses and warrants closer scrutiny by management.
· Special mention — A
special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses
may result in deterioration of the repayment prospects for the loan or the institution’s credit position at some future date.
● Substandard— A substandard loan
is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so
classified must have a well-defined weakness, or weaknesses, which may jeopardize the liquidation of the debt. A substandard loan is characterized
by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
● Doubtful— A doubtful loan has
all of the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation
in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable.
90
Table of Contents
The following table presents loan balances classified
by credit quality indicators by year of origination as of December 31, 2025.
Schedule of classified by credit quality indicators by year of origination
December 31, 2025
(dollars in thousands)
2025
2024
2023
2022
2021
Prior
Revolving
Revolving
Converted
to Term
Total
Commercial
Owner occupied RE
Pass
$ 109,796
62,028
36,348
187,991
120,627
187,495
100
596
704,981
Watch
2,062
438
5,833
5,734
2,249
9,929
-
-
26,245
Special Mention
2,070
-
-
-
-
3,424
-
-
5,494
Substandard
-
-
-
259
-
-
-
-
259
Total Owner occupied RE
113,928
62,466
42,181
193,984
122,876
200,848
100
596
736,979
Non-owner occupied RE
Pass
75,982
60,413
61,961
302,086
142,876
255,478
760
1,012
900,568
Watch
-
618
1,653
13,553
13,886
9,453
-
-
39,163
Special Mention
-
144
-
-
190
7,586
-
-
7,920
Substandard
-
-
-
2,244
-
6,917
-
-
9,161
Total Non-owner occupied RE
75,982
61,175
63,614
317,883
156,952
279,434
760
1,012
956,812
Construction
Pass
23,211
28,284
-
7,921
53
-
-
-
59,469
Watch
-
-
-
1,766
2,431
-
-
-
4,197
Total Construction
23,211
28,284
-
9,687
2,484
-
-
-
63,666
Business
Pass
109,351
42,578
44,987
100,908
28,743
55,659
210,992
465
593,683
Watch
799
719
1,180
3,006
2,186
4,090
8,675
402
21,057
Special Mention
71
652
-
621
-
664
1,807
-
3,815
Substandard
149
-
627
-
-
74
262
-
1,112
Total Business
110,370
43,949
46,794
104,535
30,929
60,487
221,736
867
619,667
Current period gross write-offs
-
-
-
-
-
( 78 )
( 213 )
-
( 291 )
Total Commercial loans
323,491
195,874
152,589
626,089
313,241
540,769
222,596
2,475
2,377,124
Consumer
Real estate
Pass
136,015
58,846
125,186
254,815
248,173
276,765
-
-
1,099,800
Watch
1,076
1,237
5,045
6,351
7,899
8,092
-
-
29,700
Special Mention
193
489
1,513
5,158
2,434
7,568
-
-
17,355
Substandard
-
1,118
1,034
647
715
2,916
-
-
6,430
Total Real estate
137,284
61,690
132,778
266,971
259,221
295,341
-
-
1,153,285
Home equity
Pass
-
-
-
-
-
-
232,962
-
232,962
Watch
-
-
-
-
-
-
8,730
-
8,730
Special Mention
-
-
-
-
-
-
5,501
-
5,501
Substandard
-
-
-
-
-
-
1,492
-
1,492
Total Home equity
-
-
-
-
-
-
248,685
-
248,685
Construction
Pass
20,031
2,308
-
-
-
-
648
-
22,987
Watch
-
-
2,010
-
-
-
-
-
2,010
Total Construction
20,031
2,308
2,010
-
-
-
648
-
24,997
Other
Pass
5,048
623
586
1,062
340
1,102
31,027
-
39,788
Watch
23
134
34
24
322
109
135
-
781
Special Mention
13
26
5
316
47
38
19
-
464
Total Other
5,084
783
625
1,402
709
1,249
31,181
-
41,033
Current period gross write-offs
( 30 )
-
-
-
( 20 )
-
( 10 )
-
( 60 )
Total Consumer loans
162,399
64,781
135,413
268,373
259,930
296,590
280,514
-
1,468,000
Total loans
$ 485,890
260,655
288,002
894,462
573,171
837,359
503,110
2,475
3,845,124
Total Current period gross write-offs
( 30 )
-
-
-
( 20 )
( 78 )
( 223 )
-
( 351 )
91
Table of Contents
The following table presents loan balances classified
by credit quality indicators by year of origination as of December 31, 2024.
December
31, 2024
(dollars
in thousands)
2024
2023
2022
2021
2020
Prior
Revolving
Revolving
Converted
to Term
Total
Commercial
Owner occupied RE
Pass
$ 51,338
47,997
186,361
122,306
66,561
145,743
160
238
620,704
Watch
480
1,180
3,638
1,962
8,828
11,012
-
-
27,100
Special
Mention
-
-
162
-
-
2,840
-
-
3,002
Substandard
-
-
-
-
-
791
-
-
791
Total
Owner occupied RE
51,818
49,177
190,161
124,268
75,389
160,386
160
238
651,597
Non-owner occupied RE
Pass
50,685
70,517
321,726
145,658
95,994
183,723
360
220
868,883
Watch
-
954
6,081
10,238
4,705
8,435
-
-
30,413
Special
Mention
-
-
-
7,579
-
8,882
-
-
16,461
Substandard
-
-
969
-
-
7,641
-
-
8,610
Total
Non-owner occupied RE
50,685
71,471
328,776
163,475
100,699
208,681
360
220
924,367
Current period gross
write-offs
-
-
-
-
-
( 1,029 )
-
-
( 1,029 )
Construction
Pass
24,076
26,501
34,067
15,000
-
-
-
-
99,644
Watch
-
2,420
1,140
-
-
-
-
-
3,560
Total
Construction
24,076
28,921
35,207
15,000
-
-
-
-
103,204
Business
Pass
54,814
41,743
129,450
38,312
15,716
51,566
196,246
803
528,650
Watch
-
132
5,353
2,174
1,423
5,243
8,776
389
23,490
Special
Mention
660
95
805
-
65
533
-
206
2,364
Substandard
28
-
-
-
385
630
570
-
1,613
Total
Business
55,502
41,970
135,608
40,486
17,589
57,972
205,592
1,398
556,117
Current
period gross write-offs
-
-
-
( 143 )
( 347 )
( 18 )
( 72 )
-
( 580 )
Total
Commercial loans
182,081
191,539
689,752
343,229
193,677
427,039
206,112
1,856
2,235,285
Consumer
Real estate
Pass
78,287
144,487
277,854
263,079
160,007
153,584
-
-
1,077,298
Watch
671
2,409
6,961
8,573
4,147
4,632
-
-
27,393
Special
Mention
817
1,536
5,987
2,664
2,804
5,181
-
-
18,989
Substandard
212
508
967
746
821
1,695
-
-
4,949
Total
Real estate
79,987
148,940
291,769
275,062
167,779
165,092
-
-
1,128,629
Home equity
Pass
-
-
-
-
-
-
188,451
-
188,451
Watch
-
-
-
-
-
-
9,114
-
9,114
Special
Mention
-
-
-
-
-
-
6,173
-
6,173
Substandard
-
-
-
-
-
-
1,159
-
1,159
Total
Home equity
-
-
-
-
-
-
204,897
-
204,897
Current
period gross write-offs
-
-
-
-
-
-
( 45 )
-
( 45 )
Construction
Pass
7,700
3,636
9,222
316
-
-
-
-
20,874
Total
Construction
7,700
3,636
9,222
316
-
-
-
-
20,874
Other
Pass
2,732
836
1,521
1,593
1,229
2,609
29,660
-
40,180
Watch
167
61
12
366
-
129
595
-
1,330
Special
Mention
36
35
325
66
-
65
45
-
572
Total
Other
2,935
932
1,858
2,025
1,229
2,803
30,300
-
42,082
Current
period gross write-offs
-
-
-
-
-
( 38 )
( 42 )
-
( 80 )
Total
Consumer loans
90,622
153,508
302,849
277,403
169,008
167,895
235,197
-
1,396,482
Total
loans
$ 272,703
345,047
992,601
620,632
362,685
594,934
441,309
1,856
3,631,767
Total
Current period gross write-offs
-
-
-
( 143 )
( 347 )
( 1,085 )
( 159 )
-
( 1,734 )
92
Table of Contents
The following tables present loan balances by
age and payment status.
