North Carolina | 6022 | 27-2136973 | ||||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) | ||||
Michael P. Reed Dwight S. Yoo Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001 (212) 735-3000 | Stuart M. Rigot General Counsel and Chief Legal Officer First Carolina Financial Services, Inc. 2626 Glenwood Avenue, Suite 200 Raleigh, NC 27608 (252) 937-2152 | Seth A. Winter Alexander T. Yarbrough Troutman Pepper Locke LLP 1001 Haxall Point, 15th Floor Richmond, VA 23219 (804) 697-1200 | ||||
Large accelerated filer | ☐ | Accelerated filer | ☐ | ||||||
Non-accelerated filer | ☒ | Smaller reporting company | ☐ | ||||||
Emerging growth company | ☒ | ||||||||

Per Share | Total | |||||
Initial public offering price | $ | $ | ||||
Underwriting discount(1) | $ | $ | ||||
Proceeds before expenses, to us | $ | $ | ||||
(1) | See the section entitled “Underwriting” for additional information regarding underwriting compensation. |
Keefe, Bruyette & Woods | ||||||
A Stifel Company | ||||||
Raymond James | Hovde Group, LLC | ||
Page | |||
ACH | Automated Clearing House | ||
AMLA | Anti-Money Laundering Act of 2020 | ||
Articles | Our Articles of Incorporation and all amendments thereto | ||
Bank | First Carolina Bank | ||
BHCA | U.S. Bank Holding Company Act of 1956, as amended | ||
Bylaws | Our Amended and Restated Bylaws, as in effect at completion of this offering | ||
CAC | Customer acquisition cost | ||
CAGR | Compound annual growth rate | ||
CFPB | Consumer Financial Protection Bureau | ||
Code | Internal Revenue Code of 1986, as amended | ||
Common stock | Our common stock, par value $0.50 per share | ||
CRA | Community Reinvestment Act of 1977, as amended | ||
DIF | Deposit Insurance Fund | ||
DOE | U.S. Department of Education | ||
Exchange Act | Securities Exchange Act of 1934, as amended | ||
FDIC | Federal Deposit Insurance Corporation | ||
FHLB | Federal Home Loan Bank | ||
FASB | Financial Accounting Standard Board | ||
FOMC | Federal Open Market Committee | ||
FRB | Federal Reserve Bank of Richmond, acting under delegated authority from the Federal Reserve, the primary federal regulator of the Company | ||
FDI Act | Federal Deposit Insurance Act, as amended | ||
GAAP | U.S. Generally Accepted Accounting Principles | ||
IRS | Internal Revenue Service | ||
Federal Reserve | Board of Governors of the Federal Reserve System | ||
JOBS Act | Jumpstart Our Business Startups Act of 2012, as amended | ||
NCBCA | North Carolina Business Corporation Act | ||
NCCOB | North Carolina Commissioner of Banks | ||
OCC | Office of the Comptroller of the Currency | ||
Sarbanes-Oxley Act | Sarbanes-Oxley Act of 2002, as amended | ||
SEC | U.S. Securities and Exchange Commission | ||
Securities Act | Securities Act of 1933, as amended | ||
USA PATRIOT Act | USA PATRIOT Act of 2001, as amended | ||












Market Area | Total Population 2026 (Estimated) | Gross Domestic Product ($ in billions) | Projected Population Change 2026-2031 (%) | Projected Median Household Income 2031 ($) | Projected Household Income Change 2026-2031 (%) | Unemployment Rate (%) | ||||||||||||
Raleigh-Cary MSA | 1,611,719 | 110.6 | 8.3 | 121,727 | 13.3 | 3.0 | ||||||||||||
Rocky Mount MSA | 148,258 | 6.9 | 2.8 | 77,992 | 14.5 | 4.8 | ||||||||||||
Wilmington MSA | 498,333 | 17.7 | 9.0 | 96,508 | 13.0 | 3.4 | ||||||||||||
Atlanta-Sandy Springs-Alpharetta MSA | 6,500,242 | 471.7 | 4.2 | 106,823 | 11.4 | 3.3 | ||||||||||||
Virginia Beach-Chesapeake-Norfolk MSA | 1,795,848 | 104 | 0.7 | 98,678 | 11.2 | 3.6 | ||||||||||||
Greensboro-High Point MSA | 808,012 | 52.9 | 3.3 | 78,811 | 12.2 | 3.9 | ||||||||||||
Columbia MSA | 882,398 | 47.0 | 4.8 | 81,377 | 11.9 | 4.7 | ||||||||||||
Greenville-Anderson-Greer MSA | 1,018,490 | 50.8 | 6.6 | 87,836 | 14.3 | 4.6 | ||||||||||||
Total | 13,263,300 | 861.6 | 4.6(1) | 101,964(1) | 12.0(1) | |||||||||||||
United States | 2.6 | 11.3 | 4.4 | |||||||||||||||
Southeast United States(2) | 2.3 | 10.0 | 3.9 | |||||||||||||||
(1) | Population weighted estimate. |
(2) | Southeast United States is defined as Alabama, Arkansas, Florida, Georgia, Kentucky, Louisiana, Mississippi, North Carolina, South Carolina, Tennessee, Virginia and West Virginia. |
Market Area(1)(2) | Year Entered | Market Deposits ($bn) | Market Rank | Deposit Market Share (%) | Branches | First Carolina Deposits ($mm) | Deposits Per Branch ($mm) | YoY Deposit Growth (%) | ||||||||||||||||
Raleigh-Cary MSA | 2017 | 103 | 7 | 1.87 | 2 | 1,919 | 960 | 7 | ||||||||||||||||
Rocky Mount MSA | 2000 | 3 | 5 | 10.32 | 1 | 318 | 318 | 8 | ||||||||||||||||
Wilmington MSA | 2020 | 26 | 12 | 0.66 | 1 | 175 | 175 | 26 | ||||||||||||||||
Atlanta-Sandy Springs-Alpharetta MSA | 2022 | 240 | 54 | 0.05 | 1 | 119 | 119 | 19 | ||||||||||||||||
Virginia Beach-Chesapeake-Norfolk MSA | 2021 | 30 | 13 | 0.58 | 1 | 175 | 175 | 36 | ||||||||||||||||
Greensboro-High Point MSA | 2009 | 16 | 19 | 0.45 | 1 | 73 | 73 | 7 | ||||||||||||||||
Columbia MSA | 2022 | 27 | 27 | 0.05 | 1 | 15 | 15 | -59 | ||||||||||||||||
Greenville-Anderson-Greer MSA | 2023 | 26 | 39 | 0.02 | 1 | 4 | 4 | 15 | ||||||||||||||||
(1) | Source: S&P Global Market Intelligence and U.S. Bureau of Labor Statistics. |
(2) | Unemployment data as of December 31, 2025; other market deposit data as of June 30, 2025; First Carolina deposit data as of December 31, 2025; total deposit and market share data shown inclusive of First Carolina’s December 31, 2025 deposit data; corporate deposits included in Raleigh-Cary MSA. |








• | We may be adversely affected by economic conditions in our market area. |
• | Our future success is dependent on our ability to compete effectively in our markets and in a highly competitive industry. |
• | There can be no assurance that we will be successful in fully integrating BM Tech into our business. |
• | The financial performance of acquired entities may expose us to intangible asset impairment risk, which could affect our results of operations. |
• | Our business is significantly dependent on conditions in our real estate markets, which could increase our credit losses and negatively affect our financial results. |
• | The small to medium-sized businesses which we target may have fewer resources to weather adverse business developments, which may impair a borrower’s ability to repay a loan. |
• | We have a concentration of credit exposure in commercial real estate, and loans with this type of collateral are viewed as having more risk of default. |
• | Our construction and development loans involve a higher degree of risk than other segments of our loan portfolio. |
• | We engage in lending secured by real estate and may be forced to foreclose on the collateral and own the underlying real estate, subjecting us to the costs and potential risks, including environmental liabilities, associated with the ownership of real property, or consumer protection initiatives or changes in state or federal law may substantially raise the cost of foreclosure or prevent us from foreclosing at all. |
• | Our recovery on commercial real estate loans could be further reduced by a lack of a liquid secondary market for such loans. |
• | The appraisals and other valuation techniques we use in evaluating and monitoring loans secured by real property, other real estate owned (“OREO”) and repossessed personal property may not accurately describe the net value of the asset. |
• | Our allowance for credit losses may prove to be insufficient to cover actual loan losses, which could have a material adverse effect on our financial condition, results of operations and the value of our common stock. |
• | We are subject to interest rate risk, which could adversely affect our profitability. |
• | We may not be able to measure and manage our credit risk adequately, which could adversely affect our profitability. |
• | Our risk management framework may not be effective in mitigating risks and/or losses to us. |
• | Liquidity needs could adversely affect our financial condition, results of operations and the value of our common stock. |
• | Regulatory requirements affecting our loans secured by commercial real estate could limit our ability to leverage our capital and adversely affect our growth and profitability. |
• | We depend on the accuracy and completeness of information about clients and counterparties, which, if incorrect or incomplete, could harm our earnings. |
• | We may be adversely affected by changes in the actual or perceived soundness or condition of other financial institutions. |
• | We could recognize losses on investment securities held in our securities portfolio, particularly if interest rates increase or economic and market conditions deteriorate. |
• | Our largest loan relationships make up a material percentage of our total loan portfolio and credit risks relating to these loans would have a disproportionate impact. |
• | Our accounting estimates and risk management processes rely on analytical and forecasting techniques and models. |
• | Our largest deposit relationships currently make up a material percentage of our deposits and the withdrawal of deposits by our largest depositors could force us to fund our business through more expensive and less stable sources. |
• | Part of our expansion strategy involves targeting select acquisitions of parts or all of other financial institutions, nonbanking companies or financial services companies, which exposes us to acquisition risks. |
• | We may be liable to or we may lose customers if any agreements that we maintain with colleges and universities are terminated, or if other performance triggers, performance conditions, or financial obligations are triggered. |
• | A change in the availability of student loans or financial aid, as well as budget constraints, could materially and adversely affect our financial performance by reducing demand for our Payments business or our BankMobile Platform. |
• | Our disbursement business depends in part on the current government financial aid regime that relies on the outsourcing of financial aid disbursements through higher education institutions. |
• | If we are unable to protect or enforce our intellectual property rights, we may lose a competitive advantage and incur significant expenses. |
• | We may incorporate open source software (“OSS”) into our products and we anticipate continuing to incorporate OSS in our business in the future. |
• | We may be subject to claims that our services or solutions violate the patents or other intellectual property of others, which would be costly and time-consuming to defend. |
• | Changes in interest rates and monetary policy may adversely affect our results of operations. |
• | Federal and state regulators periodically examine our business and may require us to remediate adverse examination findings or may take enforcement action against us. |
• | We are subject to capital adequacy standards and, if we fail to meet these standards, or more stringent standards in the future, we will be subject to restrictions on our ability to make capital distributions and other restrictions. |
• | As a result of our Payments business and BankMobile Platform, we operate a nationwide business and are required to comply with significantly more state laws and regulations. |
• | We are subject to various laws and regulations related to higher education and disbursements. |
• | Our liquidity is dependent on dividends from the Bank. |
• | The Federal Reserve may require us to commit capital resources to support the Bank. |
• | Our operations may require us to raise additional capital, which may result in dilution to our then-existing shareholders and may not be available when it is needed, on terms that are acceptable to us, or at all. |
• | We are subject to numerous “fair and responsible banking” laws and other laws and regulations designed to protect consumers, and failure to comply with these laws could lead to a wide variety of sanctions. |
• | Investors in this offering will experience immediate and substantial dilution. |
• | we are only required to include two years of audited consolidated financial statements in this prospectus, in addition to any required interim financial statements, and are only required to provide reduced disclosure in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”; |
• | we are not required to engage an auditor to report on our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act; |
• | we are not required to submit certain executive compensation matters to shareholders for advisory votes, such as “say-on-pay,” “say-on-frequency,” and “say-on-golden parachutes”; and |
• | we are not required to disclose certain executive compensation related items, such as the correlation between executive compensation and performance (so called “pay versus performance disclosure”) and comparisons of the chief executive officer’s compensation to our median employee compensation (so called “CEO pay ratio disclosure”). |
• | reflects a 2-for-1 forward split of our common stock which will occur after the effectiveness of the registration statement of which this prospectus forms a part and prior to the completion of this offering; |
• | reflects (i) 133,000 shares of restricted stock (after giving effect to the 2-for-1 forward split of our common stock) granted subsequent to March 31, 2026, to certain employees under the 2025 Plan (defined below) that vest, subject to continued employment, in equal installments beginning on January 1, 2027 and each anniversary of such date for four years thereafter, and (ii) the surrender of 2,100 shares of common stock (after giving effect to the 2-for-1 forward split of our common stock) by an employee upon the employee’s termination subsequent to March 31, 2026 (collectively, the “Net Employee Grants”); |
• | excludes 1,259,702 shares of our common stock reserved for issuance under the Company’s 2025 Equity Incentive Plan (the “2025 Plan”) (after giving effect to the 2-for-1 forward split of our common stock); |
• | assumes no exercise of the underwriters’ option to purchase additional shares of our common stock; |
• | assumes an initial public offering price of $15.00 per share, which is the midpoint of the price range set forth on the cover page of this prospectus; |
• | assumes the filing and effectiveness of the articles of amendment to our Articles and the effectiveness of our Bylaws, each of which will occur prior to the completion of this offering; and |
• | does not attribute to any director, officer, principal shareholder or related person any purchases of shares of our common stock in this offering, including through the directed share program described in the section entitled “Underwriting—Directed Share Program.” |
As of and for the Year Ended (Audited) | As of and for the Three Months Ended March 31, (Unaudited) | ||||||||||||||||||||
2021 | 2022 | 2023 | 2024 | 2025 | 2025 | 2026 | |||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||||||||
Statement of Operations Data | |||||||||||||||||||||
Interest Income | $46,918 | $77,166 | $135,567 | $176,086 | $189,434 | $44,409 | $45,741 | ||||||||||||||
Interest Expense | 8,487 | 19,604 | 69,689 | 84,526 | 90,993 | 20,623 | 20,214 | ||||||||||||||
Net Interest Income | 38,431 | 57,562 | 65,878 | 91,560 | 98,441 | 23,786 | 25,527 | ||||||||||||||
Provision (Benefit) for Credit Losses | 2,747 | 4,186 | 1,300 | (1,766) | 8,541 | 532 | (398) | ||||||||||||||
Noninterest Income | 1,650 | 1,761 | 2,406 | 5,475 | 43,241 | 9,688 | 7,641 | ||||||||||||||
Merger Related Expenses | — | — | — | 163 | 2,675 | 232 | — | ||||||||||||||
Noninterest Expense | 17,937 | 27,203 | 42,287 | 72,199 | 114,912 | 26,886 | 26,232 | ||||||||||||||
Income Before Income Taxes | 19,397 | 27,934 | 24,697 | 26,439 | 15,554 | 5,824 | 7,334 | ||||||||||||||
Income Tax Expense | 4,516 | 6,297 | 5,069 | 5,527 | 3,353 | 1,119 | 1,423 | ||||||||||||||
Net Income | 14,881 | 21,637 | 19,628 | 20,912 | 12,201 | 4,705 | 5,911 | ||||||||||||||
Less Net Income (Loss) Allocable to Noncontrolling Interest | (46) | 160 | — | — | — | — | — | ||||||||||||||
Net Income Allocable to First Carolina Services, Inc. | 14,835 | 21,797 | 19,628 | 20,912 | 12,201 | 4,705 | 5,911 | ||||||||||||||
Core Net Income(1) | 14,452 | 21,797 | 19,541 | 21,038 | 14,888 | 5,296 | 6,361 | ||||||||||||||
Pretax Pre-provision Net Income | 22,144 | 32,120 | 25,997 | 24,673 | 24,095 | 6,356 | 6,936 | ||||||||||||||
Pretax Pre-provision Core Net Income(1) | 21,659 | 32,120 | 25,887 | 24,836 | 27,589 | 7,125 | 7,521 | ||||||||||||||
Balance Sheet Data (Period End)(9) | |||||||||||||||||||||
Cash and Cash Equivalents | $68,177 | $130,040 | $160,970 | $168,055 | $134,116 | $219,061 | $190,323 | ||||||||||||||
Securities, Available for Sale | 41,968 | 65,684 | 119,985 | 116,863 | 312,090 | 113,811 | 331,641 | ||||||||||||||
As of and for the Year Ended (Audited) | As of and for the Three Months Ended March 31, (Unaudited) | ||||||||||||||||||||
2021 | 2022 | 2023 | 2024 | 2025 | 2025 | 2026 | |||||||||||||||
Securities, Held to Maturity | 94,502 | 84,590 | 82,208 | 51,761 | — | 43,771 | — | ||||||||||||||
Federal Home Loan Bank stock,at cost | 5,033 | 4,967 | 1,487 | 4,298 | 5,732 | 2,143 | 2,364 | ||||||||||||||
Loans, Net of Unearned Income(2) | 1,172,159 | 1,760,834 | 2,230,443 | 2,593,820 | 2,648,174 | 2,649,799 | 2,684,469 | ||||||||||||||
Allowance for Credit Losses | (7,490) | (11,669) | (18,897) | (20,402) | (20,893) | (21,693) | (21,121) | ||||||||||||||
Goodwill | 1,792 | 1,792 | 1,792 | 1,792 | 46,266 | 42,470 | 46,266 | ||||||||||||||
Other Intangible | — | — | — | — | 24,129 | 26,205 | 23,436 | ||||||||||||||
Deferred Tax Asset, Net | 2,593 | 4,965 | 8,549 | 7,268 | 25,142 | 31,049 | 24,092 | ||||||||||||||
Bank Owned Life Insurance | 12,518 | 27,113 | 27,898 | 39,340 | 58,356 | 39,683 | 58,910 | ||||||||||||||
Other Assets | 26,768 | 44,116 | 110,940 | 76,543 | 84,396 | 82,528 | 77,997 | ||||||||||||||
Total Assets | 1,418,020 | 2,112,432 | 2,725,375 | 3,039,338 | 3,317,508 | 3,228,827 | 3,418,377 | ||||||||||||||
Deposits | 1,106,271 | 1,674,913 | 2,360,739 | 2,510,532 | 2,795,673 | 2,707,590 | 2,966,594 | ||||||||||||||
Borrowings | 152,000 | 100,000 | — | 100,000 | 75,000 | 75,000 | — | ||||||||||||||
Subordinated Debt, Net | 50,203 | 63,116 | 63,223 | 63,329 | 63,436 | 63,356 | 63,463 | ||||||||||||||
Total Liabilities | 1,313,098 | 1,856,011 | 2,457,002 | 2,702,021 | 2,970,583 | 2,885,638 | 3,065,023 | ||||||||||||||
Total Shareholders’ Equity | 104,922 | 256,421 | 268,373 | 337,317 | 346,925 | 343,189 | 353,354 | ||||||||||||||
Total Liabilities and Shareholders’ Equity | 1,418,020 | 2,112,432 | 2,725,375 | 3,039,338 | 3,317,508 | 3,228,827 | 3,418,377 | ||||||||||||||
Tangible Common Equity(1) | 103,130 | 254,629 | 266,581 | 335,525 | 276,530 | 274,514 | 283,652 | ||||||||||||||
Select Per Share Data | |||||||||||||||||||||
Book Value Per Share | $20.06 | $23.96 | $24.80 | $27.41 | $28.30 | $27.52 | $28.71 | ||||||||||||||
Tangible Book Value Per Share(1) | 19.72 | 23.79 | 24.63 | 27.26 | 22.55 | 22.01 | 23.05 | ||||||||||||||
Diluted Earnings per Share | 2.84 | 2.04 | 1.81 | 1.90 | 0.99 | 0.38 | 0.48 | ||||||||||||||
Diluted Core Earnings Per Share(1) | 2.76 | 2.04 | 1.81 | 1.91 | 1.20 | 0.42 | 0.52 | ||||||||||||||
Performance Metrics | |||||||||||||||||||||
Return on Average Assets(3) | 1.20% | 1.25% | 0.83% | 0.71% | 0.36% | 0.60% | 0.70% | ||||||||||||||
Core Return on Average Assets(1)(3) | 1.17% | 1.26% | 0.83% | 0.72% | 0.44% | 0.68% | 0.76% | ||||||||||||||
Pretax Pre-Provision Core Return on Average Assets(1)(3) | 1.75% | 1.85% | 1.09% | 0.84% | 0.82% | 0.91% | 0.89% | ||||||||||||||
Return on Average Shareholders’ Equity(4) | 15.36% | 10.11% | 7.63% | 7.43% | 3.55% | 5.59% | 6.80% | ||||||||||||||
Return on Average Tangible Shareholders’ Equity(1)(8) | 15.65% | 10.20% | 7.68% | 7.48% | 4.42% | 6.46% | 8.50% | ||||||||||||||
Net Interest Margin | 3.21% | 3.46% | 2.89% | 3.26% | 3.12% | 3.22% | 3.25% | ||||||||||||||
Yield on Loans | 4.63% | 4.95% | 5.98% | 6.32% | 6.16% | 6.19% | 6.16% | ||||||||||||||
Cost of Deposits (Including Noninterest Demand) | 0.47% | 1.14% | 3.24% | 3.13% | 2.98% | 2.91% | 2.63% | ||||||||||||||
Noninterest Income to Average Assets(3) | 0.13% | 0.10% | 0.10% | 0.19% | 1.26% | 1.24% | 1.12% | ||||||||||||||
Noninterest Expense to Average Assets(3) | 1.45% | 1.57% | 1.79% | 2.46% | 3.42% | 3.46% | 3.34% | ||||||||||||||
Efficiency Ratio | 45.30% | 45.86% | 62.03% | 74.57% | 84.01% | 81.01% | 79.35% | ||||||||||||||
Core Efficiency Ratio(1) | 45.30% | 45.86% | 62.03% | 74.40% | 80.29% | 78.72% | 77.25% | ||||||||||||||
Loans to Deposits | 105.96% | 105.13% | 94.48% | 103.32% | 94.72% | 97.87% | 90.49% | ||||||||||||||
