v3.26.1
Loans
3 Months Ended
Mar. 31, 2026
Receivables [Abstract]  
Loans

(3) Loans. The segments of loans are as follows (dollars in thousands):

  

   March 31,   December 31, 
   2026   2025 
         
Residential real estate  $73,130   $74,018 
Multi-family real estate   63,655    65,693 
Commercial real estate   790,238    666,508 
Land and construction   41,000    36,212 
Commercial   46,127    48,196 
Consumer   76,744    68,166 
Total loans   1,090,894    958,793 
           
Deduct:          
Net deferred loan fees and costs   (1,300)   (1,226)
Allowance for credit losses   (11,061)   (10,273)
           
Loans, net  $1,078,533   $947,294 

 

An analysis of the change in the allowance for credit losses follows (dollars in thousands):

  

   Residential Real   Multi-Family Real   Commercial   Land and             
   Estate   Estate   Real Estate   Construction   Commercial   Consumer   Total 
                             
Three Months Ended March 31, 2026:                                   
Beginning balance (December 31, 2025)  $1,477   $666   $4,608   $1,077   $2,351   $94   $10,273 
Credit loss expense (reversal)   (196)   (116)   806    132    151    14    791 
Charge-offs   -    -    -    -    -    (44)   (44)
Recoveries   -    -    -    -    -    41    41 
Ending balance (March 31, 2026)  $1,281   $550   $5,414   $1,209   $2,502   $105   $11,061 
                                    
Three Months Ended March 31, 2025:                                   
Beginning balance (December 31, 2024)  $1,114   $786   $2,705   $2,015   $1,675   $365   $8,660 
Credit loss (reversal) expense   (48)   129    (108)   6    (87)   (36)   (144)
Charge-offs   -    -    -    -    -    (325)   (325)
Recoveries   -    -    -    -    -    79    79 
Ending balance (March 31, 2025)  $1,066   $915   $2,597   $2,021   $1,588   $83   $8,270 

 

(continued)

 

 

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARIES

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

Reconciliation of Credit Loss Expense (Reversal)

 

The following table provides a reconciliation of the credit loss expense (reversal) on the condensed consolidated statements of earnings between the funded and unfunded components at the dates indicated:

  

   2026   2025 
   Three Months Ended 
   March 31, 
   2026   2025 
Credit loss expense - funded  $791    (144)
Credit loss expense (reversal) - unfunded   (21)   (21)
Total Credit loss expense  $770    (165)

 

(3) Loans, Continued.

 

The Company has divided the loan portfolio into six portfolio segments, each with different risk characteristics and methodologies for assessing risk. All loans are underwritten based upon standards set forth in the policies approved by the Bank’s Board of Directors. The Company identifies the portfolio segments as follows:

 

Residential Real Estate, Multi-Family Real Estate, Commercial Real Estate, Land and Construction. Residential real estate loans are underwritten based on repayment capacity and source, value of the underlying property, credit history and stability. The Company offers first and second one-to-four family mortgage loans; the collateral for these loans is generally the clients’ owner-occupied residences. Although these types of loans present lower levels of risk than commercial real estate loans, risks do still exist because of possible fluctuations in the value of the real estate collateral securing the loan, as well as changes in the borrowers’ financial condition. Multi-family and commercial real estate loans are secured by the subject property. Underwriting standards include, among other factors, loan to value limits, cash flow coverage and general creditworthiness of the obligors. Construction loans to borrowers finance the construction of owner occupied and leased properties. These loans are categorized as construction loans during the construction period, later converting to commercial or residential real estate loans after the construction is complete and amortization of the loan begins. Real estate development and construction loans are approved based on an analysis of the borrower and guarantor, the viability of the project and an acceptable percentage of the appraised value of the property securing the loan. Real estate development and construction loan funds are disbursed periodically based on the percentage of construction completed. The Company carefully monitors these loans with on-site inspections and requires the receipt of lien waivers on funds advanced. Development and construction loans are typically secured by the properties under development or construction, and personal guarantees are typically obtained. Further, to assure that reliance is not placed solely on the value of the underlying property, the Company considers the market conditions and feasibility of proposed projects, the financial condition and reputation of the borrower and guarantors, the amount of the borrower’s equity in the project, independent appraisals, cost estimates and pre-construction sales information. The Company also makes loans on occasion for the purchase of land for future development by the borrower. Land loans are extended for future development for either commercial or residential use by the borrower. The Company carefully analyses the intended use of the property and the viability thereof.