Schedule of loan balances by age payment status
December 31, 2025
(dollars
in thousands)
Accruing
30-59
days past due
Accruing
60-89
days past due
Accruing
90
days or more
past due
Nonaccrual
loans
Accruing
current
Total
Commercial
Owner
occupied RE
$ -
-
-
259
736,720
736,979
Non-owner
occupied RE
-
-
-
6,917
949,895
956,812
Construction
-
-
-
-
63,666
63,666
Business
627
-
-
189
618,851
619,667
Consumer
Real
estate
4,235
315
-
5,763
1,142,972
1,153,285
Home
equity
-
250
-
705
247,730
248,685
Construction
-
-
-
-
24,997
24,997
Other
33
-
-
-
41,000
41,033
Total
loans
$ 4,895
565
-
13,833
3,825,831
3,845,124
December 31, 2024
(dollars
in thousands)
Accruing
30-59
days past due
Accruing
60-89
days past due
Accruing
90
days or more
past due
Nonaccrual
loans
Accruing
current
Total
Commercial
Owner
occupied RE
$ 292
-
-
-
651,305
651,597
Non-owner
occupied RE
-
-
-
7,641
916,726
924,367
Construction
-
-
-
-
103,204
103,204
Business
1,319
-
-
1,016
553,782
556,117
Consumer
Real
estate
3,839
938
-
1,908
1,121,944
1,128,629
Home
equity
41
-
-
312
204,544
204,897
Construction
-
-
-
-
20,874
20,874
Other
-
-
-
-
42,082
42,082
Total
loans
$ 5,491
938
-
10,877
3,614,461
3,631,767
As
of December 31, 2025 and December 31, 2024, accruing loans 30 days or more past due represented 0.14 % and 0.18 % of the Company’s
total loan portfolio, respectively. Commercial loans accruing 30 days or more past due were 0.02 % and 0.05 % of the Company’s total
loan portfolio as of December 31, 2025 and December 31, 2024, respectively. Consumer loans accruing 30 days or more past due were 0.12 %
and 0.13 % of total loans as of December 31, 2025 and December 31, 2024, respectively.
Nonperforming assets
The following table shows the nonperforming
assets and the related percentage of nonperforming assets to total assets and gross loans. Generally, a loan is placed on nonaccrual status
when it becomes 90 days past due as to principal or interest, or when we believe, after considering economic and business conditions and
collection efforts, that the borrower’s financial condition is such that collection of the contractual principal or interest on
the loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized as a reduction in principal when
received. Other real estate owned represents one property at December 31, 2025. Activity related to the OREO property during the year
was not material.
Schedule of nonperforming assets
December 31,
(dollars in thousands)
2025
2024
Nonaccrual loans
$ 13,833
10,877
Other real estate owned
275
-
Total nonperforming assets
$ 14,108
10,877
Nonperforming assets as a percentage of:
Total assets
0.32 %
0.27 %
Gross loans
0.37 %
0.30 %
Total loans over 90 days past due
$ 4,499
2,641
Loans over 90 days past due and still accruing
-
-
93
Table of Contents
The table below
summarizes nonaccrual loans by major categories for the periods presented.
Schedule of nonaccrual loans by major
categories
December
31, 2025
December
31, 2024
Nonaccrual
Nonaccrual
Nonaccrual
Nonaccrual
loans
loans
Total
loans
loans
Total
with no
with an
nonaccrual
with no
with an
nonaccrual
(dollars
in thousands)
allowance
allowance
loans
allowance
allowance
loans
Commercial
Owner
occupied RE
$ -
259
259
$ -
-
-
Non-owner occupied
RE
5,097
1,820
6,917
5,844
1,797
7,641
Business
-
189
189
-
1,016
1,016
Total
commercial
5,097
2,268
7,365
5,844
2,813
8,657
Consumer
Real estate
4,122
1,641
5,763
1,526
382
1,908
Home
equity
705
-
705
312
-
312
Total
consumer
4,827
1,641
6,468
1,838
382
2,220
Total
nonaccrual loans
$ 9,924
3,909
13,833
$ 7,682
3,195
10,877
Foregone interest income on the nonaccrual
loans for the years ended December 31, 2025 and 2024 was approximately $ 308,000 and $ 200,000 , respectively. We did no t recognize interest
income on nonaccrual loans for the twelve months ended December 31, 2025 and December 31, 2024. Accrued interest of approximately $ 111,000
was reversed during the twelve months ended December 31, 2025 and approximately $ 113,000 was reversed during the twelve months ended December
31, 2024. The accrued interest reversed during 2025 was primarily related to consumer real estate loans, while the accrued interest reversed
in 2024 was primarily related to commercial non-owner occupied and consumer real estate loans.
Modifications to Borrowers Experiencing
Financial Difficulty
The allowance for credit losses incorporates
an estimate of lifetime expected credit losses and is recorded on each asset upon origination or acquisition. The starting point for the
estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to
borrowers experiencing financial difficulty. The Company uses a discounted cash flow model to determine the allowance
for credit losses. 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 due to the measurement methodologies
used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. The following
table shows the amortized cost basis of the loans modified to borrowers experiencing financial difficulty during the twelve months ended
December 31, 2025, disaggregated by class of loans and type of concession granted and describes the financial effect of the modifications
made to borrowers experiencing financial difficulty. Loan modifications to borrowers experiencing financial difficulty were not material
for the twelve months ended December 31, 2024.
Schedule of amortized cost basis
of loans
Term
Extension
(dollars in thousands)
Amortized
Cost Basis
% of Total
Loan Type
Financial Effect
Commercial
Non-owner occupied
$ 6,872
0.72 %
Reduced
interest rate to 2.00% from 5.06% on both loans. Extended maturity date to January 2, 2026 on both loans.
Neither of the two loans modified during
2025 had a payment default during the period. The Company closely monitors the performance of the loans that are modified for borrowers
experiencing financial difficulty to understand the effectiveness of its modification efforts. Both loans are in current payment status
since the loan modification occurred in the fourth quarter of 2025. There have been no commitments to lend additional funds to the borrowers
experiencing financial difficulty as of December 31, 2025.
94
Table of Contents
Allowance for Credit Losses
The following table summarizes the activity
related to the allowance for credit losses for the years ended December 31, 2025, December 31, 2024 and December 31, 2023. The $ 2.5 million
provision for credit losses for the 12 months ended December 31, 2025 was driven primarily by $ 213.4 million in loan growth for the year,
while the $ 500,000 provision for credit losses for the 12 months ended December 31, 2024 was driven primarily by $ 29.1 million in loan
growth for the year. In addition, expected loss rates declined during both years due to historically low charge-offs.
Under
the DCF methodology, expected loss rates are evaluated at the individual loan level using contractual cash flows, prepayment assumptions,
reasonable and supportable economic forecasts, and other model inputs. Internal risk ratings continue to inform credit risk monitoring,
segmentation, and qualitative adjustments, as applicable. The incorporation of the weighted average life of loan into the calculation
was a key driver of the change in allocation between our commercial portfolio and our consumer portfolio as the weighted average life
of our consumer loans is generally longer than that of our commercial loans, thus driving the changes in the expected loss rate to correlate
to the expected life of the loan. As a result, the allocation of the ACL shifted among loan categories, reducing the ACL allotted to the
commercial portfolio and increasing the ACL allotted to the consumer portfolio.
Schedule of activity related to the allowance for credit losses
For
the year ended December 31, 2025
Commercial
Consumer
(dollars in thousands)
Owner
occupied
RE
Non-owner
occupied
RE
Construction
Business
Real
Estate
Home
Equity
Construction
Other
Total
Balance,
beginning of period
$ 5,482
10,219
940
7,745
12,359
2,655
115
399
39,914
Change
in accounting estimate
( 1,673 )
( 2,928 )
( 156 )
3,566
2,608
( 1,232 )
324
139
648
Provision
for credit losses
102
( 518 )
( 173 )
1,003
863
362
130
33
1,802
Loan charge-offs
-
-
-
( 291 )
-
-
-
( 60 )
( 351 )
Loan
recoveries
-
-
-
125
36
42
-
64
267
Net
loan recoveries (charge-offs)
-
-
-
( 166 )
36
42
-
4
( 84 )
Balance,
end of period
$ 3,911
6,773
611
12,148
15,866
1,827
569
575
42,280
Net charge-offs to average loans (annualized)
0.00 %
Allowance for credit losses to gross loans
1.10 %
Allowance for credit losses to nonperforming loans
305.65 %
For
the year ended December 31, 2024
Commercial
Consumer
(dollars in thousands)
Owner
occupied
RE
Non-owner
occupied
RE
Construction
Business
Real
Estate
Home
Equity
Construction
Other
Total
Balance, beginning of period
$ 6,118
11,167
1,594
7,385
10,647
2,600
677
494
40,682
Provision for credit losses
( 636 )
81
( 654 )
828
1,712
( 155 )
( 562 )
( 114 )
500
Loan charge-offs
-
( 1,029 )
-
( 580 )
-
( 45 )
-
( 80 )
( 1,734 )
Loan recoveries
-
-
-
112
-
255
-
99
466
Net loan recoveries (charge-offs)
-
( 1,029 )
-
( 468 )
-
210
-
19
( 1,268 )
Balance, end of period
$ 5,482
10,219
940
7,745
12,359
2,655
115
399
39,914
Net charge-offs to average loans (annualized)
0.04 %
Allowance for credit losses to gross loans
1.10 %
Allowance for credit losses to nonperforming loans
366.94 %
For
the year ended December 31, 2023
Commercial
Consumer
(dollars in thousands)
Owner
occupied
RE
Non-owner
occupied
RE
Construction
Business
Real
Estate
Home
Equity
Construction
Other
Total
Ba lance,
beginning of period
$ 5,867
10,376
1,292
7,861
9,487
2,551
893
312
38,639
Provision
for credit losses
251
848
302
( 755 )
1,160
422
( 216 )
197
2,209
Loan charge-offs
-
( 242 )
-
( 65 )
-
( 438 )
-
( 16 )
( 761 )
Loan
recoveries
-
185
-
344
-
65
-
1
595
Net
loan recoveries (charge-offs)
-
( 57 )
-
279
-
( 373 )
-
( 15 )
( 166 )
Balance,
end of period
$ 6,118
11,167
1,594
7,385
10,647
2,600
677
494
40,682
Net
charge-offs to average loans (annualized)
0.00 %
Allowance
for credit losses to gross loans
1.13 %
Allowance
for credit losses to nonperforming loans
1026.55 %
Collateral dependent loans are loans
for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing
financial difficulty. The Company reviews individually evaluated
95
Table of Contents
loans for designation as collateral
dependent loans, as well as other loans that management of the Company designates as having higher risk. These loans do not share common
risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses.
