| | | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |
Adjusted Maximum
|
| ||||||||||||
|
Number of shares
|
| | | | 1,105,000 | | | | | | 1,300,000 | | | | | | 1,495,000 | | | | | | 1,719,250 | | |
|
Gross offering proceeds
|
| | | $ | 11,050,000 | | | | | $ | 13,000,000 | | | | | $ | 14,950,000 | | | | | $ | 17,192,500 | | |
|
Estimated offering expenses, excluding selling agent fees and expenses(1)
|
| | | $ | 1,300,000 | | | | | $ | 1,300,000 | | | | | $ | 1,300,000 | | | | | $ | 1,300,000 | | |
|
Selling agent fees and expenses(1)(2)
|
| | | $ | 300,000 | | | | | $ | 300,000 | | | | | $ | 300,000 | | | | | $ | 300,000 | | |
|
Estimated net proceeds
|
| | | $ | 9,450,000 | | | | | $ | 11,400,000 | | | | | $ | 13,350,000 | | | | | $ | 15,592,500 | | |
|
Estimated net proceeds per share(1)
|
| | | $ | 8.55 | | | | | $ | 8.77 | | | | | $ | 8.93 | | | | | $ | 9.07 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 14 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 40 | | | |
| | | | | 44 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 73 | | | |
| | | | | 84 | | | |
| | | | | 86 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | |
|
| | ||
| | | | | 122 | | | |
| | | | | 123 | | | |
| | | | | 124 | | | |
| | | | | 124 | | | |
| | | | | 124 | | | |
| | | | | 125 | | | |
| | | |
|
| | ||
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
PSB Financial (pro forma basis, assuming completion of the stock
offering and conversion)(2) |
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 55.56x | | | | | | 53.73% | | | | | | 53.73% | | |
|
Maximum
|
| | | | 52.63x | | | | | | 49.78% | | | | | | 49.78% | | |
|
Midpoint
|
| | | | 47.62x | | | | | | 45.91% | | | | | | 45.91% | | |
|
Minimum
|
| | | | 43.48x | | | | | | 41.55% | | | | | | 41.55% | | |
|
Valuation of peer group companies, all of which are fully converted (historical basis):
|
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 17.42x | | | | | | 89.17% | | | | | | 92.40% | | |
|
Median
|
| | | | 16.68x | | | | | | 94.77% | | | | | | 95.98% | | |
| | | |
Number of Shares to be Granted or Purchased(1)
|
| |
Dilution
Resulting from Issuance of Shares for Stock Benefit Plans |
| |
Value of Grants(2)
|
| |||||||||||||||||||||||||||
| | | |
At Minimum
of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| |
As a
Percentage of Common Stock to be Issued |
| |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| |||||||||||||||||||||
|
Employee stock ownership plan
|
| | | | 88,400 | | | | | | 137,540 | | | | | | 8.00% | | | | |
|
—(3)
|
| | | | $ | 884,000 | | | | | $ | 1,375,400 | | |
|
Stock awards
|
| | | | 44,200 | | | | | | 68,770 | | | | | | 4.00% | | | | | | 3.85% | | | | | | 442,000 | | | | | | 687,700 | | |
|
Stock options
|
| | | | 110,500 | | | | | | 171,925 | | | | | | 10.00% | | | | | | 9.09% | | | | | | 539,240 | | | | | | 838,994 | | |
|
Total
|
| | | | 243,100 | | | | | | 378,235 | | | | | | 22.00% | | | | | | 12.28% | | | | | $ | 1,865,240 | | | | | $ | 2,902,094 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(ln thousands)
|
| |||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 120,001 | | | | | $ | 112,109 | | |
|
Cash and cash equivalents
|
| | | | 9,195 | | | | | | 6,433 | | |
|
Investment securities available for sale
|
| | | | 8,687 | | | | | | 9,538 | | |
|
Investment securities held to maturity
|
| | | | 1,516 | | | | | | 2,005 | | |
|
Loans, net
|
| | | | 89,761 | | | | | | 86,327 | | |
|
Premises and equipment, net
|
| | | | 4,865 | | | | | | 5,118 | | |
|
Federal Home Loan Bank stock
|
| | | | 427 | | | | | | 428 | | |
|
Cash value of bank owned life insurance
|
| | | | 2,232 | | | | | | 744 | | |
|
Total deposits
|
| | | | 92,675 | | | | | | 85,090 | | |
|
Federal Home Loan Bank advances
|
| | | | 8,000 | | | | | | 8,000 | | |
|
Total equity capital
|
| | | | 18,473 | | | | | | 18,154 | | |
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Operating Data: | | | | | | | | | | | | | |
|
Total interest income
|
| | | $ | 5,322 | | | | | $ | 5,015 | | |
|
Total interest expense
|
| | | | 1,781 | | | | | | 1,823 | | |
|
Net interest income
|
| | | | 3,541 | | | | | | 3,192 | | |
|
(Recovery of) provision for credit losses on loans
|
| | | | (65) | | | | | | 67 | | |
|
Provision for (recovery of) credit losses on unfunded loan commitments
|
| | | | 12 | | | | | | (39) | | |
|
Net interest income after provision for credit losses
|
| | | | 3,594 | | | | | | 3,164 | | |
|
Total noninterest income
|
| | | | 259 | | | | | | 495 | | |
|
Total noninterest expense
|
| | | | 3,806 | | | | | | 3,362 | | |
|
Income before income taxes
|
| | | | 47 | | | | | | 297 | | |
|
Income tax (benefit) expense
|
| | | | (1) | | | | | | 73 | | |
|
Net income
|
| | | $ | 48 | | | | | $ | 224 | | |
| | | |
At or For the
Years Ended December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Performance Ratios: | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 0.04% | | | | | | 0.20% | | |
|
Return on average equity
|
| | | | 0.26% | | | | | | 1.24% | | |
|
Interest rate spread(1)
|
| | | | 2.95% | | | | | | 2.65% | | |
|
Net interest margin(2)
|
| | | | 3.32% | | | | | | 3.03% | | |
|
Noninterest expense as a percentage of average assets
|
| | | | 3.35% | | | | | | 2.99% | | |
|
Efficiency ratio(3)
|
| | | | 100.16% | | | | | | 91.19% | | |
|
Average interest-earning assets as a percentage of average interest- bearing liabilities
|
| | | | 122.25% | | | | | | 122.25% | | |
| Capital Ratios: | | | | | | | | | | | | | |
|
Average equity as a percentage of average assets
|
| | | | 16.28% | | | | | | 16.10% | | |
|
Tier 1 capital as a percentage of average assets
|
| | | | 16.05% | | | | | | 16.80% | | |
| Asset Quality Ratios: | | | | | | | | | | | | | |
|
Allowance for credit losses as a percentage of total loans
|
| | | | 1.25% | | | | | | 1.37% | | |
|
Allowance for credit losses as a percentage of nonperforming
loans |
| | | | 133.69% | | | | | | 70.37% | | |
|
Allowance for credit losses as a percentage of non-accrual loans
|
| | | | 0.00% | | | | | | 206.50% | | |
|
Non-accrual loans as a percentage of total loans
|
| | | | 0.00% | | | | | | 0.67% | | |
|
Net recoveries (charge-offs) as a percentage of average outstanding loans
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Nonperforming loans as a percentage of total loans
|
| | | | 0.93% | | | | | | 1.95% | | |
|
Nonperforming loans as a percentage of total assets
|
| | | | 0.71% | | | | | | 1.53% | | |
|
Total nonperforming assets as a percentage of total assets
|
| | | | 0.71% | | | | | | 1.53% | | |
| Other Ratios: | | | | | | | | | | | | | |
|
Total loans as a percentage of total deposits
|
| | | | 98.54% | | | | | | 103.35% | | |
| Other Data: | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 2 | | | | | | 2 | | |
|
Number of full-time employees
|
| | | | 19 | | | | | | 20 | | |
|
Number of part-time employees
|
| | | | 0 | | | | | | 0 | | |
| | | |
Based Upon the Sale of $10.00 Per Share of:
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
1,105,000 Shares
|
| |
1,300,000 Shares
|
| |
1,495,000 Shares
|
| |
1,719,250 Shares(1)
|
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| ||||||||||||||||||||||||
|
Offering proceeds
|
| | | $ | 11,050 | | | | | | | | | | | $ | 13,000 | | | | | | | | | | | $ | 14,950 | | | | | | | | | | | $ | 17,193 | | | | | | | | |
|
Less: offering expenses
|
| | | | 1,600 | | | | | | | | | | | | 1,600 | | | | | | | | | | | | 1,600 | | | | | | | | | | | | 1,600 | | | | | | | | |
|
Net offering proceeds(2)
|
| | | $ | 9,450 | | | | | | 100% | | | | | $ | 11,400 | | | | | | 100% | | | | | $ | 13,350 | | | | | | 100% | | | | | $ | 15,593 | | | | | | 100% | | |
| Distribution of net proceeds: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
To Pioneer State Bank
|
| | | $ | 4,725 | | | | | | 50.0% | | | | | $ | 5,700 | | | | | | 50.0% | | | | | $ | 6,675 | | | | | | 50.0% | | | | | $ | 7,796 | | | | | | 50.0% | | |
|
To fund loan to ESOP
|
| | | | 884 | | | | | | 9.4% | | | | | | 1,040 | | | | | | 9.1% | | | | | | 1,196 | | | | | | 9.0% | | | | | | 1,375 | | | | | | 8.8% | | |
|
Retained by PSB Financial
|
| | | $ | 3,841 | | | | | | 40.6% | | | | | $ | 4,660 | | | | | | 40.9% | | | | | $ | 5,479 | | | | | | 41.0% | | | | | $ | 6,422 | | | | | | 41.2% | | |
| | | | | | |
Pioneer Federal Pro Forma at December 31, 2025 Based Upon the Sale in the Stock Offering of:(1)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Pioneer Federal at
December 31, 2025 |
| |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |
Adj. Maximum
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
1,105,000 Shares
|
| |
1,300,000 Shares
|
| |
1,495,000 Shares
|
| |
1,719,250 Shares(2)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| ||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total equity capital
|
| | | $ | 18,473 | | | | | | 15.39% | | | | | $ | 21,872 | | | | | | 17.60% | | | | | $ | 22,613 | | | | | | 18.06% | | | | | $ | 23,354 | | | | | | 18.52% | | | | | $ | 24,206 | | | | | | 19.04% | | |
|
Tier 1 leverage capital(3)
|
| | | $ | 18,882 | | | | | | 16.05% | | | | | $ | 22,281 | | | | | | 18.28% | | | | | $ | 23,022 | | | | | | 18.75% | | | | | $ | 23,763 | | | | | | 19.21% | | | | | $ | 24,615 | | | | | | 19.73% | | |
|
Tier 1 leverage capital requirement
|
| | | | 5,882 | | | | | | 5.00% | | | | | | 6,096 | | | | | | 5.00% | | | | | | 6,141 | | | | | | 5.00% | | | | | | 6,186 | | | | | | 5.00% | | | | | | 6,237 | | | | | | 5.00% | | |
|
Excess
|
| | | $ | 13,000 | | | | | | 11.05% | | | | | $ | 16,185 | | | | | | 13.28% | | | | | $ | 16,881 | | | | | | 13.75% | | | | | $ | 17,577 | | | | | | 14.21% | | | | | $ | 18,378 | | | | | | 14.73% | | |
|
Reconciliation of capital infused into Pioneer Federal:
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| ||||||||||||||||||||||||||||||
|
Proceeds to Pioneer State Bank
|
| | | | | | | | | | | | | | | $ | 4,725 | | | | | | | | | | | $ | 5,700 | | | | | | | | | | | $ | 6,675 | | | | | | | | | | | $ | 7,796 | | | | | | | | |
|
Less: Common stock acquired by ESOP
|
| | | | | | | | | | | | | | | | (884) | | | | | | | | | | | | (1,040) | | | | | | | | | | | | (1,196) | | | | | | | | | | | | (1,375) | | | | | | | | |
|
Less: Common stock acquired by stock-based incentive plan
|
| | | | | | | | | | | | | | | | (442) | | | | | | | | | | | | (520) | | | | | | | | | | | | (598) | | | | | | | | | | | | (688) | | | | | | | | |
|
Pro forma increase
|
| | | | | | | | | | | | | | | $ | 3,399 | | | | | | | | | | | $ | 4,140 | | | | | | | | | | | $ | 4,881 | | | | | | | | | | | $ | 5,733 | | | | | | | | |
| | | | | | | | | |
PSB Financial Pro Forma at December 31, 2025 Based on the Sale in the Stock
Offering at $10.00 per Share of: |
| |||||||||||||||||||||
| | | |
Pioneer Federal at
December 31, 2025 |
| |
1,105,000
Shares |
| |
1,300,000
Shares |
| |
1,495,000
Shares |
| |
1,719,250
Shares(1) |
| |||||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||
| Deposits(2) | | | | $ | 92,675 | | | | | $ | 92,675 | | | | | $ | 92,675 | | | | | $ | 92,675 | | | | | $ | 92,675 | | |
|
Borrowings
|
| | | | 8,000 | | | | | | 8,000 | | | | | | 8,000 | | | | | | 8,000 | | | | | | 8,000 | | |
|
Total deposits and
borrowings |
| | | $ | 100,675 | | | | | $ | 100,675 | | | | | $ | 100,675 | | | | | $ | 100,675 | | | | | $ | 100,675 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 500,000 shares authorized
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Common stock, $0.01 par value, 5,000,000 shares authorized; shares to be issued as
shown(3) |
| | | | — | | | | | | 11 | | | | | | 13 | | | | | | 15 | | | | | | 17 | | |
|
Additional paid-in
capital(4) |
| | | | — | | | | | | 9,439 | | | | | | 11,387 | | | | | | 13,335 | | | | | | 15,576 | | |
|
Retained earnings(5)
|
