Item 1. Financial Statements
Item 1. FINANCIAL STATEMENTS
SHORE BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS
($ in thousands, except per share data) June 30, 2025 December 31, 2024
ASSETS (Unaudited)
Cash and due from banks $ 54,512 $ 44,008
Interest-bearing deposits with other banks 130,472 415,843
Cash and cash equivalents 184,984 459,851
Investment securities:
Available for sale, at fair value (amortized cost of $ 195,389 and $ 159,593 at June 30, 2025 and December 31, 2024, respectively)
187,679 149,212
Held to maturity, net of allowance for credit losses of $ 199 and $ 203 (fair value of $ 414,699 and $ 424,734 at June 30, 2025 and December 31, 2024, respectively)
459,246 481,077
Equity securities, at fair value 6,010 5,814
Restricted securities, at cost 20,412 20,253
Loans held for sale, at fair value 34,319 19,606
Loans held for investment 4,827,628 4,771,988
Less: allowance for credit losses ( 58,483 ) ( 57,910 )
Loans, net 4,769,145 4,714,078
Premises and equipment, net 81,426 81,806
Goodwill 63,266 63,266
Other intangible assets, net 33,761 38,311
Mortgage servicing rights 5,396 5,874
Right-of-use assets 11,052 11,385
Cash surrender value on life insurance 105,860 104,421
Accrued interest receivable 19,821 19,570
Deferred income taxes 30,972 31,857
Other assets 24,525 24,382
TOTAL ASSETS $ 6,037,874 $ 6,230,763
LIABILITIES
Deposits:
Noninterest-bearing $ 1,575,120 $ 1,562,815
Interest-bearing checking 763,309 978,076
Money market and savings 1,691,438 1,805,884
Time deposits 1,273,285 1,181,561
Brokered deposits 10,806 —
Total deposits 5,313,958 5,528,336
FHLB advances 50,000 50,000
Guaranteed preferred beneficial interest in junior subordinated debentures (“TRUPS”), net 30,005 29,847
Subordinated debt, net 44,236 43,870
Total borrowings 124,241 123,717
Lease liabilities 11,541 11,844
Other liabilities 22,940 25,800
TOTAL LIABILITIES 5,472,680 5,689,697
COMMITMENTS AND CONTINGENCIES (Note 13)
STOCKHOLDERS’ EQUITY
Common stock, $ 0.01 par value per share; shares authorized 50,000,000 ; shares issued and outstanding 33,374,265 and 33,332,177 at June 30, 2025 and December 31, 2024, respectively
334 333
Additional paid in capital 359,063 358,112
Retained earnings 211,400 190,166
Accumulated other comprehensive loss ( 5,603 ) ( 7,545 )
TOTAL STOCKHOLDERS’ EQUITY 565,194 541,066
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 6,037,874 $ 6,230,763
See accompanying notes to unaudited consolidated financial statements.
3
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
Three Months Ended June 30, Six Months Ended June 30,
($ in thousands, except per share data) 2025 2024 2025 2024
INTEREST INCOME
Interest and fees on loans $ 69,695 $ 67,292 $ 137,343 $ 133,045
Interest and dividends on taxable investment securities 5,331 5,230 10,332 9,650
Interest and dividends on tax-exempt investment securities 6 6 12 12
Interest on deposits with other banks 1,588 578 4,997 1,538
Total interest income 76,620 73,106 152,684 144,245
INTEREST EXPENSE
Interest on deposits 27,369 27,585 55,440 56,081
Interest on short-term borrowings 605 1,584 1,203 1,641
Interest on long-term borrowings 1,394 1,797 2,760 3,248
Total interest expense 29,368 30,966 59,403 60,970
NET INTEREST INCOME 47,252 42,140 93,281 83,275
Provision for credit losses 1,528 2,081 2,556 2,488
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES 45,724 40,059 90,725 80,787
NONINTEREST INCOME
Service charges on deposit accounts 1,519 1,493 3,033 3,001
Trust and investment fee income 942 896 1,765 1,630
Gain on sale of loans held for sale 1,325 1,131 2,291 1,838
Mortgage-banking revenue 1,054 852 1,328 945
Interchange credits 1,788 1,717 3,365 3,304
Other noninterest income 2,690 2,351 4,538 4,289
Total noninterest income 9,318 8,440 16,320 15,007
NONINTEREST EXPENSE
Salaries and employee benefits 17,742 16,900 34,182 32,847
Occupancy expense 2,472 2,432 5,010 4,848
Furniture and equipment expense 796 900 1,650 1,804
Software and data processing 4,819 4,219 9,510 8,240
Directors’ fees 219 359 567 654
Amortization of other intangible assets 2,272 2,569 4,550 5,145
FDIC insurance premium expense 1,023 1,089 2,114 2,240
Legal and professional fees 1,225 1,354 2,838 2,954
Fraud losses 83 62 188 4,564
Other noninterest expense 3,759 3,615 7,548 6,901
Total noninterest expense 34,410 33,499 68,157 70,197
Income before income taxes 20,632 15,000 38,888 25,597
Income tax expense 5,125 3,766 9,617 6,179
NET INCOME $ 15,507 $ 11,234 $ 29,271 $ 19,418
Basic net income per common share $ 0.46 $ 0.34 $ 0.88 $ 0.58
Diluted net income per common share $ 0.46 $ 0.34 $ 0.88 $ 0.58
Dividends paid per common share $ 0.12 $ 0.12 $ 0.24 $ 0.24
See accompanying notes to unaudited consolidated financial statements.
4
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
Three Months Ended June 30, Six Months Ended June 30,
($ in thousands) 2025 2024 2025 2024
Net income $ 15,507 $ 11,234 $ 29,271 $ 19,418
Other comprehensive income (loss):
Investment securities:
Unrealized holding gains (losses) on available for sale securities 1,004 ( 278 ) 2,671 ( 1,054 )
Tax effect ( 274 ) 76 ( 729 ) 288
Total other comprehensive income (loss) 730 ( 202 ) 1,942 ( 766 )
Comprehensive income $ 16,237 $ 11,032 $ 31,213 $ 18,652
See accompanying notes to unaudited consolidated financial statements.
5
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (Unaudited)
($ in thousands) Common Stock Additional Paid in Capital Retained Earnings Accumulated Other Comprehensive Loss Total Stockholders’ Equity
Balances, December 31, 2024 $ 333 $ 358,112 $ 190,166 $ ( 7,545 ) $ 541,066
Net income — — 13,764 — 13,764
Other comprehensive income — — — 1,212 1,212
Stock-based compensation — 460 — — 460
Cash dividends declared — — ( 4,032 ) — ( 4,032 )
Balances, March 31, 2025 333 358,572 199,898 ( 6,333 ) 552,470
Net income — — 15,507 — 15,507
Other comprehensive loss — — — 730 730
Stock-based compensation 1 491 — — 492
Cash dividends declared — — ( 4,005 ) — ( 4,005 )
Balances, June 30, 2025 $ 334 $ 359,063 $ 211,400 $ ( 5,603 ) $ 565,194
6
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (Unaudited) - Continued
($ in thousands) Common Stock Additional Paid in Capital Retained Earnings Accumulated Other Comprehensive Loss
Total Stockholders’ Equity
Balances, December 31, 2023 $ 332 $ 356,007 $ 162,290 $ ( 7,494 ) $ 511,135
Net income — — 8,184 — 8,184
Other comprehensive loss — — — ( 564 ) ( 564 )
Common shares issued for employee stock purchase plan — 103 — — 103
Stock-based compensation — 354 — — 354
Cash dividends declared — — ( 3,984 ) — ( 3,984 )
Balances, March 31, 2024 332 356,464 166,490 ( 8,058 ) 515,228
Net income — — 11,234 — 11,234
Other comprehensive loss — — — ( 202 ) ( 202 )
Common shares issued for employee stock purchase plan 1 120 — — 121
Stock-based compensation — 410 — — 410
Cash dividends declared — — ( 4,008 ) — ( 4,008 )
Balances, June 30, 2024 $ 333 $ 356,994 $ 173,716 $ ( 8,260 ) $ 522,783
See accompanying notes to unaudited consolidated financial statements.
7
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
Six Months Ended June 30,
($ in thousands) 2025 2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 29,271 $ 19,418
Adjustments to reconcile net income to net cash provided by operating activities:
Net accretion of acquisition accounting estimates ( 6,737 ) ( 7,618 )
Provision for credit losses 2,556 2,488
Depreciation and amortization 8,126 8,217
Net amortization of securities 64 ( 643 )
Amortization of debt issuance costs 61 60
Gain on mortgage loans held for sale ( 2,291 ) ( 1,838 )
Gain on other mortgage loan activity ( 938 ) ( 608 )
Proceeds from sale of mortgage loans held for sale 82,070 64,563
Originations of loans held for sale ( 94,125 ) ( 81,712 )
Stock-based compensation expense 970 764
Deferred income tax (benefit) expense 156 4,916
Loss on sales of repossessed assets 123 45
Loss on valuation adjustments on mortgage servicing rights 330 129
Loss on disposal of fixed assets 48 —
Loss on disposal of premises held for sale 61 —
Valuation adjustments on premises transferred to held for sale — 2
Fair value adjustment on equity securities ( 106 ) 84
Bank owned life insurance income ( 1,287 ) ( 1,344 )
Net changes in:
Accrued interest receivable ( 253 ) ( 424 )
Other assets ( 1,490 ) 1,559
Accrued interest payable 88 ( 630 )
Other liabilities ( 5,251 ) ( 2,010 )
Net cash provided by operating activities 11,446 5,418
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from maturities and principal payments of available for sale securities 12,573 60,673
Proceeds from maturities and principal payments of held to maturity securities 23,899 19,291
Proceeds from life insurance death benefits — 150
Purchases of available for sale securities ( 48,171 ) ( 81,904 )
Purchases of held to maturity securities ( 2,326 ) ( 5,800 )
Purchases of equity securities ( 90 ) ( 80 )
Purchase of restricted securities ( 158 ) ( 22,186 )
Net change in loans ( 49,173 ) ( 59,472 )
Purchases of premises and equipment ( 1,905 ) ( 3,359 )
Proceeds from sales of repossessed assets 1,531 240
Redemption of restricted securities — 18,361
Purchases of bank owned life insurance ( 152 ) ( 71 )
Proceeds from disposal of premises held for sale 843 —
Net cash used in investing activities $ ( 63,129 ) $ ( 74,157 )
See accompanying notes to unaudited consolidated financial statements.