Noninterest Bearing Deposits to Total Deposits | 16.26% | 11.91% | 27.44% | 21.47% | 19.07% | 23.78% | 22.20% | ||||||||||||||
As of and for the Year Ended (Audited) | As of and for the Three Months Ended March 31, (Unaudited) | ||||||||||||||||||||
2021 | 2022 | 2023 | 2024 | 2025 | 2025 | 2026 | |||||||||||||||
Credit Quality Ratios | |||||||||||||||||||||
Nonperforming Assets to Total Assets(5) | 0.00% | 0.00% | 0.00% | 0.76% | 0.65% | 0.72% | 0.65% | ||||||||||||||
Nonperforming Assets to Total Loans and OREO(5) | 0.00% | 0.00% | 0.00% | 0.89% | 0.81% | 0.88% | 0.83% | ||||||||||||||
Nonperforming Loans to Total Loans(2) | 0.00% | 0.00% | 0.00% | 0.67% | 0.81% | 0.66% | 0.83% | ||||||||||||||
Allowance for Credit Losses to Total Loans | 0.64% | 0.66% | 0.85% | 0.79% | 0.79% | 0.82% | 0.79% | ||||||||||||||
Allowance for Credit Losses to Nonperforming Loans(2) | 0.00% | 0.00% | 0.00% | 117.13% | 96.83% | 124.55% | 94.54% | ||||||||||||||
Net Loan Charge-offs to Average Loans(6) | 0.00% | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% | 0.00% | ||||||||||||||
Consolidated Capital Ratios (Unless otherwise noted) | |||||||||||||||||||||
Common Equity to Assets | 7.40% | 12.14% | 9.85% | 11.10% | 10.46% | 10.63% | 10.34% | ||||||||||||||
Tangible Common Equity to Tangible Assets(1) | 7.28% | 12.06% | 9.79% | 11.05% | 8.52% | 8.69% | 8.47% | ||||||||||||||
Tier 1 Leverage Ratio | 7.63% | 12.49% | 10.30% | 11.08% | 7.91% | 8.46% | 8.24% | ||||||||||||||
Common Equity Tier 1 Capital Ratio | 7.76% | 12.20% | 9.43% | 11.28% | 9.20% | 8.81% | 9.50% | ||||||||||||||
Tier 1 Risk-based Ratio | 7.76% | 12.20% | 9.43% | 11.28% | 9.20% | 8.81% | 9.50% | ||||||||||||||
Total Risk-based Capital Ratio | 12.09% | 15.75% | 12.58% | 14.23% | 12.02% | 11.56% | 12.09% | ||||||||||||||
C&D Concentration Ratio (Bank) | 85.40% | 71.10% | 102.40% | 75.70% | 73.10% | 90.00% | 79.24% | ||||||||||||||
CRE Concentration Ratio (Bank) | 417.00% | 390.60% | 445.10% | 434.60% | 487.20% | 528.60% | 483.51% | ||||||||||||||
Composition of Loan Portfolio | |||||||||||||||||||||
Construction Land and Land Development | $162,812 | $228,911 | $360,024 | $314,687 | $255,740 | $308,467 | $283,894 | ||||||||||||||
Other Commercial Real Estate | 634,594 | 1,029,485 | 1,206,690 | 1,492,444 | 1,449,044 | 1,505,047 | 1,449,799 | ||||||||||||||
Owner-occupied Commercial Real Estate | 118,619 | 174,047 | 232,917 | 264,671 | 295,346 | 267,723 | 268,906 | ||||||||||||||
Commercial and Industrial | 152,085 | 194,130 | 253,991 | 268,860 | 299,853 | 307,508 | 327,404 | ||||||||||||||
1-4 Family | 102,752 | 133,532 | 175,283 | 251,308 | 346,601 | 259,112 | 352,530 | ||||||||||||||
Consumer and Other Loans | 1,297 | 729 | 1,538 | 1,850 | 1,590 | 1,942 | 1,936 | ||||||||||||||
Total Loans | 1,172,159 | 1,760,834 | 2,230,443 | 2,593,820 | 2,648,174 | 2,649,799 | 2,684,469 | ||||||||||||||
Composition of Deposits | |||||||||||||||||||||
Noninterest-bearing Demand | $179,851 | $199,427 | $647,856 | $539,099 | $533,232 | $643,853 | $658,708 | ||||||||||||||
NOW Accounts | 68,658 | 122,946 | 186,940 | 294,360 | 376,537 | 331,508 | 479,032 | ||||||||||||||
Savings | 8,395 | 9,702 | 64,679 | 31,116 | 27,205 | 39,372 | 32,859 | ||||||||||||||
Money Market Accounts | 485,423 | 652,614 | 513,316 | 552,101 | 731,992 | 568,234 | 898,412 | ||||||||||||||
Certificates of Deposit— $250,000 and Less(7) | 309,260 | 586,593 | 813,551 | 970,868 | 986,568 | 986,743 | 765,606 | ||||||||||||||
Certificates of Deposit—More than $250,000(7) | 54,684 | 103,631 | 134,397 | 122,988 | 140,139 | 137,880 | 131,977 | ||||||||||||||
Total Deposits | 1,106,271 | 1,674,913 | 2,360,739 | 2,510,532 | 2,795,673 | 2,707,590 | 2,966,594 | ||||||||||||||
(1) | See definitions of our non-GAAP financial measures and reconciliations to their most comparable GAAP metrics in “Summary Historical Consolidated Financial Data and Other Information—Non-GAAP Financial Measures.” |
(2) | Includes nonaccrual loans and loans 90 days and more past due. |
(3) | Calculated based upon the average daily balance of total assets. |
(4) | Calculated based upon the average daily balance of total shareholders’ equity. |
(5) | Nonperforming assets include all nonperforming loans and other real estate owned, or OREO, properties acquired through or in lieu of foreclosure. |
(6) | Calculated based upon the average daily balance of the outstanding loan principal balance. |
(7) | Includes Qwickrate and Brokered Deposits. |
(8) | Calculated based upon the average daily balance of tangible common equity. |
(9) | Presented on a historical basis without giving effect to the 2-for-1 forward split of our common stock. |
As of and for the Year Ended December 31, 2025 | As of and for the Three Months Ended March 31, 2026 | |||||||||||
Actual | Pro Forma(2) | Actual | Pro Forma(2) | |||||||||
(Dollars in thousands, except per share data) | ||||||||||||
Net Income | $12,201 | $12,201 | $5,911 | $5,911 | ||||||||
Core Net Income(1) | 14,888 | 14,888 | 6,361 | 6,361 | ||||||||
Tangible Common Equity(1) | 276,530 | 276,530 | 283,652 | 283,652 | ||||||||
Common Shares Outstanding at Period End | 12,260,597 | 24,521,194 | 12,307,426 | 24,614,852 | ||||||||
Weighted Average Common Shares Outstanding | ||||||||||||
Basic | 12,304,107 | 24,608,214 | 12,374,617 | 24,749,234 | ||||||||
Diluted | 12,368,157 | 24,736,314 | 12,305,184 | 24,610,368 | ||||||||
Earnings Per Share | ||||||||||||
Basic | $0.99 | $0.50 | $0.48 | $0.24 | ||||||||
Diluted | 0.99 | 0.49 | 0.48 | 0.24 | ||||||||
Select Per Share Data | ||||||||||||
Book Value Per Share | $28.30 | $14.15 | $28.71 | $14.36 | ||||||||
Tangible Book Value Per Share(3) | 22.55 | 11.28 | 23.05 | 11.52 | ||||||||
Diluted Core Earnings Per Share(4) | 1.20 | 0.60 | 0.52 | 0.26 | ||||||||
(1) | See definitions of our non-GAAP financial measures and reconciliations to their most directly comparable GAAP metrics in “Summary Historical Consolidated Financial Data and Other Information—Non-GAAP Financial Measures.” |
(2) | Pro forma figures are calculated after giving effect to the number of shares outstanding following the 2-for-1 forward share split of the common stock. |
(3) | Tangible book value per share, on a pro forma basis, is a non-GAAP financial measure defined as tangible common equity, which does not change on a pro forma basis, divided by the total number of common shares outstanding (after giving effect to the 2-for-1 forward split of our common stock). |
(4) | Diluted core earnings per share, on a pro forma basis, is a non-GAAP financial measure calculated by dividing core net income, which does not change on a pro forma basis, by the weighted average diluted common shares outstanding (after giving effect to the 2-for-1 forward split of our common stock). |
As of and for the Three Months Ended (Unaudited) | ||||||||||||||||||||||||
(Dollars in thousands, except per share data) | June 30, 2024 | September 30, 2024 | December 31, 2024 | March 31, 2025 | June 30, 2025 | September 30, 2025 | December 31, 2025 | March 31, 2026 | ||||||||||||||||
Statement of Operations Data | ||||||||||||||||||||||||
Interest Income | $42,717 | $45,976 | $45,672 | $44,409 | $46,358 | $50,190 | $48,476 | $45,741 | ||||||||||||||||
Interest Expense | 21,415 | 22,965 | 21,754 | 20,623 | 22,829 | 24,677 | 22,863 | 20,214 | ||||||||||||||||
Net Interest Income | 21,302 | 23,011 | 23,918 | 23,786 | 23,529 | 25,513 | 25,613 | 25,527 | ||||||||||||||||
Provision (Benefit) for Credit Losses | 265 | (784) | (195) | 532 | (169) | 9,350 | (1,173) | (398) | ||||||||||||||||
Noninterest Income | 1,361 | 1,316 | 1,813 | 9,688 | 13,206 | 12,930 | 7,417 | 7,641 | ||||||||||||||||
Merger Related Expenses | — | — | 163 | 232 | 291 | 2,137 | 15 | — | ||||||||||||||||
Noninterest Expense | 16,725 | 18,581 | 18,609 | 26,886 | 30,455 | 29,972 | 27,599 | 26,232 | ||||||||||||||||
Income Before Income Taxes | 5,673 | 6,530 | 7,154 | 5,824 | 6,158 | (3,016) | 6,589 | 7,334 | ||||||||||||||||
Income Tax Expense | 1,328 | 1,345 | 1,447 | 1,119 | 1,567 | (1,016) | 1,684 | 1,423 | ||||||||||||||||
Net Income | 4,345 | 5,185 | 5,707 | 4,705 | 4,591 | (2,000) | 4,905 | 5,911 | ||||||||||||||||
Less Net Income (Loss) Allocable to Noncontrolling Interest | — | — | — | — | — | — | — | — | ||||||||||||||||
Net Income Allocable to First Carolina Services, Inc. | 4,345 | 5,185 | 5,707 | 4,705 | 4,591 | (2,000) | 4,905 | 5,911 | ||||||||||||||||
Core Net Income(1) | 4,345 | 5,185 | 5,833 | 5,296 | 5,435 | (1,293) | 5,450 | 6,361 | ||||||||||||||||
Pretax Pre-provision Net Income | 5,939 | 5,746 | 6,959 | 6,356 | 5,989 | 6,333 | 5,417 | 6,936 | ||||||||||||||||
Pretax Pre-provision Core Net Income(1) | 5,939 | 5,746 | 7,122 | 7,125 | 7,086 | 7,252 | 6,126 | 7,521 | ||||||||||||||||
Balance Sheet Data (Period End)(9) | ||||||||||||||||||||||||
Cash and Cash Equivalents | $146,189 | $154,221 | $168,055 | $219,061 | $151,910 | $297,177 | $134,116 | $190,323 | ||||||||||||||||
Securities, Available for Sale | 123,080 | 144,473 | 116,863 | 113,811 | 284,608 | 310,833 | 312,090 | 331,641 | ||||||||||||||||
Securities, Held to Maturity | 72,085 | 66,876 | 51,761 | 43,771 | 37,421 | 250 | — | — | ||||||||||||||||
Federal Home Loan Bank stock, at cost | 1,908 | 4,283 | 4,298 | 2,143 | 2,143 | 2,143 | 5,732 | 2,364 | ||||||||||||||||
Loans, Net of Unearned Income(2) | 2,540,548 | 2,616,059 | 2,593,820 | 2,649,799 | 2,696,875 | 2,695,350 | 2,648,174 | 2,684,469 | ||||||||||||||||
Allowance for Credit Losses | (19,521) | (19,804) | (20,402) | (21,693) | (21,760) | (23,492) | (20,893) | (21,121) | ||||||||||||||||
Goodwill | 1,792 | 1,792 | 1,792 | 42,470 | 42,357 | 43,259 | 46,266 | 46,266 | ||||||||||||||||
Other Intangible | — | — | — | 26,205 | 25,513 | 24,821 | 24,129 | 23,436 | ||||||||||||||||
As of and for the Three Months Ended (Unaudited) | ||||||||||||||||||||||||
(Dollars in thousands, except per share data) | June 30, 2024 | September 30, 2024 | December 31, 2024 | March 31, 2025 | June 30, 2025 | September 30, 2025 | December 31, 2025 | March 31, 2026 | ||||||||||||||||
Deferred Tax Asset, Net | 7,752 | 7,329 | 7,268 | 31,049 | 31,366 | 27,706 | 25,142 | 24,092 | ||||||||||||||||
Bank Owned Life Insurance | 38,647 | 38,991 | 39,339 | 39,683 | 57,239 | 57,798 | 58,356 | 58,910 | ||||||||||||||||
Other Assets | 71,073 | 71,627 | 76,544 | 82,528 | 78,823 | 80,677 | 84,396 | 77,997 | ||||||||||||||||
Total Assets | 2,983,553 | 3,085,847 | 3,039,338 | 3,228,827 | 3,386,495 | 3,516,522 | 3,317,508 | 3,418,377 | ||||||||||||||||
Deposits | 2,532,738 | 2,596,192 | 2,510,532 | 2,707,590 | 2,938,224 | 3,070,454 | 2,795,673 | 2,966,594 | ||||||||||||||||
Borrowings | 75,000 | 100,000 | 100,000 | 75,000 | — | — | 75,000 | — | ||||||||||||||||
Subordinated Debt, Net | 63,276 | 63,303 | 63,329 | 63,356 | 63,383 | 63,409 | 63,436 | 63,463 | ||||||||||||||||
Total Liabilities | 2,703,334 | 2,799,020 | 2,702,020 | 2,885,638 | 3,036,950 | 3,176,908 | 2,970,583 | 3,065,023 | ||||||||||||||||
Total Shareholders’ Equity | 280,219 | 286,827 | 337,317 | 343,189 | 349,545 | 339,613 | 346,925 | 353,354 | ||||||||||||||||
Total Liabilities and Shareholders' Equity | 2,983,553 | 3,085,847 | 3,039,338 | 3,228,827 | 3,386,495 | 3,516,522 | 3,317,508 | 3,418,377 | ||||||||||||||||
Tangible Common Equity(1) | 278,427 | 285,035 | 335,525 | 274,514 | 281,675 | 271,533 | 276,530 | 283,652 | ||||||||||||||||
Select Per Share Data | ||||||||||||||||||||||||
Book Value Per Share | $25.46 | $26.04 | $27.41 | $27.52 | $28.00 | $27.70 | $28.30 | $28.71 | ||||||||||||||||
Tangible Book Value Per Share(1) | 25.30 | 25.88 | 27.26 | 22.01 | 22.57 | 22.15 | 22.55 | 23.05 | ||||||||||||||||
Diluted Earnings per Share | 0.40 | 0.47 | 0.52 | 0.38 | 0.37 | (0.16) | 0.40 | 0.48 | ||||||||||||||||
Diluted Core Earnings Per Share(1) | 0.40 | 0.47 | 0.53 | 0.42 | 0.44 | (0.11) | 0.44 | 0.52 | ||||||||||||||||
Performance Metrics | ||||||||||||||||||||||||
Return on Average Assets(3) | 0.61% | 0.69% | 0.74% | 0.60% | 0.56% | (0.22%) | 0.57% | 0.70% | ||||||||||||||||
Core Return on Average Assets(1)(3) | 0.61% | 0.69% | 0.76% | 0.68% | 0.66% | (0.15%) | 0.63% | 0.76% | ||||||||||||||||
Pretax Pre-Provision Core Return on Average Assets(1)(3) | 0.83% | 0.76% | 0.93% | 0.91% | 0.86% | 0.81% | 0.71% | 0.89% | ||||||||||||||||
Return on Average Shareholders’ Equity(4) | 6.28% | 7.25% | 7.75% | 5.59% | 5.36% | (2.29%) | 5.66% | 6.80% | ||||||||||||||||
Return on Average Tangible Shareholders’ Equity(1)(8) | 6.32% | 7.30% | 7.80% | 6.46% | 6.69% | (2.85%) | 7.05% | 8.50% | ||||||||||||||||
Net Interest Margin | 3.11% | 3.16% | 3.23% | 3.22% | 3.05% | 3.06% | 3.16% | 3.25% | ||||||||||||||||
Yield on Loans | 6.29% | 6.40% | 6.25% | 6.19% | 6.23% | 6.33% | 6.28% | 6.16% | ||||||||||||||||
Cost of Deposits (Including Noninterest Demand) | 3.26% | 3.33% | 3.07% | 2.91% | 3.04% | 3.04% | 2.89% | 2.63% | ||||||||||||||||
Noninterest Income to Average Assets(3) | 0.19% | 0.17% | 0.24% | 1.24% | 1.60% | 1.45% | 0.85% | 1.12% | ||||||||||||||||
Noninterest Expense to Average Assets(3) | 2.35% | 2.47% | 2.45% | 3.46% | 3.77% | 3.62% | 3.25% | 3.34% | ||||||||||||||||
Efficiency Ratio | 73.80% | 76.38% | 72.96% | 81.01% | 83.70% | 87.44% | 83.60% | 79.35% | ||||||||||||||||
Core Efficiency Ratio(1) | 73.80% | 76.38% | 72.32% | 78.72% | 80.71% | 80.25% | 81.46% | 77.25% | ||||||||||||||||
Loans to Deposits | 100.31% | 100.77% | 103.32% | 97.87% | 91.79% | 87.78% | 94.72% | 90.49% | ||||||||||||||||
Noninterest Bearing Deposits to Total Deposits | 22.12% | 30.51% | 21.47% | 23.78% | 19.64% | 25.82% | 19.07% | 22.20% | ||||||||||||||||
Credit Quality Ratios | ||||||||||||||||||||||||
Nonperforming Assets to Total Assets(5) | 0.58% | 0.56% | 0.76% | 0.72% | 0.89% | 0.63% | 0.65% | 0.65% | ||||||||||||||||
As of and for the Three Months Ended (Unaudited) | ||||||||||||||||||||||||
(Dollars in thousands, except per share data) | June 30, 2024 | September 30, 2024 | December 31, 2024 | March 31, 2025 | June 30, 2025 | September 30, 2025 | December 31, 2025 | March 31, 2026 | ||||||||||||||||
Nonperforming Assets to Total Loans and OREO(5) | 0.68% | 0.66% | 0.89% | 0.88% | 1.11% | 0.83% | 0.81% | 0.83% | ||||||||||||||||
Nonperforming Loans to Total Loans(2) | 0.68% | 0.66% | 0.67% | 0.66% | 0.90% | 0.83% | 0.81% | 0.83% | ||||||||||||||||
Allowance for Loan Losses to Total Loans | 0.77% | 0.76% | 0.79% | 0.82% | 0.81% | 0.87% | 0.79% | 0.79% | ||||||||||||||||
Allowance for Loan Losses to Nonperforming Loans(2) | 113.44% | 115.08% | 117.13% | 124.55% | 89.75% | 105.26% | 96.84% | 94.54% | ||||||||||||||||
Net Loan Charge-offs to Average Loans(6) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.10% | 0.00% | ||||||||||||||||
Consolidated Capital Ratios (Unless otherwise noted) | ||||||||||||||||||||||||
Common Equity to Assets | 9.39% | 9.29% | 11.10% | 10.63% | 10.32% | 9.66% | 10.46% | 10.34% | ||||||||||||||||
Tangible Common Equity to Tangible Assets(1) | 9.34% | 9.24% | 11.05% | 8.69% | 8.49% | 7.87% | 8.52% | 8.47% | ||||||||||||||||
Tier 1 Leverage Ratio | 9.80% | 9.57% | 11.08% | 8.46% | 8.32% | 7.54% | 7.92% | 8.24% | ||||||||||||||||
Common Equity Tier 1 Capital Ratio | 9.18% | 9.37% | 11.28% | 8.81% | 8.87% | 8.96% | 9.20% | 9.50% | ||||||||||||||||
Tier 1 Risk-Based Ratio | 9.18% | 9.37% | 11.28% | 8.81% | 8.87% | 8.96% | 9.20% | 9.50% | ||||||||||||||||
Total Risk-Based Capital Ratio | 12.10% | 12.26% | 14.23% | 11.56% | 11.57% | 11.83% | 12.02% | 12.09% | ||||||||||||||||
C&D Concentration Ratio (Bank) | 82.56% | 77.15% | 75.73% | 89.97% | 94.37% | 91.34% | 73.14% | 79.24% | ||||||||||||||||
CRE Concentration Ration (Bank) | 483.64% | 490.57% | 434.56% | 528.58% | 520.59% | 510.39% | 487.18% | 483.51% | ||||||||||||||||
Composition of Loan Portfolio | ||||||||||||||||||||||||
Construction Land and Land Development | $300,555 | $285,481 | $314,687 | $308,467 | $330,465 | $315,487 | $255,740 | $283,894 | ||||||||||||||||
Other Commercial Real Estate | 1,461,390 | 1,531,022 | 1,492,444 | 1,505,047 | 1,493,746 | 1,448,761 | 1,449,044 | 1,449,799 | ||||||||||||||||
Owner-occupied Commercial Real Estate | 249,874 | 249,780 | 264,671 | 267,723 | 283,528 | 296,887 | 295,346 | 268,906 | ||||||||||||||||
Commercial and Industrial | 305,630 | 306,823 | 268,860 | 307,508 | 297,347 | 322,688 | 299,853 | 327,405 | ||||||||||||||||
1-4 Family | 221,093 | 240,978 | 251,308 | 259,112 | 289,823 | 309,869 | 346,601 | 352,530 | ||||||||||||||||
Consumer and Other Loans | 2,006 | 1,975 | 1,850 | 1,942 | 1,966 | 1,658 | 1,590 | 1,935 | ||||||||||||||||
Total Loans | 2,540,548 | 2,616,059 | 2,593,820 | 2,649,799 | 2,696,875 | 2,695,350 | 2,648,174 | 2,684,469 | ||||||||||||||||
Composition of Deposits | ||||||||||||||||||||||||
Noninterest-bearing Demand | $560,260 | $792,133 | $539,099 | $643,853 | $577,066 | $792,736 | $533,232 | $658,708 | ||||||||||||||||
NOW Accounts | 300,251 | 291,221 | 294,360 | 331,508 | 284,266 | 313,754 | 376,537 | 479,032 | ||||||||||||||||
Savings | 36,618 | 37,392 | 31,116 | 39,372 | 32,002 | 32,244 | 27,205 | 32,859 | ||||||||||||||||
Money Market Accounts | 545,181 | 519,869 | 552,101 | 568,234 | 585,867 | 544,718 | 731,992 | 898,412 | ||||||||||||||||
Certificates of Deposit—$250,000 and Less(7) | 954,533 | 819,296 | 970,868 | 986,743 | 1,314,183 | 1,242,946 | 988,568 | 765,606 | ||||||||||||||||
Certificates of Deposit— More than $250,000(7) | 135,895 | 136,281 | 122,988 | 137,880 | 144,840 | 144,056 | 138,139 | 131,977 | ||||||||||||||||
Total Deposits | 2,532,738 | 2,596,192 | 2,510,532 | 2,707,590 | 2,938,224 | 3,070,454 | 2,795,673 | 2,966,594 | ||||||||||||||||
As of and for the Three Months Ended (Unaudited) | ||||||||||||||||||||||||
(Dollars in thousands, except per share data) | June 30, 2024 | September 30, 2024 | December 31, 2024 | March 31, 2025 | June 30, 2025 | September 30, 2025 | December 31, 2025 | March 31, 2026 | ||||||||||||||||
Non-GAAP Financial Measures(1) | ||||||||||||||||||||||||
Core Net Income | $4,345 | $5,185 | $5,833 | $5,296 | $5,435 | $(1,293) | $5,450 | $6,361 | ||||||||||||||||
Pretax Pre-provision Core Net Income | 5,939 | 5,746 | 7,122 | 7,125 | 7,086 | 7,252 | 6,126 | 7,521 | ||||||||||||||||
Tangible Common Equity | 278,427 | 285,035 | 335,525 | 274,514 | 281,675 | 271,533 | 276,531 | 283,652 | ||||||||||||||||
Diluted Core Earnings Per Share | 0.40 | 0.47 | 0.53 | 0.42 | 0.44 | (0.11) | 0.44 | 0.52 | ||||||||||||||||
Tangible Book Value Per Share | 25.30 | 25.88 | 27.26 | 22.01 | 22.57 | 22.15 | 22.55 | 23.05 | ||||||||||||||||
Core Return on Average Assets | 0.61% | 0.69% | 0.76% | 0.68% | 0.66% | (0.15)% | 0.63% | 0.76% | ||||||||||||||||
Core Efficiency Ratio | 73.80% | 76.38% | 72.32% | 78.72% | 80.71% | 80.25% | 81.46% | 77.25% | ||||||||||||||||
Tangible Common Equity to Tangible Assets | 9.34% | 9.24% | 11.05% | 8.69% | 8.49% | 7.87% | 8.52% | 8.47% | ||||||||||||||||
Pretax Pre-Provision Core Return on Average Assets | 0.83% | 0.76% | 0.93% | 0.91% | 0.86% | 0.81% | 0.71% | 0.89% | ||||||||||||||||
(1) | See definitions of our non-GAAP financial measures and reconciliations to their most directly comparable GAAP metrics in “Summary Historical Consolidated Financial Data and Other Information—Non-GAAP Financial Measures.” |
(2) | Includes nonaccrual loans and loans 90 days and more past due. |
(3) | Calculated based upon the average daily balance of total assets. |
(4) | Calculated based upon the average daily balance of total shareholders’ equity. |
(5) | Nonperforming assets include all nonperforming loans and other real estate owned, or OREO, properties acquired through or in lieu of foreclosure. |
(6) | Calculated based upon the average daily balance of the outstanding loan principal balance. |
(7) | Includes Qwickrate and Brokered Deposits. |
(8) | Calculated based upon the average daily balance of tangible common equity. |
(9) | Presented on a historical basis without giving effect to the 2-for-1 forward split of our common stock. |
As of and for the Year Ended (Unaudited) | As of and for the Three Months Ended March 31, (Unaudited) | ||||||||||||||||||||
(Dollars in thousands, except per share data) | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 | 2026 | ||||||||||||||
Net income to common shareholders | $14,835 | $21,797 | $19,628 | $20,912 | $12,201 | $4,705 | $5,911 | ||||||||||||||
Add: merger costs | — | — | — | 163 | 2,675 | 232 | — | ||||||||||||||
Add: Amortization of intangibles | — | — | — | — | 2,538 | 537 | 693 | ||||||||||||||
Less: Gain (loss) of securities | 485 | — | 110 | — | 1,719 | — | 108 | ||||||||||||||
Less: Tax effect of adjustments | (102) | — | (23) | 37 | 807 | 178 | 135 | ||||||||||||||
Core Net Income | 14,452 | 21,797 | 19,541 | 21,038 | 14,888 | 5,296 | 6,361 | ||||||||||||||