| | | | 18,655 | | | | | | 18,655 | | | | | | 18,655 | | | | | | 18,655 | | | | | | 18,655 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (182) | | | | | | (182) | | | | | | (182) | | | | | | (182) | | | | | | (182) | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock held by
ESOP(6) |
| | | | — | | | | | | (884) | | | | | | (1,040) | | | | | | (1,196) | | | | | | (1,375) | | |
|
Common stock to be acquired by stock-based benefit plan(7)
|
| | | | — | | | | | | (442) | | | | | | (520) | | | | | | (598) | | | | | | (688) | | |
|
Total stockholders’ equity
|
| | | $ | 18,473 | | | | | $ | 26,597 | | | | | $ | 28,313 | | | | | $ | 30,029 | | | | | $ | 32,003 | | |
|
Pro Forma Shares Outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares sold in stock
offering |
| | | | — | | | | | | 1,105,000 | | | | | | 1,300,000 | | | | | | 1,495,000 | | | | | | 1,719,250 | | |
|
Total shares outstanding
|
| | | | — | | | | | | 1,105,000 | | | | | | 1,300,000 | | | | | | 1,495,000 | | | | | | 1,719,250 | | |
|
Total stockholders’ equity as
a percentage of total assets(2) |
| | | | 15.39% | | | | | | 20.76% | | | | | | 21.81% | | | | | | 22.83% | | | | | | 23.97% | | |
|
Tangible equity as a percentage of tangible assets(2)
|
| | | | 15.39% | | | | | | 20.76% | | | | | | 21.81% | | | | | | 22.83% | | | | | | 23.97% | | |
| | | |
At or for the Year Ended December 31, 2025 Based on the Sale at $10.00 Per
Share of: |
| |||||||||||||||||||||
| | | |
Minimum
1,105,000 Shares |
| |
Midpoint
1,300,000 Shares |
| |
Maximum
1,495,000 Shares |
| |
Adjusted Maximum
1,719,250 Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross offering proceeds
|
| | | $ | 11,050 | | | | | $ | 13,000 | | | | | $ | 14,950 | | | | | $ | 17,193 | | |
|
Less: Estimated expenses
|
| | | | (1,600) | | | | | | (1,600) | | | | | | (1,600) | | | | | | (1,600) | | |
|
Estimated net proceeds
|
| | | | 9,450 | | | | | | 11,400 | | | | | | 13,350 | | | | | | 15,593 | | |
|
Less: Common stock acquired by ESOP(2)
|
| | | | (884) | | | | | | (1,040) | | | | | | (1,196) | | | | | | (1,375) | | |
|
Less: Common stock acquired by stock-based benefit plans(3)
|
| | | | (442) | | | | | | (520) | | | | | | (598) | | | | | | (688) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 8,124 | | | | | $ | 9,840 | | | | | $ | 11,556 | | | | | $ | 13,530 | | |
| For the Year Ended December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net income: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 48 | | | | | $ | 48 | | | | | $ | 48 | | | | | $ | 48 | | |
| Pro forma adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income on adjusted net proceeds
|
| | | | 219 | | | | | | 265 | | | | | | 311 | | | | | | 365 | | |
|
ESOP(2)
|
| | | | (26) | | | | | | (30) | | | | | | (35) | | | | | | (40) | | |
|
Stock awards(3)
|
| | | | (64) | | | | | | (75) | | | | | | (86) | | | | | | (99) | | |
|
Stock options(4)
|
| | | | (100) | | | | | | (118) | | | | | | (136) | | | | | | (156) | | |
|
Pro forma net income
|
| | | $ | 77 | | | | | $ | 90 | | | | | $ | 102 | | | | | $ | 118 | | |
| Income per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 0.05 | | | | | $ | 0.04 | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
| Pro forma adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income on adjusted net proceeds
|
| | | | 0.21 | | | | | | 0.22 | | | | | | 0.23 | | | | | | 0.23 | | |
|
ESOP(2)
|
| | | | (0.02) | | | | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | |
|
Stock awards(3)
|
| | | | (0.06) | | | | | | (0.06) | | | | | | (0.06) | | | | | | (0.06) | | |
|
Stock options(4)
|
| | | | (0.10) | | | | | | (0.10) | | | | | | (0.10) | | | | | | (0.10) | | |
|
Pro forma earnings per share
|
| | | $ | 0.08 | | | | | $ | 0.07 | | | | | $ | 0.07 | | | | | $ | 0.07 | | |
| | | |
At or for the Year Ended December 31, 2025 Based on the Sale at $10.00 Per
Share of: |
| |||||||||||||||||||||
| | | |
Minimum
1,105,000 Shares |
| |
Midpoint
1,300,000 Shares |
| |
Maximum
1,495,000 Shares |
| |
Adjusted Maximum
1,719,250 Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Offering price to pro forma net earnings per share
|
| | | | 125.00x | | | | | | 142.86x | | | | | | 142.86x | | | | | | 142.86x | | |
|
Number of shares used in earnings per share calculations
|
| | | | 1,020,136 | | | | | | 1,200,160 | | | | | | 1,380,184 | | | | | | 1,587,212 | | |
| At December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 18,473 | | | | | $ | 18,473 | | | | | $ | 18,473 | | | | | $ | 18,473 | | |
|
Estimated net proceeds
|
| | | | 9,450 | | | | | | 11,400 | | | | | | 13,350 | | | | | | 15,593 | | |
|
Less: Common stock acquired by ESOP(2)
|
| | | | (884) | | | | | | (1,040) | | | | | | (1,196) | | | | | | (1,375) | | |
|
Less: Common stock acquired by stock-based benefit plans(3)
|
| | | | (442) | | | | | | (520) | | | | | | (598) | | | | | | (688) | | |
|
Pro forma stockholders’ equity(5)
|
| | | $ | 26,597 | | | | | $ | 28,313 | | | | | $ | 30,029 | | | | | $ | 32,003 | | |
|
Pro forma tangible stockholders’ equity(5)
|
| | | $ | 26,597 | | | | | $ | 28,313 | | | | | $ | 30,029 | | | | | $ | 32,003 | | |
| Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.72 | | | | | $ | 14.21 | | | | | $ | 12.36 | | | | | $ | 10.74 | | |
|
Estimated net proceeds
|
| | | | 8.55 | | | | | | 8.77 | | | | | | 8.93 | | | | | | 9.07 | | |
|
Less: Common stock acquired by ESOP(2)
|
| | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | |
|
Less: Common stock acquired by stock-based benefit plans(3)
|
| | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | |
|
Pro forma stockholders’ equity per share(5)
|
| | | $ | 24.07 | | | | | $ | 21.78 | | | | | $ | 20.09 | | | | | $ | 18.61 | | |
|
Pro forma tangible stockholders’ equity per share(5)
|
| | | $ | 24.07 | | | | | $ | 21.78 | | | | | $ | 20.09 | | | | | $ | 18.61 | | |
|
Offering price as percentage of pro forma stockholders’ equity per Share (Pro forma price to book value)
|
| | | | 41.55% | | | | | | 45.91% | | | | | | 49.78% | | | | | | 53.73% | | |
|
Offering price as percentage of pro
torma tangible stockholders’ equity per share (Pro forma price to tangible book value) |
| | | | 41.55% | | | | | | 45.91% | | | | | | 49.78% | | | | | | 53.73% | | |
|
Number of shares outstanding for pro forma book value per share Calculations
|
| | | | 1,105,000 | | | | | | 1,300,000 | | | | | | 1,495,000 | | | | | | 1,719,250 | | |
| | | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(4) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing deposits
|
| | | $ | 7,077 | | | | | $ | 264 | | | | | | 3.73% | | | | | $ | 4,828 | | | | | $ | 257 | | | | | | 5.32% | | |
|
Investment securities
|
| | | | 11,730 | | | | | | 309 | | | | | | 2.63% | | | | | | 12,640 | | | | | | 343 | | | | | | 2.71% | | |
|
Loans
|
| | | | 87,500 | | | | | | 4,708 | | | | | | 5.38% | | | | | | 87,341 | | | | | | 4,376 | | | | | | 5.01% | | |
|
Other investments
|
| | | | 427 | | | | | | 41 | | | | | | 9.60% | | | | | | 428 | | | | | | 39 | | | | | | 9.11% | | |
|
Total interest-earning assets
|
| | | | 106,734 | | | | | | 5,322 | | | | | | 4.99% | | | | | | 105,237 | | | | | | 5,015 | | | | | | 4.77% | | |
|
Noninterest-earning assets
|
| | | | 8,161 | | | | | | | | | | | | | | | | | | 8,177 | | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | | | (1,151) | | | | | | | | | | | | | | | | | | (1,141) | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 113,744 | | | | | | | | | | | | | | | | | $ | 112,273 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing demand deposits
|
| | | $ | 13,168 | | | | | | 26 | | | | | | 0.20% | | | | | $ | 12,856 | | | | | | 27 | | | | | | 0.21% | | |
|
Savings deposits
|
| | | | 34,779 | | | | | | 392 | | | | | | 1.13% | | | | | | 32,628 | | | | | | 366 | | | | | | 1.12% | | |
|
Certificates of deposit
|
| | | | 31,363 | | | | | | 1,014 | | | | | | 3.23% | | | | | | 32,602 | | | | | | 1,080 | | | | | | 3.31% | | |
|
Total interest-bearing deposits
|
| | | | 79,310 | | | | | | 1,432 | | | | | | 1.81% | | | | | | 78,086 | | | | | | 1,473 | | | | | | 1.89% | | |
|
Federal Home Loan Bank advances
|
| | | | 8,000 | | | | | | 349 | | | | | | 4.36% | | | | | | 8,000 | | | | | | 350 | | | | | | 4.38% | | |
|
Total interest-bearing liabilities
|
| | | | 87,310 | | | | | | 1,781 | | | | | | 2.04% | | | | | | 86,086 | | | | | | 1,823 | | | | | | 2.12% | | |
|
Noninterest-bearing demand deposits
|
| | | | 7,027 | | | | | | | | | | | | | | | | | | 6,474 | | | | | | | | | | | | | | |
|
Other noninterest-bearing liabilities
|
| | | | 893 | | | | | | | | | | | | | | | | | | 1,633 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 95,230 | | | | | | | | | | | | | | | | | | 94,193 | | | | | | | | | | | | | | |
|
Total equity capital
|
| | | | 18,514 | | | | | | | | | | | | | | | | | | 18,080 | | | | | | | | | | | | | | |
|
Total liabilities and equity capital
|
| | | $ | 113,744 | | | | | | | | | | | | | | | | | $ | 112,273 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 3,541 | | | | | | | | | | | | | | | | | $ | 3,192 | | | | | | | | |
|
Net interest rate spread(1)
|
| | | | | | | | | | | | | | | | 2.95% | | | | | | | | | | | | | | | | | | 2.65% | | |
|
Net interest-earning assets(2)
|
| | | $ | 19,424 | | | | | | | | | | | | | | | | | $ | 19,151 | | | | | | | | | | | | | | |
|
Net interest margin(3)
|
| | | | | | | | | | | | | | | | 3.32% | | | | | | | | | | | | | | | | | | 3.03% | | |
|
Average interest-earning assets to interest-bearing liabilities
|
| | | | 122.25% | | | | | | | | | | | | | | | | | | 122.25% | | | | | | | | | | | | | | |
| | | |
Years Ended December 31, 2025 vs. 2024
|
| |||||||||||||||
| | | |
Increase (Decrease) Due to:
|
| |
Total Increase
(Decrease) |
| ||||||||||||
| | | |
Volume
|
| |
Rate
|
| ||||||||||||
| | | |
(ln thousands)
|
| |||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing deposits
|
| | | | 20 | | | | | | (13) | | | | | | 7 | | |
|
Investment securities
|
| | | | (24) | | | | | | (10) | | | | | | (34) | | |
|
Loans
|
| | | | 8 | | | | | | 324 | | | | | | 332 | | |
|
Other investments
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
|
Total interest-earning assets
|
| | | | 4 | | | | | | 303 | | | | | | 307 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing demand deposits
|
| | | | 1 | | | | | | (2) | | | | | | (1) | | |
|
Savings deposits
|
| | | | 24 | | | | | | 2 | | | | | | 26 | | |
|
Certificates of deposit
|
| | | | (40) | | | | | | (26) | | | | | | (66) | | |
|
Total interest-bearing deposits
|
| | | | (15) | | | | | | (26) | | | | | | (41) | | |
|
Federal Home Loan Bank advances
|
| | | | — | | | | | | (1) | | | | | | (1) | | |
|
Total interest-bearing liabilities
|
| | | | (15) | | | | | | (27) | | | | | | (42) | | |
|
Change in net interest income
|
| | | | 19 | | | | | | 330 | | | | | | 349 | | |
|
At December 31, 2025
|
| ||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
EVE as a Percentage of Present Value
of Assets(3) |
| |||||||||
|
Change in Interest Rates
(basis points)(1) |
| |
Estimated
EVE(2) |
| |
Estimated Increase (Decrease) in
EVE |
| |
EVE Ratio(4)
|
| |
Increase
(Decrease) (basis points) |
| ||||||||||||||||||
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
300
|
| | | | 11,968 | | | | | | (6,505) | | | | | | -35.21% | | | | | | 9.97% | | | | | | (542) | | |
|
200
|
| | | | 13,830 | | | | | | (4,643) | | | | | | -25.13% | | | | | | 11.52% | | | | | | (387) | | |
|
100
|
| | | | 15,993 | | | | | | (2,480) | | | | | | -13.42% | | | | | | 13.33% | | | | | | (206) | | |
|
-
|
| | | | 18,473 | | | | | | — | | | | | | 0.00% | | | | | | 15.39% | | | | | | 0 | | |
|
(100)
|
| | | | 21,117 | | | | | | 2,704 | | | | | | 14.64% | | | | | | 17.65% | | | | | | 226 | | |
|
(200)
|
| | | | 24,293 | | | | | | 5,820 | | | | | | 31.51% | | | | | | 20.24% | | | | | | 485 | | |
|
(300)
|
| | | | 27,904 | | | | | | 9,431 | | | | | | 51.05% | | | | | | 23.25% | | | | | | 786 | | |
|
