v3.25.2
Loans Receivable and Allowance for Credit Losses
6 Months Ended
Jun. 30, 2025
Loans Receivable and Allowance for Credit Losses [Abstract]  
Loans Receivable and Allowance for Credit Losses Note 7 - Loans Receivable and Allowance for Credit Losses

The following tables present the recorded investment in loans receivable as of June 30, 2025 and December 31, 2024 by segment and class:

June 30, 2025

December 31, 2024

(In Thousands)

Residential one-to-four family

$

230,917

$

239,870 

Commercial and multi-family (1)

2,088,117

2,155,929 

Cannabis related (2)

103,007

103,206 

Construction (1)

111,370

130,589 

Commercial business (1) (3)

224,800

242,239 

Business express

81,521

92,947 

Home equity (4)

71,587

66,769 

Consumer

2,075

2,235 

2,913,394

3,033,784 

Less:

Deferred loan fees, net

(2,283)

(2,736)

Allowance for credit losses

(50,658)

(34,789)

Total Loans, net

$

2,860,453

$

2,996,259 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.


Note 7 – Loans Receivable and Allowance for Credit Losses (Continued)

Allowance for Credit Losses

The Company engages a third-party vendor to assist in the CECL calculation and has established a robust internal governance framework to oversee the quarterly estimation process for the allowance for credit losses (“ACL”). The ACL calculation methodology relies on regression-based discounted cash flow (“DCF”) models that correlate relationships between certain financial metrics and external market and macroeconomic variables. Following are some of the key factors and assumptions that are used in the Company’s CECL calculations:

methods based on probability of default and loss given default which are modeled based on macroeconomic scenarios;

a reasonable and supportable forecast period determined based on management’s current review of macroeconomic environment;

a reversion period after the reasonable and supportable forecast period;

estimated prepayment rates based on the Company’s historical experience and future macroeconomic environment;

estimated credit utilization rates based on the Company’s historical experience and future macroeconomic environment; and

incorporation of qualitative factors not captured within the modeled results. The qualitative factors include but are not limited to changes in lending policies, business conditions, changes in the nature and size of the portfolio, portfolio concentrations, and external factors such as competition.

Allowance for credit losses are aggregated for the major loan segments, with similar risk characteristics, summarized below. However, for the purposes of calculating the reserves, these segments may be further broken down into loan classes by risk characteristics that include but are not limited to regulatory call codes, industry type, geographic location, and collateral type.

Residential one-to-four family real estate loans involve certain risks such as interest rate risk and risk of non-repayment. Adjustable-rate residential real estate loans decrease the interest rate risk to the Bank that is associated with changes in interest rates but involve other risks, primarily because as interest rates rise, the payment by the borrower rises to the extent permitted by the terms of the loan, thereby increasing the potential for default. At the same time, the marketability of the underlying properties may be adversely affected by higher interest rates. Repayment risk may be affected by a number of factors including, but not necessarily limited to, job loss, divorce, illness and personal bankruptcy of the borrower.

Commercial and multi-family real estate lending entails additional risks as compared with residential family property lending. Such loans typically involve large loan balances to single borrowers or groups of related borrowers. The payment experience on such loans is typically dependent on the successful operation of the real estate project. The success of such projects is sensitive to changes in supply and demand conditions in the market for commercial real estate as well as general economic conditions.

Cannabis related loans include commercial and multi-family, construction, and commercial business loans to borrowers involved in the cannabis industry, and have the risks inherent in such loan types discussed herein. In addition, while medical use cannabis and recreational use businesses are legal in numerous states, including our primary markets of New Jersey and New York, such businesses are not legal at the federal level and marijuana remains a Schedule I drug under the Controlled Substances Act of 1970. Federal prosecutors have significant discretion and there can be no assurance that the federal prosecutors will not choose to strictly enforce the federal laws governing cannabis. Any change in the federal government’s enforcement position could potentially subject our borrowers to criminal prosecution and other sanctions, which would have a material adverse effect on their businesses.

Construction lending is generally considered to involve a high risk due to the concentration of principal in a limited number of loans and borrowers and the effects of the general economic conditions on developers and builders. Moreover, a construction loan can involve additional risks because of the inherent difficulty in estimating both a property’s value at completion of the project and the estimated cost (including interest) of the project. The nature of these loans is such that they are generally difficult to evaluate and monitor. In addition, speculative construction loans to a builder are not necessarily pre-sold and thus pose a greater potential risk to the Bank than construction loans to individuals on their personal residence.