Average assets | 1,235,893 | 1,735,976 | 2,367,346 | 2,939,701 | 3,361,341 | 3,173,124 | 3,408,376 | ||||||||||||||
Core return on average assets | 1.17% | 1.26% | 0.83% | 0.72% | 0.44% | 0.68% | 0.76% | ||||||||||||||
Net Interest Income | $38,431 | $57,562 | $65,878 | $91,560 | $98,441 | $23,786 | $25,527 | ||||||||||||||
Noninterest Income | 1,650 | 1,761 | 2,406 | 5,475 | 43,241 | 9,688 | 7,641 | ||||||||||||||
Noninterest Expense | 17,937 | 27,203 | 42,287 | 72,362 | 117,587 | 27,118 | 26,232 | ||||||||||||||
Pretax Pre-Provision Return | 22,144 | 32,120 | 25,997 | 24,673 | 24,095 | 6,356 | 6,936 | ||||||||||||||
Add: merger costs | — | — | — | 163 | 2,675 | 232 | — | ||||||||||||||
Add: Amortization of intangibles | — | — | — | — | 2,538 | 537 | 693 | ||||||||||||||
Less: Gain (loss) of securities | 485 | — | 110 | — | 1,719 | — | 108 | ||||||||||||||
As of and for the Year Ended (Unaudited) | As of and for the Three Months Ended March 31, (Unaudited) | ||||||||||||||||||||
(Dollars in thousands, except per share data) | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 | 2026 | ||||||||||||||
Pretax Pre-Provision Core Return | 21,659 | 32,120 | 25,887 | 24,836 | 27,589 | 7,125 | 7,521 | ||||||||||||||
Average assets | 1,235,893 | 1,735,976 | 2,367,346 | 2,939,701 | 3,361,341 | 3,173,124 | 3,408,376 | ||||||||||||||
Pretax Pre-Provision Core Return on Average Assets | 1.75% | 1.85% | 1.09% | 0.84% | 0.82% | 0.91% | 0.89% | ||||||||||||||
Total shareholders equity | $104,922 | $256,421 | $268,373 | $337,317 | $346,925 | $343,189 | $353,354 | ||||||||||||||
Less: intangible assets | 1,792 | 1,792 | 1,792 | 1,792 | 70,395 | 68,675 | 69,702 | ||||||||||||||
Tangible common equity | 103,130 | 254,629 | 266,581 | 335,525 | 276,530 | 274,514 | 283,652 | ||||||||||||||
Common shares outstanding at period end | 5,230 | 10,704 | 10,823 | 12,307 | 12,261 | 12,471 | 12,307 | ||||||||||||||
Tangible book value per share | 19.72 | 23.79 | 24.63 | 27.26 | 22.55 | 22.01 | 23.05 | ||||||||||||||
Total assets at end of period | 1,418,020 | 2,112,433 | 2,725,376 | 3,039,338 | 3,317,508 | 3,228,827 | 3,418,378 | ||||||||||||||
Less: Intangible Assets | 1,792 | 1,792 | 1,792 | 1,792 | 70,395 | 68,675 | 69,702 | ||||||||||||||
Adjusted total assets at end of period | 1,416,228 | 2,110,641 | 2,723,584 | 3,037,546 | 3,247,113 | 3,160,152 | 3,348,676 | ||||||||||||||
Tangible common equity to tangible assets | 7.27% | 12.05% | 9.78% | 11.04% | 8.34% | 8.69% | 8.47% | ||||||||||||||
Total average shareholders equity | 96,588 | 215,590 | 257,260 | 281,282 | 344,020 | 341,193 | 352,294 | ||||||||||||||
Less: average intangible assets | 1,792 | 1,792 | 1,792 | 1,792 | 67,875 | 45,811 | 70,156 | ||||||||||||||
Average tangible common equity | 94,796 | 213,798 | 255,468 | 279,490 | 276,145 | 295,382 | 282,138 | ||||||||||||||
Net income to common shareholders | 14,835 | 21,797 | 19,628 | 20,912 | 12,201 | 4,705 | 5,911 | ||||||||||||||
Return on average tangible common equity | 15.65% | 10.20% | 7.68% | 7.48% | 4.42% | 6.46% | 8.50% | ||||||||||||||
Average tangible common equity | 94,796 | 213,798 | 255,468 | 279,490 | 276,145 | 295,382 | 282,138 | ||||||||||||||
Core Net Income | 14,452 | 21,797 | 19,541 | 21,038 | 14,888 | 5,296 | 6,361 | ||||||||||||||
Core return on average tangible common equity | 15.25% | 10.20% | 7.65% | 7.53% | 5.39% | 7.27% | 9.14% | ||||||||||||||
Total noninterest expenses | $17,937 | $27,203 | $42,287 | $72,362 | $117,587 | $27,118 | $26,232 | ||||||||||||||
Net interest income | 38,431 | 57,562 | 65,878 | 91,560 | 98,441 | 23,786 | 25,527 | ||||||||||||||
Total noninterest income | 1,650 | 1,761 | 2,406 | 5,475 | 43,241 | 9,688 | 7,641 | ||||||||||||||
Less: gain (loss) on sale of securities | 485 | — | 110 | — | 1,719 | — | 108 | ||||||||||||||
Operating revenue | 39,596 | 59,323 | 68,174 | 97,035 | 139,963 | 33,474 | 33,060 | ||||||||||||||
Efficiency Ratio | 45.30% | 45.86% | 62.03% | 74.57% | 84.01% | 81.01% | 79.35% | ||||||||||||||
Total noninterest expenses | $17,937 | $27,203 | $42,287 | $72,362 | $117,587 | $27,118 | $26,232 | ||||||||||||||
As of and for the Year Ended (Unaudited) | As of and for the Three Months Ended March 31, (Unaudited) | ||||||||||||||||||||
(Dollars in thousands, except per share data) | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 | 2026 | ||||||||||||||
Less: merger expenses | — | — | — | 163 | 2,675 | 232 | — | ||||||||||||||
Less: Amortization of intangibles | — | — | — | — | 2,538 | 537 | 693 | ||||||||||||||
Core noninterest expenses | 17,937 | 27,203 | 42,287 | 72,199 | 112,374 | 26,349 | 25,539 | ||||||||||||||
Net interest income | 38,431 | 57,562 | 65,878 | 91,560 | 98,441 | 23,786 | 25,527 | ||||||||||||||
Total noninterest income | 1,650 | 1,761 | 2,406 | 5,475 | 43,241 | 9,688 | 7,641 | ||||||||||||||
Less: gain (loss) on sale of securities | 485 | — | 110 | — | 1,719 | — | 108 | ||||||||||||||
Operating revenue | 39,596 | 59,323 | 68,174 | 97,035 | 139,963 | 33,474 | 33,060 | ||||||||||||||
Core efficiency ratio | 45.30% | 45.86% | 62.03% | 74.40% | 80.29% | 78.72% | 77.25% | ||||||||||||||
Diluted Weighted Average Shares Outstanding | $5,230 | $10,704 | $10,823 | $11,018 | $12,368 | $12,469 | $12,305 | ||||||||||||||
Diluted Core Earnings: Per Share | 2.76 | 2.04 | 1.81 | 1.91 | 1.20 | 0.42 | 0.52 | ||||||||||||||
As of the Three Months Ended (Unaudited) | ||||||||||||||||||||||||
(Dollars in thousands, except per share data) | June 30, 2024 | Sept. 30, 2024 | December 31, 2024 | March 31, 2025 | June 30, 2025 | Sept. 30, 2025 | December 31, 2025 | March 31, 2026 | ||||||||||||||||
Net income to common shareholders | $4,345 | $5,185 | $5,707 | $4,705 | $4,591 | $(2,000) | $4,905 | $5,911 | ||||||||||||||||
Add: merger costs | — | — | 163 | 232 | 291 | 2,137 | 15 | — | ||||||||||||||||
Add: Amortization of intangibles | — | — | — | 537 | 806 | 503 | 692 | 693 | ||||||||||||||||
Less: Gain (loss) of securities | — | — | — | — | — | 1,721 | (2) | 108 | ||||||||||||||||
Less: Tax effect of adjustments | — | — | 37 | 178 | 253 | 212 | 164 | 135 | ||||||||||||||||
Core Net Income | 4,345 | 5,185 | 5,833 | 5,296 | 5,435 | (1,293) | 5,450 | 6,361 | ||||||||||||||||
Average assets | 2,854,883 | 2,985,653 | 3,041,591 | 3,173,124 | 3,298,670 | 3,531,906 | 3,436,889 | 3,408,376 | ||||||||||||||||
Core return on average assets | 0.61% | 0.69% | 0.76% | 0.68% | 0.66% | -0.15% | 0.63% | 0.76% | ||||||||||||||||
Net Interest Income | $21,302 | $23,011 | $23,918 | $23,786 | $23,529 | $25,513 | $25,613 | $25,527 | ||||||||||||||||
Noninterest Income | 1,361 | 1,316 | 1,813 | 9,688 | 13,206 | 12,930 | 7,417 | 7,641 | ||||||||||||||||
Noninterest Expense | 16,725 | 18,581 | 18,773 | 27,118 | 30,746 | 32,109 | 27,614 | 26,232 | ||||||||||||||||
Pretax Pre-Provision Return | 5,939 | 5,746 | 6,959 | 6,356 | 5,989 | 6,333 | 5,417 | 6,936 | ||||||||||||||||
Add: merger costs | — | — | 163 | 232 | 291 | 2,137 | 15 | — | ||||||||||||||||
Add: Amortization of intangibles | — | — | — | 537 | 806 | 503 | 692 | 693 | ||||||||||||||||
Less: Gain (loss) of securities | — | — | — | — | — | 1,721 | (2) | 108 | ||||||||||||||||
Pretax Pre-Provision Core Return | 5,939 | 5,746 | 7,122 | 7,125 | 7,086 | 7,252 | 6,126 | 7,521 | ||||||||||||||||
Average assets | 2,854,883 | 2,985,653 | 3,041,591 | 3,173,124 | 3,298,670 | 3,531,906 | 3,436,889 | 3,408,376 | ||||||||||||||||
Pretax Pre-Provision Core Return on Average Assets | 0.83% | 0.76% | 0.93% | 0.91% | 0.86% | 0.81% | 0.71% | 0.89% | ||||||||||||||||
Total shareholders equity | $280,219 | $286,827 | $337,317 | $343,189 | $349,545 | $339,613 | $346,925 | $353,354 | ||||||||||||||||
Less: intangible assets | 1,792 | 1,792 | 1,792 | 68,675 | 67,870 | 68,080 | 70,394 | 69,702 | ||||||||||||||||
Tangible common equity | 278,427 | 285,035 | 335,525 | 274,514 | 281,675 | 271,533 | 276,531 | 283,652 | ||||||||||||||||
Common shares outstanding at period end | 11,006 | 11,013 | 12,307 | 12,471 | 12,483 | 12,261 | 12,261 | 12,307 | ||||||||||||||||
As of the Three Months Ended (Unaudited) | ||||||||||||||||||||||||
(Dollars in thousands, except per share data) | June 30, 2024 | Sept. 30, 2024 | December 31, 2024 | March 31, 2025 | June 30, 2025 | Sept. 30, 2025 | December 31, 2025 | March 31, 2026 | ||||||||||||||||
Tangible book value per share | 25.30 | 25.88 | 27.26 | 22.01 | 22.57 | 22.15 | 22.55 | 23.05 | ||||||||||||||||
Total assets at end of period | 2,983,553 | 3,085,847 | 3,039,338 | 3,228,827 | 3,386,495 | 3,516,522 | 3,317,508 | 3,418,377 | ||||||||||||||||
Less: Intangible Assets | 1,792 | 1,792 | 1,792 | 68,675 | 67,870 | 68,080 | 70,394 | 69,702 | ||||||||||||||||
Adjusted total assets at end of period | 2,981,761 | 3,084,055 | 3,037,546 | 3,160,152 | 3,318,625 | 3,448,442 | 3,247,114 | 3,348,675 | ||||||||||||||||
Tangible common equity to tangible assets | 9.34% | 9.24% | 11.05% | 8.69% | 8.49% | 7.87% | 8.52% | 8.47% | ||||||||||||||||
Total average shareholders equity | 277,637 | 283,726 | 292,202 | 341,193 | 343,492 | 345,831 | 344,020 | 352,294 | ||||||||||||||||
Less: average intangible assets | 1,792 | 1,792 | 1,792 | 45,811 | 68,398 | 67,606 | 67,875 | 70,156 | ||||||||||||||||
Average tangible common equity | 275,845 | 281,934 | 290,410 | 295,382 | 275,094 | 278,225 | 276,145 | 282,138 | ||||||||||||||||
Net income to common shareholders | 4,345 | 5,185 | 5,707 | 4,705 | 4,591 | (2,000) | 4,905 | 5,911 | ||||||||||||||||
Return on average tangible common equity | 6.32% | 7.30% | 7.80% | 6.46% | 6.69% | -2.85% | 7.05% | 8.50% | ||||||||||||||||
Average tangible common equity | $275,845 | $281,934 | $290,410 | $295,382 | $275,094 | $278,225 | $276,145 | $282,138 | ||||||||||||||||
Core Net Income | 4,345 | 5,185 | 5,833 | 5,296 | 5,435 | (1,293) | 5,450 | 6,361 | ||||||||||||||||
Core return on average tangible common equity | 6.32% | 7.30% | 7.97% | 7.27% | 7.92% | -1.84% | 7.83% | 9.14% | ||||||||||||||||
Total noninterest expenses | 16,725 | 18,581 | 18,773 | 27,118 | 30,746 | 32,109 | 27,614 | 26,232 | ||||||||||||||||
Net interest income | 21,302 | 23,011 | 23,918 | 23,786 | 23,529 | 25,513 | 25,613 | 25,527 | ||||||||||||||||
Total noninterest income | 1,361 | 1,316 | 1,813 | 9,688 | 13,206 | 12,930 | 7,417 | 7,641 | ||||||||||||||||
Less: gain (loss) on sale of securities | — | — | — | — | — | 1,721 | (2) | 108 | ||||||||||||||||
Operating revenue | 22,663 | 24,327 | 25,731 | 33,474 | 36,735 | 36,722 | 33,032 | 33,060 | ||||||||||||||||
Efficiency Ratio | 73.80% | 76.38% | 72.96% | 81.01% | 83.70% | 87.44% | 83.60% | 79.35% | ||||||||||||||||
Total noninterest expenses | $16,725 | $18,581 | $18,773 | $27,118 | $30,746 | $32,109 | $27,614 | $26,232 | ||||||||||||||||
Less: merger expenses | -— | — | 163 | 232 | 291 | 2,137 | 15 | — | ||||||||||||||||
Less: Amortization of intangibles | — | — | — | 537 | 806 | 503 | 692 | 693 | ||||||||||||||||
Core noninterest expenses | 16,725 | 18,581 | 18,610 | 26,349 | 29,649 | 29,469 | 26,907 | 25,539 | ||||||||||||||||
Net interest income | 21,302 | 23,011 | 23,918 | 23,786 | 23,529 | 25,513 | 25,613 | 25,527 | ||||||||||||||||
Total noninterest income | 1,361 | 1,316 | 1,813 | 9,688 | 13,206 | 12,930 | 7,417 | 7,641 | ||||||||||||||||
Less: gain (loss) on sale of securities | — | — | — | — | — | 1,721 | (2) | 108 | ||||||||||||||||
Operating revenue | 22,663 | 24,327 | 25,731 | 33,474 | 36,735 | 36,722 | 33,032 | 33,060 | ||||||||||||||||
Core efficiency ratio | 73.80% | 76.38% | 72.32% | 78.72% | 80.71% | 80.25% | 81.46% | 77.25% | ||||||||||||||||
Diluted Weighted Average Shares Outstanding | 11,000 | 11,012 | 11,067 | 12,469 | 12,478 | 12,268 | 12,261 | 12,305 | ||||||||||||||||
Diluted Core Earnings: Per Share | 0.40 | 0.47 | 0.53 | 0.42 | 0.44 | (0.11) | 0.44 | 0.52 | ||||||||||||||||
• | Affect the difference between the interest that we earn on assets and the interest that we pay on liabilities, which impacts our overall net interest income and profitability; |
• | Adversely affect the ability of borrowers to meet obligations under variable or adjustable-rate loans and other debt instruments (including due to an inability to refinance loans), which, in turn, affects our loss rates on those assets; |
• | Decrease the demand for interest-rate based products and services, including loans and deposits; |
• | Affect our ability to hedge various forms of market and interest rate risk and may decrease the profitability or protection or increase the risk or cost associated with such hedges; |
• | Increase the unrealized losses on our available-for-sale investment portfolio; and |
• | Affect mortgage prepayment speeds and result in the impairment of capitalized mortgage servicing assets, reduce the value of loans held for sale and increase the volatility of mortgage banking revenues, potentially adversely affecting our results of operations. |
• | we may incur substantial costs in identifying and evaluating potential acquisitions and merger partners, including related to due diligence activities, financial modeling, and the negotiation of definitive agreements; |
• | our estimates and judgments used to evaluate credit, operations, management, compliance, risk management, and market risks relating to target businesses may not be accurate; |
• | any institutions or businesses we acquire may have distressed assets and there can be no assurance that we will be able to realize the value we predict from those assets or that we will make sufficient provisions or have sufficient capital for future losses; |
• | we may be required to take write-downs or write-offs, restructuring and impairment, or other charges related to any institutions or businesses we acquire that could have a significant negative effect on our financial condition and results of operations; |
• | there may be substantial lag-time between completing an acquisition and generating sufficient revenue, assets and/or deposits to support costs of the expansion; |
• | our management’s attention in negotiating a transaction and integrating the operations and personnel of the combining businesses may be diverted from our existing business and we may not be able to successfully integrate such operations and personnel; |
• | we may not be able to obtain regulatory approval for an acquisition target on the timeline we expect or at all; |
• | we may enter new markets where we lack local experience or that introduce new risks to our operations, or that otherwise result in adverse effects on our results of operations; |
• | we may introduce new products and services we are not equipped to manage or that introduce new risks to our operations, or that otherwise result in adverse effects on our results of operations; |
• | we may obtain intangible assets in connection with an acquisition, or the intangible assets we obtain may become impaired, which could result in adverse short-term effects on our results of operations; |
• | we may assume liabilities in connection with an acquisition, including both unrecorded liabilities that are not discovered at the time of the transaction and known potential liabilities that are not properly evaluated or quantified, and the repayment of such liabilities may have an adverse effect on our results of operations, financial condition and the value of our common stock; or |
• | we may lose key employees and customers that were part of the reason we pursued an acquisition. |
• | affect the difference between the interest that we earn on assets and the interest that we pay on liabilities, which impacts our overall net interest income and profitability; |
• | adversely affect the ability of borrowers to meet obligations under variable or adjustable-rate loans and other debt instruments (including due to an inability to refinance loans), which, in turn, affects our loss rates on those assets; |
• | decrease the demand for interest rate-based products and services, including loans and deposits; |
• | affect our ability to hedge various forms of market and interest rate risk and may decrease the profitability or protection or increase the risk or cost associated with such hedges; |
• | increase the unrealized losses on our available-for-sale investment portfolio; and |
• | affect mortgage prepayment speeds and result in the impairment of capitalized mortgage servicing assets, reduce the value of loans held for sale and increase the volatility of mortgage banking revenues, potentially adversely affecting our results of operations. |
• | actual or anticipated variations in quarterly or annual operating results, financial conditions or credit quality; |
• | changes in business or economic conditions; |
• | changes in accounting standards, policies, guidance, interpretations or principles; |
• | changes in recommendations or research reports about us or the financial services industry in general published by securities analysts; |
• | the failure of securities analysts to cover, or to continue to cover, us after this offering; |
• | changes in financial estimates or publication of research reports and recommendations by financial analysts or actions taken by rating agencies with respect to us or other financial institutions; |
• | news reports relating to trends, concerns and other issues in the financial services industry; |
• | reports related to the impact of natural or manmade disasters in our market; |
• | perceptions in the marketplace regarding us and or our competitors; |
• | sudden increases in the demand for our common stock, including as a result of any “short squeezes”; |
• | significant acquisitions or business combinations, strategic partnerships, joint ventures or capital commitments by or involving us or our competitors; |
• | additional investments from third parties; |
• | additions or departures of key personnel; |
• | future sales or issuance of additional shares of common stock; |
• | fluctuations in the stock price and operating results of our competitors; |
• | changes or proposed changes in laws or regulations, or differing interpretations thereof affecting our business, or enforcement of these laws or regulations; |
• | new technology used, or services offered, by competitors; |
• | additional investments from third parties; or |
• | geopolitical conditions such as acts or threats of terrorism, pandemics or military conflicts. |
• | the establishment or use of accounts or profiles with stolen, falsified, or synthetic identities to receive student aid refunds; |
• | the diversion of funds through account takeover, phishing, or other cyber-enabled schemes; |
• | the processing of disbursements tied to ineligible students or inaccurate institutional certifications; |
• | the deposit, transfer, or withdrawal of improperly obtained Title IV funds; and |
• | control failures by us, by educational institutions, or other third parties that result in undetected improper payments and the loss of funds. |
• | adverse developments in our borrowers’ industries and, in particular, declines in real estate values; |
• | our ability to maintain compliance with federal and state laws that regulate our business and capital levels; |
• | our ability to raise capital as needed by our business; |
• | our ability to manage growth; |
• | the loss of any of our key employees; |
• | changes in the interest rates affecting our deposits, loans, and securities portfolio; |
• | our ability to maintain adequate liquidity and control our cost of funds; |
• | the strength of the economy in our current and future market areas, as well as general economic, market, or business conditions; |
• | negative developments in the financial industry and credit markets; |
• | an insufficient allowance for credit losses as a result of inaccurate assumptions or otherwise; |
• | the ability of our current and any future markets to weather a downturn in the economy; |
• | our potential growth, including our entrance or expansion into new markets, the opportunities that may be presented to and pursued by us and the need for sufficient capital to support that growth; |
• | changes in our competitive position, competitive actions by other financial institutions and the competitive nature of the financial services industry and our ability to compete effectively against other financial institutions in our banking markets; |
• | changes in laws, regulations and the policies of federal or state regulators and agencies; |
• | governmental monetary and fiscal policies, including the policies of the Federal Reserve; |
• | our ability to maintain internal control over financial reporting and an effective risk management framework; |
• | our effective use of technology or an interruption or breach in security of our information systems; |