At December 31, 2024
|
| ||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
EVE as a Percentage of Present Value
of Assets(3) |
| |||||||||
|
Change in Interest Rates
(basis points)(1) |
| |
Estimated
EVE(2) |
| |
Estimated Increase (Decrease) in
EVE |
| |
EVE Ratio(4)
|
| |
Increase
(Decrease) (basis points) |
| ||||||||||||||||||
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
300
|
| | | | 11,237 | | | | | | (6,917) | | | | | | -38.10% | | | | | | 10.02% | | | | | | (617) | | |
|
200
|
| | | | 13,269 | | | | | | (4,885) | | | | | | -26.91% | | | | | | 11.84% | | | | | | (435) | | |
|
100
|
| | | | 15,559 | | | | | | (2,595) | | | | | | -14.29% | | | | | | 13.88% | | | | | | (231) | | |
|
-
|
| | | | 18,154 | | | | | | — | | | | | | 0.00% | | | | | | 16.19% | | | | | | — | | |
|
(100)
|
| | | | 20,988 | | | | | | 2,834 | | | | | | 15.61% | | | | | | 18.72% | | | | | | 253 | | |
|
(200)
|
| | | | 24,241 | | | | | | 6,087 | | | | | | 33.53% | | | | | | 21.62% | | | | | | 543 | | |
|
(300)
|
| | | | 27,991 | | | | | | 9,837 | | | | | | 54.19% | | | | | | 24.97% | | | | | | 878 | | |
|
At December 31, 2025
|
| ||||||||||||
|
Change in Interest Rates
(basis points)(1) |
| |
Net Interest Income Year 1
Forecast |
| |
Year 1 Change from Level
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
+300
|
| | | | 3,553 | | | | | | -5.05% | | |
|
+200
|
| | | | 3,616 | | | | | | -3.37% | | |
|
+100
|
| | | | 3,679 | | | | | | -1.68% | | |
|
Level
|
| | | | 3,742 | | | | | | 0.00% | | |
|
-100
|
| | | | 3,791 | | | | | | 1.31% | | |
|
-200
|
| | | | 3,830 | | | | | | 2.35% | | |
|
-300
|
| | | | 3,858 | | | | | | 3.10% | | |
|
At December 31, 2024
|
| ||||||||||||
|
Change in Interest Rates
(basis points)(1) |
| |
Net Interest Income Year 1
Forecast |
| |
Year 1 Change from Level
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
+300
|
| | | | 2,917 | | | | | | -9.94% | | |
|
+200
|
| | | | 3,025 | | | | | | -6.61% | | |
|
+100
|
| | | | 3,132 | | | | | | -3.30% | | |
|
Level
|
| | | | 3,239 | | | | | | 0.00% | | |
|
-100
|
| | | | 3,373 | | | | | | 4.14% | | |
|
-200
|
| | | | 3,496 | | | | | | 7.93% | | |
|
-300
|
| | | | 3,611 | | | | | | 11.49% | | |
| | | |
Year
|
| |
Annual Growth Rate
|
| ||||||||||||||||||||||||
| | | |
2019
|
| |
2025
|
| |
2029
|
| |
2019 – 2025
|
| |
2025 – 2029
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
(%)
|
| |
(%)
|
| ||||||
| Population (000) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
USA
|
| | | | 329,236 | | | | | | 337,644 | | | | | | 345,736 | | | | | | 0.4% | | | | | | 0.5% | | |
|
Montana
|
| | | | 1,065 | | | | | | 1,154 | | | | | | 1,210 | | | | | | 1.3% | | | | | | 0.9% | | |
|
Powell, MT
|
| | | | 6.7 | | | | | | 7.2 | | | | | | 7.5 | | | | | | 1.2% | | | | | | 0.7% | | |
|
Beaverhead, MT
|
| | | | 9.5 | | | | | | 10.1 | | | | | | 10.8 | | | | | | 1.1% | | | | | | 1.2% | | |
| Households (000) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
USA
|
| | | | 125,019 | | | | | | 129,687 | | | | | | 133,187 | | | | | | 0.6% | | | | | | 0.5% | | |
|
Montana
|
| | | | 450 | | | | | | 477 | | | | | | 501 | | | | | | 1.0% | | | | | | 1.0% | | |
|
Powell, MT
|
| | | | 2.4 | | | | | | 2.5 | | | | | | 2.6 | | | | | | 0.8% | | | | | | 0.8% | | |
|
Beaverhead, MT
|
| | | | 4.2 | | | | | | 4.5 | | | | | | 4.8 | | | | | | 0.9% | | | | | | 1.4% | | |
| Median Household income ($) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| USA | | | | | 63,174 | | | | | | 78,770 | | | | | | 88,719 | | | | | | 3.7% | | | | | | 1.7% | | |
|
Montana
|
| | | | 54,154 | | | | | | 72,066 | | | | | | 79,306 | | | | | | 4.9% | | | | | | 1.9% | | |
|
Powell, MT
|
| | | | 48,980 | | | | | | 64,818 | | | | | | 70,411 | | | | | | 4.8% | | | | | | 1.7% | | |
|
Beaverhead, MT
|
| | | | 44,265 | | | | | | 63,124 | | | | | | 63,124 | | | | | | 6.1% | | | | | | 1.7% | | |
| Per Capita income ($) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
USA
|
| | | | 34,902 | | | | | | 44,561 | | | | | | 48,539 | | | | | | 4.2% | | | | | | 1.7% | | |
|
Montana
|
| | | | 32,511 | | | | | | 41,567 | | | | | | 46,125 | | | | | | 4.2% | | | | | | 2.1% | | |
|
Powell, MT
|
| | | | 34,593 | | | | | | 38,230 | | | | | | 41,660 | | | | | | 1.7% | | | | | | 1.7% | | |
|
Beaverhead, MT
|
| | | | 30,185 | | | | | | 41,754 | | | | | | 46,049 | | | | | | 5.6% | | | | | | 2.0% | | |
|
2025 Age Distribution (%)
|
| |
0 – 14 Yrs.
|
| |
15 – 34 Yrs.
|
| |
35 – 54 Yrs.
|
| |
55 – 69 Yrs.
|
| |
70+ Yrs.
|
| |||||||||||||||
| USA | | | | | 17.3 | | | | | | 26.5 | | | | | | 25.2 | | | | | | 18.1 | | | | | | 12.8 | | |
|
Montana
|
| | | | 16.5 | | | | | | 25.8 | | | | | | 24.2 | | | | | | 18.9 | | | | | | 14.6 | | |
|
Powell, MT
|
| | | | 12.0 | | | | | | 24.3 | | | | | | 26.9 | | | | | | 21.4 | | | | | | 15.4 | | |
|
Beaverhead, MT
|
| | | | 13.2 | | | | | | 27.5 | | | | | | 21.3 | | | | | | 20.6 | | | | | | 17.3 | | |
|
2025 HH Income Dist. (%)
|
| |
Less Than
$25,000 |
| |
$25,000 to
$50,000 |
| |
$50,000 to
$100,000 |
| |
$100,000+
|
| | |||||||||||||||||
|
USA
|
| | | | 15.1 | | | | | | 17.3 | | | | | | 28.2 | | | | | | 39.3 | | | | | | | | |
|
Montana
|
| | | | 15.5 | | | | | | 19.4 | | | | | | 31.0 | | | | | | 34.2 | | | | | | | | |
|
Powell, MT
|
| | | | 13.2 | | | | | | 27.3 | | | | | | 32.0 | | | | | | 27.5 | | | | | | | | |
|
Beaverhead, MT
|
| | | | 19.6 | | | | | | 20.3 | | | | | | 31.5 | | | | | | 28.6 | | | | | | | | |
| | | |
At December 31,
|
| | | |||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| | | ||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | ||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| Commercial: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Other construction and land/land development
|
| | | $ | 1,087 | | | | | | 1.19% | | | | | $ | 1,909 | | | | | | 2.17% | | | | | ||||
|
Farmland
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
|
Commercial real estate
|
| | | | 7,148 | | | | | | 7.83% | | | | | | 4,173 | | | | | | 4.76% | | | | | ||||
|
Agricultural production
|
| | | | — | | | | | | — | | | | | | 15 | | | | | | 0.02% | | | | | ||||
|
Commercial and industrial
|
| | | | 2,317 | | | | | | 2.54% | | | | | | 1,516 | | | | | | 1.72% | | | | | ||||
|
Municipal
|
| | | | 46 | | | | | | 0.05% | | | | | | 51 | | | | | | 0.06% | | | | | ||||
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Residential construction
|
| | | | 888 | | | | | | 0.97% | | | | | | 2,323 | | | | | | 2.64% | | | | | ||||
|
Revolving, open-end
|
| | | | 3,465 | | | | | | 3.79% | | | | | | 1,763 | | | | | | 2.00% | | | | | ||||
|
First liens
|
| | | | 73,907 | | | | | | 80.93% | | | | | | 74,275 | | | | | | 84.46% | | | | | ||||
|
Junior liens
|
| | | | 1,264 | | | | | | 1.38% | | | | | | 707 | | | | | | 0.80% | | | | | ||||
|
Consumer
|
| | | | 1,200 | | | | | | 1.32% | | | | | | 1,207 | | | | | | 1.37% | | | | | ||||
| | | | | | 91,322 | | | | | | 100.00% | | | | | | 87,939 | | | | | | 100.00% | | | | | ||||
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Allowance for credit losses
|
| | | | 1,139 | | | | | | | | | | | | 1,208 | | | | | | | | | | | ||||
|
Net deferred loan fees
|
| | | | 422 | | | | | | | | | | | | 404 | | | | | | | | | | | ||||
|
Loans, net
|
| | | $ | 89,761 | | | | | | | | | | | $ | 86,327 | | | | | | |||||||||
| | | |
Other
Construction and land/land development |
| |
Commercial
real estate |
| |
Agricultural
production |
| |
Commercial
and industrial |
| |
Municipal
|
| |||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | | — | | | | | | 883 | | | | | | — | | | | | | 728 | | | | | | — | | |
|
After one year through two years
|
| | | | — | | | | |
|
—
|
| | | | | — | | | | | | 25 | | | | | | — | | |
|
After two years through three years
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | 66 | | | | | | — | | |
|
After three years through five years
|
| | | | 1,075 | | | | | | 416 | | | | | | — | | | | | | 57 | | | | | | — | | |
|
After five years through 10 years
|
| | | | — | | | | | | 2,548 | | | | | | — | | | | | | 1,441 | | | | | | 46 | | |
|
After 10 years through 15 years
|
| | | | — | | | | | | 1,991 | | | | | | — | | | | | | — | | | | | | — | | |
|
After 15 years
|
| | | | — | | | | | | 1,310 | | | | | | | | | | | | | | | | | | | | |
|
Total
|
| | | $ | 1,087 | | | | | $ | 7,148 | | | | | $ | — | | | | | $ | 2,317 | | | | | $ | 46 | | |
| | | |
Residential
construction |
| |
Revolving,
open-end |
| |
First liens
|
| |
Junior liens
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | — | | | | |
$
|
—
|
| | | | $ | 15 | | | | | $ | — | | | | | $ | 160 | | | | | $ | 1,786 | | |
|
After one year through two years
|
| | | | — | | | | |
|
—
|
| | | | | 115 | | | | | | — | | | | | | 139 | | | | | | 279 | | |
|
After two years through three years
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | 48 | | | | | | 319 | | | | | | 446 | | |
|
After three years through five years
|
| | | | — | | | | | | 5 | | | | | | 529 | | | | | | 62 | | | | | | 442 | | | | | | 1,509 | | |
|
After five years through 10 years
|
| | | | — | | | | | | 124 | | | | | | 4,140 | | | | | | 1,154 | | | | | | 117 | | | | | | 9,553 | | |
|
After 10 years through 15 years
|
| | | | — | | | | | | — | | | | | | 9,573 | | | | | | — | | | | | | 23 | | | | | | 12,741 | | |
|
After 15 years
|
| | | | 888 | | | | | | 3,336 | | | | | | 59,474 | | | | | | — | | | | | | — | | | | | | 65,008 | | |
|
Total
|
| | | $ | 888 | | | | | $ | 3,465 | | | | | $ | 73,907 | | | | | $ | 1,264 | | | | | $ | 1,200 | | | | | $ | 91,322 | | |
| | | |
Due After December 31, 2026
|
| |||||||||||||||
| | | |
Fixed
|
| |
Adjustable
|
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Commercial: | | | | | | | | | | | | | | | | | | | |
|
Other construction and land/land development
|
| | | $ | 1,087 | | | | | $ | — | | | | | $ | 1,087 | | |
|
Farmland
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | 2,961 | | | | | | 3,304 | | | | | | 6,265 | | |
|
Agricultural production
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | 180 | | | | | | 1,409 | | | | | | 1,589 | | |
|
Municipal
|
| | | | 46 | | | | | | — | | | | | | 46 | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | |
|
Residential construction
|
| | | | 888 | | | | | | — | | | | | | 888 | | |
|
Revolving, open-end
|
| | | | — | | | | | | 3,465 | | | | | | 3,465 | | |
|
First liens
|
| | | | 73,892 | | | | | | — | | | | | | 73,892 | | |
|
Junior liens
|
| | | | 1,264 | | | | | | — | | | | | | 1,264 | | |
|
Consumer
|
| | | | 1,040 | | | | | | — | | | | | | 1,040 | | |
|
Total loans
|
| | | $ | 81,358 | | | | | $ | 8,178 | | | | | $ | 89,536 | | |
| | | |
At December 31,
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| | | | ||||||||||||||||||||||||||||||||||||
| | | |
30 – 89 Days
Past Due |
| |
90 Days or
More Past Due |
| |
Total
|
| |
30 – 89 Days
Past Due |
| |
90 Days or
More Past Due |
| |
Total
|
| | | | ||||||||||||||||||||||||
| | | |
(In thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||
| Commercial: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
Other construction
and land/land development |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | ||||||
|
Farmland
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | ||||||
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | ||||||
|
Agricultural production
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | ||||||
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
|
Municipal
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
Residential construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
|
Revolving, open-end
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 30 | | | | | | — | | | | | $ | 30 | | | | | | ||||||
|
First liens
|
| | | $ | 851 | | | | | | — | | | | | $ | 851 | | | | | | 811 | | | | | $ | 852 | | | | | | 1,663 | | | | | | ||||||
|
Junior liens
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