8
Table of Contents
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - Continued
Six Months Ended June 30,
($ in thousands) 2025 2024
CASH FLOWS FROM FINANCING ACTIVITIES:
Net changes in:
Noninterest-bearing deposits $ 12,314 $ 329,215
Interest-bearing deposits ( 227,461 ) ( 567,238 )
Short-term borrowings — 31,000
Long-term borrowings — 50,000
Common stock dividends paid ( 8,037 ) ( 7,992 )
Issuance of common stock — 224
Net cash used in financing activities ( 223,184 ) ( 164,791 )
Net decrease in cash and cash equivalents ( 274,867 ) ( 233,530 )
Cash and cash equivalents at beginning of period 459,851 372,413
Cash and cash equivalents at end of period $ 184,984 $ 138,883
Supplemental cash flows information:
Interest paid $ 58,022 $ 60,289
Income taxes paid 7,985 —
Recognition of lease liabilities arising from right-of-use assets 912 76
Transfers from loans to repossessed assets 947 1,845
Transfer from loans held for sale to loans held for investment 649 —
Unrealized gains (losses) on available for sale securities 2,671 ( 1,054 )
Transfer of premises to held for sale (included in other assets) — 1,387
See accompanying notes to unaudited consolidated financial statements.
9
Table of Contents
Shore Bancshares, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
Note 1 – Summary of Significant Accounting Policies
Basis of Presentation and Principles of Consolidation
The accompanying unaudited interim consolidated financial statements include the accounts of Shore Bancshares, Inc. and its subsidiaries (collectively referred to in these Notes as the “Company”), with all significant intercompany transactions eliminated. The accounting and reporting policies of the Company conform with generally accepted accounting principles in the United States of America (“GAAP”). For purposes of comparability, certain reclassifications have been made to amounts previously reported to conform with the current period presentation. Reclassifications had no effect on prior year net income or stockholders’ equity.
These unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements, and related notes thereto, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 (the “2024 Annual Report”).
Nature of Operations
The Company engages in the banking business through Shore United Bank, N.A. (the “Bank”), a Maryland commercial bank with trust powers. The Company’s primary source of revenue is derived from interest earned on commercial, residential mortgage and other loans, and fees charged in connection with lending and other banking services located in Maryland, Delaware and Virginia. The Company engages in financial service offerings through Wye Financial Partners and offers corporate trustee services through Wye Trust, a division of the Bank. The Bank also conducts secondary market lending activities through a division of the Bank. Mid-Maryland Title Company, Inc. (the “Title Company”), engaged in title work related to real estate transactions. The Title Company ceased conducting real estate closings effective March 31, 2025. Operations will continue for as long as necessary to ensure that work in progress is adequately addressed.
Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and in the related disclosures. These estimates are based on information available as of the date of the consolidated financial statements. Actual amounts or results could differ from these estimates. In the opinion of management, all normal, recurring adjustments have been included for a fair presentation of this interim financial information.
Recent Accounting Pronouncements
In December 2023, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures . The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold, which is greater than five percent of the amount computed by multiplying pretax income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater than five percent of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning after December 15, 2024. Early adoption is permitted. The amendments should be applied on a prospective basis; however, retrospective application is permitted. The Company does not expect the adoption of ASU No. 2023-09 to have a material impact on its consolidated financial statements.
10
Table of Contents
Note 2 – Investment Securities
The following tables provide information on the amortized cost and estimated fair values of investment securities at June 30, 2025 and December 31, 2024.
($ in thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Estimated Fair Value
Available for sale securities (1) :
June 30, 2025
U.S. Treasury and government agency securities $ 22,593 $ 3 $ 2,074 $ 20,522
Mortgage-backed securities 168,579 105 6,211 162,473
Other debt securities (2)
4,217 467 — 4,684
Total $ 195,389 $ 575 $ 8,285 $ 187,679
December 31, 2024
U.S. Treasury and government agency securities $ 22,984 $ 4 $ 2,786 $ 20,202
Mortgage-backed securities 130,439 84 8,139 122,384
Other debt securities (2)
6,170 469 13 6,626
Total $ 159,593 $ 557 $ 10,938 $ 149,212
____________________________________
(1) No available for sale (“AFS”) securities were sold during the three and six months ended June 30, 2025 and 2024.
(2) Other debt securities includes corporate and municipal bond obligations of state and political entities.
($ in thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Estimated Fair Value Allowance for Credit Losses
Held to maturity securities:
June 30, 2025
U.S. Treasury and government agency securities $ 129,269 $ 3 $ 6,253 $ 123,019 $ —
Mortgage-backed securities 321,213 5 37,884 283,334 —
Other debt securities (1)
8,963 15 632 8,346 199
Total $ 459,445 $ 23 $ 44,769 $ 414,699 $ 199
December 31, 2024
U.S. Treasury and government agency securities $ 132,560 $ — $ 8,555 $ 124,005 $ —
Mortgage-backed securities 336,755 — 47,234 289,521 —
Other debt securities (1)
11,965 19 776 11,208 203
Total $ 481,280 $ 19 $ 56,565 $ 424,734 $ 203
____________________________________
(1) Other debt securities includes corporate and municipal bond obligations of state and political entities.
Equity securities with aggregate fair values of $ 6.0 million and $ 5.8 million at June 30, 2025 and December 31, 2024, respectively, are presented separately on the consolidated balance sheets. The fair value adjustments recorded through earnings totaled a gain of $ 65 thousand and $ 18 thousand for the three months ended June 30, 2025 and 2024, respectively. The fair value adjustments recorded through earnings totaled a gain of $ 196 thousand and a loss of $ 171 thousand for the six months ended June 30, 2025 and 2024, respectively.
The following table summarizes the activity in the allowance for credit losses (“ACL”) on held to maturity (“HTM”) securities for the periods presented.
Three Months Ended Six Months Ended
($ in thousands) June 30, 2025 June 30, 2024 June 30, 2025 June 30, 2024
Balance, beginning of period $ 178 $ 116 $ 203 $ 94
Provision for (reversal of) credit losses, other debt securities 21 ( 8 ) ( 4 ) 14
Balance, end of period $ 199 $ 108 $ 199 $ 108
11
Table of Contents
A provision for credit losses of $ 21 thousand and a reversal of the provision for credit losses of $ 8 thousand was recorded on HTM corporate and municipal bonds for the three months ended June 30, 2025 and 2024, respectively. A reversal of the provision for credit losses of $ 4 thousand and a provision for credit losses of $ 14 thousand was recorded on HTM corporate and municipal bonds for the six months ended June 30, 2025 and 2024, respectively.
The following tables provide information about gross unrealized losses and fair value by length of time that the individual securities have been in a continuous unrealized loss position at June 30, 2025 and December 31, 2024.
Less than 12 Months More than 12 Months Total
($ in thousands) Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses
June 30, 2025
Available for sale securities:
U.S. Treasury and government agency securities $ 73 $ 1 $ 17,787 $ 2,073 $ 17,860 $ 2,074
Mortgage-backed securities 76,441 432 53,416 5,779 129,857 6,211
Other debt securities — — — — — —
Total $ 76,514 $ 433 $ 71,203 $ 7,852 $ 147,717 $ 8,285
Less than 12 Months More than 12 Months Total
($ in thousands) Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses
December 31, 2024
Available for sale securities:
U.S. Treasury and government agency securities $ 207 $ — $ 17,422 $ 2,786 $ 17,629 $ 2,786
Mortgage-backed securities 56,913 710 48,782 7,429 105,695 8,139
Other debt securities — — 1,988 13 1,988 13
Total $ 57,120 $ 710 $ 68,192 $ 10,228 $ 125,312 $ 10,938
There were 118 AFS debt securities with a fair value below the amortized cost basis, with unrealized losses totaling $ 8.3 million as of June 30, 2025. The Company concluded that a credit loss does not exist in its AFS securities portfolio as of June 30, 2025, and no impairment loss has been recognized based on the fact that (1) changes in fair value were primarily caused by fluctuations in interest rates, (2) securities with unrealized losses had generally high credit quality, (3) the Company intends to hold these investments in debt securities to maturity and it is more-likely-than-not the Company will not be required to sell these investments before a recovery of its investment, and (4) issuers have continued to make timely payments of principal and interest. Additionally, the Company’s mortgage-backed securities are issued by either U.S. government agencies or U.S. government-sponsored enterprises. Collectively, these entities provide a guarantee, which is either explicitly or implicitly supported by the full faith and credit of the U.S. government, that investors in such mortgage-backed securities will receive timely principal and interest payments.
All HTM and AFS securities were current with no securities past due or on nonaccrual as of June 30, 2025 and December 31, 2024.
All of the securities with unrealized losses in the portfolio have modest duration risk, low credit risk and minimal losses when compared to total amortized cost. The unrealized losses on debt securities that exist are the result of market changes in interest rates since original purchase and are not related to credit concerns. Because the Company does not intend to sell these securities and it is not more likely than not that the Company will be required to sell these securities before recovery of their amortized cost bases, which may be at maturity for debt securities, the Company considers the unrealized losses to be temporary. There were 118 AFS and 181 HTM securities in an unrealized loss position at June 30, 2025. There were 111 AFS and 187 HTM securities in an unrealized loss position at December 31, 2024. Net unrealized losses of the AFS securities totaled $ 7.7 million and $ 10.4 million as of June 30, 2025 and December 31, 2024, respectively.
12
Table of Contents
The following table provides information on the amortized cost and estimated fair values of investment securities by contractual maturity date at June 30, 2025.