 

Commercial. Commercial business loans and lines of credit consist of loans to small- and medium-sized companies. Commercial loans are generally used for working capital purposes or for acquiring equipment, inventory or furniture. Primarily all of the Company’s commercial loans are secured loans, along with a small amount of unsecured loans. The Company’s underwriting analysis consists of a review of the financial statements of the borrower, the lending history of the borrower, the debt service capabilities of the borrower, the projected cash flows of the business, the value of the collateral, if any, and whether the loan is guaranteed by the principals of the borrower. These loans are generally secured by accounts receivable, inventory and equipment. Commercial loans are typically made on the basis of the borrower’s ability to make repayment from the cash flow of the borrower’s business, which makes them of higher risk than residential loans and the collateral securing loans may be difficult to appraise and may fluctuate in value based on the success of the business. The Company mitigates these risks through its underwriting standards.

 

(continued)

 

 

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARIES

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(3) Loans, Continued.

 

Consumer. Consumer loans are extended for various purposes, including purchases of automobiles, recreational vehicles, and boats. Also offered are home improvement loans, lines of credit, personal loans, and deposit account collateralized loans. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Loans to consumers are extended after a credit evaluation, including the creditworthiness of the borrower(s), the purpose of the credit, and the secondary source of repayment. Consumer loans are made at fixed and variable interest rates. Risk is mitigated by the fact that the loans are of smaller individual amounts.

 

Age analysis of past-due loans is as follows (dollars in thousands):

  

   Accruing Loans         
   30-59 Days Past Due   60-89 Days Past Due   Greater Than 90 Days Past Due   Total Past Due   Current   Nonaccrual Loans   Total Loans 
At March 31, 2026:                                   
Residential real estate  $196   $-   $-   $196   $72,934   $-   $73,130 
Multi-family real estate   -    -    -    -    63,655    -    63,655 
Commercial real estate   -    -    -    -    790,238    -    790,238 
Land and construction   -    -    -    -    41,000    -    41,000 
Commercial   1,015    -    -    1,015    42,952    2,160    46,127 
Consumer   65    29    -    94    76,650    -    76,744 
Total  $1,276   $29   $-   $1,305   $1,087,429   $2,160   $1,090,894 
                                    
At December 31, 2025:                                   
Residential real estate  $-   $-   $-   $-   $74,018   $-   $74,018 
Multi-family real estate   -    -    -    -    65,693    -    65,693 
Commercial real estate   -    -    -    -    666,508    -    666,508 
Land and construction   -    -    -    -    36,212    -    36,212 
Commercial   -    -    -    -    45,299    2,897    48,196 
Consumer   65    13    -    78    68,088    -    68,166 
Total  $65   $13   $-   $78   $955,818   $2,897   $958,793 

 

The Company has not made any modifications of loans to borrowers experiencing financial difficulties during the three-month ended March 31, 2026 and 2025.

 

The following table presents the amortized costs basis of loans on nonaccrual status, as of March 31, 2026 and December 31, 2025. As of March 31, 2026 and December 31, 2025 there were no loans 90 days or more past due and still accruing.

  

   March 31, 2026 
   Nonaccrual   Nonaccrual   Total 
(dollars in thousands)  Without ACL   With ACL   Nonaccrual 
Commercial   919    1,241    2,160 
Total   919    1,241    2,160 

 

   December 31, 2025 
   Nonaccrual   Nonaccrual   Total 
(dollars in thousands)  Without ACL   With ACL   Nonaccrual 
Commercial              954                1,943                   2,897 
Total  $954   $1,943   $2,897 

 

(continued)

 

 

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARIES

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(3) Loans, Continued.