|
Consumer
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | 21 | | | | | | 3 | | | | | | 24 | | | | | | ||||||
|
Total loans
|
| | | $ | 852 | | | | | $ | — | | | | | $ | 852 | | | | | $ | 862 | | | | | $ | 855 | | | | | $ | 1,717 | | | | | | ||||||
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
| Non-accrual loans: | | | | | | | | | | | | | |
| Commercial: | | | | | | | | | | | | | |
|
Other construction and land/land development
|
| | | | — | | | | | | — | | |
|
Farmland
|
| | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | |
|
Agricultural production
|
| | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | |
|
Municipal
|
| | | | — | | | | | | — | | |
| Residential real estate: | | | | | | | | | | | | | |
|
Residential construction
|
| | | | — | | | | | | — | | |
|
Revolving, open-end
|
| | | | — | | | | | | — | | |
|
First liens
|
| | | | — | | | | | $ | 582 | | |
|
Junior liens
|
| | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | 3 | | |
|
Total non-accrual loans
|
| | | | — | | | | | $ | 585 | | |
|
Accruing loans past 30 – 89 days
|
| | | $ | 852 | | | | | $ | 862 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Dollars in
thousands) |
| |||||||||
|
Accruing loans past due 90 days or more
|
| | | | — | | | | | | 270 | | |
|
Total accruing past due loans
|
| | | $ | 852 | | | | | $ | 1,132 | | |
|
Total real estate owned
|
| | | | — | | | | | | — | | |
|
Total nonperforming assets
|
| | | $ | 852 | | | | | $ | 1,717 | | |
|
Total nonperforming loans to total loans
|
| | | | 0.93% | | | | | | 1.95% | | |
|
Total non-accruing loans to total loans
|
| | | | 0.00% | | | | | | 0.67% | | |
|
Total nonperforming assets to total assets
|
| | | | 0.71% | | | | | | 1.53% | | |
| | | |
At or For the Years
Ended December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Allowance for credit losses at beginning of period
|
| | | $ | 1,208 | | | | | $ | 1,141 | | |
|
Provision for (recovery of) credit losses
|
| | | | (65) | | | | | | 67 | | |
| Charge-offs: | | | | | | | | | | | | | |
| Commercial: | | | | | | | | | | | | | |
|
Other construction and land/land development
|
| | | | — | | | | | | — | | |
|
Farmland
|
| | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | |
|
Agricultural production
|
| | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | |
|
Municipal
|
| | | | — | | | | | | — | | |
| Residential real estate: | | | | | | | | | | | | | |
|
Residential construction
|
| | | | — | | | | | | — | | |
|
Revolving, open-end
|
| | | | — | | | | | | — | | |
|
First liens
|
| | | | — | | | | | | — | | |
|
Junior liens
|
| | | | — | | | | | | — | | |
|
Consumer
|
| | | | 6 | | | | | | — | | |
|
Total charge-offs
|
| | | | 6 | | | | | | — | | |
| Recoveries: | | | | | | | | | | | | | |
| Commercial: | | | | | | | | | | | | | |
|
Other construction and land/land development
|
| | | | — | | | | | | — | | |
|
Farmland
|
| | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | |
|
Agricultural production
|
| | | | — | | | | | | — | | |
| | | |
At or For the Years
Ended December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Commercial and industrial
|
| | | | — | | | | | | — | | |
|
Municipal
|
| | | | — | | | | | | — | | |
|
Residential real estate:
|
| | | | — | | | | | | — | | |
|
Residential construction
|
| | | | — | | | | | | — | | |
|
Revolving, open-end
|
| | | | — | | | | | | — | | |
|
First liens
|
| | | | — | | | | | | — | | |
|
Junior liens
|
| | | | — | | | | | | — | | |
|
Consumer
|
| | | | 2 | | | | | | — | | |
|
Total recoveries
|
| | | | 2 | | | | | | — | | |
|
Net (charge-offs) recoveries
|
| | | | (4) | | | | | | — | | |
|
Allowance for credit losses at end of period
|
| | | | 1,139 | | | | | | 1,208 | | |
|
Allowance for credit losses as a percentage of nonperforming loans at end of period
|
| | | | 133.69% | | | | | | 70.37% | | |
|
Allowance for credit losses as a percentage of total loans outstanding at end of
period |
| | | | 1.25% | | | | | | 1.37% | | |
|
Net (charge-offs) recoveries as a percentage of average loans outstanding during
period |
| | | | 0.00% | | | | | | 0.00% | | |
| | | |
At December 31,
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| | | | ||||||||||||||||||||||||||||||||||||
| | | |
Allowance
for Credit Losses |
| |
Percent of
Allowance in Each Category to Total Allocated Allowance |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance in Each Category to Total Allocated Allowance |
| |
Percent of
Loans in Each Category to Total Loans |
| | | | ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||
| Commercial: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
Other construction and land/land development
|
| | | $ | 7 | | | | | | 0.61% | | | | | | 1.19% | | | | | $ | 13 | | | | | | 1.08% | | | | | | 2.17% | | | | | | ||||||
|
Farmland
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
|
Commercial real estate
|
| | | | 112 | | | | | | 9.83% | | | | | | 7.83% | | | | | | 36 | | | | | | 2.98% | | | | | | 4.76% | | | | | | ||||||
|
Agricultural production
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.02% | | | | | | ||||||
|
Commercial and industrial
|
| | | | 18 | | | | | | 1.58% | | | | | | 2.54% | | | | | | 14 | | | | | | 1.16% | | | | | | 1.72% | | | | | | ||||||
|
Municipal
|
| | | | — | | | | | | — | | | | | | 0.05% | | | | | | — | | | | | | — | | | | | | 0.06% | | | | | | ||||||
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
Residential construction
|
| | | | 21 | | | | | | 1.85% | | | | | | 0.97% | | | | | | 41 | | | | | | 3.39% | | | | | | 2.64% | | | | | | ||||||
|
Revolving, open-end
|
| | | | 76 | | | | | | 6.67% | | | | | | 3.79% | | | | | | 33 | | | | | | 2.73% | | | | | | 2.00% | | | | | | ||||||
|
First liens
|
| | | | 888 | | | | | | 77.96% | | | | | | 80.93% | | | | | | 1,058 | | | | | | 87.58% | | | | | | 84.46% | | | | | | ||||||
|
Junior liens
|
| | | | 11 | | | | | | 0.97% | | | | | | 1.38% | | | | | | 7 | | | | | | 0.58% | | | | | | 0.80% | | | | | | ||||||
|
Consumer
|
| | | | 6 | | | | | | 0.53% | | | | | | 1.32% | | | | | | 6 | | | | | | 0.50% | | | | | | 1.37% | | | | | | ||||||
|
Total allowance
|
| | | $ | 1,139 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,208 | | | | | | 100.00% | | | | | | 100.00% | | | | | | ||||||
| | | |
One Year or Less
|
| |
More than One Year through
Five Years |
| |
More than Five Years through
Ten Years |
| |
More than Ten Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |||||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
U.S. government and agency securities
|
| | | $ | — | | | | | | — | | | | | $ | 1,090 | | | | | | 1.76% | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 1,090 | | | | | $ | 1,033 | | | | | | 1.76% | | |
|
Obligations of states and political subdivisions
|
| | | | 531 | | | | | | 2.00% | | | | | | 1,169 | | | | | | 2.66% | | | | | | — | | | | | | — | | | | | | 1,189 | | | | | | 2.52% | | | | | | 2,889 | | | | | | 2,819 | | | | | | 2.48% | | |
|
Mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | 965 | | | | | | 1.90% | | | | | | 250 | | | | | | 3.21% | | | | | | 3,901 | | | | | | 2.38% | | | | | | 5,116 | | | | | | 4,835 | | | | | | 2.33% | | |
|
Total
|
| | | $ | 531 | | | | | | 2.00% | | | | | $ | 3,224 | | | | | | 2.13% | | | | | $ | 250 | | | | | | 3.21% | | | | | $ | 5,090 | | | | | | 2.41% | | | | | $ | 9,095 | | | | | $ | 8,687 | | | | | | 2.31% | | |
| | | |
One Year or
Less |
| |
More than One Year through
Five Years |
| |
More than Five Years through
Ten Years |
| |
More than Ten Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |||||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
U.S. government and agency securities
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 75 | | | | | | 2.63% | | | | | $ | 4 | | | | | | 4.60% | | | | | $ | 79 | | | | | $ | 77 | | | | | | 2.72% | | |
|
Obligations of states and political subdivisions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 205 | | | | | | 2.97% | | | | | | 550 | | | | | | 3.76% | | | | | | 755 | | | | | | 723 | | | | | | 3.55% | | |
|
Mortgage-backed securities
|
| | | | 13 | | | | | | 1.82% | | | | | | 394 | | | | | | 2.35% | | | | | | 145 | | | | | | 3.04% | | | | | | 130 | | | | | | 4.85% | | | | | | 682 | | | | | | 689 | | | | | | 2.96% | | |
|
Total
|
| | | $ | 13 | | | | | | 1.82% | | | | | $ | 394 | | | | | | 2.35% | | | | | $ | 425 | | | | | | 2.93% | | | | | $ | 684 | | | | | | 3.97% | | | | | $ | 1,516 | | | | | $ | 1,489 | | | | | | 3.24% | | |
| | | |
At December 31,
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| | | | ||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Average
Rate |
| |
Amount
|
| |
Percent
|
| |
Average
Rate |
| | | | ||||||||||||||||||||||||
| | | |
(Dollars in Thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Noninterest-bearing demand deposits
|
| | | $ | 8,186 | | | | | | 8.8% | | | | | | — | | | | | $ | 6,363 | | | | | | 7.5% | | | | | | — | | | | | | ||||||
|
Regular savings deposits
|
| | | | 26,227 | | | | | | 28.3% | | | | | | 0.75% | | | | | | 24,596 | | | | | | 28.9% | | | | | | 0.75% | | | | | | ||||||
|
NOW savings deposits
|
| | | | 14,438 | | | | | | 15.6% | | | | | | 0.18% | | | | | | 12,830 | | | | | | 15.1% | | | | | | 0.21% | | | | | | ||||||
|
Money market deposits
|
| | | | 9,487 | | | | | | 10.2% | | | | | | 2.04% | | | | | | 8,623 | | | | | | 10.1% | | | | | | 2.11% | | | | | | ||||||
|
Time deposits
|
| | | | 34,337 | | | | | | 37.1% | | | | | | 2.95% | | | | | | 32,678 | | | | | | 38.4% | | | | | | 3.30% | | | | | | ||||||
|
Total
|
| | | $ | 92,675 | | | | | | 100.0% | | | | | | 1.55% | | | | | | 85,090 | | | | | | 100.0% | | | | | | 1.73% | | | | | | ||||||
| | | |
At December 31,
2025 |
| |||
| | | |
(In thousands)
|
| |||
| Maturity Period: | | | | | | | |
|
Three months or less
|
| | | $ | 496 | | |
|
Over three months through 6 months
|
| | | | 1,774 | | |
|
Over six months through 12 months
|
| | | | 711 | | |
|
Over 12 months
|
| | | | — | | |
|
Total
|
| | | $ | 2,981 | | |
|
Name
|
| |
Position(s) Held with PSB Financial
|
| |
Age
|
| |
Director
Since |
|
| Jack M. Andersen | | | Director | | |
74
|
| |
1993
|
|
| Roberta Jean Bergeson | | | Director | | |
69
|
| |
2017
|
|
| Spencer Hegstad | | | Director, Chairman of the Board | | |
83
|
| |
1986
|
|
| Debra H. Huber | | | Director | | |
57
|
| |
2019
|
|
| Michael E. Johns | | | Director | | |
68
|
| |
2002
|
|
| William Mosier, Jr. | | | Director, Vice Chairman of the Board | | |
78
|
| |
1994
|
|
| Tony L. Pfaff | | | Director | | |
63
|
| |
2017
|
|
| Mark J. Simkins | | | Director | | |
64
|
| |
2025
|
|
| Ronald J. Snow | | | Director | | |
64
|
| |
2018
|
|
| Phillip K. Willett | | | President and Chief Executive Officer | | |
51
|
| |
2022
|
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
All Other
Compensation ($)(1) |
| |
Total ($)
|
| |||||||||||||||
|
Phillip K. Willett
President and Chief Executive Officer
|
| | | | 2025 | | | | | $ | 163,611 | | | | | $ | 25,000 | | | | | $ | 25,325 | | | | | $ | 213,936 | | |
|
Name
|
| |
Life Insurance
Imputed Income ($) |
| |
401(k) Plan
Employer Contributions ($) |
| |
Cafeteria Plan
Benefits ($) |
| |
Director
Fees |
| |
Total All Other
Compensation ($) |
| |||||||||||||||
|
Phillip K. Willett
|
| | | $ | 56 | | | | | $ | 15,669 | | | | | $ | 7,200 | | | | | $ | 2,400 | | | | | $ | 25,325 | | |
|
Name
|
| |
Fees Earned or Paid in
Cash ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||
|
Jack M. Andersen
|
| | | $ | 12,000 | | | | | | — | | | | | $ | 12,000 | | |
|
Roberta Jean Bergeson
|
| | | | 12,000 | | | | | | — | | | | | | 12,000 | | |
|
Spencer Hegstad
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | |
|
Debra H. Huber
|
| | | | 12,000 | | | | | | — | | | | | | 12,000 | | |
|
Michael E. Johns
|
| | | | 12,000 | | | | | | — | | | | | | 12,000 | | |
|
William Mosier Jr.