Available for Sale Held to Maturity
($ in thousands) Amortized Cost Fair Value Amortized Cost Fair Value
Due in one year or less $ 2,455 $ 2,456 $ 28,567 $ 28,209
Due after one year through five years 16,545 15,330 90,617 86,608
Due after five years through ten years 7,541 7,168 8,523 7,908
Due after ten years 269 252 10,525 8,640
$ 26,810 $ 25,206 $ 138,232 $ 131,365
Mortgage-backed securities 168,579 162,473 321,213 283,334
Total $ 195,389 $ 187,679 $ 459,445 $ 414,699
The maturity dates for debt securities are determined using contractual maturity dates. Actual maturities may differ from amounts presented because certain issuers have the right to call or prepay obligations without prepayment penalties.
The Company has securities that have been pledged as collateral for obligations to federal, state and local government agencies, and other purposes as required or permitted by law, or sold under agreements to repurchase. At June 30, 2025, the aggregate carrying value of pledged AFS and HTM pledged securities was $ 69.9 million and $ 213.0 million, respectively. The comparable amounts for December 31, 2024 were $ 67.9 million and $ 197.5 million, respectively.
The following table sets forth the amortized cost and estimated fair values of securities that have been pledged as collateral for obligations to federal, state and local government agencies, and other purposes as required or permitted by law, or sold under agreements to repurchase at June 30, 2025 and December 31, 2024.
June 30, 2025 December 31, 2024
($ in thousands) Amortized Cost Fair Value Amortized Cost Fair Value
Pledged available for sale securities $ 76,701 $ 69,878 $ 76,280 $ 67,926
Pledged held to maturity securities 212,963 191,357 197,474 173,248
There were no obligations to any issuer exceeding 10% of stockholders’ equity at June 30, 2025 or December 31, 2024.
13
Table of Contents
Note 3 – Loans and Allowance for Credit Losses
The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables. For further discussion on the most significant accounting policies that the Company follows, see Note 1 – “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” included in Part II, Item 8. of the 2024 Annual Report.
The following table provides information about the principal classes of the loan portfolio at June 30, 2025 and December 31, 2024.
($ in thousands) June 30, 2025 % of Total Loans December 31, 2024 % of Total Loans
Commercial real estate $ 2,603,974 53.95 % $ 2,557,806 53.60 %
Residential real estate 1,349,010 27.94 1,329,406 27.85
Construction 350,053 7.25 335,999 7.04
Commercial 224,092 4.64 237,932 4.99
Consumer 294,239 6.09 303,746 6.37
Credit cards 6,260 0.13 7,099 0.15
Total loans 4,827,628 100.00 % 4,771,988 100.00 %
Less: allowance for credit losses ( 58,483 ) ( 57,910 )
Total loans, net $ 4,769,145 $ 4,714,078
Loans are stated at their principal amount outstanding, net of any purchase premiums/discounts and deferred fees and costs. Included in loans were deferred costs, net of fees, of $ 3.0 million and $ 3.2 million at June 30, 2025 and December 31, 2024, respectively. At June 30, 2025 and December 31, 2024, loans included $ 1.63 billion and $ 1.69 billion, respectively, of aggregate loans that were acquired as part of the acquisitions of Severn Bancorp, Inc. (“Severn”) and The Community Financial Corporation (“TCFC”). These balances were presented net of the related aggregate discounts, which totaled $ 86.1 million and $ 92.0 million at June 30, 2025 and December 31, 2024, respectively.
At June 30, 2025, the Bank was servicing $ 232.9 million in loans for the Federal National Mortgage Association and $ 1,337.6 million in loans for Federal Home Loan Mortgage Corporation.
The following tables provide information on amortized cost basis on nonaccrual loans by loan class as of June 30, 2025 and December 31, 2024.
($ in thousands) Nonaccrual With No Allowance For Credit Loss Nonaccrual With An Allowance For Credit Loss Total Nonaccrual Loans
June 30, 2025
Nonaccrual loans:
Commercial real estate $ 3,239 $ 2,544 $ 5,783
Residential real estate 7,768 — 7,768
Construction 330 — 330
Commercial 1,300 990 2,290
Consumer 589 — 589
Credit cards — 22 22
Total $ 13,226 $ 3,556 $ 16,782
Interest income $ 219 $ 67 $ 286
14
Table of Contents
($ in thousands) Nonaccrual With No Allowance For Credit Loss Nonaccrual With An Allowance For Credit Loss Total Nonaccrual Loans
December 31, 2024
Nonaccrual loans:
Commercial real estate $ 8,192 $ 2,194 $ 10,386
Residential real estate 6,741 873 7,614
Construction 360 — 360
Commercial 458 549 1,007
Consumer 761 712 1,473
Credit cards — 168 168
Total $ 16,512 $ 4,496 $ 21,008
Interest income $ 274 $ 65 $ 339
($ in thousands) Nonaccrual Delinquent Loans Nonaccrual Current Loans Total Nonaccrual Loans
June 30, 2025
Nonaccrual loans:
Commercial real estate $ 2,710 $ 3,073 $ 5,783
Residential real estate 4,502 3,266 7,768
Construction 330 — 330
Commercial 506 1,784 2,290
Consumer 126 463 589
Credit cards 22 — 22
Total $ 8,196 $ 8,586 $ 16,782
($ in thousands) Nonaccrual Delinquent Loans Nonaccrual Current Loans Total Nonaccrual Loans
December 31, 2024
Nonaccrual loans:
Commercial real estate $ 7,268 $ 3,118 $ 10,386
Residential real estate 3,979 3,635 7,614
Construction 360 — 360
Commercial 70 937 1,007
Consumer 1,431 42 1,473
Credit cards 146 22 168
Total $ 13,254 $ 7,754 $ 21,008
The overall quality of the Bank’s loan portfolio is primarily assessed using the Bank’s risk-grading scale. This review process is assisted by frequent internal reporting of loan production, loan quality, concentrations of credit, loan delinquencies and nonperforming and potential problem loans. Credit quality indicators are adjusted based on management’s judgment during the quarterly review process.
Consumer credit cards are monitored based on a borrower payment history. Credit card loans are classified as performing and are typically charged off no later than 180 days past due when, or in the opinion of management, the collection of principal or interest is considered doubtful. As of June 30, 2025, there w ere seven cred it cards that were evaluated based on economic conditions specific to the loans or borrowers, and were downgraded to substandard and nonperforming.
Loans subject to risk rating are graded on a scale of one to ten.
Ratings 1 thru 6 – Pass – Ratings 1 thru 6 have asset risks ranging from excellent-low to adequate. The specific rating assigned considers customer history of earnings, cash flows, liquidity, leverage, capitalization, consistency of debt service coverage, the nature and extent of customer relationship and other relevant specific business factors such as the stability of the industry or market area, changes to management, litigation or unexpected events that could have an impact on risks.
Rating 7 – Special Mention – These credits have potential weaknesses due to economic conditions, less than adequate earnings performance or other factors which require the lending officer to direct more than normal attention to the credit. Financing alternatives may be limited and/or command higher risk interest rates. Special mention loan relationships are reviewed at least quarterly.
15
Table of Contents
Rating 8 – Substandard – Substandard assets are assets that are inadequately protected by the sound worth or paying capacity of the borrower or of the collateral pledged. Substandard loans are the first adversely classified loans on the Bank’s watchlist. These assets have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the possibility that the Bank will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified substandard. The loans may have a delinquent history or combination of weak collateral, weak guarantor or operating losses. When a loan is assigned to this category the Bank may estimate a specific reserve in the credit loss allowance analysis and/or place the loan on nonaccrual. These assets listed may include assets with histories of repossessions or some that are nonperforming bankruptcies. These relationships will be reviewed at least quarterly.
Rating 9 – Doubtful – Doubtful assets have many of the same characteristics of substandard with the exception that the Bank has determined that loss is not only possible but is probable. The amount of loss is not discernible due to factors such as merger, acquisition, or liquidation; a capital injection; a pledge of additional collateral; the sale of assets; or alternative refinancing plans. Credits receiving a doubtful classification are required to be on nonaccrual. These relationships will be reviewed at least quarterly.
Rating 10 – Loss – Loss assets are uncollectible or of little value.
16
Table of Contents
The following table provides information on loan risk ratings as of June 30, 2025 and gross write-offs during the six months ended June 30, 2025.
Term Loans by Origination Year Revolving Loans Revolving Converted to Term Loans Total
($ in thousands) Prior 2021 2022 2023 2024 2025
June 30, 2025
Commercial real estate
Pass $ 1,018,604 $ 408,550 $ 540,962 $ 261,806 $ 135,760 $ 127,485 $ 15,334 $ 27,592 $ 2,536,093
Special mention 21,491 5,436 34,174 — — — 290 — 61,391
Substandard 3,080 2,853 — — — — 557 — 6,490
Total $ 1,043,175 $ 416,839 $ 575,136 $ 261,806 $ 135,760 $ 127,485 $ 16,181 $ 27,592 $ 2,603,974
Gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Residential real estate
Pass $ 344,691 $ 205,315 $ 284,972 $ 220,729 $ 107,203 $ 51,744 $ 123,497 $ 517 $ 1,338,668
Special mention 1,992 — — — — — — — 1,992
Substandard 5,343 1,557 278 401 — — 771 — 8,350
Total $ 352,026 $ 206,872 $ 285,250 $ 221,130 $ 107,203 $ 51,744 $ 124,268 $ 517 $ 1,349,010
Gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Construction
Pass $ 35,231 $ 7,540 $ 37,073 $ 42,961 $ 144,210 $ 64,963 $ 16,364 $ 1,164 $ 349,506
Special mentions — 217 — — — — — — 217
Substandard 330 — — — — — — — 330
Total $ 35,561 $ 7,757 $ 37,073 $ 42,961 $ 144,210 $ 64,963 $ 16,364 $ 1,164 $ 350,053
Gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Commercial
Pass $ 30,528 $ 33,001 $ 23,894 $ 27,660 $ 34,852 $ 14,117 $ 53,509 $ 1,363 $ 218,924
Special mention 155 — 35 — — — 794 34 1,018
Substandard 523 5 1,313 919 — — 1,390 — 4,150
Total $ 31,206 $ 33,006 $ 25,242 $ 28,579 $ 34,852 $ 14,117 $ 55,693 $ 1,397 $ 224,092
Gross charge-offs $ ( 2 ) $ — $ — $ — $ — $ — $ — $ — $ ( 2 )
Consumer
Pass $ 10,075 $ 53,680 $ 103,852 $ 50,606 $ 40,749 $ 33,076 $ 667 $ — $ 292,705
Special mention — — 946 — — — — — 946
Substandard — 30 78 448 32 — — — 588
Total $ 10,075 $ 53,710 $ 104,876 $ 51,054 $ 40,781 $ 33,076 $ 667 $ — $ 294,239
Gross charge-offs $ ( 235 ) $ ( 99 ) $ ( 332 ) $ ( 96 ) $ ( 302 ) $ — $ ( 16 ) $ — $ ( 1,080 )
Total
Pass $ 1,439,129 $ 708,086 $ 990,753 $ 603,762 $ 462,774 $ 291,385 $ 209,371 $ 30,636 $ 4,735,896
Special mention 23,638 5,653 35,155 — — — 1,084 34 65,564
Substandard 9,276 4,445 1,669 1,768 32 — 2,718 — 19,908
Total loans by risk category $ 1,472,043 $ 718,184 $ 1,027,577 $ 605,530 $ 462,806 $ 291,385 $ 213,173 $ 30,670 $ 4,821,368
Total gross charge-offs $ ( 237 ) $ ( 99 ) $ ( 332 ) $ ( 96 ) $ ( 302 ) $ — $ ( 16 ) $ — $ ( 1,082 )
The following table presents the amortized cost in credit card loans based on performing status and gross charge-off as of June 30, 2025 and gross write-offs during the six months ended June 30, 2025. Nonperforming loans consisted of nonaccrual loans and loans past due 90 days or more and still accruing.