Under CECL, for collateral dependent
loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral.
The allowance for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan’s
collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized
cost, no allowance is required.
The following table presents an analysis
of collateral-dependent loans of the Company as of December 31, 2025 and December 31, 2024.
Schedule of analysis of collateral-dependent loans
December 31, 2025
Real
Business
(dollars in thousands)
estate
assets
Total
Commercial
Owner
occupied RE
$ -
259
259
Non-owner
occupied RE
6,917
-
6,917
Business
165
24
189
Total
commercial
7,082
283
7,365
Consumer
Real estate
5,763
-
5,763
Home
equity
705
-
705
Total
consumer
6,468
-
6,468
Total
collateral dependent loans
$ 13,550
283
13,833
December
31, 2024
Real
Business
(dollars in thousands)
estate
assets
Total
Commercial
Non-owner
occupied RE
$ 7,641
-
7,641
Business
460
556
1,016
Total
commercial
8,101
556
8,657
Consumer
Real estate
1,908
-
1,908
Home
equity
312
-
312
Total
consumer
2,220
-
2,220
Total
collateral dependent loans
$ 10,321
556
10,877
Allowance for Credit Losses - Unfunded Loan
Commitments
The allowance for credit losses for
unfunded loan commitments was $ 2.0 million and $ 1.5 million at December 31, 2025 and 2024, respectively, and is separately classified
on the balance sheet within other liabilities. The following table presents the balance and activity in the allowance for credit losses
for unfunded loan commitments for the twelve months ended December 31, 2025 and December 31, 2024.
Schedule of allowance for credit losses for unfunded loan commitments
For the years ended December 31,
(dollars in thousands)
2025
2024
2023
Balance, beginning of period
$ 1,456
1,831
2,780
Provision for (reversal of) credit losses
500
( 375 )
( 949 )
Balance, end of period
$ 1,956
1,456
1,831
Unfunded Loan Commitments
843,630
719,084
724,606
Reserve for Unfunded Commitments
0.23 %
0.20 %
0.25 %
NOTE 5 – Property and Equipment
Property and equipment are stated at
cost less accumulated depreciation. Components of property and equipment included in the consolidated balance sheets are as follows:
96
Table of Contents
Schedule of components of property and equipment
December 31,
(dollars in thousands)
2025
2024
Land
$ 11,244
11,244
Buildings
54,944
54,932
Leasehold improvements
5,789
5,789
Furniture and equipment
22,694
22,304
Software
427
409
Construction in process
219
56
Accumulated depreciation and amortization
( 30,854 )
( 26,547 )
Property and equipment, excluding ROU assets
64,463
68,187
ROU assets
19,002
20,607
Total property and equipment
$ 83,465
88,794
Construction in process at December
31, 2025 and 2024 consisted primarily of costs associated with information technology projects that will be within the next 12 months.
Depreciation and amortization expense for the years ended December 31, 2025 and 2024 was $ 4.3 million and $ 4.7 million, respectively.
Depreciation and amortization are charged to operations utilizing a straight-line method over the estimated useful lives of the assets.
The estimated useful lives for the principal items follow:
Schedule
of estimated useful lives of property and equipment
Type of Asset
Life in Years
Software
3
Furniture and equipment
5 to 7
Leasehold improvements Leasehold
improvements [Member]
5 to 15
Buildings
40
NOTE 6 – Leases
The Company had operating right-of-use
(“ROU”) assets, included in property and equipment, of $ 19.0 million and $ 20.6 million as of December 31, 2025 and 2024, respectively.
The Company had lease liabilities, included in other liabilities, of $ 21.7 million and $ 23.2 million as of December 31, 2025 and 2024,
respectively. We maintain operating leases on land and buildings for various office spaces. The lease agreements have maturity dates ranging
from January 2028 to February 2032, some of which include options for multiple five-year extensions. The weighted average remaining life
of the lease term for these leases was 4.31 years and 4.95 years as of December 31, 2025 and 2024, respectively. The ROU asset
and lease liability are recognized at lease commencement by calculating the present value of lease payments over the lease term. The ROU
assets also include any initial direct costs incurred and lease payments made at or before commencement date and are reduced by any lease
incentives.
The discount rate used in determining
the lease liability for each individual lease was the FHLB fixed advance rate which corresponded with the remaining lease term at implementation
of the accounting standard and as of the lease commencement date for leases subsequently entered into. The weighted average discount rate
for leases was 2.27 % and 2.28 % as of December 31, 2025 and 2024, respectively.
Total operating lease costs were $ 2.5
million and $ 2.4 million for the years ended December 31, 2025 and 2024, respectively.
97
Table of Contents
Operating lease payments due as of December 31, 2025
were as follows:
Schedule of operating lease payments due
Operating
(dollars in thousands)
Leases
2026
$ 2,210
2027
2,267
2028
2,015
2029
1,501
2030
1,522
Thereafter
17,164
Total undiscounted lease payments
26,679
Discount effect of cash flows
4,969
Total lease liability
$ 21,710
NOTE 7 – Deposits
The following is a detail of the deposit
accounts:
Schedule
of detail of deposit accounts
December
31,
(dollars in thousands)
2025
2024
Noninterest bearing
$ 732,287
683,081
Interest bearing:
NOW accounts
423,270
314,588
Money market accounts
1,573,039
1,438,530
Savings
29,470
31,976
Time deposits
958,737
967,590
Total deposits
$ 3,716,803
3,435,765
At December 31, 2025 and 2024, time
deposits greater than $250,000 were $ 778.0 million and $ 774.0 million, respectively.
Also, at December 31, 2025, the Company
had $ 552.9 million deposits in brokered deposits, or deposits that were obtained outside the Company’s primary market, compared
to $ 550.3 million at December 31, 2024. Interest expense on time deposits greater than $250,000 was $ 33.4 million for the year ended December
31, 2025, $ 34.8 million for the year ended December 31, 2024, and $ 22.5 million for the year ended December 31, 2023.
At December 31, 2025 the scheduled maturities of
time deposits are as follows:
Schedule
of maturities of time deposits
(dollars in thousands)
2026
$ 846,094
2027
30,643
2028
81,522
2029
62
2030
416
Total time deposits
$ 958,737
NOTE 8 – Federal Home Loan Bank Advances
and Other Borrowings
At December 31, 2025 and December 31,
2024, we had $ 240.0 million of convertible fixed rate FHLB advances with a weighted average rate of 3.74 % which was secured with approximately
$ 1.38 billion of mortgage loans and $ 14.5 million of stock in the FHLB. At December 31, 2024, the $ 240.0 million was secured with approximately
$ 1.29 billion of mortgage loans and $ 14.5 million of stock in the FHLB. Listed below is a summary of the terms and maturities of the advances
outstanding at December 31, 2025 and 2024.
98
Table of Contents
Schedule of terms and maturities of advances outstanding
December
31,
(dollars in thousands)
2025
2024
Maturity
Amount
Rate
Amount
Rate
April 28, 2028
$ 40,000
3.51 %
$ 40,000
3.51 %
June 28, 2028
40,000
3.54 %
40,000
3.54 %
July 10, 2028
40,000
3.87 %
40,000
3.87 %
July 10, 2028
40,000
3.96 %
40,000
3.96 %
May 15, 2029
35,000
3.90 %
35,000
3.90 %
July 10, 2029
45,000
3.69 %
45,000
3.69 %
Total FHLB advances outstanding
$ 240,000
3.74 %
$ 240,000
3.74 %
NOTE 9 – Subordinated Debentures
On June 26, 2003, Greenville First
Statutory Trust I (a non-consolidated subsidiary) issued $ 6.0 million floating rate trust preferred securities with a maturity of June
26, 2033 . At December 31, 2025, the interest rate was 7.05 % and is indexed to the Three-month SOFR rate on the determination date plus
3.10 % and adjusted quarterly. The Company received from the Trust the $ 6.0 million proceeds from the issuance of the securities and the
$ 186,000 initial proceeds from the capital investment in the Trust, and accordingly has shown the funds due to the Trust as $ 6.2 million
junior subordinated debentures.