|
| | | | 12,000 | | | | | | — | | | | | | 12,000 | | |
|
Tony L. Pfaff
|
| | | | 12,000 | | | | | | — | | | | | | 12,000 | | |
|
Mark J. Simkins(1)
|
| | | | 4,000 | | | | | | — | | | | | | 4,000 | | |
|
Ronald J. Snow
|
| | | | 12,000 | | | | | | — | | | | | | 12,000 | | |
|
Tedd Stanisich(2)
|
| | | | 8,000 | | | | | | — | | | | | | 8,000 | | |
|
Share Price
|
| |
Value of Shares Awarded
at Minimum of Offering Range |
| |
Value of Shares Awarded at
Midpoint of Offering Range |
| |
Value of Shares Awarded at
Maximum of Offering Range |
| |
Value of Shares
Awarded at Adjusted Maximum of Offering Range |
| ||||||||||||
|
(In thousands, except share price information)
|
| ||||||||||||||||||||||||
|
$8.00
|
| | | $ | 354 | | | | | $ | 416 | | | | | $ | 478 | | | | | $ | 550 | | |
|
10.00
|
| | | | 442 | | | | | | 520 | | | | | | 598 | | | | | | 688 | | |
|
12.00
|
| | | | 530 | | | | | | 624 | | | | | | 718 | | | | | | 825 | | |
|
14.00
|
| | | | 619 | | | | | | 728 | | | | | | 837 | | | | | | 963 | | |
|
Exercise Price
|
| |
Grant-Date Fair
Value Per Option |
| |
Value of Options at
Minimum of Offering Range |
| |
Value of Options at
Midpoint of Offering Range |
| |
Value of Options at
Maximum of Offering Range |
| |
Value of Options at
Awarded at Adjusted Maximum of Offering Range |
| |||||||||||||||
|
(In thousands, except exercise price and fair value information)
|
| ||||||||||||||||||||||||||||||
|
$8.00
|
| | | $ | 3.91 | | | | | $ | 432 | | | | | $ | 508 | | | | | $ | 585 | | | | | $ | 672 | | |
|
10.00
|
| | | | 4.88 | | | | | | 539 | | | | | | 634 | | | | | | 730 | | | | | | 839 | | |
|
12.00
|
| | | | 5.86 | | | | | | 648 | | | | | | 762 | | | | | | 876 | | | | | | 1,007 | | |
|
14.00
|
| | | | 6.84 | | | | | | 756 | | | | | | 889 | | | | | | 1,023 | | | | | | 1,176 | | |
|
Name and Title
|
| |
Number of
Shares(1) |
| |
Aggregate
Purchase Price(1) |
| |
Percent
Outstanding at Minimum of Offering Range |
| |||||||||
|
Jack M. Andersen, Director
|
| | | | 200 | | | | | $ | 2,000 | | | | | | * | | |
|
Roberta Jean Bergeson, Director
|
| | | | 2,000 | | | | | | 20,000 | | | | | | * | | |
|
Spencer Hegstad, Director, Chairman of the Board
|
| | | | 2,500 | | | | | | 25,000 | | | | | | * | | |
|
Debra H. Huber, Director
|
| | | | 10,500 | | | | | | 105,000 | | | | | | * | | |
|
Michael E. Johns, Director
|
| | | | 20,000 | | | | | | 200,000 | | | | | | 1.8% | | |
|
William Mosier, Jr., Director, Vice Chairman of the Board
|
| | | | 5,000 | | | | | | 50,000 | | | | | | * | | |
|
Tony L. Pfaff, Director
|
| | | | 30,000 | | | | | | 300,000 | | | | | | 2.7% | | |
|
Mark J. Simkins, Director
|
| | | | 1,500 | | | | | | 15,000 | | | | | | * | | |
|
Ronald J. Snow, Director
|
| | | | 30,000 | | | | | | 300,000 | | | | | | 2.7% | | |
|
Phillip K. Willett, President and Chief Executive Officer
|
| | | | 2,500 | | | | | | 25,000 | | | | | | * | | |
|
All directors and executive officers as a group (10 persons)
|
| | | | 104,200 | | | | | $ | 1,042,000 | | | | | | 9.4% | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio(2) |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
PSB Financial (pro forma basis, assuming completion of the stock
offering and conversion): |
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 55.56x | | | | | | 53.73% | | | | | | 53.73% | | |
|
Maximum
|
| | | | 52.63x | | | | | | 49.78% | | | | | | 49.78% | | |
|
Midpoint
|
| | | | 47.62x | | | | | | 45.91% | | | | | | 45.91% | | |
|
Minimum
|
| | | | 43.48x | | | | | | 41.55% | | | | | | 41.55% | | |
|
Valuation of peer group companies, all of which are fully converted (historical basis):
|
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 17.42x | | | | | | 89.17% | | | | | | 92.40% | | |
|
Median
|
| | | | 16.68x | | | | | | 94.77% | | | | | | 95.98% | | |
|
Company Name
|
| |
Ticker Symbol
|
| |
Headquarters
|
| |
Total Assets as of
December 31, 2025 (in millions) |
| |||
|
Affinity Bancshares, Inc.
|
| |
AFBI
|
| |
Covington, GA
|
| | | $ | 881.7 | | |
|
BV Financial, Inc.
|
| |
BVFL
|
| |
Baltimore, MD
|
| | | | 912.2 | | |
|
Catalyst Bancorp, Inc.
|
| |
CLST
|
| |
Opelousas, LA
|
| | | | 282.9 | | |
|
Central Plains Bancshares, Inc.
|
| |
CPBI
|
| |
Grand Island, NE
|
| | | | 510.0(1) | | |
|
Fifth District Bancorp, Inc.
|
| |
FDSB
|
| |
New Orleans, LA
|
| | | | 539.5(1) | | |
|
First Seacoast Bancorp, Inc.
|
| |
FSEA
|
| |
Dover, NH
|
| | | | 609.6 | | |
|
Home Federal Bancorp, Inc. of Louisiana
|
| |
HFBL
|
| |
Shreveport, LA
|
| | | | 621.4 | | |
|
Magyar Bancorp., Inc.
|
| |
MGYR
|
| |
New Brunswick, NJ
|
| | | | 1,045.5 | | |
|
NSTS Bancorp., Inc.
|
| |
NSTS
|
| |
Waukegan, IL
|
| | | | 269.8(1) | | |
|
Texas Community Bancshares., Inc.
|
| |
TCBS
|
| |
Mineola, TX
|
| | | | 439.5(1) | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | |
|
As of December 31,
|
| |
2025
|
| |
2024
|
| ||||||
| ASSETS | | ||||||||||||
|
Cash and due from banks
|
| | | $ | 360,992 | | | | | $ | 1,029,393 | | |
|
Interest-bearing deposits
|
| | | | 8,833,868 | | | | | | 5,404,094 | | |
|
Cash and cash equivalents
|
| | | | 9,194,860 | | | | | | 6,433,487 | | |
|
Investment securities available for sale, net of allowance for credit losses of $0
at December 31, 2025 and 2024 (amortized cost of $9,095,188 and $10,315,423 at December 31, 2025 and 2024, respectively) |
| | | | 8,686,675 | | | | | | 9,538,032 | | |
|
Investment securities held to maturity, net of allowance for credit losses of $0
at December 31, 2025 and 2024 (fair value of $1,488,818 and $1,912,680 at December 31, 2025 and 2024, respectively) |
| | | | 1,515,807 | | | | | | 2,005,207 | | |
|
Loans, net of allowance for credit losses of $1,138,600 and $1,208,149 at December 31, 2025 and 2024, respectively
|
| | | | 89,761,496 | | | | | | 86,327,215 | | |
|
Premises and equipment, net
|
| | | | 4,864,836 | | | | | | 5,118,229 | | |
|
Other investments
|
| | | | 728,559 | | | | | | 729,335 | | |
|
Accrued interest receivable
|
| | | | 359,568 | | | | | | 361,572 | | |
|
Cash value of life insurance
|
| | | | 2,232,345 | | | | | | 744,112 | | |
|
Accrued income taxes receivable
|
| | | | 46,405 | | | | | | — | | |
|
Deferred tax asset
|
| | | | 388,318 | | | | | | 563,577 | | |
|
Prepaid conversion costs
|
| | | | 2,002,360 | | | | | | — | | |
|
Other assets
|
| | | | 219,993 | | | | | | 288,212 | | |
|
Total Assets
|
| | | $ | 120,001,222 | | | | | $ | 112,108,978 | | |
| LIABILITIES | | ||||||||||||
|
Deposits
|
| | | $ | 92,675,307 | | | | | $ | 85,089,582 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 120,461 | | | | | | 54,200 | | |
|
Federal Home Loan Bank advances
|
| | | | 8,000,000 | | | | | | 8,000,000 | | |
|
Accrued interest payable
|
| | | | 56,633 | | | | | | 105,112 | | |
|
Deferred compensation
|
| | | | 308,622 | | | | | | 364,886 | | |
|
Accrued income taxes payable
|
| | | | — | | | | | | 75,539 | | |
|
Reserve for unfunded loan commitments
|
| | | | 47,183 | | | | | | 35,041 | | |
|
Other liabilities
|
| | | | 319,578 | | | | | | 231,087 | | |
|
Total Liabilities
|
| | | | 101,527,784 | | | | | | 93,955,447 | | |
| NET WORTH | | ||||||||||||
|
Retained earnings
|
| | | | 18,655,595 | | | | | | 18,607,441 | | |
|
Accumulated other comprehensive loss
|
| | | | (182,157) | | | | | | (453,910) | | |
|
Total Net Worth
|
| | | | 18,473,438 | | | | | | 18,153,531 | | |
|
Total Liabilities and Net Worth
|
| | | $ | 120,001,222 | | | | | $ | 112,108,978 | | |
|
Years Ended December 31,
|
| |
2025
|
| |
2024
|
| ||||||
| Interest income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 4,707,896 | | | | | $ | 4,375,707 | | |
|
Investment securities:
|
| | | | | | | | | | | | |
|
Taxable
|
| | | | 200,825 | | | | | | 220,969 | | |
|
Tax-exempt
|
| | | | 108,209 | | | | | | 121,493 | | |
|
Other
|
| | | | 305,023 | | | | | | 296,563 | | |
|
Total interest income
|
| | | | 5,321,953 | | | | | | 5,014,732 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 1,431,715 | | | | | | 1,472,703 | | |
|
FHLB advances
|
| | | | 348,778 | | | | | | 349,733 | | |
|
Total interest expense
|
| | | | 1,780,493 | | | | | | 1,822,436 | | |
|
Net interest income
|
| | | | 3,541,460 | | | | | | 3,192,296 | | |
|
(Recovery of) provision for credit losses on loans
|
| | | | (65,215) | | | | | | 67,599 | | |
|
Provision for (recovery of) credit losses on unfunded loan commitments
|
| | | | 12,142 | | | | | | (39,368) | | |
|
Net interest income after provision for credit losses
|
| | | | 3,594,533 | | | | | | 3,164,065 | | |
| Noninterest income: | | | | | | | | | | | | | |
|
Service fees
|
| | | | 62,877 | | | | | | 67,892 | | |
|
Interchange fees
|
| | | | 153,387 | | | | | | 127,435 | | |
|
Loan servicing income
|
| | | | 2,819 | | | | | | 2,827 | | |
|
Increase (decrease) in cash value of life insurance
|
| | | | 38,233 | | | | | | (19,620) | | |
|
Net gain on sale of premises and equipment
|
| | | | — | | | | | | 311,069 | | |
|
Other noninterest income
|
| | | | 1,552 | | | | | | 5,887 | | |
|
Total noninterest income
|
| | | | 258,868 | | | | | | 495,490 | | |
| Noninterest expense: | | | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 1,704,757 | | | | | | 1,614,041 | | |
|
Occupancy
|
| | | | 533,154 | | | | | | 486,663 | | |
|
Data processing
|
| | | | 468,800 | | | | | | 413,892 | | |
|
Advertising
|
| | | | 130,790 | | | | | | 104,027 | | |
|
Professional fees
|
| | | | 373,762 | | | | | | 129,164 | | |
|
Directors fees
|
| | | | 113,400 | | | | | | 110,745 | | |
|
Insurance
|
| | | | 46,856 | | | | | | 77,139 | | |
|
Loan costs
|
| | | | 69,769 | | | | | | 69,990 | | |
|
ATM fee expense
|
| | | | 76,221 | | | | | | 96,542 | | |
|
Donations and contributions
|
| | | | 55,905 | | | | | | 53,250 | | |
|
Other noninterest expense
|
| | | | 232,644 | | | | | | 206,871 | | |
|
Total noninterest expense
|
| | | | 3,806,058 | | | | | | 3,362,324 | | |
|
Net income before income taxes
|
| | | | 47,343 | | | | | | 297,231 | | |
|
Income tax (benefit) expense
|
| | | | (811) | | | | | | 73,494 | | |
|
Net income
|
| | | $ | 48,154 | | | | | $ | 223,737 | | |
|
Years Ended December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Net income
|
| | | $ | 48,154 | | | | | $ | 223,737 | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on investment securities available for sale
|
| | | | 368,878 | | | | | | 136,204 | | |
|
Related tax effect
|
| | | | (97,125) | | | | | | (35,862) | | |
|
Other comprehensive income, net of tax
|
| | | | 271,753 | | | | | | 100,342 | | |
|
Total comprehensive income
|
| | | $ | 319,907 | | | | | $ | 324,079 | | |
| | | |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Net Worth |
| |||||||||
|
Balances at January 1, 2024
|
| | | $ | 18,383,704 | | | | | $ | (554,252) | | | | | $ | 17,829,452 | | |
|
Net income
|
| | | | 223,737 | | | | | | — | | | | | | 223,737 | | |
|
Other comprehensive income
|
| | | | — | | | | | | 100,342 | | | | | | 100,342 | | |
|
Balances at December 31, 2024
|
| | | | 18,607,441 | | | | | | (453,910) | | | | | | 18,153,531 | | |
|
Net income
|
| | | | 48,154 | | | | | | — | | | | | | 48,154 | | |
|
Other comprehensive income
|
| | | | — | | | | | | 271,753 | | | | | | 271,753 | | |
|
Balances at December 31, 2025
|
| | | $ | 18,655,595 | | | | | $ | (182,157) | | | | | $ | 18,473,438 | | |
|