17
Table of Contents
Term Loans by Origination Year Revolving Loans Revolving Converted to Term Loans Total
($ in thousands) Prior 2021 2022 2023 2024 2025
June 30, 2025
Credit cards
Performing $ — $ — $ — $ — $ — $ — $ 6,238 $ — $ 6,238
Nonperforming — — — — — — 22 — 22
Total $ — $ — $ — $ — $ — $ — $ 6,260 $ — $ 6,260
Gross charge-offs $ — $ — $ — $ — $ — $ — $ ( 431 ) $ — $ ( 431 )
Total loans evaluated by performing status $ — $ — $ — $ — $ — $ — $ 6,260 $ — $ 6,260
Total gross charge-offs $ — $ — $ — $ — $ — $ — $ ( 431 ) $ — $ ( 431 )
Total recorded investment $ 1,472,043 $ 718,184 $ 1,027,577 $ 605,530 $ 462,806 $ 291,385 $ 219,433 $ 30,670 $ 4,827,628
18
Table of Contents
The following table provides information on loan risk ratings as of December 31, 2024 and gross write-offs during the year ended December 31, 2024.
Term Loans by Origination Year Revolving
Loans Revolving
Converted to
Term Loans Total
($ in thousands) Prior 2020 2021 2022 2023 2024
December 31, 2024
Commercial real estate
Pass $ 822,391 $ 297,098 $ 435,084 $ 534,936 $ 250,482 $ 136,891 $ 24,966 $ 14,084 $ 2,515,932
Special mention 7,514 — 2,964 19,746 — — 417 — $ 30,641
Substandard 7,684 — 2,991 — — — 558 — 11,233
Total $ 837,589 $ 297,098 $ 441,039 $ 554,682 $ 250,482 $ 136,891 $ 25,941 $ 14,084 $ 2,557,806
Gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Residential real estate
Pass $ 291,306 $ 78,568 $ 211,938 $ 295,402 $ 220,753 $ 101,005 $ 119,367 $ 613 $ 1,318,952
Special mention 1,529 518 — — — — — — 2,047
Substandard 5,414 — 1,342 290 885 — 476 — 8,407
Total $ 298,249 $ 79,086 $ 213,280 $ 295,692 $ 221,638 $ 101,005 $ 119,843 $ 613 $ 1,329,406
Gross charge-offs $ ( 1 ) $ — $ — $ — $ — $ — $ — $ — $ ( 1 )
Construction
Pass $ 31,884 $ 8,191 $ 8,628 $ 56,685 $ 70,232 $ 131,383 $ 26,785 $ 1,851 $ 335,639
Special mentions — — — — — — — — —
Substandard 360 — — — — — — — 360
Total $ 32,244 $ 8,191 $ 8,628 $ 56,685 $ 70,232 $ 131,383 $ 26,785 $ 1,851 $ 335,999
Gross charge-offs $ — $ — $ ( 12 ) $ — $ — $ — $ — $ — $ ( 12 )
Commercial
Pass $ 25,214 $ 11,088 $ 40,817 $ 29,142 $ 29,458 $ 39,489 $ 57,982 $ 874 $ 234,064
Special mention 116 — — — — — 703 11 830
Substandard 515 — 8 1,257 500 — 257 501 3,038
Total $ 25,845 $ 11,088 $ 40,825 $ 30,399 $ 29,958 $ 39,489 $ 58,942 $ 1,386 $ 237,932
Gross charge-offs $ ( 54 ) $ ( 11 ) $ — $ ( 56 ) $ ( 69 ) $ — $ — $ — $ ( 190 )
Consumer
Pass $ 1,315 $ 10,469 $ 60,718 $ 114,639 $ 61,652 $ 52,798 $ 682 $ — $ 302,273
Special mention — — — — — — — — —
Substandard 2 — 48 860 563 — — — 1,473
Total $ 1,317 $ 10,469 $ 60,766 $ 115,499 $ 62,215 $ 52,798 $ 682 $ — $ 303,746
Gross charge-offs $ ( 1,287 ) $ ( 12 ) $ ( 389 ) $ ( 1,764 ) $ ( 177 ) $ — $ ( 17 ) $ — $ ( 3,646 )
Total
Pass $ 1,172,110 $ 405,414 $ 757,185 $ 1,030,804 $ 632,577 $ 461,566 $ 229,782 $ 17,422 $ 4,706,860
Special mention 9,159 $ 518 $ 2,964 $ 19,746 $ — $ — $ 1,120 $ 11 33,518
Substandard 13,975 — 4,389 2,407 1,948 — 1,291 501 24,511
Total loans by risk
category $ 1,195,244 $ 405,932 $ 764,538 $ 1,052,957 $ 634,525 $ 461,566 $ 232,193 $ 17,934 $ 4,764,889
Total gross
charge-offs $ ( 1,342 ) $ ( 23 ) $ ( 401 ) $ ( 1,820 ) $ ( 246 ) $ — $ ( 17 ) $ — $ ( 3,849 )
The following table presents the amortized cost in credit card loans based on performing status and gross charge-off as of December 31, 2024 and gross write-offs during the year ended December 31, 2024. Nonperforming loans consisted of nonaccrual loans and loans past due 90 days or more and still accruing.
19
Table of Contents
Term Loans by Origination Year Revolving
Loans Revolving
Converted to
Term Loans Total
($ in thousands) Prior 2020 2021 2022 2023 2024
December 31, 2024
Credit cards
Performing $ — $ — $ — $ — $ — $ — $ 6,931 $ — $ 6,931
Nonperforming — — — — — — 168 — 168
Total $ — $ — $ — $ — $ — $ — $ 7,099 $ — $ 7,099
Gross charge-offs $ — $ — $ — $ — $ — $ — $ ( 584 ) $ — $ ( 584 )
Total loans evaluated
by performing status $ — $ — $ — $ — $ — $ — $ 7,099 $ — $ 7,099
Total gross charge-offs $ — $ — $ — $ — $ — $ — $ ( 584 ) $ — $ ( 584 )
Total recorded
investment $ 1,195,244 $ 405,932 $ 764,538 $ 1,052,957 $ 634,525 $ 461,566 $ 239,292 $ 17,934 $ 4,771,988
The following tables provide information on the aging of the Company’s loan portfolio as of June 30, 2025 and December 31, 2024.
($ in thousands) 30‑59 Days Past Due 60‑89 Days Past Due 90 Days Past Due and Still Accruing 30-89 Days Past Due and Not Accruing 90 Days Past Due and Not Accruing Total Past Due Current Accrual Loans Current Nonaccrual Loans Total
June 30, 2025
Commercial real estate $ 1,279 $ 126 $ — $ 2,234 $ 476 $ 4,115 $ 2,596,786 $ 3,073 $ 2,603,974
Residential real estate 2,746 858 56 1,821 2,681 8,162 1,337,582 3,266 1,349,010
Construction 44 — — — 330 374 349,679 — 350,053
Commercial 45 3 — — 506 554 221,754 1,784 224,092
Consumer 3,136 1,046 9 28 98 4,317 289,459 463 294,239
Credit cards 40 20 150 — 22 232 6,028 — 6,260
Total $ 7,290 $ 2,053 $ 215 $ 4,083 $ 4,113 $ 17,754 $ 4,801,288 $ 8,586 $ 4,827,628
Percent of total loans 0.2 % 0.0 % 0.0 % 0.1 % 0.1 % 0.4 % 99.4 % 0.2 % 100.0 %
($ in thousands) 30‑59 days Past Due 60‑89 Days Past Due 90 Days Past Due and Still Accruing 30-89 Days Past Due and Not Accruing 90 Days Past Due and Not Accruing Total Past Due Current Accrual Loans Current Nonaccrual Loans Total
December 31, 2024
Commercial real estate $ 75 $ — $ — $ 2,328 $ 4,940 $ 7,343 $ 2,547,345 $ 3,118 $ 2,557,806
Residential real estate 3,828 246 127 655 3,324 8,180 1,317,591 3,635 1,329,406
Construction 30 — — — 360 390 335,609 — 335,999
Commercial 152 2 — — 70 224 236,771 937 237,932
Consumer 4,068 55 — 1,180 251 5,554 298,150 42 303,746
Credit cards 161 190 167 — 146 664 6,413 22 7,099
Total $ 8,314 $ 493 $ 294 $ 4,163 $ 9,091 $ 22,355 $ 4,741,879 $ 7,754 $ 4,771,988
Percent of total loans 0.2 % 0.0 % 0.0 % 0.1 % 0.2 % 0.5 % 99.4 % 0.2 % 100.0 %
20
Table of Contents
The following tables provide a summary of the activity in the ACL allocated by loan class for the three and six months ended June 30, 2025 and 2024. Allocation of a portion of the allowance to one loan class does not preclude its availability to absorb losses from other loan classes.