• | our reliance on secondary sources, such as FHLB advances, sales of securities and loans, federal funds lines of credit from correspondent banks and out-of-market time deposits, to meet our liquidity needs; |
• | inaccurate or incomplete information about our clients; |
• | our ability to assess and manage our asset quality; |
• | natural disasters, pandemics or other public health crises, geopolitical events and conflicts, war, terrorist activities or civil unrest and their effects on the economic and business environments in which we operate; |
• | risks associated with unauthorized access, cyber-crime and other threats to data security; |
• | our use of the net proceeds from this offering; and |
• | other factors that are discussed in the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” |
• | on an actual basis; |
• | on a pro forma basis, giving effect to (a) the 2-for-1 forward split of our common stock and (b) the filing and effectiveness of the articles of amendment to our Articles; and |
• | on a pro forma as adjusted basis, giving effect to the pro forma adjustments set forth above, the Net Employee Grants and the offering and sale of shares of our common stock at the assumed initial public offering price per share of $15.00, which is the midpoint of the price range set forth on the cover page of this prospectus, resulting in net proceeds to us, after deducting underwriting discounts and estimated offering expenses payable by us and the application of the net proceeds therefrom as described under “Use of Proceeds”. |
As of March 31, 2026 | |||||||||
(Dollars in thousands) | Actual | Pro Forma | Pro Forma As Adjusted(1) | ||||||
Cash and Cash Equivalents | $190,323 | $ 190,323 | $ 278,557 | ||||||
Liabilities | |||||||||
Deposits | $2,966,594 | $2,966,594 | $2,966,594 | ||||||
Subordinated Debt | 63,463 | 63,463 | 63,463 | ||||||
Other Liabilities | 34,966 | 34,966 | 34,966 | ||||||
Total liabilities | 3,065,023 | 3,065,023 | 3,065,023 | ||||||
Shareholders’ Equity | |||||||||
Preferred stock, $0 par value, 10,000,000 shares authorized, no shares issued or outstanding. Common stock, $1.00 par value per share (actual), $0.50 par value per share (pro forma and pro forma as adjusted), 100,000,000 shares authorized; 12,307,426 shares issued and outstanding (actual); 24,614,852 shares issued and outstanding (pro forma); 30,245,752 shares issued and outstanding (pro forma as adjusted). | 12,307 | 12,307 | 15,122 | ||||||
Additional paid-in capital | 240,684 | 240,684 | 314,659 | ||||||
Retained earnings | 101,160 | 101,160 | 101,160 | ||||||
Net accumulated other comprehensive income | (797) | (797) | (797) | ||||||
Total shareholders’ equity | 353,354 | 353,354 | 430,144 | ||||||
Total liabilities and shareholders’ equity | 3,418,377 | 3,418,377 | 3,495,167 | ||||||
(1) | Each $1.00 increase (decrease) in the assumed initial public offering price of $15.00 per share, which is the midpoint of the price range set forth on the cover page of this prospectus, would increase (decrease) the net proceeds that we receive from this offering by approximately $5.1 million, assuming that the number of shares of common stock offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting the estimated underwriting discounts and commissions and estimated offering expenses payable by us. Similarly, each increase (decrease) of 1,000,000 shares in the number of shares of common stock offered by us would increase (decrease) the net proceeds that we receive from this offering by approximately $14.0 million, assuming the assumed initial public offering price remains the same, and after deducting underwriting discounts and commissions and estimated offering expenses payable by us. |
Per Share | ||||||
Assumed initial public offering price per share of common stock | $15.00 | |||||
Pro forma net tangible book value (deficit) per share of common stock before giving effect to this offering | 11.46 | |||||
Increase in pro forma net tangible book value (deficit) per share to new investors existing shareholders | 0.35 | |||||
Pro forma net tangible book value (deficit) per share of common stock after this giving effect to this offering | $ | 11.81 | ||||
Dilution in pro forma as adjusted net tangible book value (deficit) per share to investors in this offering | $ | (3.19) | ||||
Shares Purchased | Total Consideration | ||||||||||||||
Number | Percent | Amount | Percent | Average Price Per Share | |||||||||||
Existing shareholders | 24,745,752 | 82% | $249,917,256 | 75% | $10.86 | ||||||||||
New investors | 5,500,000 | 18% | $82,500,000 | 25% | $15.00 | ||||||||||
Total | 30,245,752 | 100.0% | $332,417,256 | 100.0% | |||||||||||
• | an increase of $1.2 million in investment income, as investments were $174.1 million more year over year; |
• | a $363 thousand decrease in deposit interest expense, as the Bank decreased interest rates paid on interest bearing deposits; |
• | a $886 thousand decrease in noninterest expense; and |
• | a $930 thousand decrease in the provision for credit losses. |
For the Three Months Ended March 31, | Change | |||||||||||
(dollars in thousands) | 2026 | 2025 | $ | % | ||||||||
Interest income | ||||||||||||
Loans | $40,063 | $39,938 | $125 | 0.31% | ||||||||
Securities, available for sale | 3,692 | 1,598 | 2,094 | 131.05% | ||||||||
Securities, held to maturity | — | 655 | (655) | (100.00)% | ||||||||
Deposits in Banks and short-term investments | 1,986 | 2,218 | (232) | (10.47)% | ||||||||
Total interest income | 45,741 | 44,409 | 1,332 | 3.00% | ||||||||
Interest expense | ||||||||||||
Deposits | 19,076 | 19,439 | (363) | (1.87)% | ||||||||
Subordinated debt, net | 1,019 | 982 | 37 | 3.77% | ||||||||
Other borrowings | 119 | 202 | (83) | (41.06)% | ||||||||
Total interest expense | 20,214 | 20,623 | (409) | (1.98)% | ||||||||
Net interest income before the provision for/(recovery of) credit losses | 25,527 | 23,786 | 1,741 | 7.32% | ||||||||
For the Three Months Ended March 31, | ||||||||||||||||||
2026 | 2025 | |||||||||||||||||
(Dollars in thousands) | Average Balance | Interest Inc/Exp | Average Yield/Rate | Average Balance | Interest Inc/Exp | Average Yield/Rate | ||||||||||||
Assets | ||||||||||||||||||
Loans(1) | $2,656,562 | $40,063 | 6.12% | $2,637,549 | $39,938 | 6.14% | ||||||||||||
Securities, available for sale(2) | 319,900 | 3,692 | 4.68% | 113,292 | 1,599 | 5.72% | ||||||||||||
Securities, held to maturity(2) | — | — | 0.00% | 49,306 | 655 | 5.39% | ||||||||||||
Deposits in Banks and short-term investments | 210,574 | 1,986 | 3.82% | 193,852 | 2,218 | 4.64% | ||||||||||||
Total interest-bearing assets | 3,187,036 | 45,741 | 5.82% | 2,994,000 | 44,409 | 6.02% | ||||||||||||
Noninterest-earning assets(3) | 221,340 | 179,124 | ||||||||||||||||
Total assets | 3,408,376 | 3,173,124 | ||||||||||||||||
Liabilities and shareholders’ equity | ||||||||||||||||||
Transaction accounts | 389,712 | 3,139 | 3.27% | 303,442 | 2,918 | 3.90% | ||||||||||||
Money market and savings | 847,185 | 6,293 | 3.01% | 588,848 | 5,006 | 3.45% | ||||||||||||
Time | 972,238 | 9,644 | 4.02% | 1,094,475 | 11,515 | 4.27% | ||||||||||||
Total interest-bearing deposits | 2,209,135 | 19,076 | 3.50% | 1,986,765 | 19,439 | 3.97% | ||||||||||||
Sub debt | 63,453 | 1,019 | 6.51% | 63,347 | 982 | 6.29% | ||||||||||||
Borrowings | 12,535 | 119 | 3.85% | 18,073 | 202 | 4.53% | ||||||||||||
Total interest-bearing liabilities | 2,285,123 | 20,214 | 3.59% | 2,068,185 | 20,623 | 4.04% | ||||||||||||
Noninterest-bearing demand deposits | 731,313 | 714,900 | ||||||||||||||||
Other liabilities | 39,646 | 48,846 | ||||||||||||||||
Shareholders’ equity | 352,294 | 341,193 | ||||||||||||||||
Total liabilities and shareholders’ equity | 3,408,376 | 3,173,124 | ||||||||||||||||
Net interest spread(4) | 2.23% | 1.98% | ||||||||||||||||
Net interest income and spread | 25,527 | 23,786 | ||||||||||||||||
Net interest income/margin(5) | 3.25% | 3.22% | ||||||||||||||||
(1) | Loan balance includes both loans held for investment and loans held for sale. Nonaccrual loans are included in total loan balances. No adjustment has been made for these loans in the yield calculations. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs. |
(2) | US government Agency residential mortgage-backed securities, non-agency residential mortgage-backed securities, US Agency commercial mortgage backed securities, asset backed securities, and corporate securities. |
(3) | Noninterest-earning assets includes the allowance for credit losses. |
(4) | Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities. |
(5) | Net interest margin is net interest income divided by total interest-earning assets. |
For the Three Months Ended March 31, | |||||||||
2026 vs 2025 | |||||||||
Variance Due To | |||||||||
(Dollars in thousands) | Volume | Yield/Rate | Total | ||||||
Interest-earning assets: | |||||||||
Loans(1) | $288 | $(163) | $125 | ||||||
Securities, available for sale(2) | 2,916 | (822) | 2,094 | ||||||
Securities, held to maturity(2) | (655) | — | (655) | ||||||
Deposits in Banks and short-term investments | 191 | (423) | (232) | ||||||
Total interest-earnings assets | 2,740 | (1,408) | 1,332 | ||||||
Interest-bearing liabilities: | |||||||||
Interest-bearing demand deposits | 829 | (608) | 221 | ||||||
Money market and savings deposits | 2,197 | (909) | 1,288 | ||||||
Time deposits | (1,286) | (586) | (1,872) | ||||||
Total deposits | 1,740 | (2,103) | (363) | ||||||
Subordinated debt, net | 2 | 35 | 37 | ||||||
Other borrowings | (62) | (21) | (83) | ||||||
Total interest-bearing liabilities | 1,680 | (2,089) | (409) | ||||||
(1) | Loan balance includes both loans held for investment and loans held for sale. Nonaccrual loans are included in total loan balances. No adjustment has been made for these loans in the yield calculations. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs. |
(2) | US government Agency residential mortgage-backed securities, non-agency residential mortgage-backed securities, US Agency commercial mortgage backed securities, asset backed securities, and corporate securities. |
For the Three Months Ended March 31, | ||||||||||||
(Dollars in thousands) | 2026 | 2025 | $ Increase (Decrease) | % Increase (Decrease) | ||||||||
Service charges on deposit accounts | $6,825 | $7,834 | $(1,009) | 12.88% | ||||||||
Bank-owned life insurance income | 554 | 344 | 210 | 61.05% | ||||||||
Gain on sale of securities, net | 108 | — | 108 | 100.00% | ||||||||
Other | 154 | 1,510 | (1,356) | (89.80)% | ||||||||
7,641 | 9,688 | (2,047) | (21.13)% | |||||||||
• | a $214 thousand increase in interchange and card revenue in the first quarter of 2026 versus the comparative 2025 quarter; |
• | $2.4 million decrease in servicing fees in the first quarter of 2026; |
• | $2.3 million in university fees (including both transaction activity and subscriptions) during the first quarter of 2026, compared to $1.4 million during the first quarter of 2025; and |
• | a $293 thousand increase in service charges during the first quarter of 2026 versus the comparative 2025 quarter. |
For the Three Months Ended March 31, | ||||||||||||
(Dollars in thousands) | 2026 | 2025 | $ Increase (Decrease) | % Increase (Decrease) | ||||||||
Compensation and benefits | $12,399 | $12,381 | $17 | 0.15% | ||||||||
Occupancy and equipment | 4,325 | 3,000 | 1,325 | 44.17% | ||||||||
Data processing | 1,952 | 1,844 | 108 | 5.87% | ||||||||
Federal deposit insurance premiums | 1,050 | 795 | 255 | 32.08% | ||||||||
Service Fees | 75 | 1,778 | (1,703) | (95.79)% | ||||||||
Professional Fees | 2,506 | 1,371 | 1,135 | 82.78% | ||||||||
Directors Fees | 326 | 278 | 48 | 17.34% | ||||||||
Supplies | 456 | 216 | 240 | 111.11% | ||||||||
Amortization of intangibles | 693 | 537 | 156 | 28.88% | ||||||||
Consumer fraud and transaction losses | 1,338 | 3,516 | (2,178) | (61.95)% | ||||||||
Other operating expenses | 1,112 | 1,402 | (290) | (20.68)% | ||||||||
26,232 | 27,118 | (886) | (3.27)% | |||||||||
• | Unauthorized electronic transactions, such as debit card, ACH, or wire fraud; |
• | Account or student profile takeover and identity theft incidents; |
• | Check fraud, including altered, counterfeit, or stolen checks; |
• | Social engineering and/or phishing scams and authorized push payment fraud; and |
• | Merchant disputes and chargebacks associated with fraudulent activity. |
• | Growth in transaction volumes and increased use of digital and electronic payment channels; |
• | Evolving fraud schemes and the sophistication of threat actors; |
• | Effectiveness of the Company’s fraud detection, prevention, and monitoring controls; |
• | Customer or student behavior and susceptibility to fraud schemes; and |
• | Macroeconomic conditions that may impact fraud incidence and recovery rates. |
For the Three Months Ended March 31, 2026 | |||||||||
(Dollars in thousands) | Community Banking | BM Tech | Total | ||||||
Net Interest Income | |||||||||
Interest Income | $45,741 | $— | $45,741 | ||||||
Interest Expense | (20,183) | (31) | (20,214) | ||||||
Funds Transfer Credit | (5,603) | 5,603 | — | ||||||
Net Interest Income | 19,955 | 5,572 | 25,527 | ||||||
Provision for Credit Losses | 398 | — | 398 | ||||||
Net interest income after Provision for Credit Losses | 20,353 | 5,572 | 25,925 | ||||||
Interchange and card revenue | — | 2,220 | 2,220 | ||||||
Service Charges | 295 | 1,987 | 2,282 | ||||||
University fees-transaction activity | — | 934 | 934 | ||||||
University fees-subscriptions | — | 1,389 | 1,389 | ||||||
Bank-owned life insurance income | 554 | — | 554 | ||||||
Gain on sale of securities, net | 108 | — | 108 | ||||||
Other noninterest income(1) | 154 | — | 154 | ||||||
Total noninterest Income | 1,111 | 6,530 | 7,641 | ||||||
Total Employee Salary and Benefits | 7,730 | 4,669 | 12,399 | ||||||
Occupancy and Equipment | 1,378 | 2,947 | 4,325 | ||||||
Data Processing | 665 | 1,287 | 1,952 | ||||||
Total Professional Fees | 801 | 1,705 | 2,506 | ||||||
Consumer fraud and transaction losses | 2 | 1,336 | 1,338 | ||||||
Other noninterest expense(2) | 2,387 | 1,325 | 3,712 | ||||||
Total Noninterest Expense | 12,963 | 13,269 | 26,232 | ||||||
Expense allocation | — | — | — | ||||||
Net Income (loss) before taxes | 8,501 | (1,167) | 7,334 | ||||||
Income tax expense (benefit) | 1,681 | (258) | 1,423 | ||||||
Net Income (loss) | 6,820 | (909) | 5,911 | ||||||
Period Ending Assets | 3,316,017 | 102,360 | 3,418,377 | ||||||
(1) | Other noninterest income includes trust, rental and other miscellaneous income. |
(2) | Other noninterest expense included in other expenses are costs for legal and regulatory filings, audit fees, other contractual services, and other miscellaneous expenses. |
For the Three Months Ended March 31, 2025 | |||||||||
(Dollars in thousands) | Community Banking | BM Tech | Total | ||||||
Net Interest Income | |||||||||
Interest Income | $44,409 | $— | $44,409 | ||||||
Interest Expense | (20,602) | (21) | (20,623) | ||||||
Funds Transfer Credit | (3,919) | 3,919 | — | ||||||
Net Interest Income | 19,888 | 3,898 | 23,786 | ||||||
Provision for Credit Losses | (532) | — | (532) | ||||||
Net interest income after Provision for Credit Losses | 19,356 | 3,898 | 23,254 | ||||||
Interchange and card revenue | 387 | 1,619 | 2,006 | ||||||
Servicing Fees | — | 2,425 | 2,425 | ||||||
Service Charges | 284 | 1,705 | 1,989 | ||||||
University fees-transaction activity | — | 522 | 522 | ||||||
University fees-subscriptions | — | 892 | 892 | ||||||
Bank-owned life insurance income | 344 | — | 344 | ||||||
Gain on sale of securities, net | — | — | — | ||||||
Other noninterest income(1) | 110 | 1,400 | 1,510 | ||||||
Total noninterest Income | 1,125 | 8,563 | 9,688 | ||||||
Total Employee Salary and Benefits | 8,240 | 4,141 | 12,381 | ||||||
Occupancy and Equipment | 1,160 | 1,840 | 3,000 | ||||||
Data Processing | 589 | 1,255 | 1,844 | ||||||
Total Professional Fees | 893 | 478 | 1,371 | ||||||
Consumer fraud and transaction losses | (3) | 3,519 | 3,516 | ||||||
Other noninterest expense(2) | 3,953 | 1,053 | 5,006 | ||||||
Total Noninterest Expense | 14,832 | 12,286 | 27,118 | ||||||
Expense allocation | — | — | — | ||||||
Net Income (loss) before taxes | 5,649 | 175 | 5,824 | ||||||
Income tax expense (benefit) | 1,119 | — | 1,119 | ||||||
Net Income | 4,530 | 175 | 4,705 | ||||||
Period Ending Assets | 3,117,983 | 110,805 | 3,228,788 | ||||||
(1) | Other noninterest income includes trust, rental and other miscellaneous income. |
(2) | Other noninterest expense included in other expenses are costs for legal and regulatory filings, audit fees, other contractual services, and other miscellaneous expenses. |
For the Years Ended December 31, | ||||||||||||
Change | ||||||||||||
(Dollars in thousands) | 2025 | 2024 | $ | % | ||||||||
Interest income | ||||||||||||
Loans | $166,678 | $158,146 | $8,532 | 5.40% | ||||||||
Securities, available for sale | 11,337 | 6,856 | 4,481 | 65.36% | ||||||||
Securities, held to maturity | 1,778 | 4,662 | (2,884) | (61.86)% | ||||||||
Deposits in Banks and short-term investments | 9,641 | 6,422 | 3,219 | 50.12% | ||||||||
Total interest income | 189,434 | 176,086 | 13,348 | 7.58% | ||||||||
Interest expense: | ||||||||||||
Deposits | 86,170 | 78,508 | 7,662 | 9.76% | ||||||||
Subordinated debt, net | 4,252 | 3,371 | 881 | 26.13% | ||||||||
Other borrowings | 571 | 2,647 | (2,076) | (78.43)% | ||||||||
Total interest expense | 90,993 | 84,526 | 6,467 | 7.65% | ||||||||
Net interest income before the provision for/(recovery of) credit losses | 98,441 | 91,560 | 6,881 | 7.52% | ||||||||
For the Years Ended December 31, | ||||||||||||||||||
2025 | 2024 | |||||||||||||||||
(Dollars in thousands) | Average Balance | Interest Inc/Exp | Average Yield/Rate | Average Balance | Interest Inc/Exp | Average Yield/Rate | ||||||||||||
Interest-Earning Assets | ||||||||||||||||||
Loans(1) | $2,685,002 | $166,678 | 6.21% | $2,502,674 | $158,146 | 6.32% | ||||||||||||
Securities, available for sale(2) | 231,684 | 11,337 | 4.89% | 125,199 | 6,856 | 5.48% | ||||||||||||
Securities, held to maturity(2) | 28,015 | 1,778 | 6.35% | 72,369 | 4,662 | 6.44% | ||||||||||||
Deposits in Banks and short-term investments | 215,142 | 9,641 | 4.48% | 111,139 | 6,422 | 5.78% | ||||||||||||
Total interest-bearing assets | 3,159,843 | 189,434 | 6.00% | 2,811,381 | 176,086 | 6.26% | ||||||||||||
Noninterest-earning assets(3) | 201,498 | 128,320 | ||||||||||||||||
Total assets | 3,361,341 | 2,939,701 | ||||||||||||||||
Liabilities and shareholders’ equity | ||||||||||||||||||
Transaction accounts | 28,435 | 181 | 0.64% | 26,854 | 231 | 0.86% | ||||||||||||
Money market and savings | 836,527 | 32,862 | 3.93% | 800,548 | 33,937 | 4.24% | ||||||||||||
Time | 1,285,609 | 53,127 | 4.13% | 981,169 | 44,340 | 4.52% | ||||||||||||
Total interest-bearing deposits | 2,150,570 | 86,170 | 4.01% | 1,808,571 | 78,508 | 4.34% | ||||||||||||
For the Years Ended December 31, | ||||||||||||||||||
2025 | 2024 | |||||||||||||||||
(Dollars in thousands) | Average Balance | Interest Inc/Exp | Average Yield/Rate | Average Balance | Interest Inc/Exp | Average Yield/Rate | ||||||||||||
Sub debt | 63,387 | 4,252 | 6.71% | 63,281 | 3,371 | 5.33% | ||||||||||||
Borrowings | 14,150 | 571 | 4.03% | 53,129 | 2,647 | 4.98% | ||||||||||||
Total interest-bearing liabilities | 2,228,107 | 90,993 | 4.08% | 1,924,981 | 84,526 | 4.39% | ||||||||||||
Noninterest-bearing demand deposits | 745,622 | 702,852 | ||||||||||||||||
Other liabilities | 43,964 | 30,451 | ||||||||||||||||
Shareholders’ equity | 343,648 | 281,282 | ||||||||||||||||
Total liabilities and shareholders’ equity | 3,361,341 | 2,939,566 | ||||||||||||||||
Net interest spread(4) | 1.91% | 1.87% | ||||||||||||||||
Net interest income and spread | 98,441 | 91,560 | ||||||||||||||||
Net interest income/margin(5) | 3.12% | 3.26% | ||||||||||||||||
(1) | Loan balance includes both loans held for investment and loans held for sale. Nonaccrual loans are included in total loan balances. No adjustment has been made for these loans in the yield calculations. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs. |
(2) | US government Agency residential mortgage-backed securities, non-agency residential mortgage-backed securities, US Agency commercial mortgage backed securities, asset backed securities, and corporate securities. |
(3) | Noninterest-earning assets includes the allowance for credit losses. |
(4) | Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities. |
(5) | Net interest margin is net interest income divided by total interest-earning assets. |
For the Years Ended December 31, | |||||||||
2025 vs 2024 | |||||||||
Variance Due To | |||||||||
(Dollars in thousands) | Volume | Yield/Rate | Total | ||||||
Interest-earning assets: | |||||||||