Years Ended December 31,
|
| |
2025
|
| |
2024
|
| ||||||
| Change in cash and cash equivalents: | | | | | | | | | | | | | |
|
Cash flows (used in) from operating activities:
|
| | | | | | | | | | | | |
|
Net income
|
| | | $ | 48,154 | | | | | $ | 223,737 | | |
|
Adjustments to reconcile net income to net cash (used in) from operating activities:
|
| | | | | | | | | | | | |
|
Net amortization of investment securities
|
| | | | 46,450 | | | | | | 67,395 | | |
|
(Recovery of) provision for credit losses
|
| | | | (53,073) | | | | | | 28,231 | | |
|
Depreciation
|
| | | | 328,199 | | | | | | 313,345 | | |
|
Net gain on sale of premises and equipment
|
| | | | — | | | | | | (311,069) | | |
|
Net change in cash value of life insurance
|
| | | | (38,233) | | | | | | 19,620 | | |
|
Provision for deferred income tax
|
| | | | 78,134 | | | | | | 66,010 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accrued interest receivable
|
| | | | 2,004 | | | | | | (38,155) | | |
|
Other assets
|
| | | | (1,980,546) | | | | | | (110,067) | | |
|
Accrued interest payable
|
| | | | (48,479) | | | | | | 72,047 | | |
|
Other liabilities
|
| | | | (43,312) | | | | | | (10,996) | | |
|
Net cash (used in) from operating activities
|
| | | | (1,660,702) | | | | | | 320,098 | | |
|
Cash flows used in investing activities:
|
| | | | | | | | | | | | |
|
Proceeds from calls, paydowns, and maturities of investment securities held to maturity
|
| | | | 490,519 | | | | | | 835,405 | | |
|
Proceeds from calls, paydowns, and maturities of investment securities available for sale
|
| | | | 1,172,666 | | | | | | 1,829,720 | | |
|
Net change in other investments
|
| | | | 776 | | | | | | (16,215) | | |
|
Net increase in loans
|
| | | | (3,369,066) | | | | | | (5,358,584) | | |
|
Proceeds from disposal of premises and equipment
|
| | | | — | | | | | | 318,337 | | |
|
Purchases of premises and equipment
|
| | | | (74,806) | | | | | | (723,634) | | |
|
Purchase of life insurance policy
|
| | | | (1,450,000) | | | | | | — | | |
|
Net cash used in investing activities
|
| | | | (3,229,911) | | | | | | (3,114,971) | | |
|
Cash flows provided by (used in) financing activities:
|
| | | | | | | | | | | | |
|
Net increase (decrease) in deposits
|
| | | | 7,585,725 | | | | | | (981,831) | | |
|
Net increase in advance payments by borrowers for taxes and insurance
|
| | | | 66,261 | | | | | | 17,271 | | |
|
Net cash provided by (used in) financing activities
|
| | | | 7,651,986 | | | | | | (964,560) | | |
|
Net change in cash and cash equivalents
|
| | | | 2,761,373 | | | | | | (3,759,433) | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 6,433,487 | | | | | | 10,192,920 | | |
|
Cash and cash equivalents at end of year
|
| | | $ | 9,194,860 | | | | | $ | 6,433,487 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Cash paid during the year for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | 1,828,972 | | | | | $ | 1,750,389 | | |
|
Income taxes
|
| | | | | | | | | | | | |
|
Federal
|
| | | | 27,000 | | | | | | 12,811 | | |
|
State: Montana
|
| | | | 16,000 | | | | | | — | | |
| Noncash investing and financing activities: | | | | | | | | | | | | | |
|
Change in unrealized gain on investment securities available for sale
|
| | | | 271,753 | | | | | | 100,342 | | |
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Allowance for
Credit Losses |
| |
Estimated
Fair Value |
| |||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government and agency securities
|
| | | $ | 1,089,563 | | | | | $ | — | | | | | $ | (56,630) | | | | | $ | — | | | | | $ | 1,032,933 | | |
|
Obligations of states and political subdivisions
|
| | | | 2,889,318 | | | | | | 7,002 | | | | | | (77,788) | | | | | | — | | | | | | 2,818,532 | | |
|
Mortgage-backed securities
|
| | | | 5,116,307 | | | | | | 12,394 | | | | | | (293,491) | | | | | | — | | | | | | 4,835,210 | | |
|
Total investment securities available for sale
|
| | | $ | 9,095,188 | | | | | $ | 19,396 | | | | | $ | (427,909) | | | | | $ | — | | | | | $ | 8,686,675 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government and agency securities
|
| | | $ | 1,115,983 | | | | | $ | — | | | | | $ | (106,677) | | | | | $ | — | | | | | $ | 1,009,306 | | |
|
Obligations of states and political subdivisions
|
| | | | 3,031,756 | | | | | | 1,782 | | | | | | (144,859) | | | | | | — | | | | | | 2,888,679 | | |
|
Mortgage-backed securities
|
| | | | 6,167,684 | | | | | | 4,748 | | | | | | (532,385) | | | | | | — | | | | | | 5,640,047 | | |
|
Total investment securities available for sale
|
| | | $ | 10,315,423 | | | | | $ | 6,530 | | | | | $ | (783,921) | | | | | $ | — | | | | | $ | 9,538,032 | | |
| | | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government and agency securities
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,032,933 | | | | | $ | 56,630 | | | | | $ | 1,032,933 | | | | | $ | 56,630 | | |
|
Obligations of states and political
subdivisions |
| | | | — | | | | | | — | | | | | | 1,868,907 | | | | | | 77,788 | | | | | | 1,868,907 | | | | | | 77,788 | | |
|
Mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | 3,663,436 | | | | | | 293,491 | | | | | | 3,663,436 | | | | | | 293,491 | | |
|
Totals
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,565,276 | | | | | $ | 427,909 | | | | | $ | 6,565,276 | | | | | $ | 427,909 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government and agency securities
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,009,306 | | | | | $ | 106,677 | | | | | $ | 1,009,306 | | | | | $ | 106,677 | | |
|
Obligations of states and political
subdivisions |
| | | | 308,493 | | | | | | 2,671 | | | | | | 1,923,404 | | | | | | 142,188 | | | | | | 2,231,897 | | | | | | 144,859 | | |
|
Mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | 5,440,324 | | | | | | 532,385 | | | | | | 5,440,324 | | | | | | 532,385 | | |
|
Totals
|
| | | $ | 308,493 | | | | | $ | 2,671 | | | | | $ | 8,373,034 | | | | | $ | 781,250 | | | | | $ | 8,681,527 | | | | | $ | 783,921 | | |
| | | |
Number of
Securities |
| |
Aggregate
Depreciation |
| ||||||
|
U.S. government and agency securities
|
| | | | 2 | | | | | | 5.20% | | |
|
Obligations of states and political subdivisions
|
| | | | 7 | | | | | | 4.00% | | |
|
Mortgage-backed securities
|
| | | | 13 | | | | | | 7.42% | | |
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Allowance for
Credit Losses |
| |
Estimated
Fair Value |
| |||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government and agency securities
|
| | | $ | 78,809 | | | | | $ | — | | | | | $ | (2,309) | | | | | $ | — | | | | | $ | 76,500 | | |
|
Obligations of states and political
subdivisions |
| | | | 755,336 | | | | | | — | | | | | | (32,339) | | | | | | — | | | | | | 722,997 | | |
|
Mortgage-backed securities
|
| | | | 681,662 | | | | | | 9,771 | | | | | | (2,112) | | | | | | — | | | | | | 689,321 | | |
|
Total investment securities held to maturity
|
| | | $ | 1,515,807 | | | | | $ | 9,771 | | | | | $ | (36,760) | | | | | $ | — | | | | | $ | 1,488,818 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government and agency securities
|
| | | $ | 128,070 | | | | | $ | — | | | | | $ | (5,008) | | | | | $ | — | | | | | $ | 123,062 | | |
|
Obligations of states and political
subdivisions |
| | | | 974,806 | | | | | | — | | | | | | (79,000) | | | | | | — | | | | | | 895,806 | | |
|
Mortgage-backed securities
|
| | | | 902,331 | | | | | | 6,896 | | | | | | (15,415) | | | | | | — | | | | | | 893,812 | | |
|
Total investment securities held to maturity
|
| | | $ | 2,005,207 | | | | | $ | 6,896 | | | | | $ | (99,423) | | | | | $ | — | | | | | $ | 1,912,680 | | |
| | | |
AAA
|
| |
AA
|
| |
A
|
| |
BBB
|
| |
Not Rated
|
| |
Total
|
| ||||||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Obligations of states and political subdivisions
|
| | | $ | — | | | | | $ | 550,000 | | | | | $ | 205,336 | | | | | $ | — | | | | | $ | — | | | | | $ | 755,336 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Obligations of states and political subdivisions
|
| | | $ | — | | | | | $ | 548,326 | | | | | $ | 426,480 | | | | | $ | — | | | | | $ | — | | | | | $ | 974,806 | | |
| | | |
Available for Sale
|
| |
Held to Maturity
|
| ||||||||||||||||||
| | | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Net Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
|
Due in one year or less
|
| | | $ | 531,521 | | | | | $ | 531,249 | | | | | $ | — | | | | | $ | — | | |
|
Due after one year through five years
|
| | | | 2,258,823 | | | | | | 2,190,927 | | | | | | — | | | | | | — | | |
|
Due after five years through ten years
|
| | | | — | | | | | | — | | | | | | 280,155 | | | | | | 266,189 | | |
|
Due after ten years
|
| | | | 1,188,537 | | | | | | 1,129,289 | | | | | | 553,990 | | | | | | 533,308 | | |
|
Subtotal
|
| | | | 3,978,881 | | | | | | 3,851,465 | | | | | | 834,145 | | | | | | 799,497 | | |
|
Mortgage-backed securities
|
| | | | 5,116,307 | | | | | | 4,835,210 | | | | | | 681,662 | | | | | | 689,321 | | |
|
Total
|
| | | $ | 9,095,188 | | | | | $ | 8,686,675 | | | | | $ | 1,515,807 | | | | | $ | 1,488,818 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Commercial: | | | | | | | | | | | | | |
|
Other construction and land/land development
|
| | | $ | 1,087,189 | | | | | $ | 1,908,672 | | |
|
Commercial real estate
|
| | | | 7,147,826 | | | | | | 4,172,909 | | |
|
Agricultural production
|
| | | | — | | | | | | 15,341 | | |
|
Commercial and industrial
|
| | | | 2,317,079 | | | | | | 1,516,403 | | |
|
Municipal
|
| | | | 46,214 | | | | | | 51,310 | | |
| Residential real estate: | | | | | | | | | | | | | |
|
Residential construction
|
| | | | 888,416 | | | | | | 2,322,492 | | |
|
Revolving, open-end
|
| | | | 3,464,812 | | | | | | 1,762,701 | | |
|
First liens
|
| | | | 73,906,730 | | | | | | 74,274,925 | | |
|
Junior liens
|
| | | | 1,263,727 | | | | | | 706,888 | | |
|
Consumer
|
| | | | 1,199,819 | | | | | | 1,207,219 | | |
|
Subtotal
|
| | | | 91,321,812 | | | | | | 87,938,860 | | |
|
Allowance for credit losses
|
| | | | (1,138,600) | | | | | | (1,208,149) | | |
|
Net deferred loan fees
|
| | | | (421,716) | | | | | | (403,496) | | |
|
Loans, net
|
| | | $ | 89,761,496 | | | | | $ | 86,327,215 | | |
| | | |
Commercial
|
| |
Residential
Real Estate |
| |
Consumer
|
| |
Total
|
| ||||||||||||
|
Balance at January 1, 2024
|
| | | $ | 65,319 | | | | | $ | 1,068,896 | | | | | $ | 6,335 | | | | | $ | 1,140,550 | | |
|
Provision for (recovery of) credit losses on loans
|
| | | | (1,788) | | | | | | 69,287 | | | | | | 100 | | | | | | 67,599 | | |
|
Loans charged off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Recoveries of loans previously charged off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance at December 31, 2024
|
| | | | 63,531 | | | | | | 1,138,183 | | | | | | 6,435 | | | | | | 1,208,149 | | |
|
Provision for (recovery of) credit losses on loans
|
| | | | 73,726 | | | | | | (143,099) | | | | | | 4,158 | | | | | | (65,215) | | |
|
Loans charged off
|
| | | | — | | | | | | — | | | | | | (5,838) | | | | | | (5,838) | | |
|
Recoveries of loans previously charged off
|
| | | | — | | | | | | — | | | | | | 1,504 | | | | | | 1,504 | | |
|
Balance at December 31, 2025
|
| | | $ | 137,257 | | | | | $ | 995,084 | | | | | $ | 6,259 | | | | | $ | 1,138,600 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