($ in thousands) Beginning Balance Charge-offs Recoveries Provisions Ending Balance
Three Months Ended June 30, 2025
Commercial real estate $ 21,988 $ — $ — $ ( 1,809 ) $ 20,179
Residential real estate 22,394 — 2 807 23,203
Construction 3,842 — — 1,963 5,805
Commercial 2,854 — 81 ( 65 ) 2,870
Consumer 6,574 ( 598 ) 55 157 6,188
Credit cards 390 ( 189 ) — 37 238
Total $ 58,042 $ ( 787 ) $ 138 $ 1,090 $ 58,483
($ in thousands) Beginning Balance Charge-offs Recoveries Provisions Ending
Balance
Three Months Ended June 30, 2024
Commercial real estate $ 23,013 $ — $ — $ ( 29 ) $ 22,984
Residential real estate 19,005 — 2 1,493 20,500
Construction 3,558 — 4 ( 91 ) 3,471
Commercial 2,879 ( 23 ) 2 8 2,866
Consumer 8,682 ( 861 ) 68 256 8,145
Credit cards 199 ( 78 ) — 391 512
Total $ 57,336 $ ( 962 ) $ 76 $ 2,028 $ 58,478
($ in thousands) Beginning
Balance Charge-offs Recoveries Provisions Ending
Balance
Six Months Ended June 30, 2025
Commercial real estate $ 22,846 $ — $ 78 $ ( 2,745 ) $ 20,179
Residential real estate 21,776 — 3 1,424 23,203
Construction 2,854 — 1 2,950 5,805
Commercial 3,138 ( 2 ) 87 ( 353 ) 2,870
Consumer 6,889 ( 1,080 ) 141 238 6,188
Credit cards 407 ( 431 ) — 262 238
Total $ 57,910 $ ( 1,513 ) $ 310 $ 1,776 $ 58,483
($ in thousands) Beginning Balance Charge-offs Recoveries Provisions Ending
Balance
Six Months Ended June 30, 2024
Commercial real estate $ 23,015 $ — $ — $ ( 31 ) $ 22,984
Residential real estate 19,909 ( 1 ) 4 588 20,500
Construction 3,935 ( 12 ) 6 ( 458 ) 3,471
Commercial 2,671 ( 23 ) 3 215 2,866
Consumer 7,601 ( 1,386 ) 144 1,786 8,145
Credit cards 220 ( 194 ) 8 478 512
Total $ 57,351 $ ( 1,616 ) $ 165 $ 2,578 $ 58,478
The following tables present the amortized cost basis of collateral-dependent loans by loan portfolio segment.
21
Table of Contents
June 30, 2025
($ in thousands) Real Estate Collateral Other Collateral Total
Commercial real estate $ 5,783 $ — $ 5,783
Residential real estate 7,768 — 7,768
Construction 330 — 330
Commercial — 2,290 2,290
Consumer — 589 589
Total $ 13,881 $ 2,879 $ 16,760
December 31, 2024
($ in thousands) Real Estate Collateral Other Collateral Total
Commercial real estate $ 10,386 $ — $ 10,386
Residential real estate 7,614 — 7,614
Construction 360 — 360
Commercial — 1,007 1,007
Consumer — 1,473 1,473
Total $ 18,360 $ 2,480 $ 20,840
Loan Modifications to Borrowers Experiencing Financial Difficulty
Modifications to borrowers experiencing financial difficulty may include interest rate reduction, principal or interest forgiveness, forbearance, term extensions, and other combinations of actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral.
During the three and six months ended June 30, 2025, nine loan modifications were made to borrowers experiencing financial difficulty. During the three and six months ended June 30, 2024, zero loan modifications were made to borrowers experiencing financial difficulty. During the three and six months ended June 30, 2025 and 2024, there were no defaults on loan modifications made to borrowers experiencing financial difficulty in the preceding 12 months.
As of June 30, 2025, nine loan modification balances with borrowers experiencing financial difficulty that were modified during the preceding 12 months were classified as current accrual and were for $ 6.6 million of commercial real estate loans.
Foreclosure Proceedings
There were $ 135 thousand of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure as of June 30, 2025 and $ 124 thousand in December 31, 2024. There were $ 93 thousand of commercial real estate loans collateralized by commercial real estate that were in the process of foreclosure as of June 30, 2025 and $ 554 thousand in December 31, 2024.
Other Real Estate Owned (“OREO”) and Repossessed Assets
OREO and repossessed assets are adjusted for fair value upon transfer from loans to foreclosed assets, establishing a new cost basis. Subsequently, foreclosed assets are carried at the lower of carrying value or fair value. The Company had OREO and repossessed asset balances of $ 179 thousand and $ 2.5 million as of June 30, 2025 and $ 179 thousand and $ 3.3 million as of December 31, 2024, respectively.
Mortgage Servicing Rights (“MSRs”)
Mortgage loans are sold with servicing retained and the MSRs are initially recorded at fair value with the income statement effect recorded in the income statement. Subsequently the MSRs are amortized to the income statement in proportion to, and over the period of, the estimated future net servicing income of the underlying loans. Servicing rights are evaluated for impairment based upon fair value of the rights as compared to carrying amount. No impairment was recognized for the six months ended June 30, 2025. The Company recognized net servicing income of $ 168 thousand and $ 418 thousand for the three months ended June 30, 2025 and 2024, respectively. The Company recognized net servicing income of $ 103 thousand and $ 506 thousand for the six months ended June 30, 2025 and 2024, respectively.
22
Table of Contents
The following table presents activity in MSRs for the three and six months ended June 30, 2025.
($ in thousands) Three Months Ended
June 30, 2025 Six Months Ended
June 30, 2025
Beginning balance $ 5,535 $ 5,874
Net additions 15 58
Amortization expense ( 154 ) ( 206 )
Other — ( 330 )
Ending balance $ 5,396 $ 5,396
The fair value of MSRs were determined using discount rates ranging from 9.5 % to 10.0 % at June 30, 2025 and December 31, 2024, respectively. The valuation on MSRs was not material at June 30, 2025 and December 31, 2024. Depending on the stratification of the specific mortgage servicing right, prepayment speeds ranged from 5.84 % to 8.48 % for the three months ended June 30, 2025 and 5.69 % to 8.22 % for the six months ended June 30, 2025. The associated weighted-average default rates were 0.14 % for the three and six months ended June 30, 2025, respectively.
23
Table of Contents
Note 4 – Goodwill and Other Intangible Assets
The following table provides information on the significant components of goodwill and other acquired intangible assets at June 30, 2025 and December 31, 2024.
June 30, 2025
($ in thousands) Goodwill Core Deposit Intangible
Gross carrying amount $ 64,809 $ 59,151
Accumulated impairment charges ( 1,543 ) —
Accumulated amortization — ( 25,390 )
Net carrying amount $ 63,266 $ 33,761
December 31, 2024
($ in thousands) Goodwill Core Deposit Intangible
Gross carrying amount $ 64,809 $ 59,151
Accumulated impairment charges ( 1,543 ) —
Accumulated amortization — ( 20,840 )
Net carrying amount $ 63,266 $ 38,311
The aggregate amortization expense for the core deposit intangible was $ 2.3 million and $ 2.6 million for the three months ended June 30, 2025 and 2024, respectively and $ 4.5 million and $ 5.1 million for the six months ended June 30, 2025 and 2024, respectively.
At June 30, 2025, estimated future remaining amortization for amortizing core deposit intangibles within the years ending December 31, is as follows:
($ in thousands) Amortization Expense
2025 $ 4,039
2026 7,398
2027 6,208
2028 5,060
2029 3,980
Thereafter 7,076
Total amortizing intangible assets $ 33,761
24
Table of Contents
Note 5 – Leases
Lease liabilities represent the Company’s obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows. Cash flows are discounted at the Company’s incremental borrowing rate in effect at the commencement date of the lease. Right-of-use assets represent the Company’s right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and if applicable, prepaid rent, initial direct costs and any incentives received from the lessor.
The Company’s long-term lease agreements for branches and offices are classified as operating leases. Certain of these leases offer the option to extend the lease term and the Company has included such extensions in its calculation of the lease liabilities to the extent the options are reasonably certain of being exercised. The lease agreements do not provide for residual value guarantees and have no restrictions or covenants that would impact dividends or require incurring additional financial obligations.
The following tables present information about the Company’s leases as of and for the periods presented.
($ in thousands) June 30, 2025 December 31, 2024
Lease liabilities $ 11,541 $ 11,844
Right-of-use assets $ 11,052 $ 11,385
Weighted-average remaining lease term 9.33 years 10.20 years
Weighted-average discount rate 3.45 % 3.29 %
Remaining lease term - min 0.17 years 0.01 years
Remaining lease term - max 16.18 years 16.68 years
Three Months Ended June 30, Six Months Ended June 30,
Lease cost ($ in thousands)
2025 2024 2025 2024
Operating lease cost $ 494 $ 494 $ 986 $ 986
Total lease cost $ 494 $ 494 $ 986 $ 986
Cash paid for amounts included in the measurement of lease liabilities $ 479 $ 466 $ 946 $ 928
The following table presents a maturity analysis of operating lease liabilities and a reconciliation of the undiscounted cash flows to total operating lease liabilities at June 30, 2025.
Lease payments due ($ in thousands)
June 30, 2025
2025 $ 957
2026 1,889
2027 1,781
2028 1,742
2029 1,351
Thereafter 5,573
Total undiscounted cash flows 13,293
Less: imputed interest 1,752
Lease liabilities $ 11,541
Total gross rental income was $ 280 thousand and $ 256 thousand for the three months ended June 30, 2025 and 2024, respectively. Total gross rental income was $ 615 thousand and $ 533 thousand for the six months ended June 30, 2025 and 2024, respectively.