Commercial business lending, including lines of credit, is generally considered higher risk due to the concentration of principal in a limited number of loans and borrowers and the effects of general economic conditions on the business. Commercial business loans are primarily secured by inventories and other business assets. In many cases, any repossessed collateral for a defaulted commercial business loan will not provide an adequate source of repayment of the outstanding loan balance. The Bank has further segregated its commercial business portfolio into commercial business express loans that carry higher risk relative to other commercial business loans. The Bank had originated commercial business express loans to support small business owners coming out of the COVID crisis. The portfolio consists of a large number of loans with majority of the loans carrying a balance of $250,000 or lower.

Home equity lending entails certain risks such as interest rate risk and risk of non-repayment. The marketability of the underlying property may be adversely affected by higher interest rates, decreasing the collateral value securing the loan. Repayment risk can be affected by job loss, divorce, illness and personal bankruptcy of the borrower. Home equity line of credit lending entails securing an equity interest in the borrower’s home. In many cases, the Bank’s position in these loans is as a junior lien holder to another institution’s superior lien. This type of lending is often priced on an adjustable rate basis with the rate set at or above a predefined index. Adjustable-rate loans decrease the interest rate risk to the Bank that is associated with changes in interest rates but involve other risks, primarily because as interest rates rise, the payment by the borrower rises to the extent permitted by the terms of the loan, thereby increasing the potential for default.

Other consumer loans generally have more credit risk because of the type and nature of the collateral and, in certain cases, the absence of collateral. Consumer loans generally have shorter terms and higher interest rates than other lending. In addition, consumer lending collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness and personal bankruptcy. In many cases, any repossessed collateral for a defaulted consumer loan will not provide an adequate source of repayment of the outstanding loan.

Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

The following tables set forth the activity in the Company’s allowance for credit losses for the three and six months ended June 30, 2025, and the related portion of the allowance for credit losses that is allocated to each loan class, as of June 30, 2025 (in thousands):

Residential

Commercial & Multi-family (1)

Cannabis Related (2)

Construction (1)

Commercial Business (1)(3)

Business Express

Home Equity (4)

Consumer

Total

Allowance for credit losses:

Beginning Balance, April 1, 2025

$

1,790

$

10,076

$

14,836

$

1,544

$

11,763

$

10,882

$

579

$

14

$

51,484

Charge-offs:

-

(85)

-

-

(1,830)

(4,115)

-

-

(6,030)

Recoveries:

9

-

-

-

2

302

-

-

313

Provision (benefit):

38

2,428

16

363

(1,037)

3,024

56

3

4,891

Ending Balance, June 30, 2025

1,837

12,419

14,852

1,907

8,898

10,093

635

17

50,658

Ending Balance attributable to loans:

Individually evaluated

-

2,143

13,714

-

4,071

4,436

-

-

24,364

Collectively evaluated

1,837

10,276

1,138

1,907

4,827

5,657

635

17

26,294

Ending Balance, June 30, 2025

1,837

12,419

14,852

1,907

8,898

10,093

635

17

50,658

Loans Receivables:

Individually evaluated

1,142

97,044

33,512

2,048

14,559

4,436

687

-

153,428

Collectively evaluated

229,775

1,991,073

69,495

109,322

210,241

77,085

70,900

2,075

2,759,966

Total Gross Loans:

$

230,917

$

2,088,117

$

103,007

$

111,370

$

224,800

$

81,521

$

71,587

$

2,075

$

2,913,394

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.

Residential

Commercial & Multi-family (1)

Cannabis Related (2)

Construction (1)

Commercial Business (1)(3)

Business Express

Home Equity (4)

Consumer

Total

Allowance for credit losses:

Beginning Balance, January 1, 2025

$

1,947

$

10,451

$

1,613

$

1,902

$

10,497

$

7,769

$

594

$

16

$

34,789

Charge-offs:

-

(340)

-

-

(1,848)

(8,040)

-

-

(10,228)

Recoveries:

34

-

-

-

4

323

-

-

361

Provision (benefit):

(144)

2,308

13,239

5

245

10,041

41

1

25,736

Ending Balance, June 30, 2025

$

1,837

$

12,419

$

14,852

$

1,907

$

8,898

$

10,093

$

635

$

17

$

50,658

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.


Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

The following tables set forth the activity in the Company’s allowance for credit losses for the three and six months ended June 30, 2024, and the related portion of the allowance for credit losses that is allocated to each loan class, as of June 30, 2024 (in thousands): 

Residential

Commercial & Multi-family (1)

Cannabis Related (2)

Construction (1)

Commercial Business (1)(3)

Business Express

Home Equity (4)

Consumer

Total

Allowance for credit losses:

Beginning Balance, April 1, 2024

$

2,163 

$

14,012 

$

1,905 

$

3,142 

$

7,181 

$

5,030 

$

650 

$

480 

$

34,563 

Charge-offs:

-

-

-

-

(538)

(794)

-

(446)

(1,778)

Recoveries:

14 

-

-

-

2 

4 

-

-

20 

Provision (benefit):

(138)

(431)

5 

(382)

1,206 

2,204 

(15)

(11)

2,438 

Ending Balance, June 30, 2024

2,039 

13,581 

1,910 

2,760 

7,851 

6,444 

635 

23 

35,243 

Ending Balance attributable to loans:

Individually evaluated

-

970 

250 

-

3,088 

2,025 

-

-

6,333 

Collectively evaluated

2,039 

12,611 

1,660 

2,760 

4,763 

4,419 

635 

23 

28,910 

Ending Balance, June 30, 2024

2,039 

13,581 

1,910 

2,760 

7,851 

6,444 

635 

23 

35,243 

Loans Receivables:

Individually evaluated

173 

51,089 

250 

1,164 

5,885 

2,025 

212 

-

60,798 

Collectively evaluated

242,533 

2,197,496 

103,849 

167,706 

261,059 

98,424 

66,631 

2,053 

3,139,751 

Total Gross Loans:

$

242,706 

$

2,248,585 

$

104,099 

$

168,870 

$

266,944 

$

100,449 

$

66,843 

$

2,053 

$

3,200,549 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.

Residential

Commercial & Multi-family (1)

Cannabis Related (2)

Construction (1)

Commercial Business (1)(3)

Business Express

Home Equity (4)

Consumer

Total

Allowance for credit losses:

Beginning Balance, January 1, 2024

$

2,344 

$

15,343

$

2,344

$

3,758

$

4,508

$

4,542 

$

691 

$

78 

$

33,608 

Charge-offs:

-

-

-

-

(567)

(1,916)

-

(446)

(2,929)

Recoveries:

25 

-

-

-

5 

8 

-

-

38 

Provision (benefit):

(330)

(1,762)

(434)

(998)

3,905

3,810 

(56)

391 

4,526 

Ending Balance, June 30, 2024

$

2,039 

$

13,581

$

1,910

$

2,760

$

7,851

$

6,444 

$

635 

$

23 

$

35,243 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.

Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

The following tables set forth the activity in the Company’s allowance for credit losses for the three and six months ended June 30, 2023, and the related portion of the allowance for credit losses that is allocated to each loan class, as of June 30, 2023 (in thousands): 

Residential

Commercial & Multi-family (1)

Cannabis Related (2)

Construction (1)

Commercial Business (1)(3)

Business Express

Home Equity (4)

Consumer

Total

Allowance for credit losses:

Beginning Balance, April 1, 2023

$

2,361 

$

14,635

$

560

$

3,731

$

5,363

$

1,518 

$

680 

$

34 

$

28,882 

Charge-offs:

-

-

-

-

-

(39)

-

-

(39)

Recoveries:

12 

-

-

-

-

-

-

-

12 

Provision (benefit):

80 

44

(51)

293

(61)

1,006 

42 

(3)

1,350 

Ending Balance, June 30, 2023

2,453 

14,679

509

4,024

5,302

2,485 

722 

31 

30,205 

Ending Balance attributable to loans:

Individually evaluated

-

-

-

608 

1,898 

266 

-

-

2,772 

Collectively evaluated

2,453 

14,679

509

3,416

3,404

2,219 

722 

31 

27,433 

Ending Balance, June 30, 2023

2,453 

14,679

509

4,024

5,302

2,485 

722 

31 

30,205 

Loans Receivables:

Individually evaluated

356 

17,108 

2,671

4,146

3,490

266 

212 

-

28,249 

Collectively evaluated

249,989 

2,397,880

84,222

170,231

262,892

96,081 

61,383 

3,994 

3,326,672 

Total Gross Loans:

$

250,345 

$

2,414,988

$

86,893

$

174,377

$

266,382

$

96,347 

$

61,595 

$

3,994 

$

3,354,921 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.