On December 22, 2005, Greenville First
Statutory Trust II (a non-consolidated subsidiary) issued $ 7.0 million floating rate trust preferred securities with a maturity of December
22, 2035 . At December 31, 2025, the interest rate was 5.39 % and is indexed to the Three-month SOFR rate on the determination date plus
1.44 % and adjusted quarterly. The Company received from the Trust the $ 7.0 million proceeds from the issuance of the securities and the
$ 217,000 initial proceeds from the capital investment in the Trust, and accordingly has shown the funds due to the Trust as $ 7.2 million
junior subordinated debentures.
The current regulatory rules allow
certain amounts of junior subordinated debentures to be included in the calculation of regulatory capital. However, provisions within
the Dodd-Frank Act prohibit institutions that had more than $15 billion in assets on December 31, 2009 from including trust preferred
securities as Tier 1 capital beginning in 2013, with one-third phased out over the two years ending in 2015. Financial institutions with
less than $15 billion in total assets, such as the Bank, may continue to include their trust preferred securities issued prior to May
19, 2010 in Tier 1 capital, but cannot include in Tier 1 capital trust preferred securities issued after such date.
On September 30, 2019, the Company
entered into Subordinated Note Purchase Agreements (collectively, the “Purchase Agreement”) with certain qualified institutional
buyers and accredited investors (the “Purchasers”) pursuant to which the Company sold and issued $ 23.0 million in aggregate
principal amount of its 4.75 % Fixed-to-Floating Rate Subordinated Notes due 2029 (the “Notes”). The Notes were offered and
sold by the Company to eligible purchasers in a private offering in reliance on the exemption from the registration requirements of Section
4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”) and the provisions of Regulation D promulgated thereunder
(the “Private Placement”).
The Notes have a 10 ten-year term and,
from and including the date of issuance to but excluding September 30, 2024, will bear interest at a fixed annual rate of 4.75 %, payable
semi-annually in arrears, for the first five years of the term. From and including September 30, 2024 to but excluding the maturity date
or early redemption date, the interest rate shall reset quarterly to an interest rate per annum equal to a benchmark rate (the Three-Month
Term SOFR) plus 340.8 basis points (7.34% at December 31, 2025), payable quarterly in arrears. As provided in the Notes, the interest
rate on the Notes during the applicable floating rate period may be determined based on a rate other than Three-Month Term SOFR. The Purchase
Agreement contains certain customary representations, warranties and covenants made by the Company, on the one hand, and the Purchasers,
severally and not jointly, on the other hand.
On September 30, 2019, in connection
with the sale and issuance of the Notes, the Company entered into a Registration Rights Agreement (the “Registration Rights Agreement”)
with the Purchasers. Under the terms of the Registration Rights Agreement, the Company has agreed to take certain actions to provide for
the exchange of the Notes for subordinated notes that are registered under the Securities Act and have substantially the same terms as
the Notes (the “Exchange Notes”). Under certain circumstances, if the Company fails to meet its obligations under the Registration
Rights Agreement, it would be required to pay additional interest to the holders of the Notes.
99
Table of Contents
The Notes were issued under an Indenture,
dated September 30, 2019 (the “Indenture”), by and between the Company and UMB Bank, National Association, as trustee. The
Notes are not subject to any sinking fund and are not convertible into or, other than with respect to the Exchange Notes, exchangeable
for any other securities or assets of the Company or any of its subsidiaries. The Notes are not subject to redemption at the option of
the holder. The Notes are unsecured, subordinated obligations of the Company only and are not obligations of, and are not guaranteed by,
any subsidiary of the Company. The Notes rank junior in right to payment to the Company’s current and future senior indebtedness.
The Notes are intended to qualify as Tier 2 capital for regulatory capital purposes for the Company; however, the amount that is eligible
to be included in Tier 2 capital will be reduced by 20% each year during the last five years before maturity date of the Notes beginning
in the quarter ended December 31, 2024.
On September 30, 2024, in conjunction
with the semi-annual interest payment, the Company redeemed $ 11.5 million of the outstanding subordinated debt.
NOTE 10 – Unused Lines of
Credit
At December 31, 2025, the Company had
six lines of credit to purchase federal funds that totaled $ 128.5 million which were unused at December 31, 2025. The lines of credit
are available on a one to 14 day basis for general corporate purposes of the Company. The lenders have reserved the right to withdraw
the line at their option. The Company has an additional line of credit with the FHLB to borrow funds, subject to a pledge of qualified
collateral. The Company has collateral that would support approximately $ 836.5 million in additional borrowings with the FHLB at December
31, 2025.
At December 31, 2025, we had $ 181.2
million pledged and available with the Federal Reserve Discount Window. Comparatively, at December 31, 2024, we had $ 210.8 million pledged
and available with the Federal Reserve Discount Window.
The Company also has an unsecured, interest
only line of credit for $ 15 million with another financial institution which was unused at December 31, 2025. The line bears interest
at the U.S. Prime Rate plus 0.25 % and expires on March 5, 2026 . The loan agreement contains various financial covenants related to capital,
earnings and asset quality.
NOTE 11 – Derivative Financial
Instruments
The Company utilizes derivative financial
instruments primarily to hedge its exposure to changes in interest rates. All derivative financial instruments are recognized as either
assets or liabilities and measured at fair value.
The Company enters into commitments
to originate residential mortgage loans held for sale, at specified interest rates and within a specified period of time, with clients
who have applied for a loan and meet certain credit and underwriting criteria (interest rate lock commitments). These interest rate lock
commitments (“IRLCs”) meet the definition of a derivative financial instrument and are reflected in the balance sheet at fair
value with changes in fair value recognized in current period earnings. Unrealized gains and losses on the IRLCs are recorded as derivative
assets and derivative liabilities, respectively, and are measured based on the value of the underlying mortgage loan, quoted mortgage-backed
securities (“MBS”) prices and an estimate of the probability that the mortgage loan will fund within the terms of the interest
rate lock commitment, net of estimated commission expenses.
The Company manages the interest rate
and price risk associated with its outstanding IRLCs and mortgage loans held for sale by entering into derivative instruments such as
forward sales of MBS. These derivatives are free-standing derivatives and are not designated as instruments for hedge accounting. Management
expects these derivatives will experience changes in fair value opposite to changes in fair value of the IRLCs and mortgage loans held
for sale, thereby reducing earnings volatility. The Company takes into account various factors and strategies in determining the portion
of the mortgage pipeline (IRLCs and mortgage loans held for sale) it wants to economically hedge. The gain or loss resulting from the
change in the fair value of the derivative is recognized in the Company’s statement of income during the period of change.
The Company entered into a pay-fixed portfolio
layer method (“PLM”) fair value swap, designated as a hedging instrument, with a total notional amount of $ 200.0
million and a maturity date of May
25, 2028 in the second quarter of 2023. The Company entered into a second pay-fixed PLM fair value swap, designated as a hedging
instrument, with a total notional amount of $ 100.0
million and a maturity date of August
27, 2027 in the third quarter of 2024. Under the PLM method, the hedged item is designated as a hedged layer of a closed portfolio
of financial loans that is anticipated to remain outstanding for the designated hedged period. Adjustments are made to record the swap
at fair value on the consolidated balance sheets, with changes in fair value recognized in interest income. The carrying value of the
fair value swap on the consolidated balance sheets will also be adjusted through interest income, based on changes in fair value attributable
to changes in the hedged risk. On December 1, 2025, the Company terminated both of the pay-fixed PLM fair value swaps designated as hedging
instruments. The cumulative fair value hedge basis adjustment of $ 2.4
million is included in gross loans and will be amortized over 77
months, which is the weighted average life of the remaining portfolio.
100
Table of Contents
The following table represents the
carrying value of the PLM hedged asset and liability and the cumulative fair value hedging adjustment included in the carrying value of
the hedged instrument as of December 31, 2025 and December 31, 2024.
Schedule of carrying value of hedged asset and liability and cumulative fair value hedging adjustment
December
31,
2025
2024
(dollars in thousands)
Carrying
Amount
Hedged
Basis Adjustment
Carrying
Amount
Hedged
Basis Adjustment
Fixed
Rate Asset/Liability 1
$ -
-
$ 296,361
( 3,638 )
1 These
amounts included the amortized cost basis of closed portfolios of fixed rate loans used to
designate hedging relationships in which the hedged item is the stated amount of the assets
in the closed portfolio anticipated to be outstanding for the designated hedged period. As
of December 31, 2025, the amortized cost basis of the closed portfolio used in this hedging
relationship was $ 609.2 million, the cumulative basis adjustment associated with this hedging
relationship was $ 2.4 million, and the amount of the designated hedged item was $ 0 .