Loans(1) | $11,522 | $(2,990) | $8,532 | ||||||
Securities, available for sale(2) | 5,831 | (1,350) | 4,481 | ||||||
Securities, held to maturity(2) | (2,857) | (27) | (2,884) | ||||||
Deposits in Banks and short-term investments | 5,621 | (2,402) | 3,219 | ||||||
Total interest-earnings assets | 20,117 | (6,769) | 13,348 | ||||||
Interest-bearing liabilities: | |||||||||
Transaction accounts | 14 | (64) | (50) | ||||||
Money market and savings | 1,525 | (2,600) | (1,075) | ||||||
Time | 13,758 | (4,971) | 8,787 | ||||||
Total interest-bearing deposits | 15,297 | (7,635) | 7,662 | ||||||
Sub debt | 6 | 875 | 881 | ||||||
Borrowings | (1,942) | (134) | (2,076) | ||||||
Total interest-bearing liabilities | 13,361 | (6,894) | 6,467 | ||||||
Net Interest Income | 6,756 | 125 | 6,881 | ||||||
(1) | Loan balance includes both loans held for investment and loans held for sale. Nonaccrual loans are included in total loan balances. No adjustment has been made for these loans in the yield calculations. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs. |
(2) | US government Agency residential mortgage-backed securities, non-agency residential mortgage-backed securities, US Agency commercial mortgage backed securities, asset backed securities, and corporate securities. |
For the Years Ended December 31, | ||||||||||||
(Dollars in thousands) | 2025 | 2024 | $ Increase (Decrease) | % Increase (Decrease) | ||||||||
Service charges on deposit accounts | $36,981 | $3,256 | $33,725 | 1035.78% | ||||||||
Bank-owned life insurance income | 1,809 | 1,208 | 601 | 49.75% | ||||||||
Gain on sale of securities, net | 1,719 | — | 1,719 | 100.00% | ||||||||
Other | 2,732 | 1,011 | 1,721 | 170.23% | ||||||||
43,241 | 5,475 | 37,766 | 689.79% | |||||||||
• | a $6.4 million increase in interchange and card revenue; |
• | $12.1 million in servicing fees during 2025, compared to no such fees during 2024; |
• | $7.1 million in University fees (including both transaction activity and subscriptions), compared to no such fees during 2024; and |
• | an $8.1 million increase in service charges. |
For the Years Ended December 31, | ||||||||||||
(Dollars in thousands) | 2025 | 2024 | $ Increase (Decrease) | % Increase (Decrease) | ||||||||
Compensation and benefits | $55,098 | $29,455 | $25,643 | 87.06% | ||||||||
Occupancy and equipment | 15,554 | 4,382 | 11,172 | 254.95% | ||||||||
Data processing | 8,181 | 2,063 | 6,118 | 296.56% | ||||||||
Federal deposit insurance premiums | 3,892 | 2,951 | 941 | 31.89% | ||||||||
Service Fees | 2,000 | 25,256 | (23,256) | (92.08)% | ||||||||
Professional Fees | 11,989 | 3,330 | 8,659 | 260.03% | ||||||||
Directors Fees | 1,222 | 1,018 | 204 | 20.04% | ||||||||
Amortization of intangibles | 2,538 | — | 2,538 | 100.00% | ||||||||
Consumer fraud and transaction losses | 10,357 | 421 | 9,936 | 2360.10% | ||||||||
Other operating expenses | 6,756 | 3,486 | 3,270 | 93.80% | ||||||||
117,587 | 72,362 | 45,225 | 62.50% | |||||||||
(Dollars in thousands) | Community Banking | BM Tech | Total | ||||||
Net Interest Income | |||||||||
Interest Income | $189,434 | $— | $189,434 | ||||||
Interest Expense | (90,869) | (124) | (90,993) | ||||||
Funds Transfer Credit | (18,088) | 18,088 | — | ||||||
Net Interest Income | 80,477 | 17,964 | 98,441 | ||||||
Provision for Credit Losses | (8,541) | — | (8,541) | ||||||
Net interest income after Provision for Credit Losses | 71,936 | 17,964 | 89,900 | ||||||
Interchange and card revenue | 1,354 | 7,197 | 8,551 | ||||||
Servicing Fees | — | 12,092 | 12,092 | ||||||
Service Charges | 1,216 | 7,986 | 9,202 | ||||||
University fees-transaction activity | — | 2,234 | 2,234 | ||||||
University fees-subscriptions | — | 4,902 | 4,902 | ||||||
Bank-owned life insurance income | 1,809 | — | 1,809 | ||||||
Gain on sale of securities, net | 1,719 | — | 1,719 | ||||||
Other noninterest income(1) | 1,145 | 1,587 | 2,732 | ||||||
Total noninterest Income | 7,243 | 35,998 | 43,241 | ||||||
Total Employee Salary and Benefits | 33,098 | 22,000 | 55,098 | ||||||
Occupancy and Equipment | 5,120 | 10,434 | 15,554 | ||||||
Data Processing | 2,594 | 5,587 | 8,181 | ||||||
Total Professional Fees | 6,904 | 5,085 | 11,989 | ||||||
Consumer fraud and transaction losses | 22 | 10,335 | 10,357 | ||||||
Other noninterest expense(2) | 11,656 | 4,752 | 16,408 | ||||||
Total Noninterest Expense | 59,394 | 58,193 | 117,587 | ||||||
Net Income (loss) before taxes | 19,785 | (4,231) | 15,554 | ||||||
Income tax expense (benefit) | 4,351 | (998) | 3,353 | ||||||
Net Income (loss) | 15,434 | (3,233) | 12,201 | ||||||
Period Ending Assets | 3,215,076 | 102,432 | 3,317,508 | ||||||
(1) | Other noninterest income includes trust, rental and other miscellaneous income. |
(2) | Other noninterest expense included in other expenses are costs for legal and regulatory filings, audit fees, other contractual services, and other miscellaneous expenses. |
As of March 31, | As of December 31, | ||||||||
(Dollars in thousands) | 2026 | 2025 | 2024 | ||||||
Total assets | $3,418,337 | $3,317,508 | $3,039,338 | ||||||
Total loans (net of provision) | 2,663,348 | 2,627,281 | 2,573,418 | ||||||
Total investments | 331,641 | 312,090 | 168,624 | ||||||
Total deposits | 2,966,594 | 2,795,673 | 2,508,421 | ||||||
Total subordinated notes | 63,463 | 63,436 | 63,329 | ||||||
Total equity | 353,354 | 346,925 | 337,317 | ||||||
For the Three Months Ended March 31, 2026 | For the Year Ended December 31, 2025 | For the Year Ended December 31, 2024 | ||||||||||||||||
(Dollars in thousands) | Amount | % of Loans | Amount | % of Loans | Amount | % of Loans | ||||||||||||
Construction Land & Land Development | $283,894 | 10.7% | $255,740 | 9.7% | $314,687 | 12.2% | ||||||||||||
Other Commercial Real Estate | 1,449,799 | 54.4% | 1,449,044 | 55.2% | 1,492,444 | 58.0% | ||||||||||||
Owner-Occupied Commercial Real Estate | 268,905 | 10.1% | 295,346 | 11.2% | 264,670 | 10.3% | ||||||||||||
Commercial Industrial and Agricultural | 327,404 | 12.3% | 299,853 | 11.4% | 268,860 | 10.4% | ||||||||||||
Residential Real Estate | 352,532 | 13.2% | 346,601 | 13.2% | 251,308 | 9.8% | ||||||||||||
Consumer | 1,935 | 0.1% | 1,590 | 0.1% | 1,850 | 0.1% | ||||||||||||
Allowance for Credit Losses-Loans | (21,121) | 0.8% | (20,893) | (0.8)% | (20,402) | (0.8)% | ||||||||||||
Total loans, net of allowance for credit losses on loans and leases(1) | 2,663,348 | 2,627,281 | 2,573,418 | |||||||||||||||
(1) | Includes deferred (fees) costs and unamortized (discounts) premiums, net of $(6.5), $(6.9) and $(7.4) million at March 31, 2026, December 31, 2025 and December 31, 2024, respectively. |
As of March 31, 2026 | |||||||||
(Dollars in thousands) | Loan Balance | % of Commercial Real Estate | Weighted Average Loan-to-Value(1) | ||||||
Multi-residential | $448,916 | 25.9% | 53.66% | ||||||
Industrial | 293,382 | 16.9% | 53.68% | ||||||
Office | 230,981 | 13.3% | 55.42% | ||||||
Retail | 218,959 | 12.6% | 48.54% | ||||||
Self Storage | 163,767 | 9.5% | 60.58% | ||||||
Mixed use | 143,131 | 8.3% | 56.25% | ||||||
Residential | 104,640 | 6.0% | 54.30% | ||||||
Land & Dev | 59,984 | 3.5% | 48.01% | ||||||
All other types(2) | 68,587 | 4.0% | 44.57% | ||||||
Total(3) | 1,732,347 | 100.0% | 53.58% | ||||||
(1) | Based on the As-Stabilized value unless still classified as AD&C, in which case the As-Is or As-Completed value is utilized, as appropriate. |
(2) | Types of collateral in the “all other types” category are those that individually make up less than 5.0% of CRE concentrations and include Elder Care, Hospitality, Mobile Home Parks, RV Parks, and Parking Facilities. |
(3) | Excludes loans secured by Farmland. |
As of December 31, 2025 | |||||||||
(Dollars in thousands) | Loan Balance | % of Commercial Real Estate | Weighted Average Loan-to-Value(1) | ||||||
Multi-residential | $417,080 | 24.5% | 54.72% | ||||||
Industrial | 305,092 | 17.9% | 53.60% | ||||||
Office | 237,791 | 14.0% | 55.15% | ||||||
Self Storage | 214,000 | 12.6% | 48.16% | ||||||
Retail | 169,635 | 10.0% | 61.00% | ||||||
Mixed use | 143,117 | 8.4% | 56.37% | ||||||
Residential | 92,857 | 5.5% | 54.20% | ||||||
Land & Dev | 48,604 | 2.9% | 47.84% | ||||||
All other types(2) | 75,227 | 4.4% | 44.87% | ||||||
Total(3) | 1,703,403 | 100.0% | 53.79% | ||||||
(1) | Based on the As-Stabilized value unless still classified as AD&C, in which case the As-Is or As-Completed value is utilized, as appropriate. |
(2) | Types of collateral in the “all other types” category are those that individually make up less than 5.0% of CRE concentrations and include Elder Care, Hospitality, Mobile Home Parks, RV Parks, and Parking Facilities. |
(3) | Excludes loans secured by Farmland. |
As of December 31, 2024 | |||||||||
(Dollars in thousands) | Loan Balance | % of Commercial Real Estate | Weighted Average Loan-to-Value(1) | ||||||
Multi-residential | $441,171 | 24.4% | 55.27% | ||||||
Industrial | 288,657 | 16.0% | 53.65% | ||||||
Office | 276,478 | 15.3% | 54.69% | ||||||
Self Storage | 221,739 | 12.3% | 59.35% | ||||||
Retail | 217,322 | 12.0% | 48.91% | ||||||
Mixed use | 186,526 | 10.3% | 53.92% | ||||||
Residential | 30,794 | 1.7% | 52.55% | ||||||
Land & Dev | 48,085 | 2.7% | 48.89% | ||||||
All other types(2) | 95,059 | 5.3% | 48.68% | ||||||
Total(3) | 1,805,832 | 100.0% | 53.76% | ||||||
(1) | Based on the As-Stabilized value unless still classified as AD&C, in which case the As-Is or As-Completed value is utilized, as appropriate. |
(2) | Types of collateral in the “all other types” category are those that individually make up less than 5.0% of CRE concentrations and include Elder Care, Hospitality, Mobile Home Parks, RV Parks, and Parking Facilities. |
(3) | Excludes loans secured by Farmland. |
As of March 31, 2026 | |||||||||
(Dollars in thousands) | Loan Balance | % of Commercial Real Estate | Number of Loans | ||||||
North Carolina | $961,631 | 55.5% | 159 | ||||||
Georgia | 271,144 | 15.7% | 36 | ||||||
South Carolina | 279,464 | 16.1% | 47 | ||||||
Virginia | 72,582 | 4.2% | 17 | ||||||
Tennessee | 45,416 | 2.6% | 3 | ||||||
All other states | 102,110 | 5.9% | 18 | ||||||
Total | 1,732,347 | 100.0% | 280 | ||||||
As of December 31, 2025 | |||||||||
(Dollars in thousands) | Loan Balance | % of Commercial Real Estate | Number of Loans | ||||||
North Carolina | $905,178 | 53.1% | 168 | ||||||
Georgia | 278,601 | 16.4% | 37 | ||||||
South Carolina | 269,197 | 15.8% | 46 | ||||||
Virginia | 101,213 | 5.9% | 19 | ||||||
Tennessee | 43,965 | 2.6% | 3 | ||||||
All other states | 105,248 | 6.2% | 21 | ||||||
Total | 1,703,403 | 100.0% | 294 | ||||||
As of December 31, 2024 | |||||||||
(Dollars in thousands) | Loan Balance | % of Commercial Real Estate | Number of Loans | ||||||
North Carolina | $940,733 | 52.1% | 182 | ||||||
Georgia | 279,944 | 15.5% | 50 | ||||||
South Carolina | 268,828 | 14.9% | 36 | ||||||
Virginia | 106,644 | 5.9% | 23 | ||||||
Tennessee | 51,035 | 2.8% | 3 | ||||||
All other states | 158,648 | 8.8% | 26 | ||||||
Total | 1,805,832 | 100.0% | 320 | ||||||
As of March 31, 2026 | |||||||||||||||
(Dollars in thousands) | Due in 1 year or less | Due after 1 year through 5 years | Due after 5 years through 15 years | Due after 15 years | Total | ||||||||||
Loans: | |||||||||||||||
Construction Land & Land Development | $143,399 | $139,868 | $626 | $— | $283,894 | ||||||||||
Other Commercial Real Estate | 379,753 | 1,065,045 | 5,002 | — | 1,449,799 | ||||||||||
Owner-Occupied Commercial Real Estate | 44,088 | 174,236 | 50,581 | — | 268,905 | ||||||||||
Commercial Industrial | 185,792 | 119,505 | 22,108 | — | 327,404 | ||||||||||
Residential Real Estate | 16,745 | 261,241 | 68,034 | 6,512 | 352,532 | ||||||||||
Consumer | 1,224 | 448 | 263 | — | 1,935 | ||||||||||
Total loans | 771,001 | 1,760,342 | 146,614 | 6,512 | 2,684,469 | ||||||||||
As of March 31, 2026 | |||||||||||||||
(Dollars in thousands) | Fixed Interest Rates | Floating or Adjustable Rates | Total | ||||||||||||
Loans: | |||||||||||||||
Construction Land & Land Development | $76,528 | $207,364 | $283,894 | ||||||||||||
Other Commercial Real Estate | 913,936 | 535,863 | 1,449,799 | ||||||||||||
Owner-Occupied Commercial Real Estate | 197,937 | 70,969 | 268,905 | ||||||||||||
Commercial Industrial | 77,648 | 249,756 | 327,404 | ||||||||||||
Residential Real Estate | 237,160 | 115,373 | 352,532 | ||||||||||||
Consumer | 1,230 | 705 | 1,935 | ||||||||||||
Total loans | 1,504,439 | 1,180,030 | 2,684,469 | ||||||||||||
As of March 31, 2026 | |||||||||||||||
(Dollars in thousands) | Special Mention | Substandard | Doubtful | Loss | Total | ||||||||||
Loans: | |||||||||||||||
Construction Land & Land Development | $— | $— | $— | $— | $— | ||||||||||
Other Commercial Real Estate | — | 4,150 | — | — | 4,150 | ||||||||||
Owner-Occupied Commercial Real Estate | — | 18,190 | — | — | 18,190 | ||||||||||
Commercial Industrial | — | — | — | — | — | ||||||||||
Residential Real Estate | — | 64 | — | — | 64 | ||||||||||
Consumer | — | — | — | — | |||||||||||
— | 22,404 | — | — | 22,404 | |||||||||||
As of December 31, 2025 | |||||||||||||||
(Dollars in thousands) | Special Mention | Substandard | Doubtful | Loss | Total | ||||||||||
Loans: | |||||||||||||||
Construction Land & Land Development | $— | $— | $— | $— | $— | ||||||||||
Other Commercial Real Estate | 11,025 | 4,884 | — | — | 15,909 | ||||||||||
Owner-Occupied Commercial Real Estate | — | 17,368 | — | — | 17,368 | ||||||||||
Commercial Industrial | — | — | — | — | — | ||||||||||
Residential Real Estate | — | — | — | — | — | ||||||||||
Consumer | — | — | — | — | — | ||||||||||
11,205 | 22,252 | — | — | 33,277 | |||||||||||
As of December 31, 2024 | |||||||||||||||
(Dollars in thousands) | Special Mention | Substandard | Doubtful | Loss | Total | ||||||||||
Loans: | |||||||||||||||
Construction Land & Land Development | $— | $— | $— | $— | $— | ||||||||||
Other Commercial Real Estate | — | — | — | — | — | ||||||||||
Owner-Occupied Commercial Real Estate | — | 17,418 | — | — | 17,418 | ||||||||||
Commercial Industrial | — | — | — | — | — | ||||||||||
Residential Real Estate | — | — | — | — | — | ||||||||||
Consumer | — | — | — | — | — | ||||||||||
— | 17,418 | — | — | 17,418 | |||||||||||
For the Three Months ended March 31, | For the Twelve Months ended December 31, | |||||||||||||||||
2026 | 2025 | 2024 | ||||||||||||||||
(Dollars in thousands) | Dollars | % of Total | Dollars | % of Total | Dollars | % of Total | ||||||||||||
Loans: | ||||||||||||||||||
Construction Land & Land Development | $4,795 | 22.7% | $4,182 | 20.0% | $5,526 | 27.1% | ||||||||||||
Other Commercial Real Estate | 9,160 | 43.4% | 9,385 | 44.9% | 9,210 | 45.1% | ||||||||||||
Owner-Occupied Commercial Real Estate | 1,454 | 6.9% | 1,456 | 7.0% | 1,359 | 6.7% | ||||||||||||
Commercial Industrial | 3,175 | 15.0% | 3,350 | 16.0% | 2,514 | 12.3% | ||||||||||||
Residential Real Estate | 2,521 | 11.9% | 2,513 | 12.0% | 1,788 | 8.8% | ||||||||||||
Consumer | 16 | 0.1% | 8 | 0.1% | 5 | 0.0% | ||||||||||||
Total allowance for credit losses — Loans | 21,121 | 100.0% | 20,894 | 100.0% | 20,402 | 100.0% | ||||||||||||
For the Three Months ended March 31, | ||||||||||||
2026 | 2025 | |||||||||||
(Dollars in thousands) | Dollars | % of Total | Dollars | % of Total | ||||||||
Loans: | ||||||||||||
Construction Land & Land Development | $4,795 | 22.7% | $5,559 | 25.6% | ||||||||
Other Commercial Real Estate | 9,160 | 43.4% | 10,294 | 47.4% | ||||||||
Owner-Occupied Commercial Real Estate | 1,454 | 6.9% | 1,329 | 6.1% | ||||||||
Commercial Industrial | 3,175 | 15.0% | 2,729 | 12.6% | ||||||||
Residential Real Estate | 2,521 | 11.9% | 1,774 | 8.2% | ||||||||
Consumer | 16 | 0.1% | 8 | 0.0% | ||||||||
Total allowance for credit losses — Loans | 21,121 | 100% | 21,693 | 100.0% | ||||||||
As of March 31, 2026 | As of December 31, 2025 | As of December 31, 2024 | ||||||||||||||||
(Dollars in thousands) | Activity | % of Average Loans | Activity | % of Average Loans | Activity | % of Average Loans | ||||||||||||
Loans receivable | $2,684,469 | — | $2,648,174 | $2,593,820 | ||||||||||||||
Allowance for loan losses - Loans | 20,893 | 0.779% | 20,402 | 0.787% | 18,897 | 0.847% | ||||||||||||
Net (charge-offs) recoveries: | ||||||||||||||||||
Construction land & land development | 0 | — | 1 | — | 1 | — | ||||||||||||
Other commercial real estate | — | — | (2,754) | (0.19)% | — | — | ||||||||||||
Owner-occupied commercial real estate | — | — | — | — | — | — | ||||||||||||
Commercial industrial & agricultural | — | — | — | — | — | — | ||||||||||||
Residential real estate | — | — | — | — | — | — | ||||||||||||
Consumer | (4) | (0.23)% | (29) | (59)% | (46) | (2.37)% | ||||||||||||
Provision for credit losses | 232 | 3,273 | 1,550 | |||||||||||||||
Allowance for credit losses — Loans | 21,121 | 0.787% | 20,893 | 0.789% | 20,402 | 0.787% | ||||||||||||
As of March 31, 2026 | ||||||
Carrying Value | % of Total | |||||
Available-for-sale: | ||||||
(At amortized cost) | ||||||
Agency residential mortgage-backed securities | $289,888 | 87.14% | ||||
Non-Agency residential mortgage-backed securities | 17,033 | 4.54% | ||||
Agency commercial mortgage-backed securities | 5,977 | 1.67% | ||||
Asset Backed Securities | 17,773 | 5.04% | ||||
Corporate | 2,000 | 0.60% | ||||
Total available-for-sale | 332,672 | 100.00% | ||||
As of December 31, | ||||||||||||
2025 | 2024 | |||||||||||
(Dollars in thousands) | Carrying Value | % of Total | Carrying Value | % of Total | ||||||||
Available-for-sale: | ||||||||||||
(At amortized cost) | ||||||||||||
Agency residential mortgage-backed securities | $292,071 | 93.39% | $43,253 | 36.35% | ||||||||
Non-Agency residential mortgage-backed securities | 7,750 | 2.48% | 21,865 | 18.38% | ||||||||
Agency commercial mortgage-backed securities | 5,979 | 1.91% | 19,000 | 15.97% | ||||||||
Asset-Backed Securities | 4,927 | 1.58% | 31,893 | 26.81% | ||||||||
Corporate | 2,000 | 0.64% | 2,966 | 2.49% | ||||||||
Total available for sale | 312,727 | 100.00% | 118,977 | 100.00% | ||||||||
As of December 31, | ||||||||||||
2025 | 2024 | |||||||||||
(Dollars in thousands) | Carrying Value | % of Total | Carrying Value | % of Total | ||||||||
(At amortized cost) | ||||||||||||
Non-Agency residential mortgage-backed securities | — | —% | $4,178 | 8.07% | ||||||||
Commercial mortgage-backed securities | — | —% | $22,537 | 43.55% | ||||||||
Asset backed securities | — | % | 19,496 | 387.67% | ||||||||
Corporate bonds | — | —% | 5,550 | 10.72% | ||||||||
Total held-to-maturity | — | —% | 51,761 | 100.00% | ||||||||
As of March 31, 2026 | |||||||||||||||
Due in one year or less | Due in one year through five years | Due after five through ten years | Due after ten years | Total | |||||||||||
Weighted Average Yield | Weighted Average Yield | Weighted Average Yield | Weighted Average Yield | Weighted Average Yield | |||||||||||
Available-for-sale: | |||||||||||||||
Agency residential mortgage-backed securities | 2.45% | 2.92% | 4.66% | 4.66% | |||||||||||
Non-Agency residential mortgage backed securities | $ — | — | 4.56% | 4.57% | 4.57% | ||||||||||
Agency commercial mortgage-backed securities | 4.28% | 4.22% | 4.24% | ||||||||||||
Non-Agency commercial mortgage-backed securities | — | — | — | — | — | ||||||||||
Asset backed securities | — | — | 4.60% | 5.01% | 4.65% | ||||||||||
Corporate | — | — | 5.06% | — | 5.06% | ||||||||||
Total available-for-sale | 4.65% | ||||||||||||||
As of December 31, 2025 | |||||||||||||||
Due in one year or less | Dues after one year through five years | Due after five years through ten years | Due after ten years | Total | |||||||||||
(Dollars in thousands) | Weighted Avg Yield | Weighted Avg Yield | Weighted Avg Yield | Weighted Avg Yield | Weighted Avg Yield | ||||||||||
Available-for-sale: | |||||||||||||||
Residential government sponsored mortgage-backed securities | $ — | 2.54% | 2.97% | 4.87% | 4.87% | ||||||||||
Non-Agency residential mortgage backed securities | — | — | 4.80% | 4.36% | 4.36% | ||||||||||
Commercial mortgage-backed securities | — | 4.63% | 4.72% | — | 4.70% | ||||||||||
Asset backed securities | — | — | 5.04% | 5.72% | 5.22% | ||||||||||
Corporate bonds | — | — | 5.06% | — | 5.06% | ||||||||||
Total available for sale | — | 4.60% | 4.89% | 4.88% | 4.87% | ||||||||||
As of March 31, 2026 | ||||||||||||
Amortized Cost | Gross Realized Gains | Gross Unrealized Losses | Fair Value | |||||||||
(Dollars in thousands) | ||||||||||||
Available-for-sale: | ||||||||||||
Agency residential mortgage-backed securities | $289,888 | $499 | $1,021 | $289,366 | ||||||||
Non-Agency residential mortgage-backed securities | 17,033 | — | 259 | 16,774 | ||||||||
Agency Commercial mortgage-backed securities | 5,977 | — | 18 | 5,959 | ||||||||