Residential

Commercial & Multi-family (1)

Cannabis Related (2)

Construction (1)

Commercial Business (1)(3)

Business Express

Home Equity (4)

Consumer

Unallocated

Total

Allowance for credit losses:

Ending Balance December 31, 2022

2,474 

21,381

402

2,073

4,482

872 

485 

24 

180 

32,373 

Effect of adopting ASU No. 2016-13 ("CECL")

144 

(6,953)

(145)

1,369

1,727

(316)

182 

7 

(180)

(4,165)

Beginning Balance, January 1, 2023

$

2,618 

$

14,428

$

257

$

3,442

$

6,209

$

556 

$

667 

$

31 

$

-

$

28,208 

Charge-offs:

-

-

-

-

(1)

(39)

-

-

-

(40)

Recoveries:

24 

-

-

-

25 

-

16 

-

-

65 

Provision (benefit):

(189)

251

252

582

(931)

1,968 

39 

-

-

1,972 

Ending Balance, June 30, 2023

$

2,453 

$

14,679

$

509

$

4,024

$

5,302

$

2,485 

$

722 

$

31 

$

-

$

30,205 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.


Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

The following table sets forth the activity in the allowance for credit losses and amount recorded in loans receivable at and for the year ended December 31, 2024. The table also details the amount of total loans receivable that are evaluated individually and collectively, and the related portion of the allowance for credit losses that is allocated to each loan class (in thousands):

Residential

Commercial & Multi-family (1)

Cannabis
Related (2)

Construction (1)

Commercial
Business (1) (3)

Business Express

Home
Equity (4)

Consumer

Total

Allowance for credit losses:

Beginning Balance, January 1, 2024

$

2,344 

$

15,343 

$

2,344 

$

3,758 

$

4,508 

$

4,542 

$

691 

$

78 

$

33,608 

Charge-offs:

-

(531)

-

-

(1,799)

(8,038)

-

(467)

(10,835)

Recoveries:

48 

-

-

-

371 

27 

-

-

446 

Provision (benefit):

(445)

(4,361)

(731)

(1,856)

7,417 

11,238 

(97)

405 

11,570 

Ending Balance, December 31, 2024

$

1,947 

$

10,451 

$

1,613 

$

1,902 

$

10,497 

$

7,769 

$

594 

$

16 

$

34,789 

Ending Balance attributable to loans:

Individually evaluated

$

-

$

1,473 

$

-

$

-

$

4,725 

$

5,619 

$

-

$

-

$

11,817 

Collectively evaluated

1,947 

8,978 

1,613 

1,902 

5,772 

2,150 

594 

16 

22,972 

Ending Balance, December 31, 2024

$

1,947 

$

10,451 

$

1,613 

$

1,902 

$

10,497 

$

7,769 

$

594 

$

16 

$

34,789 

Loans Receivables:

Individually evaluated

$

853 

$

64,735 

$

-

$

586 

$

11,163 

$

5,619 

$

443 

$

-

$

83,399 

Collectively evaluated

239,017 

2,091,194 

103,206 

130,003 

231,076 

87,328 

66,326 

2,235 

2,950,385 

Total Gross Loans:

$

239,870 

$

2,155,929 

$

103,206 

$

130,589 

$

242,239 

$

92,947 

$

66,769 

$

2,235 

$

3,033,784 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.

Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

The following tables presents the activity in the allowance for credit losses on off-balance sheet exposures for the three and six months ended June 30, 2025, 2024, and 2023.

Three Months Ended June 30,

2025

2024

2023

Allowance for Credit Losses:

Beginning Balance

$

703

$

759 

$

689 

Benefit for credit losses

(16)

(156)

(435)

Balance at June 30

$

687

$

603 

$

254 

Six Months Ended June 30,

2025

2024

2023

Allowance for Credit Losses:

Beginning Balance

$

813

$

694 

$

-

Impact of adopting ASU No. 2016-13 ("CECL") effective January 1, 2023

-

-

1,266 

Benefit for credit losses

(126)

(91)

(1,012)

Balance at June 30

$

687

$

603 

$

254 

The following table sets forth the delinquency status of total loans receivable as of June 30, 2025:

Loans Receivable

Greater Than

>90 Days

30-59 Days

60-90 Days

90 Days

Total Past

Total Loans

Past Due

Past Due

Past Due

Past Due

Due

Current

Receivable

and Accruing

(In Thousands)