25
Table of Contents
Note 6 - Deposits
Deposits consist of the following categories as of the dates indicated:
($ in thousands) June 30, 2025 December 31, 2024
Balance % of Total Deposits Balance % of Total Deposits
Noninterest-bearing $ 1,575,120 29.64 % $ 1,562,815 28.27 %
Interest-bearing:
Interest-bearing checking 763,309 14.36 978,076 17.69
Money market and savings 1,691,438 31.84 1,805,884 32.67
Time deposits 1,273,285 23.96 1,181,561 21.37
Brokered deposits 10,806 0.20 — —
Total interest-bearing 3,738,838 70.36 3,965,521 71.73
Total deposits $ 5,313,958 100.00 % $ 5,528,336 100.00 %
The following table provides information on the approximate maturities of total time deposits at June 30, 2025.
($ in thousands) June 30, 2025
Within one year $ 1,111,488
Year 2 137,257
Year 3 12,839
Year 4 5,442
Year 5 6,251
Thereafter 8
Total $ 1,273,285
The approximate amount of certificates of deposit that met or exceeded the FDIC insurance limit of $250,000 or more was $ 410.6 million and $ 374.1 million at June 30, 2025 and December 31, 2024, respectively.
26
Table of Contents
Note 7 - Borrowings
The following table summarizes certain information of the Company’s long-term debt at June 30, 2025 and December 31, 2024.
($ in thousands) June 30, 2025 December 31, 2024 Issue Date Stated Maturity Date Earliest Call Date Interest Rate
September 2030 Subordinated Debentures $ 25,000 $ 25,000 2020 2030 2025 5.375 % through September 2025, 3-month SOFR* + 5.265 % thereafter
October 2030 Subordinated Debentures 19,500 19,500 2020 2030 2025 4.75 % through October 2025, 3-month SOFR + 4.58 % thereafter
Total subordinated debentures 44,500 44,500
Severn Capital Trust I 20,619 20,619 2004 2035 3-month SOFR + 2.00 %
Tri-County Capital Trust I 7,217 7,217 2004 2034 90-day SOFR + 2.60 %
Tri-County Capital Trust II 5,155 5,155 2005 2035 90-day SOFR + 1.70 %
Total trust preferred securities 32,991 32,991
Less: net discount and unamortized issuance costs ( 3,250 ) ( 3,774 )
Total long-term debt $ 74,241 $ 73,717
____________________________________
* Secured Overnight Financing Rate (“SOFR”).
At June 30, 2025, subordinated notes consisted of $ 25.0 million of long-term debt issued by the Company in August 2020, and $ 19.5 million of long-term debt assumed as a result of the merger with TCFC. As of June 30, 2025, the recorded balance of subordinated debt issued by the Company and the assumed subordinated debt from TCFC, net of unamortized issuance costs and fair value discounts, were $ 25.0 million and $ 19.3 million, respectively.
The Company also assumed trust preferred securities in the aggregate of $ 33.0 million as a result of the merger with TCFC in 2023 and the acquisition of Severn in 2021. Trust preferred securities consisted of $ 20.6 million issued to Severn Capital Trust I, $ 7.2 million issued by Tri-County Capital Trust I and $ 5.2 million issued by Tri-County Capital Trust II. The recorded balance of the debt acquired from Severn at June 30, 2025 was $ 18.9 million, net of the unamortized fair value adjustment of $ 1.8 million. At June 30, 2025, the junior subordinated debt securities of Tri-County Capital Trust I and Tri-County Capital Trust II had a recorded balance of $ 6.7 million and $ 4.5 million, respectively, which are presented as net of the unamortized fair value adjustments of $ 538 thousand and $ 696 thousand, respectively.
The Company may periodically borrow from a correspondent federal funds line of credit arrangement, under a secured reverse repurchase agreement, or from the Federal Home Loan Bank (“FHLB”) to meet short-term liquidity needs. There were $ 50.0 million of outstanding borrowings from the FHLB at June 30, 2025 and December 31, 2024. The $ 50.0 million FHLB advance originated on May 7, 2024 was for an initial term of 18 -months at a rate of 4.79 %. The Company did not have any short-term borrowings from the FHLB at June 30, 2025 and December 31, 2024. Further information on these obligations is provided in the 2024 A nnual Report.
27
Table of Contents
Note 8 – Derivatives
The Company maintains and accounts for derivatives, in the form of interest rate lock commitments (“IRLCs”) and mandatory forward contracts, in accordance with the FASB guidance on accounting for derivative instruments and hedging activities. The Company recognizes gains and losses through mortgage-banking revenue in the consolidated statements of income.
IRLCs on mortgage loans that we intend to sell in the secondary market are considered derivatives. We are exposed to price risk from the time a mortgage loan is locked in until the time the loan is sold. The period of time between issuance of a loan commitment, closing and sale of the loan generally ranges from 14 days to 120 days, however, this period may be longer for construction to permanent loans that are originated with the intent of selling in the secondary market upon permanent financing. For these IRLCs and our closed inventory in loans held for sale, we attempt to protect the Bank from changes in interest rates through the use of to be announced (“TBA”) securities, which are forward contracts, as well as, to a significantly lesser degree, loan level commitments in the form of best efforts and mandatory forward contracts. These assets and liabilities are included in the consolidated balance sheets in other assets and accrued expenses and other liabilities, respectively.
The following table provides information pertaining to the carrying amounts of the Company’s derivative financial instruments at June 30, 2025 and December 31, 2024.
June 30, 2025 December 31, 2024
($ in thousands) Notional Amount Estimated Fair Value Notional Amount Estimated Fair Value
Asset – IRLCs
$ 21,743 $ 426 $ 7,527 $ 113
Asset – TBA securities
4,750 3 22,100 164
Liability – TBA securities
43,300 311 7,550 23
Note 9 – Accumulated Other Comprehensive Loss
The Company records unrealized holding gains (losses), net of tax, on AFS securities as accumulated other comprehensive income (loss), a separate component of stockholders’ equity. The following table provides information on the changes in the component of accumulated other comprehensive income (loss) for the three and six months ended June 30, 2025 and 2024.
Accumulated Other Comprehensive Loss
($ in thousands) Three Months Ended June 30, 2025 Three Months Ended June 30, 2024 Six Months Ended June 30, 2025 Six Months Ended June 30, 2024
Beginning of period $ ( 6,333 ) $ ( 8,058 ) $ ( 7,545 ) $ ( 7,494 )
Other comprehensive income (loss), net of tax 730 ( 202 ) 1,942 ( 766 )
End of period $ ( 5,603 ) $ ( 8,260 ) $ ( 5,603 ) $ ( 8,260 )
28
Table of Contents
Note 10 – Regulatory Capital Requirements
Banks and bank holding companies are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on the financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Banks’ assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Banks’ capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain amounts and ratios (set forth in the table below) of common equity Tier 1 (“CET1”), Tier 1 and total capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (leverage ratio). As of June 30, 2025 and December 31, 2024, management believes that the Company and the Bank met all capital adequacy requirements to which they were subject.
As of December 31, 2024, the most recent notification from our primary regulator categorized the Bank, as “well-capitalized” under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes would change the Bank’s classification. To be categorized as “well-capitalized,” the Bank must maintain minimum CET1, Tier 1 risk-based and total risk-based capital ratios, and Tier 1 leverage ratios, which are outlined in the table below.
The following table presents the capital amounts and ratios for the Company and the Bank as of June 30, 2025 and December 31, 2024.
June 30,
2025 December 31,
2024
Amount Regulatory Minimum Ratio + Capital Conservation Buffer To Be Well-Capitalized Under Prompt Corrective Action Regulation (1)
Amount
($ in thousands)
The Company Amounts
Common Equity Tier 1 Capital $ 483,947 $ 342,348 N/A $ 458,258
Tier 1 Capital 513,952 415,708 N/A 488,105
Total Capital 618,793 513,521 N/A 591,228
Risk-Weighted Assets 4,890,679 237,725 N/A 4,852,564
The Company Ratios
Common Equity Tier 1 Capital to Risk-Weighted Assets (“RWA”) 9.90 % 7.00 % N/A 9.44 %
Tier 1 Capital to RWA 10.51 8.50 N/A 10.06
Total Capital to RWA 12.65 10.50 N/A 12.18
Tier 1 Capital to AA (Leverage) (2)
8.65 4.00 N/A 8.02
The Bank Amounts
Common Equity Tier 1 Capital $ 546,630 $ 342,199 $ 317,756 $ 521,453
Tier 1 Capital 546,630 415,527 391,085 521,453
Total Capital 607,235 513,299 488,856 580,706
Risk-Weighted Assets 4,888,558 237,616 297,021 4,851,903
The Bank Ratios
Common Equity Tier 1 Capital to RWA 11.18 % 7.00 % 6.50 % 10.75 %
Tier 1 Capital to RWA 11.18 8.50 8.00 10.75
Total Capital to RWA 12.42 10.50 10.00 11.97
Tier 1 Capital to AA (Leverage) (2)
9.20 4.00 5.00 8.58
____________________________________
(1) Applies to the Bank only.
(2) Tier 1 Capital to AA (Leverage) has no capital conservation buffer defined. The PCA well-capitalized threshold is defined as 5.00 %.
29
Table of Contents
As of June 30, 2025, both the Company and the Bank satisfy the capital conservation buffer requirements applicable to them. The lowest ratio at the Company is the Tier 1 Capital to RWA, which was 4.51 % above the minimum buffer ratio and, at the Bank, the lowest ratio was the Total Capital to RWA, which was 4.42 % above the minimum buffer ratio.
The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its common stockholders and interest and principal on outstanding debt. The Company’s primary source of income is dividends received from the Bank. The amount of dividends that the Bank may declare and pay to the Company in any calendar year, without the receipt of prior approval from the Federal Reserve Bank, cannot exceed net income for that year to date plus retained net income (as defined) for the preceding two calendar years. At June 30, 2025, the Bank could pay dividends to the Company to the extent of its earnings, so long as it maintained required capital ratios.