Non-Agency commercial mortgage-backed securities | — | — | — | — | ||||||||
Asset backed securities | 17,773 | — | 140 | 17,633 | ||||||||
Corporate bonds | 2,000 | — | 91 | 1,909 | ||||||||
Total | 332,671 | 499 | 1,529 | 331,641 | ||||||||
As of December 31, 2025 | ||||||||||||
(Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||
Available-for-sale: | ||||||||||||
Agency residential mortgage-backed securities | $292,071 | $291 | $547 | $292,815 | ||||||||
Non-Agency residential mortgage-backed securities | 7,750 | 176 | 7,574 | |||||||||
Agency Commercial mortgage-backed securities | 5,979 | — | 15 | 5,964 | ||||||||
Asset backed securities | 4,927 | 1 | 100 | 4,828 | ||||||||
Corporate bonds | 2,000 | — | 91 | 1,909 | ||||||||
Total | 312,727 | 292 | 929 | 312,090 | ||||||||
As of December 31, 2024 | ||||||||||||
(Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||
Available-for-sale: | ||||||||||||
Agency residential mortgage-backed securities | $43,253 | $— | $1,211 | $42,042 | ||||||||
Non-Agency residential mortgage-backed securities | 21,685 | 50 | 474 | 21,261 | ||||||||
Agency commercial mortgage-backed securities | 19,000 | 29 | 20 | 19,009 | ||||||||
Asset backed securities | 31,893 | 72 | 176 | 31,789 | ||||||||
Corporate bonds | 2,966 | — | 204 | 2,762 | ||||||||
Total | 118,977 | 151 | 2,085 | 116,863 | ||||||||
Held-to-maturity: | ||||||||||||
Non-Agency residential mortgage-backed securities | 4,178 | — | 333 | 3,845 | ||||||||
Non-Agency commercial mortgage-backed securities | 22,537 | — | 5,494 | 17,043 | ||||||||
Asset backed securities | 19,496 | 30 | — | 19,526 | ||||||||
Corporate bonds | 5,550 | — | 137 | 5,413 | ||||||||
Total | 51,761 | 30 | 5,964 | 45,827 | ||||||||
As of March 31, 2026 | |||||||||
(Dollars in thousands) | Average Amount | Weighted Average Rate Paid | Percentage of Total Deposits | ||||||
Demand accounts: | |||||||||
Money market | $815,907 | 3.11% | 28% | ||||||
Demand deposits | 731,313 | 0% | 25% | ||||||
Interest bearing accounts | 389,712 | 3.27% | 13% | ||||||
Savings | 31,279 | 0.42% | 1% | ||||||
Total demand deposits | 1,968,211 | 1.94% | 67% | ||||||
Certificates of deposit | 972,238 | 4.02% | 33% | ||||||
Total deposits(1) | 2,940,449 | 2.63% | 100% | ||||||
(1) | Our total estimated uninsured deposits were $500 million as of March 31, 2026. |
For the years ended December 31, | ||||||||||||||||||
2025 | 2024 | |||||||||||||||||
(Dollars in thousands) | Average Amount | Weighted Average Rate Paid | Percentage of Total Deposits | Average Amount | Weighted Average Rate Paid | Percentage of Total Deposits | ||||||||||||
Demand accounts: | ||||||||||||||||||
Money market | $590,874 | 3.58% | 20% | $534,869 | 4.24% | 21% | ||||||||||||
Demand deposits | 672,084 | 0.00% | 23% | 700,899 | 0% | 28% | ||||||||||||
Interest bearing accounts | 314,561 | 3.74% | 11% | 255,316 | 4.5% | 10% | ||||||||||||
Savings | 33,064 | 0.01% | 1% | 37,217 | .04% | 2% | ||||||||||||
Total demand deposits | 1,610,583 | 2.10% | 55% | 1,528,301 | 2.24% | 61% | ||||||||||||
Certificates of deposit | 1,285,609 | 4.13% | 45% | 981,169 | 4.52% | 39% | ||||||||||||
Total deposits(1) | 2,896,192 | 2.98% | 100.0% | $2,509,470 | 3.13% | 100.0% | ||||||||||||
(1) | Our total estimated uninsured deposits were $500 million and $441 million as of December 31, 2025 and 2024, respectively. |
(Dollars in thousands) | Amount | ||
2026 | $560,930 | ||
2027 | 283,603 | ||
2028 | 51,893 | ||
2029 | 925 | ||
2030 | 140 | ||
Thereafter | 93 | ||
Total time deposits | 897,584 | ||
As of March 31, 2026 | |||||||||||||||
Three Months or Less | Three to Six Months | Six to Twelve Months | After Twelve Months | Total | |||||||||||
Brokered CDs | $62,313 | $87,324 | $9,210 | $303,560 | $462,407 | ||||||||||
All Other Time Deposits | 314,989 | 74,749 | 38,281 | 7,158 | 435,177 | ||||||||||
Total Time Deposits | 377,302 | 162,073 | 47,491 | 310,718 | 897,584 | ||||||||||
As of December 31, 2025 | |||||||||||||||
Three Months or Less | Three to Six Months | Six to Twelve Months | After Twelve Months | Total | |||||||||||
Brokered CDs | $208,316 | $63,313 | $87,324 | $311,169 | $669,122 | ||||||||||
All Other Time Deposits | 103,418 | 301,865 | 40,779 | 10,523 | 456,585 | ||||||||||
Total Time Deposits | 311,734 | 366,178 | 128,103 | 321,692 | 1,079,808 | ||||||||||
As of December 31, 2024 | |||||||||||||||
Three Months or Less | Three to Six Months | Six to Twelve Months | After Twelve Months | Total | |||||||||||
Brokered CDs | $403,440 | $166,885 | $150,429 | $132,397 | $853,151 | ||||||||||
All other CDs | 82,517 | 90,205 | 63,771 | 10,277 | 246,770 | ||||||||||
Total Time Deposits | 485,957 | 257,090 | 214,200 | 142,674 | 1,099,921 | ||||||||||
Maturity | Interest Rate | Balance | ||||
January 16, 2026 | 3.8% | $75,000,000 | ||||
As of March 31, 2026 | As of December 31, 2025 | As of December 31, 2024 | |||||||
(Dollars in thousands) | |||||||||
Financial instruments whose contract amounts represent credit risk: | |||||||||
Letters of Credit | $22,452 | $22,398 | $9,622 | ||||||
Undisbursed Construction Loans | 203,261 | 247,825 | 313,124 | ||||||
Other Unfunded Commitments | 182,048 | 216,137 | 243,148 | ||||||
Total | 407,761 | 486,360 | 565,894 | ||||||
Actual | Capital Requirements | |||||||||||
(Dollars in thousands) | Amount | Ratio | Amount | Ratio | ||||||||
First Carolina Financial Services | ||||||||||||
As of March 31, 2026 | ||||||||||||
Total capital to RWA | $350,105 | 12.08% | $231,598 | 8.00% | ||||||||
Tier 1 capital to RWA | 275,157 | 9.49% | 173,698 | 6.00% | ||||||||
Common Equity Tier 1 to RWA | 275,157 | 9.49% | 130,274 | 4.50% | ||||||||
Tier 1 capital to average assets | 275,157 | 8.26% | 133,160 | 4.00% | ||||||||
As of December 31, 2025 | ||||||||||||
Total capital to RWA | $348,284 | 12.00% | $231,879 | 8.00% | ||||||||
Tier 1 capital to RWA | 266,561 | 9.20% | 173,909 | 6.00% | ||||||||
Common Equity Tier 1 to RWA | 266,561 | 9.20% | 130,432 | 4.50% | ||||||||
Tier 1 capital to average assets | 266,561 | 7.90% | 134,285 | 4.00% | ||||||||
As of December 31, 2024 | ||||||||||||
Total capital to RWA | $425,061 | 14.2% | $238,979 | 8.00% | ||||||||
Tier 1 capital to RWA | 337,022 | 11.3% | 179,234 | 6.00% | ||||||||
Common Equity Tier 1 to RWA | 337,022 | 11.3% | 134,426 | 4.50% | ||||||||
Tier 1 capital to average assets | 337,022 | 11.1% | 121,652 | 4.00% | ||||||||
First Carolina Bank | ||||||||||||
As of March 31, 2026 | ||||||||||||
Total capital to RWA | $358,664 | 12.39% | $231,598 | 8.00% | ||||||||
Tier 1 capital to RWA | 334,379 | 11.55% | 173,698 | 6.00% | ||||||||
Common Equity Tier 1 to RWA | 334,379 | 11.55% | 130,274 | 4.50% | ||||||||
Tier 1 capital to average assets | 334,379 | 10.04% | 133,160 | 4.00% | ||||||||
As of December 31, 2025 | ||||||||||||
Total capital to RWA | $349,647 | 12.10% | $231,879 | 8.00% | ||||||||
Tier 1 capital to RWA | 324,960 | 11.20% | 173,909 | 6.00% | ||||||||
Common Equity Tier 1 to RWA | 324,960 | 11.20% | 130,432 | 4.50% | ||||||||
Tier 1 capital to average assets | 324,960 | 9.70% | 134,285 | 4.00% | ||||||||
As of December 31, 2024 | ||||||||||||
Total capital to RWA | $415,554 | 13.9% | $238,979 | 8.00% | ||||||||
Tier 1 capital to RWA | 390,846 | 13.1% | 179,234 | 6.00% | ||||||||
Common Equity Tier 1 to RWA | 390,846 | 13.1% | 134,426 | 4.50% | ||||||||
Tier 1 capital to average assets | 390,846 | 12.9% | 121,652 | 4.00% | ||||||||
Change in Interest Rates (Basis Points) | % Change in Net Interest Income (12 Months) | % Change in Net Interest Income (24 Months) | ||||
+ 300 bps | 7.7% | 11.4% | ||||
+ 200 bps | 5.1% | 7.7% | ||||
+ 100 bps | 2.6% | 4.2% | ||||
Flat | — | — | ||||
- 100 bps | 1.1% | (0.9%) | ||||
- 200 bps | 3.1% | (0.2%) | ||||
- 300 bps | 6.5% | (1.5%) | ||||
Change in Interest Rates (Basis Points) | % Change in Economic Value of Equity | ||
+ 300 bps | 2.9% | ||
+ 200 bps | 2.1% | ||
+ 100 bps | 1.4% | ||
Flat | — | ||
- 100 bps | (1.1%) | ||
- 200 bps | (4.2%) | ||
- 300 bps | (6.9%) | ||













2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Q1 ‘26 | CAGR | |||||||||||||||||||||||||||
Assets | $157 | $206 | $331 | $505 | $658 | $1,067 | $1,418 | $2,112 | $2,275 | $3,039 | $3,318 | $3,418 | 35.1% | ||||||||||||||||||||||||||
Gross Loans | $114 | $138 | $179 | $277 | $431 | $783 | $1,172 | $1,761 | $2,230 | $2,594 | $2,648 | $2,684 | 36.0% | ||||||||||||||||||||||||||
Deposits | $140 | $180 | $301 | $460 | $536 | $823 | $1,106 | $1,675 | $2,361 | $2,508 | $2,796 | $2,967 | 34.7% | ||||||||||||||||||||||||||
Tangible Book Value per Share(1) | $8.61 | $9.66 | $10.18 | $11.97 | $15.34 | $18.01 | $19.72 | $23.79 | $24.63 | $27.26 | $22.55 | $23.05 | 10.1% | ||||||||||||||||||||||||||
(1) | Does not give effect to the 2-for-1 forward stock split of our common stock discussed elsewhere in this prospectus. |


Market Area | Total Population 2026 (Estimated) | Gross Domestic Product ($ in billions) | Projected Population Change 2026-2031 (%) | Projected Median Household Income 2031 ($) | Projected Household Income Change 2026-2031 (%) | Unemployment Rate (%) | ||||||||||||
Raleigh-Cary MSA | 1,611,719 | 110.6 | 8.3 | 121,727 | 13.3 | 3.0 | ||||||||||||
Rocky Mount MSA | 148,258 | 6.9 | 2.8 | 77,992 | 14.5 | 4.8 | ||||||||||||
Wilmington MSA | 498,333 | 17.7 | 9.0 | 96,508 | 13.0 | 3.4 | ||||||||||||
Atlanta-Sandy Springs-Alpharetta MSA | 6,500,242 | 471.7 | 4.2 | 106,823 | 11.4 | 3.3 | ||||||||||||
Virginia Beach-Chesapeake-Norfolk MSA | 1,795,848 | 104 | 0.7 | 98,678 | 11.2 | 3.6 | ||||||||||||
Greensboro-High Point MSA | 808,012 | 52.9 | 3.3 | 78,811 | 12.2 | 3.9 | ||||||||||||
Market Area | Total Population 2026 (Estimated) | Gross Domestic Product ($ in billions) | Projected Population Change 2026-2031 (%) | Projected Median Household Income 2031 ($) | Projected Household Income Change 2026-2031 (%) | Unemployment Rate (%) | ||||||||||||
Columbia MSA | 882,398 | 47.0 | 4.8 | 81,377 | 11.9 | 4.7 | ||||||||||||
Greenville-Anderson-Greer MSA | 1,018,490 | 50.8 | 6.6 | 87,836 | 14.3 | 4.6 | ||||||||||||
Total | 13,263,300 | 861.6 | 4.6(1) | 101,964(1) | 12.0(1) | |||||||||||||
United States | 2.6 | 11.3 | 4.4 | |||||||||||||||
Southeast United States(2) | 2.3 | 10.0 | 3.9 | |||||||||||||||
(1) | Population weighted estimate. |
(2) | Southeast United States is defined as Alabama, Arkansas, Florida, Georgia, Kentucky, Louisiana, Mississippi, North Carolina, South Carolina, Tennessee, Virginia and West Virginia. |
Market Area(1)(2) | Year Entered | Market Deposits ($bn) | Market Rank | Deposit Market Share (%) | Branches | First Carolina Deposits ($mm) | Deposits Per Branch ($mm) | YoY Deposit Growth (%) | ||||||||||||||||
Raleigh-Cary MSA | 2017 | $103 | 7 | 1.87 | 2 | 1,919 | 960 | 7 | ||||||||||||||||
Rocky Mount MSA | 2000 | $3 | 5 | 10.32 | 1 | 318 | 318 | 8 | ||||||||||||||||
Wilmington MSA | 2020 | $26 | 12 | 0.66 | 1 | 175 | 175 | 26 | ||||||||||||||||
Atlanta-Sandy Springs-Alpharetta MSA | 2022 | $240 | 54 | 0.05 | 1 | 119 | 119 | 19 | ||||||||||||||||
Virginia Beach-Chesapeake-Norfolk MSA | 2021 | $30 | 13 | 0.58 | 1 | 175 | 175 | 36 | ||||||||||||||||
Greensboro-High Point MSA | 2009 | $16 | 19 | 0.45 | 1 | 73 | 73 | 7 | ||||||||||||||||
Columbia MSA | 2022 | $27 | 27 | 0.05 | 1 | 15 | 15 | -59 | ||||||||||||||||
Greenville-Anderson-Greer MSA | 2023 | $26 | 39 | 0.02 | 1 | 4 | 4 | 15 | ||||||||||||||||
(1) | Source: S&P Global Market Intelligence and U.S. Bureau of Labor Statistics. |
(2) | Unemployment data as of December 31, 2025; other market deposit data as of June 30, 2025; First Carolina deposit data as of December 31, 2025; total deposit and market share data shown inclusive of First Carolina’s December 31, 2025 deposit data; corporate deposits included in Raleigh-Cary MSA. |
* | Demographic data provided by Claritas based on U.S. Census data |
** | Source: U.S. Bureau of Labor Statistics for MSAs; Alabama Department of Labor for counties; data as of August 2025 |

(1) | Includes total deposits of banks with assets between $20 billion and $1 trillion in First Carolina MSAs in each respective state; deposit cap at $5 billion per branch. |
(2) | Southeastern VA defined as Richmond and Virginia Beach-Chesapeake-Norfolk MSAs. |








• | Enterprising: We have a do-business attitude and are extremely resourceful in finding ways to work with customers. Our commercial bankers are entrepreneurial “player-coaches” with regional bank pedigrees and a keen focus on growing business organically. |
• | Intentional: We do what we say we are going to do, and we are thoughtful about the impacts of our actions, both internally and externally. We are constantly seeking new ways to increase shareholder value through growth opportunities, whether through traditional customer acquisition, developing niche business verticals or evaluating depository or non-depository acquisitions. |
• | Responsive: We strive for frictionless banking experiences, answering the bell directly and quickly and working to exceed expectations in every service level in our business. |
• | Considerate: We lean into community needs in the markets we serve and conduct ourselves in a professional manner in every interaction we have with customers, shareholders, fellow coworkers, and those who regulate our industry. |
• | Business Strategy & Vision: Based in southeastern metropolitan growth markets, our branch-light infrastructure allows us to be focused and scalable, especially when targeting de novo market expansion. We are committed to organic growth and empower employees by investing in people. Our business strategy allows us to compete on relationships, service, and speed and we believe this will be our competitive advantage for future growth opportunities. Our vision is to be at the forefront of industry innovation, as demonstrated by our strategic acquisition of our Payments business. This initiative reflects our commitment to setting new standards of excellence and differentiation in our field. |
• | Brand / Culture: With consistent leadership and a winning mentality, we adhere to our core values and commitment to the community. We emphasize collaborative decision making and service in all aspects. We firmly believe our culture sets us apart from our competitors which gives us a greater ability to recruit talented bankers and grow our customer base. |
• | Market Disruption: We believe the significant consolidation across the South and broader Southeast provides a strong backdrop for market share gains through customer and human capital dislocation. We believe our experience, management team, scale, infrastructure, and capital give us a unique opportunity to capitalize on this opportunity for the future. |
• | Credit: We believe that our conservative underwriting, excellent credit history, active and robust monitoring, and minimal nonperforming assets underscores the conservatism and reliability of our organization. Underwriting and our overall credit culture is a facet of the business we will never compromise. |
• | Performance: We are an industry leader in asset generation capabilities and revenue growth. Our consistent balance sheet and revenue growth, historical expense management, and new sources of fee income position us as industry leaders in overall performance. |
• | Best Places to Work: Recognized by Triangle Business Journal as a top employer in the Raleigh-Durham area. |
• | Spirit of North Carolina Award: Awarded by the United Way of North Carolina for sustainability through engagement, highlighted the success of our fundraising campaigns. |
• | Mid-Market Fast 40: Placed 11th by the state of North Carolina, which honors the state’s leading mid-market growth companies. |
• | Small Business of the Year: Honored by the Rocky Mount Area Chamber of Commerce for our contributions and impact on the local business community in Rocky Mount. |
Full-Service Office | Address | Year First Opened | Approximate Square Footage | Owned or Leased | ||||||||
Rocky Mount, NC | 171 North Winstead Ave. Rocky Mount, NC 27804 | 2000 | 8,339 | Owned | ||||||||
Reidsville, NC | 604 South Scales St. Reidsville, NC 27320 | 2008 | 5,924 | Owned | ||||||||
Raleigh, NC | 2626 Glenwood Ave., Ste 190 Raleigh, NC 27608 | 2017 | 1,648 | Leased | ||||||||
Wilmington, NC | 5815 Oleander Drive, Ste 100 Wilmington, NC 28403 | 2020 | 7,278 | Owned | ||||||||
Cary, NC | 1405 Bradford View Drive Cary, NC 27519 | 2020 | 8,675 | Owned | ||||||||
Virginia Beach, VA | 1864 Laskin Road Virginia Beach, VA 23454 | 2021 | 3,960 | Leased | ||||||||
Columbia, SC | 3000 Devine St Columbia, SC 29205 | 2022 | 2,850 | Leased | ||||||||
Atlanta, GA | 125 Glenridge Point Pkwy Atlanta, GA 30342 | 2022 | 9,600 | Owned | ||||||||
Greenville, SC | 522 N. Church Street Greenville, SC 29601 | 2023 | 5,500 | Owned | ||||||||
Non-Branch Office | Address | Year First Opened | Approximate Square Footage | Owned or Leased | ||||||||
Raleigh, NC (Corporate office–Company) | 2626 Glenwood Ave. Raleigh, NC 27608 | 2015 | 28,733 | Leased | ||||||||
Rocky Mount, NC (Corporate Office— Bank) | 181 North Winstead Ave. Rocky Mount, NC 27804 | 2020 | 26,228 | Owned | ||||||||
• | it may acquire direct or indirect ownership or control of any voting securities of any other bank holding company if, after the acquisition, the bank holding company will directly or indirectly own or control more than 5% of any class of voting securities of the other bank holding company; |
• | it may acquire direct or indirect ownership or control of any voting securities of any bank if, after the acquisition, the bank holding company will directly or indirectly own or control more than 5% of any class of voting securities of the bank; |
• | it or any of its subsidiaries, other than a bank, may acquire all or substantially all of the assets of any bank; or |
• | it may merge or consolidate with any other bank holding company. |
• | the covered institution (i.e., the bank or bank holding company, as applicable) has registered securities under Section 12 of the Exchange Act; or |
• | no other person owns, controls, or holds the power to vote a greater percentage of that class of voting securities immediately after the transaction. |
• | “well capitalized” if it has a Total Risk-Based Capital ratio of 10% or greater, a Tier 1 Risk-Based Capital ratio of 8% or greater, a common equity Tier 1 capital ratio of 6.5% or greater, and a leverage ratio of 5% or greater and is not subject to any order or written directive by the appropriate regulatory authority to meet and maintain a specific capital level for any capital measure; |
• | “adequately capitalized” if it has a Total Risk-Based Capital ratio of 8% or greater, a Tier 1 Risk-Based Capital ratio of 6% or greater, a common equity Tier 1 capital ratio of 4.5% or greater, and a leverage ratio of 4% or greater and is not “well capitalized”; |
• | “undercapitalized” if it has a Total Risk-Based Capital ratio of less than 8%, a Tier 1 Risk-Based Capital ratio of less than 6%, a common equity Tier 1 capital ratio of less than 4.5%, or a leverage ratio of less than 4%; |
• | “significantly undercapitalized” if it has a Total Risk-Based Capital ratio of less than 6%, a Tier 1 Risk-Based Capital ratio of less than 4%, a common equity Tier 1 capital ratio of less than 3%, or a leverage ratio of less than 3%; and |
• | “critically undercapitalized” if the bank has a ratio of tangible equity to total assets that is equal to or less than 2%. |
• | total reported loans for construction, land development and other land, or C&D, represent 100% or more of the institution’s total capital; |
• | total CRE loans (excluding loans secured by owner-occupied properties) represent 300%; or |
• | more of the institution’s total capital, and the outstanding balance of the institution’s CRE loan portfolio has increased by 50% or more during the prior 36 months. |
Name | Age | Position(s) | ||||
Executive Officers | ||||||
Ronald A. Day | 60 | Chairman, President and Chief Executive Officer of the Company and the Bank | ||||
Steven G. Deaton | 63 | Chief Financial Officer and Chief Risk Officer of the Company and the Bank | ||||
Douglas Ford IV | 57 | Chief Banking Officer of the Bank | ||||
Kristen D. Brabble | 35 | Chief Operating Officer of the Company and the Bank | ||||
Patrick W. Pritchard | 56 | Chief Information Officer of the Bank | ||||
O. Stokes Suiter, III | 61 | Chief Credit Officer of the Bank | ||||
Non-Employee Directors | ||||||
Vincent C. Andracchio II | 59 | Director | ||||
Sandra B. Boone | 76 | Director | ||||
John J. Ferebee Jr. | 67 | Director | ||||
Gregory E. Floyd | 49 | Director | ||||
John W. Gussenhoven | 79 | Director | ||||
James A. Lucas, Jr. | 74 | Director | ||||
David S. Oyler | 57 | Director | ||||
Charles A. Paul III | 60 | Director | ||||