|
| |
Revolving
Loans Converted to Term Loans |
| |
Total
|
| |||||||||||||||||||||||||||
|
Other construction and land/land development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 354,590 | | | | | $ | 575,616 | | | | | $ | 34,818 | | | | | $ | 61,851 | | | | | $ | 47,771 | | | | | $ | 12,543 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,087,189 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 354,590 | | | | | | 575,616 | | | | | | 34,818 | | | | | | 61,851 | | | | | | 47,771 | | | | | | 12,543 | | | | | | — | | | | | | — | | | | | | 1,087,189 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | 2,855,732 | | | | | | 1,326,304 | | | | | | — | | | | | | 860,452 | | | | | | 966,081 | | | | | | 1,115,255 | | | | | | 24,002 | | | | | | — | | | | | | 7,147,826 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 2,855,732 | | | | | | 1,326,304 | | | | | | — | | | | | | 860,452 | | | | | | 966,081 | | | | | | 1,115,255 | | | | | | 24,002 | | | | | | — | | | | | | 7,147,826 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | 1,470,768 | | | | | | 21,623 | | | | | | 2,865 | | | | | | — | | | | | | — | | | | | | 65,974 | | | | | | 657,840 | | | | | | — | | | | | | 2,219,070 | | |
|
Special Mention
|
| | | | 98,009 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,009 | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 1,568,777 | | | | | | 21,623 | | | | | | 2,865 | | | | | | — | | | | | | — | | | | | | 65,974 | | | | | | 657,840 | | | | | | — | | | | | | 2,317,079 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Municipal | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 46,214 | | | | | | — | | | | | | — | | | | | | 46,214 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 46,214 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,214 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Residential construction | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 888,416 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 888,416 | | |
|
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 888,416 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 888,416 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
|
| |
Revolving
Loans Converted to Term Loans |
| |
Total
|
| |||||||||||||||||||||||||||
| Revolving, open-end | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,464,812 | | | | | | — | | | | | | 3,464,812 | | |
|
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,464,812 | | | | | | — | | | | | | 3,464,812 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| First liens | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | | 5,423,253 | | | | | | 8,611,224 | | | | | | 8,115,642 | | | | | | 11,451,615 | | | | | | 13,761,538 | | | | | | 25,692,748 | | | | | | — | | | | | | — | | | | | | 73,056,020 | | |
|
Nonperforming
|
| | | | — | | | | | | — | | | | | | 792,885 | | | | | | — | | | | | | — | | | | | | 57,825 | | | | | | — | | | | | | — | | | | | | 850,710 | | |
|
Totals
|
| | | | 5,423,253 | | | | | | 8,611,224 | | | | | | 8,908,527 | | | | | | 11,451,615 | | | | | | 13,761,538 | | | | | | 25,750,573 | | | | | | — | | | | | | — | | | | | | 73,906,730 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Junior liens | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | | 638,011 | | | | | | 390,630 | | | | | | 79,447 | | | | | | 125,061 | | | | | | — | | | | | | 30,578 | | | | | | — | | | | | | — | | | | | | 1,263,727 | | |
|
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 638,011 | | | | | | 390,630 | | | | | | 79,447 | | | | | | 125,061 | | | | | | — | | | | | | 30,578 | | | | | | — | | | | | | — | | | | | | 1,263,727 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | | 569,215 | | | | | | 284,421 | | | | | | 195,104 | | | | | | 27,231 | | | | | | 59,335 | | | | | | 63,622 | | | | | | — | | | | | | — | | | | | | 1,198,928 | | |
|
Nonperforming
|
| | | | 891 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 891 | | |
|
Totals
|
| | | $ | 570,106 | | | | | $ | 284,421 | | | | | $ | 195,104 | | | | | $ | 27,231 | | | | | $ | 59,335 | | | | | $ | 63,622 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,199,819 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | 928 | | | | | | 1,504 | | | | | | 3,406 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,838 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Revolving
|
| |
Revolving
Loans Converted to Term Loans |
| |
Total
|
| |||||||||||||||||||||||||||
|
Other construction and land/land development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 808,696 | | | | | $ | 962,610 | | | | | $ | 66,546 | | | | | $ | 54,668 | | | | | $ | — | | | | | $ | 16,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,908,672 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 808,696 | | | | | | 962,610 | | | | | | 66,546 | | | | | | 54,668 | | | | | | — | | | | | | 16,152 | | | | | | — | | | | | | — | | | | | | 1,908,672 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | 1,419,434 | | | | | | — | | | | | | 536,276 | | | | | | 1,035,974 | | | | | | 116,212 | | | | | | 1,065,013 | | | | | | — | | | | | | — | | | | | | 4,172,909 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 1,419,434 | | | | | | — | | | | | | 536,276 | | | | | | 1,035,974 | | | | | | 116,212 | | | | | | 1,065,013 | | | | | | — | | | | | | — | | | | | | 4,172,909 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Agricultural production | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | — | | | | | | — | | | | | | 15,341 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,341 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | — | | | | | | — | | | | | | 15,341 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,341 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | 32,342 | | | | | | 42,761 | | | | | | 425,451 | | | | | | — | | | | | | — | | | | | | 85,109 | | | | | | 930,740 | | | | | | — | | | | | | 1,516,403 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 32,342 | | | | | | 42,761 | | | | | | 425,451 | | | | | | — | | | | | | — | | | | | | 85,109 | | | | | | 930,740 | | | | | | — | | | | | | 1,516,403 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Municipal | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51,310 | | | | | | — | | | | | | — | | | | | | 51,310 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 51,310 | | | | | $ | — | | | | | $ | — | | | | | $ | 51,310 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Revolving
|
| |
Revolving
Loans Converted to Term Loans |
| |
Total
|
| |||||||||||||||||||||||||||
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Residential construction | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 2,322,492 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,322,492 | | |
|
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 2,322,492 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,322,492 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Revolving, open-end | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,732,809 | | | | | | — | | | | | | 1,732,809 | | |
|
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,892 | | | | | | — | | | | | | 29,892 | | |
|
Totals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,762,701 | | | | | | — | | | | | | 1,762,701 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| First liens | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | | 6,854,182 | | | | | | 8,594,110 | | | | | | 12,469,066 | | | | | | 15,297,093 | | | | | | 13,443,873 | | | | | | 15,953,716 | | | | | | — | | | | | | — | | | | | | 72,612,040 | | |
|
Nonperforming
|
| | | | — | | | | | | 1,152,102 | | | | | | 270,042 | | | | | | 92,118 | | | | | | — | | | | | | 148,623 | | | | | | — | | | | | | — | | | | | | 1,662,885 | | |
|
Totals
|
| | | | 6,854,182 | | | | | | 9,746,212 | | | | | | 12,739,108 | | | | | | 15,389,211 | | | | | | 13,443,873 | | | | | | 16,102,339 | | | | | | — | | | | | | — | | | | | | 74,274,925 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Junior liens | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | | 434,442 | | | | | | 101,313 | | | | | | 136,656 | | | | | | — | | | | | | — | | | | | | 34,477 | | | | | | — | | | | | | — | | | | | | 706,888 | | |
|
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Totals
|
| | | | 434,442 | | | | | | 101,313 | | | | | | 136,656 | | | | | | — | | | | | | — | | | | | | 34,477 | | | | | | — | | | | | | — | | | | | | 706,888 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | | 593,075 | | | | | | 340,547 | | | | | | 57,149 | | | | | | 94,604 | | | | | | 24,570 | | | | | | 73,172 | | | | | | — | | | | | | — | | | | | | 1,183,117 | | |
|
Nonperforming
|
| | | | 1,936 | | | | | | 16,900 | | | | | | 3,407 | | | | | | 1,859 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,102 | | |
|
Totals
|
| | | $ | 595,011 | | | | | $ | 357,447 | | | | | $ | 60,556 | | | | | $ | 96,463 | | | | | $ | 24,570 | | | | | $ | 73,172 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,207,219 | | |
|
Current period gross charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Current Loans
|
| |
Loans Past Due
30 – 89 Days |
| |
Loans Past Due
90+ Days |
| |
Total Loans
|
| ||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other construction and land/land development
|
| | | $ | 1,087,189 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,087,189 | | |
|
Commercial real estate
|
| | | | 7,147,826 | | | | | | — | | | | | | — | | | | | | 7,147,826 | | |
|
Commercial and industrial
|
| | | | 2,317,079 | | | | | | — | | | | | | — | | | | | | 2,317,079 | | |
|
Municipal
|
| | | | 46,214 | | | | | | — | | | | | | — | | | | | | 46,214 | | |
|
Residential construction
|
| | | | 888,416 | | | | | | — | | | | | | — | | | | | | 888,416 | | |
|
Revolving, open-end
|
| | | | 3,464,812 | | | | | | — | | | | | | — | | | | | | 3,464,812 | | |
|
First liens
|
| | | | 73,056,020 | | | | | | 850,710 | | | | | | — | | | | | | 73,906,730 | | |
|
Junior liens
|
| | | | 1,263,727 | | | | | | — | | | | | | — | | | | | | 1,263,727 | | |
|
Consumer
|
| | | | 1,198,928 | | | | | | 891 | | | | | | — | | | | | | 1,199,819 | | |
|
Total
|
| | | $ | 90,470,211 | | | | | $ | 851,601 | | | | | $ | — | | | | | $ | 91,321,812 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other construction and land/land development
|
| | | $ | 1,908,672 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,908,672 | | |
|
Commercial real estate
|
| | | | 4,172,909 | | | | | | — | | | | | | — | | | | | | 4,172,909 | | |
|
Agricultural production
|
| | | | 15,341 | | | | | | — | | | | | | — | | | | | | 15,341 | | |
|
Commercial and industrial
|
| | | | 1,516,403 | | | | | | — | | | | | | — | | | | | | 1,516,403 | | |
|
Municipal
|
| | | | 51,310 | | | | | | — | | | | | | — | | | | | | 51,310 | | |
|
Residential construction
|
| | | | 2,322,492 | | | | | | — | | | | | | — | | | | | | 2,322,492 | | |
|
Revolving, open-end
|
| | | | 1,732,809 | | | | | | 29,892 | | | | | | — | | | | | | 1,762,701 | | |
|
First liens
|
| | | | 72,612,038 | | | | | | 811,268 | | | | | | 851,619 | | | | | | 74,274,925 | | |
|
Junior liens
|
| | | | 706,888 | | | | | | — | | | | | | — | | | | | | 706,888 | | |
|
Consumer
|