Residential one-to-four family

$

3,782

$

2,411

$

302

$

6,495

$

224,422

$

230,917

$

-

Commercial and multi-family (1)

32,334

3,562

31,264

67,160

2,020,957

2,088,117

-

Cannabis related (2)

-

-

-

-

103,007

103,007

Construction (1)

7,304

1,462

2,415

11,181

100,189

111,370

1,829

Commercial business (1) (3)

7,216

6,788

5,306

19,310

205,490

224,800

124

Business express

1,699

3,243

566

5,508

76,013

81,521

318

Home equity (4)

874

-

443

1,317

70,270

71,587

-

Consumer

-

-

-

-

2,075

2,075

-

Total

$

53,209

$

17,466

$

40,296

$

110,971

$

2,802,423

$

2,913,394

$

2,271

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.

The following table sets forth the delinquency status of total loans receivable at December 31, 2024:

Loans Receivable

Greater Than

>90 Days

30-59 Days

60-90 Days

90 Days

Total Past

Total Loans

Past Due

Past Due

Past Due

Past Due

Due

Current

Receivable

and Accruing

(In Thousands)

Residential one-to-four family

$

3,229 

$

-

$

302 

$

3,531 

$

236,339 

$

239,870 

$

-

Commercial and multi-family (1)

8,279 

2,673 

30,903 

41,855 

2,114,074 

2,155,929 

6,049 

Cannabis related (2)

-

-

-

-

103,206 

103,206 

Construction (1)

-

1,829 

586 

2,415 

128,174 

130,589 

-

Commercial business (1) (3)

9,125 

580 

3,795 

13,500 

228,739 

242,239 

-

Business express

6,714 

3,452 

3,141 

13,307 

79,640 

92,947 

1,677 

Home equity (4)

1,846 

18 

231 

2,095 

64,674 

66,769 

-

Consumer

-

-

-

-

2,235 

2,235 

-

Total

$

29,193 

$

8,552 

$

38,958 

$

76,703 

$

2,957,081 

$

3,033,784 

$

7,726 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.


Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

Modifications

The following tables present the amortized cost basis at June 30, 2025 and 2024 of loans modified to borrowers experiencing financial difficulty that were modified during the three and six months ended June 30, 2025 and 2024 by loan category and type of concession granted.

For the three Months Ended June 30, 2025

(In Thousands)

Number

Payment Delay

Term Extension

Rate Reduction & Term Extension

Total Principal

% of Total Class of Financing Receivable

Commercial & multi-family

1 

$

-

$

25,756 

$

-

$

25,756 

1.23 

%

Commercial business

2 

-

-

357 

357 

0.16 

Business express

23 

-

5,083 

-

5,083 

6.24 

%

Total loans

26 

$

-

$

30,839 

$

357 

$

31,196 

For the three Months Ended June 30, 2024

(In Thousands)

Number

Payment Delay

Term Extension

Total Principal

% of Total Class of Financing Receivable

Business express

80 

$

-

$

17,536 

$

17,536 

17.46 

%

Total loans

80 

$

-

$

17,536 

$

17,536 

For the Six Months Ended June 30, 2025

(In Thousands)

Number

Payment Delay

Term Extension

Rate Reduction & Term Extension

Total Principal

% of Total Class of Financing Receivable

Commercial & multi-family

1 

$

-

$

25,756 

$

-

$

25,756 

1.23 

%

Commercial business

5 

-

995 

357 

1,352 

0.60 

Business express

86 

-

20,106 

-

20,106 

24.66 

%

Total loans

92 

$

-

$

46,857 

$

357 

$

47,214 

For the Six Months Ended June 30, 2024

(In Thousands)

Number

Payment Delay

Term Extension

Total Principal

% of Total Class of Financing Receivable

Residential one-to-four family

1 

$

177 

$

$

177 

0.07 

%

Business express

80 

-

17,536 

17,536 

17.46 

Total loans

81 

$

177 

$

17,536 

$

17,713 

0.55 

%

The following tables present loan modifications made during the six months ended June 30, 2025 and 2024 by payment status.