 

Collateral-Dependent Loans

 

The following table presents the amortized cost basis of non-accruing collateral-dependent loans by class of loans and type of collateral identified as of March 31, 2026 and December 31, 2025 under the current expected credit loss model:

  

   March 31, 2026 
(dollars in thousands)  Real Estate   Other   Total 
Commercial  $895   $1,073   $1,968 
Total   895    1,073    1,968 

 

   December 31, 2025 
(dollars in thousands)  Real Estate   Other   Total 
Commercial   901    1,996    2,897 
Total  $901   $1,996   $2,897 

 

Internally assigned loan grades are defined as follows:

 

Pass — a Pass loan’s primary source of loan repayment is satisfactory, with secondary sources very likely to be realized if necessary. These are loans that conform in all aspects to bank policy and regulatory requirements, and no repayment risk has been identified.

 

OLEM — an Other Loan Especially Mentioned has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date.

 

Substandard — a Substandard loan is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Included in this category are loans that are current on their payments, but the Bank is unable to document the source of repayment. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

 

Doubtful — a loan classified as Doubtful has all the weaknesses inherent in one classified as Substandard, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future. The Company charges off the estimated loss on any loan classified as Doubtful.

 

Loss — a loan classified Loss is considered uncollectible and of such little value that continuance as a bankable asset is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future. The Company fully charges off any loan classified as loss.

 

(continued)

 

 

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARIES

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(3) Loans, Continued.

 

(Dollars in thousands) 

Year 5

   Year 4   Year 3   Year 2   Year 1   Prior  

Revolving Loans (Amortized Cost Basis)

  

Revolving Loans Converted to Term Loans (Amortized Cost Basis)

   Subtotal loans  
   Term Loans   Revolving Loans   Revolving Loans Converted to Term Loans     
   Amortized Cost Basis by Origination Year   (Amortized   (Amortized     
(dollars in thousands) 

March

31, 2026

   2025   2024   2023   2022   Prior  

Cost

Basis)

  

Cost

Basis)

   Total 
Residential real estate                                             
Pass  $             -   $13,936   $-   $21,112   $21,015   $16,592   $-   $-   $72,655 
OLEM (Other Loans Especially Mentioned)   -    -    -    -    -    -    -    -    - 
Substandard   -    -    -    -    -    475    -    -    475 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $-   $13,936   $-   $21,112   $21,015   $17,067   $-   $-   $73,130 
Current period gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Multi-family real estate                                           - 
Pass  $1,116   $-   $4,946   $9,952   $23,832   $23,233   $-   $-   $63,079 
OLEM (Other Loans Especially Mentioned)   -    -    -    576    -    -    -    -    576 
Substandard   -    -    -    -    -    -    -    -    - 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $1,116   $-   $4,946   $10,528   $23,832   $23,233   $-   $-   $63,655 
Current period gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Commercial real estate (CRE)                                           - 
Pass  $118,010   $209,190   $76,335   $125,643   $181,487   $77,691   $-   $-   $788,356 
OLEM (Other Loans Especially Mentioned)   -    -    -    741    -    -    -    -    741 
Substandard   -    -    -    -    -    1,141    -    -    1,141 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $118,010   $209,190   $76,335   $126,384   $181,487   $78,832   $-   $-   $790,238 
Current period gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Land and construction                                           - 
Pass  $-   $8,361   $2,363   $9,269   $19,789   $1,218   $-   $-   $41,000 
OLEM (Other Loans Especially Mentioned)   -    -    -    -    -    -    -    -    - 
Substandard   -    -    -    -    -    -    -    -    - 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $-   $8,361   $2,363   $9,269   $19,789   $1,218   $-   $-   $41,000 
Current period gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Commercial                                           - 
Pass  $983   $20,276   $5,422   $12,195   $1,468   $322   $-   $-   $40,666 
OLEM (Other Loans Especially Mentioned)   -    -    -    2,317    -    -    -    -    2,317 
Substandard   973    1,073    1,098    -    -    -    -    -    3,144 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $1,956   $21,349   $6,520   $14,512   $1,468   $322   $-   $-   $46,127 
Current period gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Consumer                                           - 
Pass  $2,270   $-   $-   $51   $77   $105   $74,241   $-   $76,744 
OLEM (Other Loans Especially Mentioned)   -    -    -    -    -    -    -    -    - 
Substandard   -    -    -    -    -    -    -    -    - 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $2,270   $-   $-   $51   $77   $105   $74,241   $-   $76,744 
Current period gross write-offs  $-   $-   $-   $(7)  $(20)  $(17)  $-   $-   $(44)