30
Table of Contents
Note 11 – Fair Value Measurements
Accounting guidance under GAAP 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. This accounting guidance 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 Company uses fair value measurements to record fair value adjustments to certain assets and liabilities on a recurring basis and to determine fair value disclosures. Available for sale securities and equity securities with readily determinable fair values are recorded at fair value on a recurring basis, along with other mortgage-related items identified in the recurring fair value table below. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as collateral dependent loans, repossessed assets and OREO (foreclosed assets). These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.
Under fair value accounting guidance, assets and liabilities are grouped at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine their fair values. These hierarchy levels are:
• Level 1 inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that the entity has the ability to access at the measurement date.
• Level 2 inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.
• Level 3 inputs – Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
Assets Measured at Fair Value on a Recurring Basis
Available for Sale Securities
Fair value measurement of AFS securities is based on quoted prices from an independent pricing service. The fair value measurements consider observable data that may include present value of future cash flows, prepayment assumptions, credit loss assumptions and other factors. The Company classifies its investments in U.S. Treasury securities, if any, as Level 1 in the fair value hierarchy, and it classifies its investments in U.S. government agency securities and mortgage-backed securities issued or guaranteed by U.S. government-sponsored entities as Level 2.
Equity Securities
Fair value measurement for equity securities is based on quoted market prices retrieved by the Company via online resources. Although these securities have readily available fair market values, the Company determined that they should be classified as level 2 investments in the fair value hierarchy due to not being considered traded in a highly active market.
Loans Held for Sale
Loans held for sale are carried at fair value, which is determined based on Mark to Trade for allocated/committed loans or Mark to Market analysis for unallocated/uncommitted loans based on third-party pricing models (Level 2).
IRLCs
We utilize a third-party specialist model to estimate the fair value of our IRLCs, which are valued based upon mortgage securities (TBA) prices less estimated costs to process and settle the loan. Fair value is adjusted for the estimated probability of the loan closing with the borrower (Level 3).
($ in thousands) Fair Value Valuation Technique Unobservable Input Range
June 30, 2025
IRLCs - net asset $ 426 Market Approach Range of pull through rate 77 % - 100 %
Average pull through rate 87 %
31
Table of Contents
($ in thousands) Fair Value Valuation Technique Unobservable Input Range
December 31, 2024
IRLCs - net asset $ 113 Market Approach Range of pull through rate 78 % - 100 %
Average pull through rate 98 %
The following table presents activity in the IRLCs - net asset for the three and six months ended June 30, 2025.
($ in thousands) Three Months Ended June 30, 2025 Six Months Ended June 30, 2025
Beginning balance $ 392 $ 113
Valuation adjustment 34 313
Ending balance $ 426 $ 426
Forward Contracts
To avoid interest rate risk, we hedge the open locked/closed position with TBA forward trades. On a regular basis, we allocate disbursed loans to mandatory commitments with government-sponsored enterprises and private investors delivering the loans within 120 days of origination to maximize interest earnings. For a small percentage of our business, we enter into best efforts forward sales commitments with investors at the time we make an IRLC to a borrower. Once a loan has been closed and funded, the best efforts commitments convert to mandatory forward sales commitments. The mandatory commitments are derivatives, and we measure and report them at fair value. Fair value is based on the gain or loss that would occur if we were to pair-off the transaction with the investor at the measurement date. This is a Level 2 input. We have elected to measure and report best efforts commitments at fair value using a valuation methodology similar to that used for mandatory commitments.
Market assumptions utilized in the fair value measurement of the reporting entity’s residential mortgage derivatives, inclusive of IRLCs, Closed Loan Inventory, TBA derivative trades, and Mandatory Forwards may be subject to investor overlays that may result in a significantly lower fair value measurement. Generally such overlays are announced with advanced notice in order to include the risk adjuster, however there are times when announcements are mandated resulting in a lower fair value measurement. Additionally market assumptions such as spec pool payups may result in a significantly higher fair value measurement at time of loan allocation to specific trades.
32
Table of Contents
The following tables present the recorded amount of assets measured at fair value on a recurring basis at June 30, 2025 and December 31, 2024. No assets were transferred from one hierarchy level to another during the six months ended June 30, 2025 or 2024.
($ in thousands) Fair Value Quoted Prices
(Level 1) Significant Other Observable Inputs
(Level 2) Significant Unobservable Inputs
(Level 3)
June 30, 2025
Assets:
Available for sale securities:
U.S. government agency securities $ 20,522 $ — $ 20,522 $ —
Mortgage-backed securities 162,473 — 162,473 —
Other debt securities 4,684 — 4,684 —
Total available for sale securities 187,679 — 187,679 —
Equity securities 6,010 — 6,010 —
TBA forward trades 3 — 3 —
Loans held for sale 34,319 — 34,319 —
IRLCs 426 — — 426
Total assets at fair value $ 228,437 $ — $ 228,011 $ 426
Liabilities:
TBA forward trades $ 311 $ — $ 311 $ —
Total liabilities at fair value $ 311 $ — $ 311 $ —
($ in thousands) Fair Value Quoted Prices
(Level 1) Significant Other Observable Inputs
(Level 2) Significant Unobservable Inputs
(Level 3)
December 31, 2024
Assets:
Available for sale securities:
U.S. government agency securities $ 20,202 $ — $ 20,202 $ —
Mortgage-backed securities 122,384 — 122,384 —
Other debt securities 6,626 — 6,626 —
Total available for sale securities 149,212 — 149,212 —
Equity securities 5,814 — 5,814 —
TBA forward trades 164 — 164 —
Loans held for sale 19,606 — 19,606 —
IRLCs 113 — — 113
Total assets at fair value $ 174,909 $ — $ 174,796 $ 113
Liabilities:
TBA forward trades $ 23 $ — $ 23 $ —
Total liabilities at fair value $ 23 $ — $ 23 $ —
Assets Measured at Fair Value on a Nonrecurring Basis
Individually Evaluated Collateral-Dependent Loans
Loans for which repayment is substantially expected to be provided through the operation or sale of collateral are considered collateral dependent, and are valued based on the estimated fair value of the collateral, less estimated costs to sell at the reporting date, where applicable. Accordingly, collateral dependent loans are classified within Level 3 of the fair value hierarchy.
33
Table of Contents
OREO (Foreclosed Assets)
Foreclosed assets are adjusted for fair value upon transfer of loans to foreclosed assets establishing a new cost basis. Subsequently, foreclosed assets are carried at the lower of carrying value or fair value. The estimated fair value for foreclosed assets included in Level 3 are determined by independent market based appraisals and other available market information, less costs to sell, that may be reduced further based on market expectations or an executed sales agreement. If the fair value of the collateral deteriorates subsequent to the initial recognition, the Company records the foreclosed asset as a non-recurring Level 3 adjustment. Valuation techniques are consistent with those techniques applied in prior periods.
Repossessed Assets
All repossessed assets are recorded at lower of the estimated fair value of the properties, less expected selling costs, or the carrying amount of the defaulted loans. From time to time, nonrecurring fair value adjustments are recorded to reflect partial write-downs based on current appraised value of an asset. The Company considers any valuation inputs related to repossessed assets to be Level 3 inputs. Fair value adjustments for these assets are recorded in other noninterest expense in the consolidated statements of income.
Other Assets Held for Sale
Other assets held for sale are carried at the lower of the carrying amount or fair value. The fair value is determined based on the appraisal value, listing price of the property or collateral provided by independent appraisers, and is adjusted for the estimated costs to sell. Due to the use of significant unobservable inputs, these assets are classified as Level 3 under the fair value hierarchy. Fair value adjustments for these assets are recorded in other noninterest expense in the consolidated statements of income.
The following tables set forth the Company’s assets subject to fair value adjustments (impairment) on a nonrecurring basis at June 30, 2025 and December 31, 2024 that are valued at lower of cost or market. Assets are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
Quantitative Information about Level 3 Fair Value Measurements
($ in thousands) Fair Value Valuation Technique Unobservable Input Range Weighted-Average
June 30, 2025
Nonrecurring measurements:
Individually evaluated collateral dependent loan
Commercial real estate $ 2,980 Appraisal of collateral (1)
Appraisal adjustment (2)
Liquidation expense (2)
61 %
10 %
54 %
10 %
Commercial 413 Appraisal of collateral (1)
Appraisal adjustment (2)
Liquidation expense (2)
100 %
10 %
12 %
10 %
Other real estate owned 179 Appraisal of collateral (1)
Appraisal adjustment (2)
N/A 0 %
Repossessed assets 2,457 Appraisal of collateral (1)
Appraisal adjustment (2)
N/A 65 %
Quantitative Information about Level 3 Fair Value Measurements
($ in thousands) Fair Value Valuation Technique Unobservable Input Range Weighted-Average
December 31, 2024
Nonrecurring measurements:
Individually evaluated collateral dependent loan
Commercial real estate $ 2,220 Appraisal of collateral (1)
Appraisal adjustment (2)
Liquidation expense (2)
62 %
10 %
38 %
10 %
Residential real estate 817 Appraisal of collateral (1)
Appraisal adjustment (2)
Liquidation expense (2)
55 % - 100 %
10 %
17 %
10 %
Consumer 624 Appraisal of collateral (1)
Appraisal adjustment (2)
Liquidation expense (2)
80 % - 86 %
10 %
15 %
10 %
Other real estate owned 179 Appraisal of collateral (1)
Appraisal adjustment (2)
N/A 0 %
Repossessed assets 3,315 Appraisal of collateral (1)
Appraisal adjustment (2)
N/A 39 %
Assets held for sale 900 Appraisal of collateral (1)
Appraisal adjustment (2)
N/A 0 %
_________________________________
(1) Unobservable inputs were weighted by the relative fair value of the instruments. No range is presented only when one instrument was available.
34
Table of Contents
(2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
35
Table of Contents
Note 12 – 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 financial instrument fair value disclosure requirements, including the Company’s common stock, OREO, premises and equipment and other assets and liabilities.