For the Six Months Ended June 30, 2025

(In Thousands)

Current

30-59 Days Past Due

60-90 Days Past Due

Non-accrual

Total

Commercial & multi-family

$

25,756 

$

-

$

-

$

-

$

25,756 

Commercial business

995 

-

-

357 

1,352 

Business express

18,504 

249 

463 

890 

20,106 

Total

$

45,255 

$

249 

$

463 

$

1,247 

$

47,214 

For the Six Months Ended June 30, 2024

(In Thousands)

Current

30-59 Days Past Due

60-90 Days Past Due

Non-accrual

Total

Residential one-to-four family

$

-

$

-

$

-

$

177 

$

177 

Business express

17,333 

-

-

203 

17,536 

Total

$

17,333 

$

-

$

-

$

380 

$

17,713 

The Company monitors the performance of loans modified to borrowers experiencing financial difficulty to understand the effectiveness of the modification efforts.

For modified loans, a subsequent payment default occurs after management evaluates a borrower’s financial condition subsequent to modification and upon evaluating facts and circumstances determines the borrower is not adhering to the terms of the modification but no later than when a principal or interest payment is 90 days past due or the loan has been classified into non-accrual status during the reporting period.

Of the loans modified during the preceding twelve months, there were thirteen Business express loans with a combined balance of $3.0 million that subsequently defaulted and were charged-off in full.

Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

The tables below set forth the amounts and types of non-accrual loans in the Bank’s loan portfolio at June 30, 2025 and December 31, 2024, respectively. Loans are placed on non-accrual status when they become more than 90 days delinquent, or when the collection of principal and/or interest become doubtful.

As of June 30, 2025 and December 31, 2024, non-accrual loans differed from the amount of total loans past due 90 days due to loans that were previously 90 days past due both of which are maintained on non-accrual status for a minimum of six months until the borrower has demonstrated their ability to satisfy the terms of the loan.

As of June 30, 2025

(in Thousands)

Non-accrual loans with an Allowance for Credit Losses

Non-accrual loans without an Allowance for Credit Losses

Total Non-accrual loans

Amortized Cost of Loans Past due 90 and Still Accruing

Residential one-to-four family

$

-

$

1,436

$

1,436

$

-

Commercial and multi-family (1)

3,853

54,116

57,969

-

Cannabis related (2)

33,512

-

33,512

-

Construction (1)

-

586

586

1,829

Commercial business (1) (3)

3,450

2,942

6,392

124

Business express loans

1,133

244

1,377

318

Home equity (4)

-

492

492

-

Consumer

-

-

-

-

Total

$

41,948

$

59,816

$

101,764

$

2,271

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.

As of December 31, 2024

(in Thousands)

Non-accrual loans with an Allowance for Credit Losses

Non-accrual loans without an Allowance for Credit Losses

Total Non-accrual loans

Amortized Cost of Loans Past due 90 and Still Accruing

Residential one-to-four family

$

534 

$

853 

$

1,387 

$

-

Commercial and multi-family (1)

4,823 

28,151 

32,974 

6,049 

Cannabis related (2)

-

-

-

-

Construction (1)

-

586 

586 

-

Commercial business (1) (3)

5,208 

2,425 

7,633 

-

Business express loans

1,706 

191 

1,897 

1,677 

Home equity (4)

-

231 

231 

-

Total

$

12,271 

$

32,437 

$

44,708 

$

7,726 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.

Had non-accrual loans been performing in accordance with their original terms, the interest income recognized for the six months ended June 30, 2025, 2024, and 2023 would have been $3.0 million, $1.9 million, and $822,000, respectively. Interest income recognized on loans returned to accrual was $1.1 million, $1.1 million, and 970,000, for the six months ended June 30, 2025, 2024, and 2023, respectively. The Bank has not committed to lend additional funds to the borrowers whose loans have been placed on non-accrual status. There were $2.3 million and $7.7 million in loans that were more than ninety days past due and still accruing interest at June 30, 2025 and December 31, 2024, respectively.

Criticized and Classified Assets

Company policies provide for a classification system for problem assets. Under this classification system, problem assets are classified as “substandard,” “doubtful,” or “loss.”

The Company’s internal credit risk grades are based on the definitions currently utilized by the banking regulatory agencies. The grades assigned and definitions are as follows, and loans graded excellent, above average, good and watch list (risk ratings 1-5) are treated as “pass” for grading purposes. The “criticized” risk rating (6) and the “classified” risk ratings (7-9) are detailed below:

6 – Special Mention- Loans currently performing but with potential weaknesses including adverse trends in borrower’s operations, credit quality, financial strength, or possible collateral deficiency.

7 – Substandard- Loans that are inadequately protected by current sound worth, paying capacity, and collateral support. Loans on “non-accrual” status. The loan needs special and corrective attention.