The following table summarizes the Company’s
outstanding financial derivative instruments at December 31, 2025 and December 31, 2024.
Schedule of outstanding financial derivative instruments
December 31, 2025
Fair
Value
(dollars
in thousands)
Notional
Balance
Sheet
Location
Asset/(Liability)
Derivatives designated as hedging
instruments:
Fair value swap Fair
value swap [Member]
$ -
Other assets
$ -
Derivatives not designated as hedging
instruments:
Mortgage loan interest
rate lock commitments Mortgage loan interest rate lock commitments [Member]
22,264
Other assets
335
MBS
forward sales commitments MBS forward sales commitments [Member]
15,000
Other liabilities
( 51 )
Total
derivative financial instruments Total derivative financial instruments [Member]
$ 37,264
$ 284
December 31, 2024
Fair
Value
(dollars
in thousands)
Notional
Balance
Sheet
Location
Asset/(Liability)
Derivatives designated as hedging
instruments:
Fair value swap
$ 300,000
Other assets
$ 3,698
Derivatives not designated
as hedging instruments:
Mortgage loan interest rate
lock commitments
15,841
Other assets
188
MBS
forward sales commitments
10,500
Other assets
40
Total
derivative financial instruments
$ 326,341
$ 3,926
There was no accrued interest receivable
related to the interest rate swap as of December 31, 2025. Accrued interest receivable related to the interest rate and swap as of December
31, 2024, totaled $ 259,000 , and is excluded from the fair value presented in the table above.
The Company assesses the effectiveness
of the fair value swap hedge with a regression analysis that compares the changes in forward curves to determine the value. The effective
portion of changes in fair value of derivatives designated as fair value hedges is recorded through interest income. The Company does
not offset derivative assets and derivative liabilities for financial statement presentation purposes.
The following table summarizes the
effect of the fair value hedging relationship recognized in the consolidated statements of income for the twelve months ended December
31, 2025 and December 31, 2024.
101
Table of Contents
Schedule of summarize the effect of fair value hedging relationship
recognized in the consolidated statement of income
For
the years ended December 31,
(dollars in thousands)
2025
2024
Gain (loss) on fair value hedging relationship:
Hedged asset/(liability)
$ 6,100
4,179
Fair value derivative designated as hedging instrument
( 5,945 )
( 4,149 )
Total gain (loss) recognized in interest income on loans
$ 155
30
NOTE 12 – Fair Value Accounting
FASB ASC 820, “Fair Value Measurement
and Disclosures Topic,” defines fair value as the exchange price that would be received for an asset or paid to transfer a liability
(an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants
on the measurement date. FASB ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable
inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be
used to measure fair value:
Level 1 – Quoted market price in active markets
Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include certain debt and equity securities that are traded in an active exchange market.
Level 2 – Significant other observable inputs
Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 2 assets and liabilities include fixed income securities and mortgage-backed securities that are held in the Company’s available-for-sale portfolio and valued by a third-party pricing service, as well as certain individually evaluated loans.
Level 3 – Significant unobservable inputs
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. These methodologies may result in a significant portion of the fair value being derived from unobservable data.
Fair Value of Financial Instruments
Financial instruments require disclosure
of fair value information, whether or not recognized in the consolidated balance sheets, when it is practical to estimate the fair value.
A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual obligation which requires the
exchange of cash. Certain items are specifically excluded from the disclosure requirements, including the Company’s common stock,
premises and equipment and other assets and liabilities.
The following is a description of valuation
methodologies used to estimate fair value for assets recorded at fair value. Fair value approximates carrying value for the following
financial instruments due to the short-term nature of the instrument: cash and due from banks, federal funds sold, other investments,
federal funds purchased, and securities sold under agreement to repurchase.
Investment Securities
Securities available for sale are valued
on a recurring basis at quoted market prices where available. If quoted market prices are not available, fair values are based on quoted
market prices of comparable securities. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange
or U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities
include mortgage-backed securities and debentures issued by government sponsored entities, municipal bonds and corporate debt securities.
In certain cases where there is limited activity or less transparency around inputs to valuations, securities are classified as Level
3 within the valuation hierarchy. Securities held to maturity are valued at quoted market prices or dealer quotes similar to securities
available for sale. The carrying value of Other Investments, such as Federal Reserve Bank and FHLB stock, approximates fair value based
on their redemption provisions.
102
Table of Contents
Mortgage Loans Held for Sale
Loans held for sale include mortgage
loans which are saleable into the secondary mortgage markets and their fair values are estimated using observable quoted market or contracted
prices or market price equivalents, which would be used by other market participants. These saleable loans are considered Level 2.
Individually Evaluated Loans
The Company does not record loans at
fair value on a recurring basis. However, from time to time, a loan may be considered individually evaluated and an allowance for credit
losses may be established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the
contractual terms of the loan agreement are considered individually evaluated. Once a loan is identified as individually evaluated, management
measures the impairment in accordance with FASB ASC 326. The fair value of individually evaluated loans is estimated using one of several
methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those
individually evaluated loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral
exceed the recorded investments in such loans. In accordance with FASB ASC 820, “Fair Value Measurement and Disclosures,”
individually evaluated loans where an allowance is established based on the fair value of collateral require classification in the fair
value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company
considers the individually evaluated loan as nonrecurring Level 2. The Company’s current loan and appraisal policies require the
Company to obtain updated appraisals on an “as is” basis at renewal, or in the case of an individually evaluated loan, on
an annual basis, either through a new external appraisal or an appraisal evaluation. When an appraised value is not available or management
determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the
Company considers the individually evaluated loan as nonrecurring Level 3. The fair value of individually evaluated loans may also be
estimated using the present value of expected future cash flows to be realized on the loan, which is also considered a Level 3 valuation.
These fair value estimates are subject to fluctuations in assumptions about the amount and timing of expected cash flows as well as the
choice of discount rate used in the present value calculation.
Other Real Estate Owned
OREO, consisting of properties obtained
through foreclosure or in satisfaction of loans, is reported at the lower of cost or fair value, determined on the basis of current appraisals,
comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs (Level
2). At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated as
a charge against the allowance for credit losses. Gains or losses on sale and generally any subsequent adjustments to the value are recorded
as a component of real estate owned activity. When an appraised value is not available or management determines the fair value of the
collateral is further impaired below the appraised value and there is no observable market price, the Company considers the OREO as nonrecurring
Level 3.
Derivative Financial Instruments
The Company estimates the fair value
of IRLCs based on the value of the underlying mortgage loan, quoted MBS prices and an estimate of the probability that the mortgage loan
will fund within the terms of the IRLC, net of commission expenses (Level 2). The Company estimates the fair value of forward sales commitments
based on quoted MBS prices (Level 2). The Company estimates the fair value of the derivative liability based on changes in the benchmark
interest rate component of the hedged loans. The estimated variable rate cash inflows were compared to the fixed rate outflows and such
difference was discounted to a present value to estimate the fair value of the interest rate swaps. The components of the valuation were
observable or could be corroborated by observable market data and, therefore, were classified within Level 2 of the valuation hierarchy.
Assets and Liabilities Recorded at
Fair Value on a Recurring Basis
The tables below present the recorded
amount of assets and liabilities measured at fair value on a recurring basis.
103
Table of Contents
Schedule of assets and liabilities measured at fair value on a recurring basis
December
31, 2025
(dollars in thousands)
Level 1
Level 2
Level 3
Total
Assets Level 1 [Member]
Securities available for sale:
Corporate bonds Level 2 [Member]
$ -
1,600
-
1,600
US government agencies
-
12,278
-
12,278
State and political subdivisions Level 3 [Member]
-
17,870
-
17,870
Asset-backed securities
-
16,419
-
16,419
Mortgage-backed securities
-
79,563
-
79,563
Mortgage loans held for sale
-
11,569
-
11,569
Mortgage loan interest rate lock commitments
-
335
-
335
Total assets measured at fair value on a recurring basis
$ -
139,634
-
139,634
Liabilities
MBS forward sales commitments
$ -
51
-
51
Total liabilities measured at fair value on a recurring basis
$ -
51
-
51
December
31, 2024
(dollars in thousands)
Level 1
Level 2
Level 3
Total
Assets
Securities available for sale:
Corporate bonds
$ -
1,927
-
1,927
US treasuries
-
908
-
908
US government agencies
-
15,795
-
15,795
State and political subdivisions
-
19,322
-
19,322
Asset-backed securities
-
36,538
-
36,538
Mortgage-backed securities
-
57,637
-
57,637
Mortgage loans held for sale
-
4,565
-
4,565
Mortgage loan interest rate lock commitments
-
188
-
188
Derivative asset
-
3,698
-
3,698
MBS forward sales commitments
-
40
-
40
Total assets measured at fair value on a recurring basis
$ -
140,618
-
140,618
The Company had no liabilities recorded at fair value
on a recurring basis as of December 31, 2024.