Charles A. Robbins | 79 | Director | ||||
Kevin M. Shannon | 69 | Director | ||||
• | serving as a liaison between our chairman/CEO and the independent directors; |
• | facilitating discussion and open dialogue among the independent directors during board meetings, executive sessions and outside of board meetings; |
• | presiding at executive sessions and calling meetings of the non-management directors and/or independent directors; |
• | being available to consult with our chairman to develop board meeting agendas, materials and schedules, including to ensure that there is sufficient time for discussion of all agenda items; and |
• | ensuring availability for consultation and direct communication with our shareholders, if requested and in coordination with senior management. |
• | appointing, compensating, retaining, evaluating, terminating, and overseeing our independent registered public accounting firm; |
• | discussing with our independent registered public accounting firm their independence from management; |
• | reviewing with our independent registered public accounting firm the scope and results of their audit; |
• | approving all audit and permissible non-audit services to be performed by our independent registered public accounting firm; |
• | overseeing the financial reporting process and discussing with management and our independent registered public accounting firm the quarterly and annual financial statements that we file with the SEC; |
• | overseeing our financial and accounting controls and compliance with legal and regulatory requirements; |
• | reviewing our policies on risk assessment and risk management; |
• | reviewing related person transactions; and |
• | establishing procedures for the confidential, anonymous submission of concerns regarding questionable accounting, internal controls, or auditing matters. |
• | reviewing and approving the compensation of our directors, Chief Executive Officer and other executive officers; |
• | reviewing and approving the terms of any employment agreements, severance arrangements, change in control protections, and any other compensatory arrangements for our executive officers; |
• | overseeing our compensation and employee benefit plans; and |
• | appointing and overseeing any compensation consultants. |
• | identifying individuals qualified to become members of our board of directors, consistent with criteria approved by our board of directors; |
• | evaluating the overall effectiveness of our board of directors and its committees; and |
• | reviewing developments in corporate governance compliance and developing and recommending to our board of directors a set of corporate governance guidelines. |
• | assessing whether the risk management functions provide proper oversight of the Company’s risk profile consistent with the risk appetite established by our board of directors; |
• | ensuring issues and concerns are elevated to our board of directors and the audit committee, as appropriate; |
• | assisting our board of directors in defining our risk appetite in our Risk Appetite Statement, including by reviewing our Risk Appetite Statement and recommending to our board of directors any changes thereto; |
• | reviewing, and assessing the effectiveness of, our Enterprise Risk Management program (as established and described in our Enterprise Risk Management Policy), including management’s implementation thereof, and recommending to our board of directors any changes thereto; |
• | monitoring regulatory matters, including regulatory developments and results of examinations; and |
• | evaluating the adequacy of resource allocations to the risk management functions. |
• | Providing oversight over the approval, acceptance and closing of all fiduciary accounts, including review of all invested funds held in a fiduciary capacity; |
• | Reviewing the activities of the Bank’s Trust Department within the Bank’s Trust and Wealth Division, which operates under the First Carolina Wealth brand name; |
• | Reviewing and approving the annual operating budget for the Bank’s Trust Department and annual goals; |
• | Reviewing fiduciary and agency accounts to ensure compliance with investment objectives and performance, applicable laws and regulations and bank policies; |
• | Resolving issues related to conflicts of interest, ethics and self-dealing within the Bank’s Trust Department; |
• | Reviewing the Bank management’s annual review of major vendor and outsourcing contracts; |
• | Reviewing and approving the introduction of new First Carolina Wealth products and services and entry into new markets; and |
• | Reviewing threatened or pending litigation against First Carolina Wealth regarding its fiduciary operations. |
• | Ronald A. Day, Chairman, President and Chief Executive Officer; |
• | Steven G. Deaton, Chief Financial Officer and Chief Risk Officer; and |
• | Douglas Ford IV, Chief Banking Officer of the Bank. |
Name and Principal Position | Year | Salary ($)(1) | Bonus ($) | Stock Awards ($)(2) | Nonequity Incentive Plan Compensation ($) | All Other Compensation ($)(3) | Total ($) | ||||||||||||||
Ronald A. Day (Chairman, President and Chief Executive Officer of the Company and the Bank) | 2025 | $868,269 | $150,000 | $700,000 | — | $629,766 | $2,348,035 | ||||||||||||||
Steven G. Deaton (Chief Financial Officer and Chief Risk Officer of the Company and the Bank) | 2025 | $589,231 | $133,000 | $350,000 | — | $782,969 | $1,855,199 | ||||||||||||||
Douglas Ford IV (Chief Banking Officer of the Bank) | 2025 | $598,077 | — | $350,000 | — | $450,443 | $1,398,520 | ||||||||||||||
(1) | The amounts reported represent the NEO’s base salary earned during the fiscal year covered. |
(2) | The amounts reported in this column represent the value of time-based restricted shares granted to the NEOs based on the grant date fair value of the awards granted in the year shown computed in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 718. |
(3) | Amounts for 2025 reflect perquisites and other benefits received by the NEOs including (i) 401(k) matching contributions of $21,000, $14,425 and $15,115 for Messrs. Day, Deaton and Ford, respectively, (ii) auto allowance of $6,000 for Mr. Day, (iii) country club dues of $15,636 for Mr. Day, (iv) executive physical of $4,150 for Mr. Deaton, (v) the economic benefit of the employer-paid premiums for bank-owned life insurance in the amount of $343,774, $724,661 and $332,689, for Messrs. Day, Deaton and Ford, respectively, which were paid in full and are not anticipated to be a regular recurring expense, and (vi) tax gross ups on vested stock in the amount of $243,356, $39,733 and $102,639, for Messrs. Day, Deaton and Ford, respectively. |
Name | Number of shares or units of stock that have not vested (#)(1) | Market value of shares or units of stock that have not vested ($)(9) | Equity incentive plan awards: Number of unearned shares, units or other rights that have not vested (#) | Equity incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($) | ||||||||
Ronald A. Day | 2,000(2) | $35,000 | — | — | ||||||||
12,000(3) | $210,000 | — | — | |||||||||
32,000(4) | $560,000 | — | — | |||||||||
39,600(5) | $693,000 | — | — | |||||||||
40,000(6) | $700,000 | — | — | |||||||||
Steven G. Deaton | 5,200(7) | $91,000 | — | — | ||||||||
2,400(8) | $42,000 | — | — | |||||||||
18,000(5) | $315,000 | — | — | |||||||||
20,000(6) | $350,000 | — | — | |||||||||
Douglas Ford IV | 1,200(2) | $21,000 | — | — | ||||||||
8,000(3) | $140,000 | — | — | |||||||||
16,000(4) | $280,000 | — | — | |||||||||
18,000(5) | $315,000 | — | — | |||||||||
20,000(6) | $350,000 | — | — | |||||||||
(1) | Amounts give effect to the 2-for-1 forward split of our common stock discussed elsewhere in this prospectus. |
(2) | Unvested portion of restricted shares granted on January 1, 2021. The restricted shares began vesting in five equal annual installments on the grant date. |
(3) | Unvested portion of restricted shares granted on January 1, 2022. The restricted shares began vesting in five equal annual installments on the grant date. |
(4) | Unvested portion of restricted shares granted on May 1, 2023. The restricted shares began vesting in ten equal annual installments on January 1, 2023. |
(5) | Unvested portion of restricted shares granted on January 1, 2024. The restricted shares began vesting in ten equal annual installments on the grant date. |
(6) | Unvested portion of restricted shares granted on January 1, 2025. The restricted shares began vesting in ten equal annual installments on the grant date. |
(7) | Unvested portion of restricted shares granted on March 7, 2022. The restricted shares began vesting in five equal annual installments on January 1, 2022. |
(8) | Unvested portion of restricted shares granted on May 1, 2023. The restricted shares began vesting in five equal annual installments on January 1, 2023. |
(9) | The amount reflects the number of restricted shares granted multiplied by $17.5, the estimated fair market value of a share of our common stock on December 31, 2025, after giving effect to the 2-for-1 forward split of our common stock. |
• | An amount equal to 299% (for Mr. Day), or 200% (for Messrs. Ford and Deaton), of the NEO’s “base amount” as defined in § 280G(b)(3)(A) of the Code (i.e., the executive’s average annual taxable compensation for the preceding five calendar years, as determined in accordance with applicable treasury regulations), payable in a lump sum cash payment on the 61st day following the effective date of the termination of employment, less applicable withholdings, and |
• | If the NEO timely elects continued coverage under the Consolidated Omnibus Budget Reconciliation Act of 1985 (“COBRA”), reimbursement for premiums, at the rate as of the NEO’s termination, for 12 months following termination of employment or, if earlier, until the date on which the NEO is eligible for group health insurance coverage under another employer’s plan. |
Director | Fees Earned or Paid in Cash ($) | Stock Awards ($)(1) | All Other Compensation ($) | Total ($) | ||||||||
Vincent C. Andracchio, II | — | $175,000 | — | $175,000 | ||||||||
Sandra B. Boone | — | $122,500 | — | $122,500 | ||||||||
Director | Fees Earned or Paid in Cash ($) | Stock Awards ($)(1) | All Other Compensation ($) | Total ($) | ||||||||
John J. Ferebee, Jr. | — | $210,000 | — | $210,000 | ||||||||
Gregory E. Floyd | — | $140,000 | — | $140,000 | ||||||||
John W. Gussenhoven | — | $122,500 | — | $122,500 | ||||||||
James A. Lucas, Jr. | — | $201,250 | — | $201,250 | ||||||||
David S. Oyler | — | $157,500 | — | $157,500 | ||||||||
Charles A. Paul, III | — | $192,500 | — | $192,500 | ||||||||
Charles A. Robbins, Jr. | — | $122,500 | — | $122,500 | ||||||||
Kevin M. Shannon | — | — | — | — | ||||||||
(1) | Fees include meeting attendance fees from the prior year issued in restricted shares that vest on the first anniversary of the grant date and referral fees issued in restricted shares that vest on the fifth anniversary of the grant date. In respect of meeting attendance fees, each director was awarded restricted shares in the following amounts (after giving effect to the 2-for-1 forward split of our common stock): Mr. Andracchio – 4,686, Ms. Boone – 2,972, Mr. Ferebee – 6,058, Mr. Floyd – 2,686, Mr. Gussenhoven – 1,828, Mr. Lucas – 4,800, Mr. Oyler –3,028 , Mr. Paul – 4,400, Mr. Robbins – 1,828. Mr. Shannon did not receive a grant of restricted shares in 2025 in respect of meeting attendance fees from the prior year since his service on the Board commenced in February 2025. In respect of referral fees, each director was awarded restricted shares in the following amounts: Mr. Andracchio – 5,314, Ms. Boone – 4,028, Mr. Ferebee – 5,942, Mr. Floyd – 5,314, Mr. Gussenhoven – 5,172, Mr. Lucas – 6,700, Mr. Oyler – 5,972, Mr. Paul – 6,600, Mr. Robbins – 5,172. |
(2) | The amount reflects the number of restricted shares granted multiplied by $17.5, the last trading price of a share of our common stock (after giving effect to the 2-for-1 forward split of our common stock) on the grant date. |
• | we are, were or will be a participant; |
• | the amounts involved exceeded or will exceed $120,000; and |
• | any of our directors, executive officers or beneficial holders of more than 5% of our capital stock, or any immediate family member of or person sharing the household with any of these individuals (other than tenants or employees), had or will have a direct or indirect material interest. |
• | each person known to us to be the beneficial owner of more than 5% of our common stock; |
• | each of our directors and named executive officers individually; and |
• | all of directors and executive officers as a group. |
Prior to the Offering | Immediately Following the Offering | |||||||||||||||||
No Exercise | Full Exercise | |||||||||||||||||
Number of Shares | Percentage | Number of Shares | Percentage | Number of Shares | Percentage | |||||||||||||
Named Executive Officers and Directors | ||||||||||||||||||
Ronald A. Day | 379,600 | 1.5% | 379,600 | 1.3% | 379,600 | 1.2% | ||||||||||||
Steven G. Deaton | 75,000 | * | 75,000 | * | 75,000 | * | ||||||||||||
Douglas Ford IV | 156,000 | * | 156,000 | * | 156,000 | * | ||||||||||||
Vincent C. Andracchio II(1) | 574,188 | 2.3% | 574,188 | 1.9% | 574,188 | 1.8% | ||||||||||||
Sandra B. Boone | 297,782 | 1.2% | 297,782 | * | 297,782 | * | ||||||||||||
John J. Ferebee, Jr.(2) | 337,576 | 1.4% | 337,576 | 1.1% | 337,576 | 1.1% | ||||||||||||
Gregory E. Floyd(3) | 272,472 | 1.1% | 272,472 | * | 272,472 | * | ||||||||||||
John W. Gussenhoven | 318,016 | 1.3% | 318,016 | 1.1% | 318,016 | 1.0% | ||||||||||||
James A. Lucas, Jr.(4) | 665,000 | 2.7% | 665,000 | 2.2% | 665,000.00 | 2.1% | ||||||||||||
David S. Oyler(5) | 69,410 | * | 69,410 | * | 69,410 | * | ||||||||||||
Charles A. Paul, III(6) | 209,576 | * | 209,576 | * | 209,576 | * | ||||||||||||
Charles A. Robbins, Jr.(7) | 371,492 | 1.5% | 371,492 | 1.2% | 371,492 | 1.2% | ||||||||||||
Kevin M. Shannon | 19,000 | * | 19,000 | * | 19,000.00 | * | ||||||||||||
All directors and executive officers of the Company as a group (16 persons) | 4,011,362 | 16.2% | 4,011,362 | 13.3% | 4,011,362 | 12.9% | ||||||||||||
Greater than 5% Shareholders | % | |||||||||||||||||
Ocean Water Investments, LLC(8) | 2,008,000 | 8.1% | 2,008,000 | 6.6% | 2,008,000 | 6.5% | ||||||||||||
* | Represents beneficial ownership or voting power of less than 1%. |
(1) | Includes (i) 200,568 shares of common stock held by the Leon Algernon Dunn, Jr. Irrevocable Life Insurance Trust Dated 3/22/1993 Pattie M. Dunn, Debra W. Williams, and Vincent C. Andracchio, II, Co-Trustees, (ii) 77,624 shares of common stock held by Vincent C. Andracchio II, Debra W. Williams, and Pattie M. Dunn, Co-Trustees, L.A. Dunn, Jr. Marital Trust B U/A/D 4/30/2010, (iii) 5,000 shares of common stock held by Vincent C. Andracchio II, Trustee, Sylvia B. Andracchio Family Trust U/A/D 3/16/1999, (iv) 1,400 shares of common stock held by Genie D. Andracchio, Mr. Andracchio’s spouse, (v) 80,942 shares of common stock held by the L.A. Dunn, Jr. Family Trust A, (vi) 15,716 shares of common stock held by the Leon A. Dunn, Jr. Irrevocable Life Insurance Trust, and (vii) 75,228 shares of common stock held by Guardian Holdings Inc. for which Mr. Andracchio exercises voting and dispositive control over the shares. The address of the foregoing entities is c/o Vincent C. Andracchio II, P.O. Box 7397, Rocky Mount, NC 27804. |
(2) | Includes 44,400 shares of our common stock held by a single GST trust, under agreement dated December 2, 2021, for which Mr. Ferebee serves as trustee. |
(3) | Includes (i) 35,600 shares of our common stock held by S&F Family Office, Inc, (ii) 40,000 shares of our common stock held by Mr. Floyd as custodian and (iii) 62,632 shares of our common stock held by an irrevocable life insurance trust established by Mr. Floyd and for which he serves as trustee. Mr. Floyd exercises voting and dispositive control over the shares held by S&F Family Office, Inc., which has an address of 108 Franck Street, Richlands, North Carolina 28574. |
(4) | Includes (i) 138,906 shares of our common stock held by Springfield Development Corp., (ii) 19,650 shares of our common stock held by The Brother’s Fund, LLC, (iii) 68,430 shares of our common stock held by a single testamentary trust established by Mr. Lucas for the benefit of Mr. Lucas’s immediate family members and (iv) 9,300 shares of our common stock held by Mr. Lucas’s spouse. Mr. Lucas exercises voting and dispositive control over the shares held by the Springfield Development Corp. and The Brother’s Fund, LLC, and the address of the foregoing entities is 4909 Western Boulevard, Suite 200, Raleigh, North Carolina 27606. |
(5) | Includes 45,410 shares of our common stock held by Trifecta Investment Capital, LLC, which has an address of 3560 Lenox Rd NE, Suite 1475, Atlanta, Georgia 30326. Mr. Oyler exercises voting and dispositive control over the shares held by Trifecta Investment Capital, LLC. |
(6) | Includes 96,000 shares of our common stock held by Harbor Island Capital, LLC, which has an address of 1508 Military Cutoff Road, Suite 204, Wilmington, NC 28403. Mr. Paul exercises voting and dispositive control over the shares held by Harbor Island Capital, LLC. |
(7) | Includes 16,000 shares held by Mr. Robbins’ spouse. |
(8) | The address for Ocean Water Investments, LLC is 4901 Glenwood Avenue, Suite 300, Raleigh, NC 27612. |
Number of Shares | Date | ||
17,680,160 | On the date of this prospectus. | ||
375,208 | After 90 days from the date of this prospectus. | ||
6,690,384 | After the Lock-up Period (subject, in some cases, to volume limitations and vesting conditions). | ||
• | 1% of the number of shares of our common stock then outstanding; and |
• | the average weekly trading volume of our common stock on the NYSE during the four calendar weeks preceding the filing of a notice on Form 144 with respect to that sale. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity treated as a corporation) created or organized in or under the laws of the United States or any political subdivision thereof; |
• | an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or |
• | a trust if (a) a United States court is able to exercise primary supervision over the trust’s administration and one or more U.S. persons have the authority to control all of the trust’s substantial decisions, or (b) the trust has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a U.S. person. |
• | the gain is effectively connected with such Non-U.S. Holder’s conduct of a trade or business within the United States (and, if required by an applicable income tax treaty, is attributable to a permanent establishment maintained by such Non-U.S. Holder in the United States), in which case, the Non-U.S. Holder will be subject to U.S. federal income tax on such gain on a net income basis in the same manner in which U.S. persons are subject to U.S. federal income tax and, in the case of corporate Non-U.S. Holders, may also be subject to an additional “branch profits tax” at a rate of 30% (or such lower rate as may be specified by an applicable income tax treaty); |
• | in the case of a Non-U.S. Holder that is a non-resident alien individual, such Non-U.S. Holder is present in the United States for 183 or more days in the taxable year of disposition and certain other conditions are met, in which case the Non-U.S. Holder will generally be subject to a flat income tax at a rate of 30% (or lower applicable treaty rate) on any capital gain recognized on the disposition of our common stock, which may be offset by certain U.S. source capital losses of the Non-U.S. Holder (even though the individual is not considered a resident of the United States), provided such Non-U.S. Holder has timely filed U.S. federal income tax returns with respect to such losses; or |
• | we are or have been a “United States real property holding corporation” for U.S. federal income tax purposes at any time within the shorter of the five-year period ending on the date of such sale, exchange, or other taxable disposition or the period that such Non-U.S. Holder held our common stock and either (a) our common stock was not treated as regularly traded on an established securities market at any time during the calendar year in which the sale, exchange, or other taxable disposition occurs, or (b) such Non-U.S. Holder owns or owned (actually or constructively) more than 5% of our common stock at any time during the shorter of the two periods mentioned above. We believe we are not, have not been and do not anticipate becoming a USRPHC for U.S. federal income tax purposes. |
Number of Shares | |||