8 – Doubtful- Weaknesses in credit quality and collateral support make full collection improbable, but pending reasonable factors remain sufficient to defer the loss status.

9 – Loss- Continuance as a bankable asset is not warranted. However, this does not preclude future attempts at partial recovery.


Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

The following table summarizes the Company's loans by year of origination and internally assigned credit risk rating at June 30, 2025 and gross charge-offs for the six months ended June 30, 2025.

Loans by Year of Origination at June 30, 2025

2025

2024

2023

2022

2021

Prior

Revolving Loans

Revolving Loans to Term Loans

Total

Residential one-to-four family

Pass

$

3,853

$

11,984

$

16,182

$

46,748

$

35,652

$

114,533

$

-

$

-

$

228,952

Special Mention

-

-

-

-

-

822

-

-

822

Substandard

-

-

-

-

170

973

-

-

1,143

Total one-to-four family

$

3,853

$

11,984

$

16,182

$

46,748

$

35,822

$

116,328

$

-

$

-

$

230,917

Commercial and multi-family (1)

Pass

$

20,605

$

8,346

$

163,782

$

504,403

$

134,596

$

787,089

$

9,810

$

-

$

1,628,631

Special Mention

-

-

16,856

158,874

39,903

61,757

-

-

277,390

Substandard

-

-

675

58,920

23,098

99,263

140

-

182,096

Total Commercial and multi-family

$

20,605

$

8,346

$

181,313

$

722,197

$

197,597

$

948,109

$

9,950

$

-

$

2,088,117

Cannabis related (2)

Pass

$

-

$

-

$

19,184

$

26,268

$

2,101

$

8,085

$

8,050

$

-

$

63,688

Special Mention

-

-

-

-

4,845

-

962

-

5,807

Substandard

-

-

9,482

24,030

-

-

-

-

33,512

Total Cannabis related

$

-

$

-

$

28,666

$

50,298

$

6,946

$

8,085

$

9,012

$

-

$

103,007

Construction (1)

Pass

$

917

$

2,127

$

34,876

$

37,483

$

-

$

-

$

5,024

$

-

$

80,427

Special Mention

-

-

1,924

2,330

9,384

-

-

-

13,638

Substandard

-

-

-

1,723

14,996

586

-

-

17,305

Total Construction

$

917

$

2,127

$

36,800

$

41,536

$

24,380

$

586

$

5,024

$

-

$

111,370

Commercial business (1) (3)

Pass

$

-

$

7,601

$

2,013

$

5,105

$

700

$

28,172

$

123,461

$

-

$

167,052

Special Mention

-

-

-

-

1,458

3,529

25,092

-

30,079

Substandard

-

-

-

-

357

6,305

21,007

-

27,669

Total Commercial business

$

-

$

7,601

$

2,013

$

5,105

$

2,515

$

38,006

$

169,560

$

-

$

224,800

Business express

Pass

$

-

$

-

$

-

$

-

$

-

$

-

$

2,104

$

72,787

$

74,891

Special Mention

-

-

-

-

-

-

-

2,193

2,193

Substandard

-

-

-

-

-

-

888

3,549

4,437

Total Business express

$

-

$

-

$

-

$

-

$

-

$

-

$

2,992

$

78,529

$

81,521

Home equity (4)

Pass

$

1,365

$

254

$

3,441

$

1,355

$

429

$

5,669

$

54,612

$

3,775

$

70,900

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

97

160

430

687

Total Home equity

$

1,365

$

254

$

3,441

$

1,355

$

429

$

5,766

$

54,772

$

4,205

$

71,587

Consumer

Pass

$

219

$

325

$

1,080

$

351

$

4

$

88

$

8

$

-

$

2,075

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Total Consumer

$

219

$

325

$

1,080

$

351

$

4

$

88

$

8

$

-

$

2,075

Total Loans

$

26,959

$

30,637

$

269,495

$

867,590

$

267,693

$

1,116,968

$

251,318

$

82,734

$

2,913,394

Gross charge-offs

$

-

$

-

$

-

$

78

$

263

$

736

$

5,636

$

3,515

$

10,228

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.


Note 7 - Loans Receivable and Allowance for Credit Losses (Continued)

The following table summarizes the Company's loans by year of origination and internally assigned credit risk rating and gross charge-offs for the year ended December 31, 2024.