Assets and Liabilities Recorded at Fair Value
on a Nonrecurring Basis
The Company is predominantly an asset-based
lender with real estate serving as collateral on approximately 83 % of loans as of December 31, 2025. Loans which are deemed to be individually
evaluated are valued net of the allowance for credit losses, and other real estate owned is valued at the lower of cost or net realizable
value of the underlying real estate collateral. Such market values are generally obtained using independent appraisals, which the Company
considers to be level 2 inputs. The tables below present the recorded amount of assets and liabilities measured at fair value on a nonrecurring
basis.
104
Table of Contents
Schedule of assets and liabilities measured at fair value on a nonrecurring basis
December
31, 2025
(dollars
in thousands)
Level 1
Level 2
Level 3
Total
Assets
Individually evaluated loans
$ -
12,557
1,038
13,595
Other real estate owned
-
275
-
275
Total assets measured at fair value on a nonrecurring basis
$ -
12,832
1,038
13,870
December
31, 2024
Level 1
Level 2
Level 3
Total
Assets
Individually evaluated loans
$ -
9,139
1,127
10,266
Total assets measured at fair value on a nonrecurring basis
$ -
9,139
1,127
10,266
The
Company had no liabilities carried at fair value or measured at fair value on a nonrecurring basis at December 31, 2025 or December 31,
2024.
For
Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of December 31, 2025 and 2024, the significant
unobservable inputs used in the fair value measurements were as follows:
Schedule of unobservable inputs used in the fair value measurements
Valuation Technique
Significant Unobservable Inputs
Range
of Inputs
Individually evaluated loans
Appraised Value/ Discounted Cash Flows
Discounts to appraisals or cash flows for estimated holding and/or selling costs or age of appraisal
0 - 25 %
Fair Value of Financial Instruments
Financial instruments require disclosure
of fair value information, whether or not recognized in the consolidated balance sheets, when it is practical to estimate the fair value.
A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual obligation which requires the
exchange of cash. Certain items are specifically excluded from the disclosure requirements, including the Company’s common stock,
premises and equipment and other assets and liabilities.
The following is a description of valuation
methodologies used to estimate fair value for certain other financial instruments.
Fair value approximates carrying value
for the following financial instruments due to the short-term nature of the instrument: cash and due from banks, federal funds sold, other
investments, federal funds purchased, and securities sold under agreement to repurchase.
Loans – The valuation of
loans held for investment is estimated using the exit price notion which incorporates factors, such as enhanced credit risk, illiquidity
risk and market factors that sometimes exist in exit prices in dislocated markets. This credit risk assumption is intended to approximate
the fair value that a market participant would realize in a hypothetical orderly transaction. The Company’s loan portfolio is initially
fair valued using a segmented approach, using the eight categories as disclosed in Note 4 – Loans and Allowance for Credit Losses.
Loans are considered a Level 3 classification.
Deposits – Fair value for
demand deposit accounts and interest-bearing accounts with no fixed maturity date is equal to the carrying value. The fair value of certificate
of deposit accounts are estimated by discounting cash flows from expected maturities using current interest rates on similar instruments.
FHLB Advances and Other Borrowings
– Fair value for FHLB advances and other borrowings are estimated by discounting cash flows from expected maturities using current
interest rates on similar instruments.
Subordinated debentures –
Fair value for subordinated debentures are estimated by discounting cash flows from expected maturities using current interest rates on
similar instruments.
The Company has used management’s
best estimate of fair value based on the above assumptions. Thus, the fair values presented may not be the amounts that could be realized
in an immediate sale or settlement of the instrument. In addition, any income taxes or other expenses, which would be incurred in an actual
sale or settlement, are not taken into consideration in the fair value presented.
105
Table of Contents
The estimated fair values of the Company’s
financial instruments at December 31, 2025 and 2024 are as follows:
Schedule of estimated fair values of the company's financial instruments
December 31, 2025
(dollars in thousands)
Carrying
Amount
Fair
Value
Level 1
Level 2
Level 3
Financial Assets:
Other investments, at cost
$ 20,063
20,063
-
-
20,063
Loans (1)
3,787,729
3,592,123
-
-
3,592,123
Financial Liabilities:
Deposits
3,716,803
3,461,284
-
3,461,284
-
FHLB and other borrowings
240,000
240,798
240,798
Subordinated debentures
24,903
26,658
-
26,658
-
December 31, 2024
(dollars
in thousands)
Carrying
Amount
Fair
Value
Level 1
Level 2
Level 3
Financial Assets:
Other investments, at cost
$ 19,490
19,490
-
-
19,490
Loans (1)
3,579,640
3,319,602
-
-
3,319,602
Financial Liabilities:
Deposits
3,435,765
3,158,893
-
3,158,893
-
FHLB and other borrowings
240,000
237,543
237,543
Subordinated debentures
24,903
27,539
-
27,539
-
(1) Carrying
amount is net of the allowance for credit losses and individually evaluated loans.
NOTE
13 – Earnings Per Common Share
The following schedule reconciles the numerators
and denominators of the basic and diluted earnings per share computations for the years ended December 31, 2025, 2024, and 2023. Dilutive
common shares arise from the potentially dilutive effect of the Company’s outstanding stock options and unvested restricted stock.
The assumed conversion of stock options and warrants can create a difference between basic and dilutive net income per common share.
At December 31, 2025, 2024, and 2023, options
totaling 6,913 , 153,755 , and 269,072 , respectively, were anti-dilutive in the calculation of earnings per share as their exercise price
exceeded the fair market value. These options were therefore excluded from the diluted earnings per share calculation.
Schedule of earnings per share
For the years ended December 31,
(dollars in thousands, except share data)
2025
2024
2023
Numerator:
Net income
$ 30,366
15,530
13,426
Net income available to common shareholders
$ 30,366
15,530
13,426
Denominator:
Weighted-average common shares outstanding - basic
8,091,322
8,080,623
8,046,633
Common stock equivalents
69,142
36,434
31,821
Weighted-average common shares outstanding - diluted
8,160,464
8,117,057
8,078,454
Earnings per common share:
Basic
$ 3.75
1.92
1.67
Diluted
$ 3.72
1.91
1.66
NOTE 14 – Commitments and Contingencies
The Company has an agreement with a data processor
which expires in 2028 to provide certain item processing, electronic banking, and general ledger processing services. Components of this
contract vary based on transaction and account volume, monthly charges and certain termination fees.
The Company has commitments with various investment
partners under the Small Business Investment Company (“SBIC”) and the Rural Business Investment Company (“RBIC”)
programs for which we have committed to make capital contributions from time to time. These commitments totaled approximately $ 769,000
at December 31, 2025.
106
Table of Contents
The Company may be subject to litigation and claims
in the normal course of business. As of December 31, 2025, management believes there is no material litigation pending.
NOTE 15 – Income Taxes
The Company has elected to adopt ASU 2023-09 retrospectively.
The components of income tax expense were as follows:
Schedule of components of income tax expense
For the years ended December 31,
(dollars in thousands)
2025
2024
2023
Current income taxes:
Federal
$ 9,182
4,992
3,769
State
1,360
623
460
Total current tax expense
10,542
5,615
4,229
Deferred income benefit:
Federal
( 1,284 )
( 857 )
( 228 )
State
( 19 )
( 376 )
-
Total deferred income benefit
( 1,303 )
( 1,233 )
( 228 )
Income tax expense
$ 9,239
4,382
4,001
The following is a summary of the items that caused
recorded income taxes to differ from taxes computed using the statutory tax rate:
Schedule of taxes computed using the statutory tax rate
For the years ended December 31,
2025
2024
2023
(dollars in thousands)
Amount
Percent
Amount
Percent
Amount
Percent
Tax expense at statutory rate
$ 8,317
21.00 %
$ 4,182
21.00 %
$ 3,660
21.00 %
Effect of state income taxes, net of federal benefit (1)
1,059
2.67 %
195
0.98 %
364
2.09 %
Non-taxable or nondeductible items:
Exempt Income
5
0.01 %
13
0.07 %
7
0.04 %
Effect of stock-based compensation
( 49 )
( 0.12 )%
128
0.64 %
133
0.76 %
Other
( 93 )
( 0.23 )%
( 136 )
( 0.68 )%
( 163 )
( 0.94 )%
Income tax expense
$ 9,239
23.33 %
$ 4,382
22.01 %
$ 4,001
22.96 %
(1) State taxes in South Carolina made up the majority (greater than 50 percent) of the tax effect in this category.