The following tables present the carrying amounts and estimated fair values of the Company’s financial instruments as of June 30, 2025 and December 31, 2024. Fair values for June 30, 2025 and December 31, 2024 were estimated using an exit price notion.
June 30, 2025 Carrying Amount Fair Value Fair Value Measurements
($ in thousands) Level 1 Level 2 Level 3
Assets
Cash and cash equivalents $ 184,984 $ 184,984 $ 184,984 $ — $ —
Available for sale securities 187,679 187,679 — 187,679 —
Held to maturity securities 459,246 414,699 — 414,699 —
Equity securities 6,010 6,010 — 6,010 —
Restricted securities 20,412 20,412 — 20,412 —
Loans held for sale 34,319 34,319 — 34,319 —
TBA securities 3 3 — 3 —
Loans held for investment, at amortized cost, net 4,769,145 4,662,358 — — 4,662,358
Mortgage servicing rights 5,396 5,396 — 5,396 —
Accrued interest receivable 19,821 19,821 — 19,821 —
IRLCs 426 426 — — 426
Liabilities
Deposits:
Noninterest-bearing $ 1,575,120 $ 1,575,120 $ — $ 1,575,120 $ —
Interest-bearing checking 763,309 763,309 — 763,309 —
Money market and savings 1,691,438 1,691,438 — 1,691,438 —
Time deposits 1,273,285 1,271,570 — 1,271,570 —
Brokered deposits 10,806 10,014 — 10,014 —
FHLB advances 50,000 50,065 — 50,065 —
TRUPS 30,005 27,542 — 27,542 —
Subordinated debt 44,236 44,202 — 44,202 —
TBA Securities 311 311 — 311 —
Accrued interest payable 3,486 3,486 — 3,486 —
36
Table of Contents
December 31, 2024 Carrying Amount Fair Value Fair Value Measurements
($ in thousands) Level 1 Level 2 Level 3
Assets
Cash and cash equivalents $ 459,851 $ 459,851 $ 459,851 $ — $ —
Available for sale securities 149,212 149,212 — 149,212 —
Held to maturity securities 481,077 424,734 — 424,734 —
Equity securities 5,814 5,814 — 5,814 —
Restricted securities 20,253 20,253 — 20,253 —
Loans held for sale 19,606 19,606 — 19,606 —
TBA securities 164 164 — 164 —
Loans held for investment, at amortized cost, net 4,714,078 4,561,449 — — 4,561,449
Mortgage servicing rights 5,874 5,874 — 5,874 —
Accrued interest receivable 19,570 19,570 — 19,570 —
IRLCs 113 113 — — 113
Liabilities
Deposits:
Noninterest-bearing $ 1,562,815 $ 1,562,815 $ — $ 1,562,815 $ —
Interest bearing checking 978,076 978,076 — 978,076 —
Money market and savings 1,805,884 1,805,884 — 1,805,884 —
Time deposits 1,181,561 1,179,716 — 1,179,716 —
FHLB advances 50,000 50,201 — 50,201 —
TRUPS 29,847 27,952 — 27,952 —
Subordinated debt 43,870 43,669 — 43,669 —
TBA securities 23 23 — 23 —
Accrued interest payable 3,398 3,398 — 3,398 —
Note 13 – Commitments and Contingencies
In the normal course of business, to meet the financial needs of its customers, the Bank is a party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit and standby letters of credit. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Letters of credit and other commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Because many of the letters of credit and commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. Commitments to make loans are generally made for a period of 90 days or less. As of June 30, 2025 , the Company’s outstanding fixed rate loan commitments have interest rates ra nging from 6.50 % to 9.75 %.
The following table provides information on commitments outstanding at June 30, 2025 and December 31, 2024.
($ in thousands) June 30, 2025 December 31, 2024
Commitments to extend credit
Fixed $ 232,688 $ 261,794
Variable 539,792 497,686
Total commitments to extend credit $ 772,480 $ 759,480
Letters of credit
Fixed $ 8,217 $ 8,980
Variable 22,291 18,981
Total letters of credit $ 30,508 $ 27,961
Total commitments outstanding $ 802,988 $ 787,441
37
Table of Contents
The Bank had a reserve for off-balance sheet credit exposures of $ 1.9 million and $ 1.1 million as of June 30, 2025 and December 31, 2024, respectively. The reserve was estimated based on the historic losses experienced by the Company. Losses are charged against the allowance when management believes the required funding of these exposures is uncollectible. While this evaluation is completed on a regular basis, it is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
In the normal course of business, the Company may become involved in litigation arising from banking, financial and other activities. Management, after consultation with legal counsel, does not anticipate that the future liability, if any, arising out of current proceedings will have a material effect on the Company’s financial condition, operating results, or liquidity.
38
Table of Contents
Note 14 – Earnings per Common Share
Basic earnings per common share is calculated by dividing net income available to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted earnings per common share is calculated by dividing net income available to common stockholders by the weighted-average number of common shares outstanding during the period, adjusted for the dilutive effect of common stock equivalents (stock-based awards). The following table provides information relating to the calculation of earnings per common share for the three months ended June 30, 2025 and 2024.
Three Months Ended June 30, Six Months Ended June 30,
($ in thousands, except per share data) 2025 2024 2025 2024
Net income $ 15,507 $ 11,234 $ 29,271 $ 19,418
Average number of common shares outstanding 33,374,265 33,233,870 33,362,632 33,211,558
Dilutive effect of common stock equivalents 13,748 — 14,533 —
Average number of common shares used to calculate diluted EPS 33,388,013 33,233,870 33,377,165 33,211,558
Anti-dilutive shares 3,323 — 3,363 —
Basic net income per common share $ 0.46 $ 0.34 $ 0.88 $ 0.58
Diluted net income per common share $ 0.46 $ 0.34 $ 0.88 $ 0.58
There were three thousand and zero anti-dilutive unvested restricted stock and performance stock unit awards excluded from the calculation of diluted earnings per share for the three months ended June 30, 2025 and 2024, respectively. There were three thousand and zero anti-dilutive unvested restricted stock and performance stock unit awards excluded from the calculation of diluted earnings per share for the six months ended June 30, 2025 and 2024, respectively.
Note 15 – Revenue Recognition
Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. Topic 606 is applicable to noninterest revenue streams such as trust and asset management income, deposit related fees, interchange fees and merchant income. Noninterest revenue streams in-scope of Topic 606 are discussed below.
Service Charges on Deposit Accounts
Service charges on deposit accounts consist of account analysis fees (i.e., net fees earned on analyzed business and public checking accounts), monthly service fees, check orders, and other deposit account related fees. The Company’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided.
Check orders and other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or at the end of the month through a direct charge to customers’ accounts.
Trust and Investment Fee Income
Trust and investment fee income primarily comprise fees earned from the management and administration of trusts and other customer assets. The Company’s performance obligation is generally satisfied over time, and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and the applicable fee rate. Payment is generally received a few days after month end through a direct charge to customers’ accounts. The Company does not earn performance-based incentives.
Optional services such as real estate sales and tax return preparation services are also available to existing trust and asset management customers. The Company’s performance obligation for these transactional-based services is generally satisfied, and related revenue recognized, at a point in time (i.e., as incurred). Payment is received shortly after services are rendered.
Title Company Revenue
Title Company revenue consists of revenue earned on performing title work for real estate transactions. The revenue is earned when the title work is performed. Payment for such performance obligations generally occurs at the time of the settlement of a real estate transaction. As such settlement is generally within 90 days of the performance of the title work, the Company recognizes the revenue at the time of the settlement.
39
Table of Contents
All contract issuance costs are expensed as incurred. The Company had no contract assets or liabilities at June 30, 2025.
Other Noninterest Income
Other noninterest income consists of fees, exchange, other service charges, safety deposit box rental fees, and other miscellaneous revenue streams. Fees and other service charges primarily comprise debit and credit card income, automated teller machine (“ATM”) fees, merchant services income, and other service charges. Debit and credit card income primarily comprises interchange fees earned whenever the Company’s debit and credit cards are processed through card payment networks such as Mastercard and Visa. ATM fees are primarily generated when a Company cardholder uses a non-Company ATM or a non-Company cardholder uses a Company ATM. Merchant services income mainly represents fees charged to merchants to process their debit and credit card transactions, in addition to account management fees. Other service charges include revenue from processing wire transfers, bill pay service, cashier’s checks, and other services. The Company’s performance obligation for fees, exchange, and other service charges are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month. Safe deposit box rental fees are charged to the customer on an annual basis and recognized upon receipt of payment. The Company determined that rentals and renewals of safe deposit boxes will be recognized on a monthly basis consistent with the duration of the performance obligation.
The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three and six months ended June 30, 2025 and 2024.
Three Months Ended June 30, Six Months Ended June 30,
($ in thousands) 2025 2024 2025 2024
Noninterest income
In-scope of Topic 606:
Service charges on deposit accounts $ 1,519 $ 1,493 $ 3,033 $ 3,001
Trust and investment fee income 942 896 1,765 1,630
Interchange income 1,788 1,717 3,365 3,304
Other noninterest income 1,458 1,146 2,184 2,026
Noninterest income (in-scope of Topic 606) 5,707 5,252 10,347 9,961
Noninterest income (out-of-scope of Topic 606) 3,611 3,188 5,973 5,046
Total noninterest income $ 9,318 $ 8,440 $ 16,320 $ 15,007
Note 16 – Segment Reporting
The Company’s reportable segment is determined by the Chief Executive Officer, who is designated the chief operating decision maker (“CODM”), based upon information provided about the Company’s product and services offered. The segment is also distinguished by the level of information provided to the CODM, who uses such information to review performance of various components of the business, which are then aggregated if operating performance of product and customers are similar. The CODM evaluates the financial performance of the Company’s business components such as revenue streams, significant expenses, and budget to actual results in assessing the Company’s segment and in determination of allocated resources. While the CODM monitors the revenue streams of the various products and services, operations are managed and financial performance is evaluated on a Company-wide basis. Accordingly, all of the financial services operations are considered by management to be aggregated in one reportable operating segment. Refer to the “Consolidated Financial Statements” included in Part I, Item 1. of this Quarterly Report on Form 10-Q.
40
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.