Loans by Year of Origination at December 31, 2024

2024

2023

2022

2021

2020

Prior

Revolving Loans

Revolving Loans to Term Loans

Total

Residential one-to-four family

Pass

$

12,059 

$

16,586 

$

47,544 

$

37,639 

$

28,550 

$

92,376 

$

-

$

-

$

234,754 

Special Mention

-

-

3,555 

-

-

174 

-

-

3,729 

Substandard

-

-

301 

173 

-

913 

-

-

1,387 

Total one-to-four family

$

12,059 

$

16,586 

$

51,400 

$

37,812 

$

28,550 

$

93,463 

$

-

$

-

$

239,870 

Commercial and multi-family (1)

Pass

$

9,105 

$

183,547 

$

604,868 

$

154,968 

$

158,029 

$

709,239 

$

2,610 

$

-

$

1,822,366 

Special Mention

-

-

108,076 

37,600 

9,232 

47,756 

140 

-

202,804 

Substandard

-

10,115 

33,958 

13,027 

11,782 

61,877 

-

-

130,759 

Total Commercial and multi-family

$

9,105 

$

193,662 

$

746,902 

$

205,595 

$

179,043 

$

818,872 

$

2,750 

$

-

$

2,155,929 

Cannabis related (2)

Pass

$

-

$

19,384 

$

26,626 

$

2,129 

$

8,213 

$

-

$

6,863 

$

-

$

63,215 

Special Mention

-

9,761 

24,636 

4,844 

-

-

750 

-

39,991 

Substandard

-

-

-

-

-

-

-

-

-

Total Cannabis related

$

-

$

29,145 

$

51,262 

$

6,973 

$

8,213 

$

-

$

7,613 

$

-

$

103,206 

Construction (1)

Pass

$

4 

$

34,906 

$

37,624 

$

-

$

-

$

-

$

5,824 

$

-

$

78,358 

Special Mention

-

1,521 

3,792 

42,330 

3,745 

-

-

-

51,388 

Substandard

-

257 

-

-

586 

-

-

-

843 

Total Construction

$

4 

$

36,684 

$

41,416 

$

42,330 

$

4,331 

$

-

$

5,824 

$

-

$

130,589 

Commercial business (1) (3)

Pass

$

-

$

2,477 

$

266 

$

475 

$

3,711 

$

28,902 

$

156,581 

$

663 

$

193,075 

Special Mention

-

8,874 

-

1,878 

194 

4,835 

19,548 

409 

35,738 

Substandard

-

-

-

-

-

5,884 

7,542 

-

13,426 

Total Commercial business

$

-

$

11,351 

$

266 

$

2,353 

$

3,905 

$

39,621 

$

183,671 

$

1,072 

$

242,239 

Business express

Pass

$

-

$

-

$

-

$

-

$

-

$

-

$

23,739 

$

59,189 

$

82,928 

Special Mention

-

-

-

-

-

-

1,506 

2,894 

4,400 

Substandard

-

-

-

-

-

-

3,082 

2,537 

5,619 

Total Business express

$

-

$

-

$

-

$

-

$

-

$

-

$

28,327 

$

64,620 

$

92,947 

Home equity (4)

Pass

$

300 

$

3,767 

$

1,369 

$

501 

$

549 

$

5,754 

$

51,829 

$

2,186 

$

66,255 

Special Mention

-

-

-

-

-

18 

-

-

18 

Substandard

-

-

53 

-

81 

-

-

362 

496 

Total Home equity

$

300 

$

3,767 

$

1,422 

$

501 

$

630 

$

5,772 

$

51,829 

$

2,548 

$

66,769 

Consumer

Pass

$

623 

$

1,117 

$

389 

$

5 

$

95 

$

-

$

6 

$

-

$

2,235 

Special Mention

-

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

-

Total Consumer

$

623 

$

1,117 

$

389 

$

5 

$

95 

$

-

$

6 

$

-

$

2,235 

Total Loans

$

22,091 

$

292,312 

$

893,057 

$

295,569 

$

224,767 

$

957,728 

$

280,020 

$

68,240 

$

3,033,784 

Gross charge-offs

$

446 

$

20 

$

-

$

174 

$

-

$

1,133 

$

8,381 

$

681 

$

10,835 

(1) Excludes Cannabis related loans.

(2) Includes Commercial and multi-family, Construction, and Commercial business loans to borrowers involved in the cannabis industry.

(3) Excludes Business express loans.

(4) Includes Home equity lines of credit.