The following table presents income taxes paid (net
of refunds received).
Schedule of income taxes paid
For the years ended December 31,
(dollars in thousands)
2025
2024
2023
Federal
$ 9,410
3,295
925
State
South Carolina
1,046
450
300
Georgia
41
-
185
North Carolina
23
110
103
Alabama
( 3 )
-
1
Income tax expense
$ 10,517
3,855
1,514
107
Table of Contents
The components of the deferred tax assets and liabilities
are as follows:
Schedule of components of the deferred tax assets and liabilities
December 31,
(dollars in thousands)
2025
2024
Deferred tax assets:
Allowance for credit losses
$ 9,125
8,636
Reserve for unfunded commitments
422
315
Unrealized loss on securities available for sale
1,982
3,050
Net deferred loan fees
1,214
1,343
Deferred compensation
1,668
1,557
Accrued bonuses
808
687
Lease liabilities
4,664
4,999
Other
659
608
Total deferred tax assets
20,542
21,195
Deferred tax liabilities:
Property and equipment
2,329
2,892
Hedging transactions
99
79
Prepaid expenses
293
302
ROU assets
4,082
4,435
Other
37
20
Total deferred tax liabilities
6,840
7,728
Net deferred tax asset
$ 13,702
13,467
The Company has analyzed the tax positions taken
or expected to be taken in its tax returns and concluded it has no liability related to uncertain tax positions.
NOTE 16 – Related Party Transactions
Certain directors, executive officers, and companies
with which they are affiliated, are clients of and have banking transactions with the Company in the ordinary course of business. These
loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable
transactions with persons not related to the lender.
A summary of loan transactions with directors
and executive officers, including their affiliates is as follows:
Schedule of loan transactions with directors and executive officers, including their affiliates
For the years ended December 31,
(dollars in thousands)
2025
2024
Balance, beginning of year
$ 25,145
25,252
New loans
39,600
7,000
Less loan payments
( 12,616 )
( 7,107 )
Balance, end of year
$ 52,129
25,145
Deposits by executive officers and directors and
their related interests at December 31, 2025 and 2024, were $ 6.5 million and $ 7.0 million, respectively.
The Company has a land lease with a director on
the property for a branch office, with monthly payments of $ 10,749 . In addition, the Company periodically enters into various consulting
agreements with the director for development, administration and advisory services related to the purchase of property and construction
of current and future branch office sites, including the development of the new bank headquarters in Greenville, South Carolina. There
were no payments to the director for these services during 2025 or 2024.
The Company received rent payments from a company
of which a director is a private investor and chairman of the board. Rent received totaled $ 93,000 and $ 91,000 for the twelve months ended
December 31, 2025 and December 31, 2024, respectively.
The Company is of the opinion that the lease payments
and consulting fees represent market costs that could have been obtained in similar “arms length” transactions.
108
Table of Contents
NOTE 17 – Financial Instruments with
Off-Balance Sheet Risk
In the ordinary course of business, and to meet
the financing needs of its clients, the Company is a party to various financial instruments with off-balance sheet risk. These financial
instruments, which include commitments to extend credit and standby letters of credit, involve, to varying degrees, elements of credit
and interest rate risk in excess of the amounts recognized in the balance sheets. The contract amount of those instruments reflects the
extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit loss in
the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit
is represented by the contractual amounts of those instruments. The Company uses the same credit policies in making commitments and conditional
obligations as it does for on-balance sheet instruments.
Commitments to extend credit are agreements to
lend to a client so long as there is no violation of any material condition established in the contract. Commitments generally have fixed
expiration dates or other termination clauses and may require the payment of a fee. At December 31, 2025, unfunded commitments to extend
credit were approximately $ 843.6 million, of which $ 81.4 million is at fixed rates and $ 762.2 million is at variable rates. At December
31, 2024, unfunded commitments to extend credit were approximately $ 719.1 million, of which $ 57.5 million is at fixed rates and $ 661.6
million is at variable rates. The Company evaluates each client’s credit-worthiness on a case-by-case basis. The amount of collateral
obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the borrower.
Collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential real estate.
See Note 4 – Loans and Allowance for Credit Losses for additional information on unfunded commitments.
At December 31, 2025 and 2024, there was a $ 20.4
million and $ 16.2 million commitment, respectively, under letters of credit. The credit risk involved in issuing letters of credit is
essentially the same as that involved in extending loan facilities to clients. Collateral varies but may include accounts receivable,
inventory, equipment, marketable securities and property. Since most of the letters of credit are expected to expire without being drawn
upon, they do not necessarily represent future cash requirements. The fair value of off balance sheet lending commitments are based on
fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties
credit standing. The total fair value of such instruments is not material.
NOTE 18 – Employee Benefit Plan
On January 1, 2000, the Company adopted the Southern
First Bancshares, Inc. Profit Sharing and 401(k) Plan for the benefit of all eligible employees. The Company contributes to the Plan annually
upon approval by the Board of Directors. Contributions made to the Plan for the years ended December 31, 2025, 2024, and 2023 amounted
to $ 1.2 million, $ 1.1 million, and $ 1.1 million, respectively.
The Company also provides a nonqualified deferred
compensation plan for 19 executive officers in the form of a Supplemental Executive Retirement Plan (“SERP”). The SERP provides
retirement income for these officers. As of December 31, 2025 and 2024, the Company had an accrued benefit obligation of $ 7.8 million
and $ 7.2 million, respectively. The Company incurred expenses related to this plan of $ 716,000 and $ 417,000 for the twelve months ended
December 31, 2025 and December 31, 2024, respectively. The Company had a reversal of $ 1.1 million for the year ended December 31, 2023.
NOTE 19 – Stock-Based Compensation
The Company utilizes certain stock incentive plans
as long-term retention programs intended to attract, retain, and provide incentives for key employees and non-employee directors in the
form of incentive and non-qualified stock options, restricted stock, and restricted stock units. Shares are granted under plans approved
by the Company’s shareholders. As of December 31, 2025, there were 204,531 shares available for grant under the 2020 Southern First
Bancshares, Inc. Equity Incentive Plan.
Compensation cost is recognized for stock options
and restricted stock awards issued to employees and non-employee directors and is measured as the fair value of these awards on their
date of grant. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market price of the Company’s
common stock at the date of grant is used as the fair value of restricted stock awards. Compensation cost is recognized over the required
service period, generally defined as the vesting period for stock option and restricted stock awards.
109
Table of Contents
Stock-based compensation expense was recorded as
follows:
Schedule of stock-based compensation expense
For the years ended December 31,
(dollars in thousands)
2025
2024
2023
Stock option expense
$ 33
374
528
Restricted stock grant expense
2,239
1,909
1,415
Total stock-based compensation expense
$ 2,272
2,283
1,943
Stock Options
All stock options have an exercise price that
is equal to the closing fair market value of the Company’s stock on the date the options were granted. Options granted under the
plans generally vest over a four-year period and expire 10 years from the grant date. The Company did not grant any stock options during
the years ended December 31, 2025, 2024, or 2023.
At December 31, 2025, there was no remaining compensation
cost related to nonvested stock option grants. The fair value of stock option grants that vested during 2025, 2024, and 2023 was $ 390,000 ,
$ 576,000 and $ 846,000 , respectively.
A summary of the status of the stock option plan
and changes for the period is presented below:
Schedule of the status of the stock option plan and changes
For the years ended December 31,
2025
2024
2023
Shares
Weighted
average
exercise
price
Weighted Average Remaining Contractual Life
Shares
Weighted
average
exercise
price
Weighted Average Remaining Contractual Life
Shares
Weighted
average
exercise
price
Weighted Average Remaining Contractual Life
Outstanding at beginning of year
312,599
$ 36.34
331,349
$ 35.51
427,224
$ 34.32
Granted
-
-
-
-
-
-
Exercised
( 68,500 )
29.82
( 15,250 )
17.17
( 27,250 )
20.18
Forfeited or expired
( 3,500 )
42.30
( 3,500 )
41.55
( 68,625 )
34.15
Outstanding at end of year
240,599
$ 38.11
3.6 years
312,599
$ 36.34
4.1 years
331,349
$ 35.51
4.9 years
Options exercisable at
year-end
240,599
$ 38.11
3.6 years
288,849
$ 36.00
4.0 years
267,376
$ 34.48
4.5 years
Weighted average fair value of options granted during the year
$ -
$ -
$ -
Shares available for grant
204,531
258,622
319,058
The aggregate intrinsic value (the difference
between the Company’s closing stock price on the last trading day of the year and the exercise price, multiplied by the number
of in-the-money options) of 240,599
and 312,599
stock options outstanding at December 31, 2025 and 2024 was $ 3.2
million and $ 1.4
million, respectively. The aggregate intrinsic value of 240,599
and 288,849
stock options exercisable at December 31, 2025 and 2024 was $ 3.2
million and $ 1.4
million, respectively. Stock Compensation Plan [Member]
Restricted Stock Grants
Shares of restricted stock granted to
employees under the stock plans are subject to restrictions as to continuous employment for a specified time period following the
date of grant. Under the 2020 Southern First Bancshares, Inc. Equity Incentive Plan, the Company may grant both restricted stock
awards and restricted stock units. Restricted stock awards are issued and outstanding upon grant and restricted stock units are
issued and outstanding upon vesting. During the vesting period, holders of restricted stock awards are entitled to full voting
rights and dividends, if and when declared, while holders of restricted stock units have no rights to vote or dividends, if and
when declared.