| | | | 1,183,117 | | | | | | 20,695 | | | | | | 3,407 | | | | | | 1,207,219 | | |
|
Total
|
| | | $ | 86,221,979 | | | | | $ | 861,855 | | | | | $ | 855,026 | | | | | $ | 87,938,860 | | |
| | | |
Nonaccrual
Loans With No Allowance for Credit Losses |
| |
Nonaccrual
Loans With an Allowance for Credit Losses |
| |
Total
Nonaccrual Loans |
| |
Total
Nonaccrual Loans at Beginning of Year |
| |
Interest
Income Recognized on Nonaccrual Loans |
| |
Amortized
Cost Basis of Loans 90+ Days Past Due Not on Nonaccrual |
| ||||||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First liens
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 581,576 | | | | | $ | 7,239 | | | | | $ | — | | |
| Consumer | | | | | — | | | | | | — | | | | | | — | | | | | | 3,407 | | | | | | — | | | | | | — | | |
| Total | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 584,983 | | | | | $ | 7,239 | | | | | $ | — | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First liens
|
| | | $ | 581,576 | | | | | $ | — | | | | | $ | 581,576 | | | | | $ | — | | | | | $ | — | | | | | $ | 270,043 | | |
|
Consumer
|
| | | | 3,407 | | | | | | — | | | | | | 3,407 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 584,983 | | | | | $ | — | | | | | $ | 584,983 | | | | | $ | — | | | | | $ | — | | | | | $ | 270,043 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Beginning balance
|
| | | $ | 607,052 | | | | | $ | 631,831 | | |
|
New loans
|
| | | | 14,970 | | | | | | 35,000 | | |
|
Repayments
|
| | | | (68,179) | | | | | | (59,779) | | |
|
Ending balance
|
| | | $ | 553,843 | | | | | $ | 607,052 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 417,943 | | | | | $ | 417,943 | | |
|
Buildings
|
| | | | 4,702,802 | | | | | | 5,044,003 | | |
|
Equipment
|
| | | | 1,132,930 | | | | | | 1,164,853 | | |
|
Auto
|
| | | | 91,407 | | | | | | 45,676 | | |
|
Subtotal
|
| | | | 6,345,082 | | | | | | 6,672,475 | | |
|
Accumulated depreciation
|
| | | | (1,480,246) | | | | | | (1,554,246) | | |
|
Totals
|
| | | $ | 4,864,836 | | | | | $ | 5,118,229 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
FHLB Stock
|
| | | $ | 427,400 | | | | | $ | 427,700 | | |
|
Mutual funds
|
| | | | 301,159 | | | | | | 301,635 | | |
|
Total
|
| | | $ | 728,559 | | | | | $ | 729,335 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
NOW accounts
|
| | | $ | 22,625,416 | | | | | $ | 19,192,462 | | |
|
Passbook
|
| | | | 26,226,560 | | | | | | 24,595,697 | | |
|
Money market accounts
|
| | | | 9,486,669 | | | | | | 8,623,187 | | |
|
Individual retirement accounts, certificates of deposit
|
| | | | 5,875,500 | | | | | | 7,067,970 | | |
|
Certificates of deposit
|
| | | | 28,461,162 | | | | | | 25,610,266 | | |
|
Totals
|
| | | $ | 92,675,307 | | | | | $ | 85,089,582 | | |
| |
2026
|
| | | $ | 31,594,943 | | |
| |
2027
|
| | | | 2,356,459 | | |
| |
2028
|
| | | | 266,847 | | |
| |
2029
|
| | | | 118,413 | | |
| |
Total
|
| | | $ | 34,336,662 | | |
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
Rates
|
| |
Amount
|
| |
Rates
|
| |
Amount
|
| ||||||||||||
| Federal Home Loan Bank (FHLB): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed rate, fixed term advances
|
| | | | 4.30% | | | | | $ | 8,000,000 | | | | | | 4.30% | | | | | $ | 8,000,000 | | |
| | | |
Weighted
Average Rate |
| |
Amount
|
| ||||||
|
2028
|
| | | | 4.30% | | | | | $ | 8,000,000 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Current tax expense: | | | | | | | | | | | | | |
|
Federal
|
| | | $ | (78,995) | | | | | $ | 7,434 | | |
|
State
|
| | | | 50 | | | | | | 50 | | |
|
Total current
|
| | | | (78,945) | | | | | | 7,484 | | |
| Deferred tax expense: | | | | | | | | | | | | | |
|
Federal
|
| | | | 56,675 | | | | | | 45,010 | | |
|
State
|
| | | | 21,459 | | | | | | 21,000 | | |
|
Total deferred
|
| | | | 78,134 | | | | | | 66,010 | | |
|
Totals
|
| | | $ | (811) | | | | | $ | 73,494 | | |
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
Amount
|
| |
% of Pretax
Income |
| |
Amount
|
| |
% of Pretax
Income |
| ||||||||||||
|
Tax expense at statutory rate
|
| | | $ | 9,942 | | | | | | 21.0% | | | | | $ | 62,419 | | | | | | 21.0% | | |
| Increase (decrease) in taxes resulting from: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax-exempt interest
|
| | | | (23,630) | | | | | | (49.9) | | | | | | (17,576) | | | | | | (5.9) | | |
|
Section 291/265 interest disallowance
|
| | | | 7,017 | | | | | | 14.8 | | | | | | — | | | | | | — | | |
|
Cash value of life insurance
|
| | | | (8,029) | | | | | | (17.0) | | | | | | 2,957 | | | | | | 1.0 | | |
|
State taxes
|
| | | | 16,992 | | | | | | 35.9 | | | | | | 16,630 | | | | | | 5.6 | | |
|
Lobby and meals and entertainment
|
| | | | 592 | | | | | | 1.3 | | | | | | 1,595 | | | | | | 0.5 | | |
|
Non-deductible dues
|
| | | | 789 | | | | | | 1.7 | | | | | | — | | | | | | — | | |
|
Montana endowment credit
|
| | | | (4,495) | | | | | | (9.5) | | | | | | — | | | | | | — | | |
|
Other
|
| | | | 11 | | | | | | 0.0 | | | | | | 7,469 | | | | | | 2.5 | | |
|
Total
|
| | | $ | (811) | | | | | | (1.7)% | | | | | $ | 73,494 | | | | | | 24.7% | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for credit losses and reserve for unfunded loan commitments
|
| | | $ | 312,246 | | | | | $ | 327,363 | | |
|
Deferred compensation
|
| | | | 81,268 | | | | | | 96,084 | | |
|
Other
|
| | | | 36,979 | | | | | | 34,169 | | |
|
Unrealized loss on investment securities available for sale
|
| | | | 226,356 | | | | | | 323,481 | | |
|
Total deferred tax assets
|
| | | | 656,849 | | | | | | 781,097 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Premises and equipment
|
| | | | (175,357) | | | | | | (108,475) | | |
|
Deferred loan costs
|
| | | | (26,171) | | | | | | (24,306) | | |
|
FHLB stock
|
| | | | (16,352) | | | | | | (16,352) | | |
|
Cash basis of accounting
|
| | | | (50,651) | | | | | | (68,387) | | |
|
Total deferred tax liabilities
|
| | | | (268,531) | | | | | | (217,520) | | |
|
Totals
|
| | | $ | 388,318 | | | | | $ | 563,577 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Commitments to extend credit and unfunded commitments
|
| | | $ | 7,500,767 | | | | | $ | 5,774,170 | | |
| | | |
Actual
|
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| ||||||||||||||||||
|
(Dollars in Thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Community Bank Leverage Ratio
|
| | | $ | 18,882 | | | | | | 16.05% | | | | | $ | 10,587 | | | | | | ≥9.00% | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Community Bank Leverage Ratio
|
| | | $ | 18,857 | | | | | | 16.80% | | | | | $ | 10,105 | | | | | | ≥9.00% | | |
| | | |
Recurring Fair Value Measurements Using
|
| | | | | | | |||||||||||||||
| | | |
Quoted Prices
in Active Markets for Identical Instruments (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment securities available for sale
|
| | | $ | — | | | | | $ | 8,686,675 | | | | | $ | — | | | | | $ | 8,686,675 | | |
|
Other investments – mutual funds
|
| | | | 301,159 | | | | | | — | | | | | | — | | | | | | 301,159 | | |
|
Totals
|
| | | $ | 301,159 | | | | | $ | 8,686,675 | | | | | $ | — | | | | | $ | 8,987,834 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment securities available for sale
|
| | | $ | — | | | | | $ | 9,538,032 | | | | | $ | — | | | | | $ | 9,538,032 | | |
|
Other investments – mutual funds
|
| | | | 301,635 | | | | | | — | | | | | | — | | | | | | 301,635 | | |
|
Totals
|
| | | $ | 301,635 | | | | | $ | 9,538,032 | | | | | $ | — | | | | | $ | 9,839,667 | | |
| | | |
Carrying
Value |
| |
Estimated
Fair Value |
| |
Fair Value Hierarchy
|
| |||||||||||||||||||||
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,194,860 | | | | | $ | 9,194,860 | | | | | $ | 9,194,860 | | | | | $ | — | | | | | $ | — | | |
|
Investment securities available for sale
|
| | | | 8,686,675 | | | | | | 8,686,675 | | | | | | — | | | | | | 8,686,675 | | | | | | — | | |
|
Investment securities held to maturity
|
| | | | 1,515,807 | | | | | | 1,488,818 | | | | | | — | | | | | | 1,488,818 | | | | | | — | | |
|
Loans, net
|
| | | | 89,761,496 | | | | | | 84,201,789 | | | | | | — | | | | | | — | | | | | | 84,201,789 | | |
|
FHLB stock
|
| | | | 427,400 | | | | | | 427,400 | | | | | | — | | | | | | 427,400 | | | | | | — | | |
|
Mutual funds
|
| | | | 301,159 | | | | | | 301,159 | | | | | | 301,159 | | | | | | — | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 359,568 | | | | | | 359,568 | | | | | | 359,568 | | | | | | — | | | | | | — | | |
|
Cash value of life insurance
|
| | | | 2,232,345 | | | | | | 2,232,345 | | | | | | — | | | | | | 2,232,345 | | | | | | — | | |
|
Total
|
| | | $ | 112,479,310 | | | | | $ | 106,892,614 | | | | | $ | 9,855,587 | | | | | $ | 12,835,238 | | | | | $ | 84,201,789 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | $ | 92,675,307 | | | | | $ | 92,633,307 | | | | | $ | 58,338,645 | | | | | $ | — | | | | | $ | 34,294,662 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 120,461 | | | | | | 120,461 | | | | | | — | | | | | | 120,461 | | | | | | — | | |
|
Federal Home Loan Bank advances
|
| | | | 8,000,000 | | | | | | 8,149,000 | | | | | | — | | | | | | 8,149,000 | | | | | | — | | |
|
Accrued interest payable
|
| | | | 56,633 | | | | | | 56,633 | | | | | | 56,633 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 100,852,401 | | | | | $ | 100,959,401 | | | | | $ | 58,395,278 | | | | | $ | 8,269,461 | | | | | $ | 34,294,662 | | |
| | | |
Carrying
|
| |
Estimated
|
| |
Fair Value Hierarchy
|
| |||||||||||||||||||||
| | | |
Value
|
| |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 6,433,487 | | | | | $ | 6,433,487 | | | | | $ | 6,433,487 | | | | | $ | — | | | | | $ | — | | |
|
Investment securities available
for sale |
| | | | 9,538,032 | | | | | | 9,538,032 | | | | | | — | | | | | | 9,538,032 | | | | | | — | | |
|
Investment securities held to maturity
|
| | | | 2,005,207 | | | | | | 1,912,680 | | | | | | — | | | | | | 1,912,680 | | | | | | — | | |
|
Loans, net
|
| | | | 86,327,215 | | | | | | 75,607,000 | | | | | | — | | | | | | — | | | | | | 75,607,000 | | |
|
FHLB stock
|
| | | | 427,700 | | | | | | 427,700 | | | | | | — | | | | | | 427,700 | | | | | | — | | |
|
Mutual funds
|
| | | | 301,635 | | | | | | 301,635 | | | | | | 301,635 | | | | | | — | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 361,572 | | | | | | 361,572 | | | | | | 361,572 | | | | | | — | | | | | | — | | |
|
Cash value of life insurance
|
| | | | 744,112 | | | | | | 744,112 | | | | | | — | | | | | | 744,112 | | | | | | — | | |
|
Total
|
| | | $ | 106,138,960 | | | | | $ | 95,326,218 | | | | | $ | 7,096,694 | | | | | $ | 12,622,524 | | | | | $ | 75,607,000 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | $ | 85,089,582 | | | | | $ | 84,992,581 | | | | | $ | 52,411,346 | | | | | $ | — | | | | | $ | 32,581,235 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 54,200 | | | | | | 54,200 | | | | | | — | | | | | | 54,200 | | | | | | — | | |
|
Federal Home Loan Bank advances
|
| | | | 8,000,000 | | | | | | 8,009,000 | | | | | | — | | | | | | 8,009,000 | | | | | | — | | |
|
Accrued interest payable
|
| | | | 105,112 | | | | | | 105,112 | | | | | | 105,112 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 93,248,894 | | | | | $ | 93,160,893 | | | | | $ | 52,516,458 | | | | | $ | 8,063,200 | | | | | $ | 32,581,235 | | |