 

(continued)

 

 

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARIES

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(3) Loans, Continued.

 

(dollars in thousands)  Year 5   Year 4   Year 3   Year 2   Year 1   Prior   Revolving Loans (Amortized Cost Basis)   Revolving Loans Converted to Term Loans (Amortized Cost Basis)   Subtotal loans 
   Term Loans
Amortized Cost Basis by Origination Year
   Revolving Loans
(Amortized Cost
   Revolving Loans
Converted to Term
Loans (Amortized Cost
     
(dollars in thousands)  2025   2024   2023   2022   2021   Prior   Basis)   Basis)   Total 
Residential real estate                                             
Pass  $13,949   $-   $21,156   $20,677   $7,636   $10,121   $-   $-   $73,539 
OLEM (Other Loans Especially Mentioned)   -    -    -    -    -    -    -    -    - 
Substandard   -    -    -    479    -    -    -    -    479 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $13,949   $-   $21,156   $21,156   $7,636   $10,121   $-   $-   $74,018 
Current period Gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Multi-family real estate                                             
Pass  $-   $4,960   $10,578   $26,261   $14,544   $8,772   $-   $-   $65,115 
OLEM (Other Loans Especially Mentioned)   -    -    -    -    578    -    -    -    578 
Substandard   -    -    -    -    -    -    -    -    - 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $-   $4,960   $10,578   $26,261   $15,122   $8,772   $-   $-   $65,693 
Current period Gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Commercial real estate (CRE)                                             
Pass  $208,756   $70,050   $124,442   $182,591   $45,228   $33,547   $-   $-   $664,614 
OLEM (Other Loans Especially Mentioned)   -    -    745    -    -    -    -    -    745 
Substandard   -    -    -    -    -    1,149    -    -    1,149 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $208,756   $70,050   $125,187   $182,591   $45,228   $34,696   $-   $-   $666,508 
Current period Gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Land and construction                                             
Pass  $5,500   $1,799   $8,185   $19,457   $1,271   $-   $-   $-   $36,212 
OLEM (Other Loans Especially Mentioned)   -    -    -    -    -    -    -    -    - 
Substandard   -    -    -    -    -    -    -    -    - 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $5,500   $1,799   $8,185   $19,457   $1,271   $-   $-   $-   $36,212 
Current period Gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Commercial business loans                                             
Pass  $21,715   $6,660   $12,916   $1,305   $386   $-   $-   $-   $42,982 
OLEM (Other Loans Especially Mentioned)   -    -    2,317    -    -    -    -    -    2,317 
Substandard   1,117    901    879    -    -    -    -    -    2,897 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $22,832   $7,561   $16,112   $1,305   $386   $-   $-   $-   $48,196 
Current period Gross write-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Consumer                                             
Pass  $2,865   $-   $64   $93   $152   $-   $64,992   $-   $68,166 
OLEM (Other Loans Especially Mentioned)   -    -    -    -    -    -    -    -    - 
Substandard   -    -    -    -    -    -    -    -    - 
Doubtful   -    -    -    -    -    -    -    -    - 
Loss   -    -    -    -    -    -    -    -    - 
Subtotal loans  $2,865   $-   $64   $93   $152   $-   $64,992   $-   $68,166 
Current period Gross write-offs  $-    -    (334)   (323)   (33)   (37)   -   $-   $(727)

 

(continued)

 

 

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARIES

 

Notes to Condensed Consolidated Financial Statements (Unaudited)