At December 31, 2025, there was $ 3.7 million of
total unrecognized compensation cost related to nonvested restricted stock grants. The cost is expected to be recognized over a weighted-average
period of 2.4 years.
A summary of the status of the Company’s
nonvested restricted stock and changes for the years ended December 31, 2025, 2024, and 2023 is as follows:
110
Table of Contents
Schedule of the status of the company's nonvested restricted stock and changes
December 31,
2025
2024
2023
Restricted
Shares
Weighted
Average
Grant-Date
Fair Value
Restricted
Shares
Weighted
Average
Grant-Date
Fair Value
Restricted
Shares
Weighted
Average
Grant-Date
Fair Value
Nonvested at beginning of year
139,851
$ 40.85
109,533
$ 44.40
80,337
$ 52.53
Granted
65,685
37.09
65,373
36.47
69,880
37.12
Vested
( 44,559 )
41.91
( 30,118 )
44.72
( 21,695 )
48.95
Forfeited
( 10,594 )
40.74
( 4,937 )
37.95
( 18,989 )
46.83
Nonvested at end of year
150,383
$ 38.90
139,851
$ 40.85
109,533
$ 44.40
NOTE 20 – Dividends
The ability of the Company to pay cash dividends
is dependent upon receiving cash in the form of dividends from the Bank. The dividends that may be paid by the Bank to the Company are
subject to legal limitations and regulatory capital requirements.
Also, the payment of cash dividends on the Company’s
common stock by the Company in the future will be subject to certain other legal and regulatory limitations (including the requirement
that the Company’s capital be maintained at certain minimum levels) and will be subject to ongoing review by banking regulators.
The Federal Reserve has issued a policy statement regarding the payment of dividends by bank holding companies. In general, the Federal
Reserve’s policies provide that dividends should be paid only out of current earnings and only if the prospective rate of earnings
retention by the bank holding company appears consistent with the organization’s capital needs, asset quality and overall financial
condition.
NOTE 21 – Regulatory Matters
The Bank is subject to various regulatory capital
requirements administered by the federal banking agencies. The capital rules require banks and bank holding companies to maintain a minimum
total risk-based capital ratio of at least 8%, a total Tier 1 capital ratio of at least 6%, a minimum common equity Tier 1 capital ratio
of at least 4.5%, and a leverage ratio of at least 4%. Bank holding companies and banks are also required to hold a capital conservation
buffer of common equity Tier 1 capital of 2.5% to avoid limitations on capital distributions and discretionary executive compensation
payments. The capital conservation buffer was phased in incrementally over time, becoming fully effective on January 1, 2019, and consists
of an additional amount of common equity equal to 2.5% of risk-weighted assets.
To be considered “well-capitalized”
for purposes of certain rules and prompt corrective action requirements, the Bank must maintain a minimum total risk-based capital ratio
of at least 10%, a total Tier 1 capital ratio of at least 8%, a common equity Tier 1 capital ratio of at least 6.5%, and a leverage ratio
of at least 5%. As of December 31, 2025, our capital ratios exceed these ratios and we remain “well capitalized.”
The following table summarizes the capital amounts
and ratios of the Bank and the Company and the regulatory minimum requirements at December 31, 2025 and 2024.
111
Table of Contents
Schedule of capital amounts and ratios of the Bank and the Company and the regulatory minimum requirements
Actual
For capital
adequacy purposes
minimum
To be well
capitalized
under prompt
corrective action
provisions minimum
(dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
As of December 31, 2025
The Bank
Total Capital (to risk weighted assets)
$ 437,207
12.85 %
$ 272,120
8.00 %
$ 340,150
10.00 %
Tier 1 Capital (to risk weighted assets)
394,927
11.61 %
204,090
6.00 %
272,120
8.00 %
Common Equity Tier 1 Capital (to risk weighted assets)
394,927
11.61 %
153,068
4.50 %
221,098
6.50 %
Tier 1 Capital (to average assets)
394,927
9.06 %
174,276
4.00 %
217,845
5.00 %
The Company
Total Capital (to risk weighted assets)
438,292
12.89 %
272,120
8.00 %
n/a
n/a
Tier 1 Capital (to risk weighted assets)
389,112
11.44 %
204,090
6.00 %
n/a
n/a
Common Equity Tier 1 Capital (to risk weighted assets)
376,112
11.06 %
153,068
4.50 %
n/a
n/a
Tier 1 Capital (to average assets)
389,112
8.93 %
174,293
4.00 %
n/a
n/a
Actual
For capital
adequacy purposes
minimum
To be well
capitalized
under prompt
corrective action
provisions minimum
(dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
As of December 31, 2024
The Bank
Total Capital (to risk weighted assets)
$ 402,629
12.66 %
$ 254,412
8.00 %
$ 318,015
10.00 %
Tier 1 Capital (to risk weighted assets)
362,875
11.41 %
190,809
6.00 %
254,412
8.00 %
Common Equity Tier 1 Capital (to risk weighted assets)
362,875
11.41 %
143,107
4.50 %
206,709
6.50 %
Tier 1 Capital (to average assets)
362,875
8.75 %
165,941
4.00 %
207,426
5.00 %
The Company
Total Capital (to risk weighted assets)
403,867
12.70 %
254,392
8.00 %
n/a
n/a
Tier 1 Capital (to risk weighted assets)
354,916
11.16 %
190,794
6.00 %
n/a
n/a
Common Equity Tier 1 Capital (to risk weighted assets)
341,916
10.75 %
143,096
4.50 %
n/a
n/a
Tier 1 Capital (to average assets)
354,916
8.55 %
165,963
4.00 %
n/a
n/a
NOTE 22 – Parent Company Financial Information
Following is condensed financial information of
Southern First Bancshares, Inc. (parent company only):
Condensed Balance Sheets
Schedule of condensed balance sheets
December 31,
(dollars in thousands)
2025
2024
Assets
Cash and cash equivalents
$ 5,544
3,641
Investment in subsidiaries
387,876
351,806
Other assets
148
149
Total assets
$ 393,568
355,596
Liabilities and Shareholders’ Equity
Accrued expenses
$ 8
249
Subordinated debentures
24,903
24,903
Shareholders’ equity
368,657
330,444
Total liabilities and shareholders’ equity
$ 393,568
355,596
112
Table of Contents
Condensed Statements of Income
Schedule of condensed statements of income
For the years ended December 31,
(dollars in thousands)
2025
2024
2023
Revenues
Interest income
$ 6
12
15
Total revenue
6
12
15
Expenses
Interest expense
1,802
2,149
2,197
Other expenses
338
255
249
Total expenses
2,140
2,404
2,446
Income tax benefit
448
502
511
Loss before equity in undistributed net income of subsidiaries
( 1,686 )
( 1,890 )
( 1,920 )
Equity in undistributed net income of subsidiaries
32,052
17,420
15,346
Net income
$ 30,366
15,530
13,426
Condensed Statements of Cash Flows
Schedule of condensed statements of cash flows
For the years ended December 31,
(dollars in thousands)
2025
2024
2023
Operating activities
Net income
$ 30,366
15,530
13,426
Adjustments to reconcile net income to cash provided by operating activities
Equity in undistributed net income of subsidiaries
( 32,052 )
( 17,420 )
( 15,346 )
Compensation expense related to stock options and restricted stock grants
2,272
2,283
1,943
Decrease (increase) in other assets
1
( 3 )
( 125 )
Increase (decrease) in accrued expenses
( 241 )
49
110
Net cash provided by operating activities
346
439
8
Investing activities
Investment in subsidiaries, net
-
5,000
( 5,000 )
Net cash provided by (used for) investing activities
-
5,000
( 5,000 )
Financing activities
Proceeds from the exercise of stock options and warrants
2,042
294
518
Decrease in subordinated debentures
-
( 11,500 )
-
Restricted shares withheld for taxes
( 485 )
-
-
Net cash provided by (used for) financing activities
1,557
( 11,206 )
518
Net increase (decrease) in cash and cash equivalents
1,903
( 5,767 )
( 4,474 )
Cash and cash equivalents, beginning of year
3,641
9,408
13,882
Cash and cash equivalents, end of year
$ 5,544
3,641
9,408
Item 9. Changes in and Disagreements with Accountants
on Accounting and Financial Disclosure
None.