Keefe, Bruyette & Woods, Inc. | |||
Raymond James & Associates, Inc. | |||
Hovde Group, LLC | |||
Total | 5,500,000 | ||
Full Exercise of option to purchase additional shares | No Exercise of option to purchase additional shares | |||||
Per share | $ | $ | ||||
Total | $ | $ | ||||
• | offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant for the sale of, or otherwise dispose of or transfer any shares of our common stock or any securities convertible into or exchangeable or exercisable for our common stock, whether now owned or hereafter acquired or with respect to which such person has or hereafter acquires the power of disposition, or exercise any right with respect to the registration thereof, or file or cause to be filed any registration statement under the Securities Act, with respect to any of the foregoing; |
• | enter into any swap, hedge, or any other agreement or any transaction that transfers, in whole or in part, directly or indirectly, the economic consequence of ownership of the shares of our common stock or such other securities, whether any such swap or transaction is to be settled by delivery of shares of our common stock or other securities, in cash or otherwise; or |
• | publicly disclose the intention to make any such offer, pledge, sale or disposition, or to enter into any such swap, hedge, transaction or other arrangement. |
• | stabilizing transactions; |
• | short sales; and |
• | purchase to cover positions created by short sales. |
(a) | to any legal entity which is a qualified investor as defined under Article 2 of the Prospectus Regulation; |
(b) | to fewer than 150 natural or legal persons (other than qualified investors as defined under Article 2 of the Prospectus Regulation), subject to obtaining the prior consent of the representative for any such offer; or |
(c) | in any other circumstances falling within Article 1(4) of the Prospectus Regulation; |
(a) | to any legal entity which is a qualified investor as defined under Article 2 of the UK Prospectus Regulation; |
(b) | to fewer than 150 natural or legal persons (other than qualified investors as defined under Article 2 of the UK Prospectus Regulation), subject to obtaining the prior consent of the representative for any such offer; or |
(c) | in any other circumstances falling within Section 86 of the FSMA; |
(a) | it has only communicated or caused to be communicated and will only communicate or cause to be communicated an invitation or inducement to engage in investment activity (within the meaning of Section 21 of the FSMA) in connection with the issue or sale of our shares in circumstances in which Section 21(1) of the FSMA does not apply to the Company; and |
(b) | it has complied and will comply with all applicable provisions of the FSMA with respect to anything done by it in relation to the shares in, form or otherwise in involving the United Kingdom. |
CONSOLIDATED FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 2025 AND 2024 | |||
CONSOLIDATED FINANCIAL STATEMENTS AS OF MARCH 31, 2026 (UNAUDITED) AND DECEMBER 31, 2025 (AUDITED) | |||
December 31, 2025 | December 31, 2024 | |||||
(Dollars in thousands, except share and per share data) | ||||||
ASSETS | ||||||
Cash and Cash Equivalents: | ||||||
Non-interest bearing deposits | $7,759 | $10,154 | ||||
Interest bearing deposits | 126,357 | 157,901 | ||||
Total Cash and Cash Equivalents | 134,116 | 168,055 | ||||
Investment securities available-for-sale (“AFS”), at fair value (amortized cost $312,727 and $118,797, net of allowance for credit losses of $0 and $0) | 312,090 | 116,863 | ||||
Investment securities held-to-maturity (“HTM”), net of allowance for credit losses of $5,780 and $0, (fair value - 2025 $0, 2024 - $45,827) | — | 51,761 | ||||
Federal Home Loan Bank stock, at cost | 5,732 | 4,298 | ||||
Loans receivable | 2,648,174 | 2,593,820 | ||||
Allowance for credit losses | (20,893) | (20,402) | ||||
Net Loans | 2,627,281 | 2,573,418 | ||||
Premises and equipment, net | 44,707 | 35,351 | ||||
Goodwill | 46,266 | 1,792 | ||||
Other intangible assets, net | 24,129 | — | ||||
Deferred tax assets, net | 25,142 | 7,268 | ||||
Bank-owned life insurance | 58,356 | 39,340 | ||||
Prepaid expenses and other assets | 39,689 | 41,192 | ||||
Total Assets | $3,317,508 | $3,039,338 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
Liabilities: | ||||||
Deposits | ||||||
Non-interest bearing | $533,232 | $533,034 | ||||
Interest bearing | 2,262,441 | 1,977,498 | ||||
Total deposits | 2,795,673 | 2,510,532 | ||||
Short term borrowings | 75,000 | 100,000 | ||||
Subordinated debt, net | 63,436 | 63,329 | ||||
Allowance for credit losses on off-balance sheet credit exposures | 3,794 | 4,306 | ||||
Accrued interest payable | 3,588 | 2,785 | ||||
Accrued expenses and other liabilities | 29,092 | 21,069 | ||||
Total Liabilities | 2,970,583 | 2,702,021 | ||||
Shareholders’ Equity: | ||||||
Preferred stock, $0 par value; 10,000,000 shares authorized; 0 shares issued or outstanding | — | — | ||||
Common stock, $1 par value, 100,000,000 shares authorized and 12,260,597 shares issued at December 31,2025; 40,000,000 shares authorized and 12,307,177 shares issued at December 31, 2024 | 12,261 | 12,307 | ||||
Additional paid-in capital | 239,903 | 242,137 | ||||
Retained earnings | 95,249 | 84,368 | ||||
Accumulated other comprehensive loss | (488) | (1,495) | ||||
Total Shareholders’ Equity | 346,925 | 337,317 | ||||
Total Liabilities and Shareholders’ Equity | $3,317,508 | $3,039,338 | ||||
2025 | 2024 | |||||
(Dollars in thousands, except share and per share data) | ||||||
Interest Income: | ||||||
Loans, including fees | $166,678 | $158,146 | ||||
Investment securities | 22,542 | 17,611 | ||||
Other interest and dividends | 214 | 329 | ||||
Total Interest Income | 189,434 | 176,086 | ||||
Interest Expense: | ||||||
Deposits | 86,170 | 78,508 | ||||
Borrowings | 571 | 2,647 | ||||
Subordinated debt | 4,252 | 3,371 | ||||
Total Interest Expense | 90,993 | 84,526 | ||||
Net interest income | 98,441 | 91,560 | ||||
Provision for credit losses - loans | 3,273 | 1,550 | ||||
Provision (benefit) for credit losses - unfunded commitments | (512) | (3,316) | ||||
Provision for credit losses - securities HTM | 5,780 | — | ||||
Total provision (benefit) for credit losses | 8,541 | (1,766) | ||||
Net Interest Income After Provision for Credit Losses | 89,900 | 93,326 | ||||
Non-Interest Income: | ||||||
Service charges on deposit accounts | 36,981 | 3,256 | ||||
Bank-owned life insurance income | 1,809 | 1,208 | ||||
Gain on sale of securities, net | 1,719 | — | ||||
Other | 2,732 | 1,011 | ||||
Total Non-Interest Income | 43,241 | 5,475 | ||||
Non-Interest Expense: | ||||||
Compensation and benefits | 55,098 | 29,455 | ||||
Occupancy and equipment | 15,554 | 4,382 | ||||
Data processing | 8,181 | 2,063 | ||||
Federal deposit insurance premiums | 3,892 | 2,951 | ||||
Service fees | 2,000 | 25,256 | ||||
Professional fees | 11,989 | 3,330 | ||||
Supplies | 1,921 | 244 | ||||
Director fees | 1,222 | 1,018 | ||||
Amortization of intangibles | 2,538 | — | ||||
Consumer fraud and transaction losses | 10,357 | 421 | ||||
Other | 4,835 | 3,242 | ||||
Total Non-Interest Expense | 117,587 | 72,362 | ||||
Income before income tax expense | 15,554 | 26,439 | ||||
Income tax expense | 3,353 | 5,527 | ||||
Net income | $12,201 | $20,912 | ||||
Earnings per share: | ||||||
Basic | $0.99 | $1.92 | ||||
Diluted | $0.99 | $1.90 | ||||
Weighted average common shares outstanding: | ||||||
Basic | 12,304,107 | 10,917,150 | ||||
Diluted | 12,368,157 | 11,018,253 | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Net income | $12,201 | $20,912 | ||||
Other Comprehensive Income: | ||||||
Unrealized holding gains on securities AFS | 3,700 | 506 | ||||
Reclassification of realized gains on securities available-for-sale | (2,403) | — | ||||
Amortization of unrealized gains and losses on investment securities transferred from AFS to HTM | 7 | (10) | ||||
Tax effect | (297) | (118) | ||||
Total Other Comprehensive Income | 1,007 | 378 | ||||
Comprehensive Income | $13,208 | $21,290 | ||||
Shares of Common Stock | Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Total Shareholders’ Equity | |||||||||||||
(Dollars in thousands, except share and per share data) | ||||||||||||||||||
Balance, January 1, 2024 | 10,822,884 | $10,823 | $195,967 | $63,456 | $(1,873) | $268,373 | ||||||||||||
Net income | — | — | — | 20,912 | — | 20,912 | ||||||||||||
Other comprehensive income | — | — | — | — | 378 | 378 | ||||||||||||
Issuance of common stock, net of offering expenses | 1,297,043 | 1,297 | 43,512 | — | — | 44,809 | ||||||||||||
Restricted stock issuance | 187,250 | 187 | 2,658 | — | — | 2,845 | ||||||||||||
Balance, December 31, 2024 | 12,307,177 | 12,307 | 242,137 | 84,368 | (1,495) | 337,317 | ||||||||||||
Net income | — | — | — | 12,201 | — | 12,201 | ||||||||||||
Other comprehensive income | — | — | — | — | 1,007 | 1,007 | ||||||||||||
Repurchase of common stock | (220,000) | (220) | (5,500) | (1,320) | — | (7,040) | ||||||||||||
Offering expense related to 2024 issuance of common stock | — | — | (8) | — | — | (8) | ||||||||||||
Restricted stock issuance | 173,420 | 174 | 3,274 | — | — | 3,448 | ||||||||||||
Balance, December 31, 2025 | 12,260,597 | $12,261 | $239,903 | $95,249 | $(488) | $346,925 | ||||||||||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Cash flows from operating activities: | ||||||
Net income | $12,201 | $20,912 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation of premises and equipment | 2,772 | 1,637 | ||||
Amortization of internally developed software | 2,153 | — | ||||
Net gains on sale of securities | (1,719) | — | ||||
Net amortization of securities | 342 | 189 | ||||
Amortization of intangible assets | 2,538 | — | ||||
Amortization of Subordinated Debt issuance costs | 107 | 106 | ||||
Provision (recoveries) for credit losses | 8,541 | (1,766) | ||||
Deferred income tax expense | 2,799 | 1,163 | ||||
Earnings on bank-owned life insurance | (1,809) | (1,208) | ||||
Stock-based compensation expense | 3,448 | 2,845 | ||||
Change in assets and liabilities: | ||||||
Prepaid expenses and other assets | 5,994 | 37,518 | ||||
Accrued expenses and other liabilities | (2,245) | 521 | ||||
Accrued interest payable | 803 | 26 | ||||
Net cash provided by operating activities | 35,925 | 61,943 | ||||
Cash flows from investing activities: | ||||||
Proceeds from maturities, prepayments, and calls of AFS securities | 51,736 | 64,633 | ||||
Proceeds from sales of AFS securities | 251,480 | — | ||||
Purchases of AFS securities | (495,078) | (61,218) | ||||
Proceeds from maturities, prepayments, and calls of HTM securities | 16,149 | 30,461 | ||||
Proceeds from sales of HTM securities | 29,148 | — | ||||
Loan originations and principal payments on loans, net | (57,136) | (363,422) | ||||
Purchase of FHLB stock | (1,434) | (2,811) | ||||
Purchase of bank-owned life insurance | (17,207) | (10,233) | ||||
Purchases of premises and equipment | (3,894) | (4,759) | ||||
Net cash paid in acquisition of BM Technologies, Inc. | (96,721) | — | ||||
Net cash used in investing activities | (322,957) | (347,349) | ||||
Cash flows from financing activities: | ||||||
Net increase in deposits | 285,141 | 147,682 | ||||
Net change in Federal Reserve advances | (50,000) | 50,000 | ||||
Net change in FHLB advances | 25,000 | 50,000 | ||||
Repurchase of common stock | (7,040) | — | ||||
Offering expense related to 2024 issuance of common stock | (8) | — | ||||
Net proceeds from issuance of common stock | — | 44,809 | ||||
Net cash provided by financing activities | 253,093 | 292,491 | ||||
Net increase in cash and cash equivalents | (33,939) | 7,085 | ||||
Cash and cash equivalents, beginning of year | 168,055 | 160,970 | ||||
Cash and cash equivalents, end of year | $134,116 | $168,055 | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Supplemental disclosures of cash flow information: | ||||||
Cash payments for: | ||||||
Interest on deposits and other borrowings | $90,184 | $84,684 | ||||
Income taxes | $3,242 | $3,581 | ||||
Supplemental disclosures of noncash transactions: | ||||||
Change in fair value of investment securities AFS, net of tax | $1,007 | $378 | ||||
Goodwill recognized in connection with acquisition of BM Technologies, Inc., net of measurement period increase of $3,720 | $44,474 | $— | ||||
Identified intangible assets recognized in connection with acquisition of BM Technologies, Inc. | $26,667 | $— | ||||
Deferred tax assets recognized in connection with acquisition of BM Technologies, Inc., net of measurement period decrease of $3,720 | $20,970 | $— | ||||
Additional Assets recognized in connection with acquisition of BM Technologies, Inc. | $14,878 | $— | ||||
Additional Liabilities recognized in connection with acquisition of BM Technologies, Inc. | $(10,268) | $— | ||||
Amortization of net gains and losses on investment securities transferred to HTM | $7 | $(10) | ||||
Component | Amount (in thousands) | ||
Cash paid at closing | $61,625 | ||
Fair value of warrants issued, paid on the behalf of acquiree | 12,440 | ||
Settlement of accrued liabilities, paid on the behalf of acquiree | 15,562 | ||
Effective settlement of preexisting asset due from acquiree | 8,550 | ||
Total consideration transferred | $98,177 | ||
Purchase Price consideration | $98,177 | |||||
Fair value of assets acquired | ||||||
(Dollars in thousands) | ||||||
Cash and cash equivalents | $1,456 | |||||
Accounts receivable | 2,932 | |||||
Prepaid expenses and other current assets | 1,559 | |||||
Internally developed software | 8,600 | |||||
Internally Developed Software work-in-process | 1,787 | |||||
Intangible assets (excluding goodwill) | 26,667 | |||||
Deferred tax asset | 20,970 | |||||
Total Assets | $63,971 | |||||
Fair value of liabilities acquired | ||||||
Accounts payable and other liabilities | 10,268 | |||||
Total liabilities | $10,268 | |||||
Fair Value of net assets acquired | 53,703 | |||||
Goodwill | $44,474 | |||||
Intangible Asset | Fair Value (in thousands) | Estimated Useful Life | ||||
Trade Name | $1,025 | 5 years | ||||
Customer Relationships | 25,642 | 10 years | ||||
$26,667 | ||||||
December 31, 2025 | ||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||
(Dollars in thousands) | ||||||||||||
Securities available-for-sale: | ||||||||||||
Residential MBS | ||||||||||||
Agency | $292,071 | $291 | $547 | $291,815 | ||||||||
Non-agency | 7,750 | — | 176 | 7,574 | ||||||||
Total residential MBS | 299,821 | 291 | 723 | 299,389 | ||||||||
Commercial MBS - Agency | 5,979 | — | 15 | 5,964 | ||||||||
Asset backed securities | 4,927 | 1 | 100 | 4,828 | ||||||||
Corporate bonds | 2,000 | — | 91 | 1,909 | ||||||||
$312,727 | $292 | $929 | $312,090 | |||||||||
December 31, 2024 | ||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||
(Dollars in thousands) | ||||||||||||
Securities available-for-sale: | ||||||||||||
Residential MBS | ||||||||||||
Agency | $43,253 | $— | $1,211 | $42,042 | ||||||||
Non-agency | 21,685 | 50 | 474 | 21,261 | ||||||||
Total residential MBS | 64,938 | 50 | 1,685 | 63,303 | ||||||||
Commercial MBS - Agency | 19,000 | 29 | 20 | 19,009 | ||||||||
Asset backed securities | 31,893 | 72 | 176 | 31,789 | ||||||||
Corporate bonds | 2,966 | — | 204 | 2,762 | ||||||||
$118,797 | $151 | $2,085 | $116,863 | |||||||||
December 31, 2024 | ||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||
(Dollars in thousands) | ||||||||||||
Securities held-to-maturity: | ||||||||||||
Residential MBS - Non-agency | $4,178 | $— | $333 | $3,845 | ||||||||
Commercial MBS - Non-agency | 22,537 | — | 5,494 | 17,043 | ||||||||
Asset backed securities | 19,496 | 30 | — | 19,526 | ||||||||
Corporate bonds | 5,550 | — | 137 | 5,413 | ||||||||
$51,761 | $30 | $5,964 | $45,827 | |||||||||
December 31, 2025 | Less Than 12 Months | More Than 12 Months | Total | |||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||
Residential MBS | ||||||||||||||||||
Agency | $109,232 | $(56) | $2,092 | $(491) | $111,324 | $(547) | ||||||||||||
Non-agency | 4,327 | (1) | 3,246 | (175) | 7,573 | (176) | ||||||||||||
Total residential MBS | 113,559 | (57) | 5,338 | (666) | 118,897 | (723) | ||||||||||||
Commercial MBS - Agency | — | — | 5,965 | (15) | 5,965 | (15) | ||||||||||||
Asset backed securities | 1,302 | — | 2,900 | (100) | 4,202 | (100) | ||||||||||||
Corporate bonds | — | — | 1,909 | (91) | 1,909 | (91) | ||||||||||||
$114,861 | $(57) | $16,112 | $(872) | $130,973 | $(929) | |||||||||||||
December 31, 2024 | Less Than 12 Months | More Than 12 Months | Total | |||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||
Residential MBS | ||||||||||||||||||
Agency | $31,570 | $(400) | $10,472 | $(811) | $42,042 | $(1,211) | ||||||||||||
Non-agency | 9,537 | (143) | 3,438 | (331) | 12,975 | (474) | ||||||||||||
Total residential MBS | 41,107 | (543) | 13,910 | (1,142) | 55,017 | (1,685) | ||||||||||||
Commercial MBS - Agency | — | — | 8,312 | (20) | 8,312 | (20) | ||||||||||||
Asset backed securities | 2,000 | — | 2,820 | (176) | 4,820 | (176) | ||||||||||||
Corporate bonds | 963 | (4) | 1,800 | (200) | 2,763 | (204) | ||||||||||||
$44,070 | $(547) | $26,842 | $(1,538) | $70,912 | $(2,085) | |||||||||||||
December 31, 2025 | ||||||
Amortized Cost | Fair Value | |||||
(Dollars in thousands) | ||||||
Securities available-for-sale: | ||||||
Due within one year | $— | $— | ||||
Due after one but within five years | 1,651 | 1,650 | ||||
Due after five but within ten years | 10,109 | 9,902 | ||||
Due after ten years | 300,967 | 300,538 | ||||
Total | $312,727 | $312,090 | ||||
December 31, 2024 | ||||||
Amortized Cost | Fair Value | |||||
(Dollars in thousands) | ||||||
Securities available-for-sale: | ||||||
Due within one year | $24 | $24 | ||||
Due after one but within five years | 12,404 | 12,423 | ||||
Due after five but within ten years | 26,644 | 26,454 | ||||
Due after ten years | 79,725 | 77,962 | ||||
Total | $118,797 | $116,863 | ||||
December 31, 2024 | ||||||
Amortized Cost | Fair Value | |||||
(Dollars in thousands) | ||||||
Securities held-to-maturity: | ||||||
Due after one but within five years | $8,550 | $8,460 | ||||
Due after five but within ten years | 18,012 | 17,916 | ||||
Due after ten years | 25,199 | 19,451 | ||||
Total | $51,761 | $45,827 | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Construction Land & Land Development | $255,740 | $314,687 | ||||
Other Commercial Real Estate | 1,449,044 | 1,492,444 | ||||
Owner-Occupied Commercial Real Estate | 295,346 | 264,671 | ||||
Commercial Industrial & Agricultural | 299,853 | 268,860 | ||||
Residential Real Estate | 346,601 | 251,308 | ||||
Consumer | 1,590 | 1,850 | ||||
Loans receivable | 2,648,174 | 2,593,820 | ||||
Allowance for credit losses | (20,893) | (20,402) | ||||
Total loans receivable, net of allowance for credit losses on loans and leases (1) | $2,627,281 | $2,573,418 | ||||
(1) | Includes deferred (fees) costs and unamortized (discounts) premiums, net of $(6.9) million and $(7.4) million at December 31, 2025 and 2024, respectively. |
Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Beginning balance | $5,526 | $9,210 | $1,359 | $2,514 | $1,788 | $5 | $20,402 | ||||||||||||||
Provision (recovery) for credit losses | (1,345) | 2,931 | 97 | 835 | 725 | 30 | 3,273 | ||||||||||||||
Charge-offs | — | (2,754) | — | — | — | (47) | (2,801) | ||||||||||||||
Recoveries | 1 | — | — | — | — | 18 | 19 | ||||||||||||||
Net recoveries (charge-offs) | 1 | (2,754) | — | — | — | (29) | (2,782) | ||||||||||||||
Ending Balance | $4,182 | $9,387 | $1,456 | $3,349 | $2,513 | $6 | $20,893 | ||||||||||||||
Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Beginning balance | $5,472 | $9,794 | $1,076 | $1,442 | $1,104 | $9 | $18,897 | ||||||||||||||
Impact of ASU 2016-13 | — | — | — | — | — | — | — | ||||||||||||||
Provision (recovery) for credit losses | 53 | (584) | 283 | 1,072 | 684 | 42 | 1,550 | ||||||||||||||
Charge-offs | — | — | — | — | — | (53) | (53) | ||||||||||||||
Recoveries | 1 | — | — | — | — | 7 | 8 | ||||||||||||||
Net recoveries (charge-offs) | 1 | — | — | — | — | (46) | (45) | ||||||||||||||
Ending Balance | $5,526 | $9,210 | $1,359 | $2,514 | $1,788 | $5 | $20,402 | ||||||||||||||
December 31, 2025 | Nonaccrual With No Allowance for Credit Loss | Nonaccrual With An Allowance for Credit Loss | Loans Past Due Over 89 days Still Accruing | ||||||
(Dollars in thousands) | |||||||||
Construction Land & Land Development | $— | $— | $— | ||||||
Other Commercial Real Estate | 4,209 | — | — | ||||||
Owner-Occupied Commercial Real Estate | 17,368 | — | — | ||||||
Commercial Industrial & Agricultural | — | — | — | ||||||
Residential Real Estate | — | — | — | ||||||
Consumer | — | — | — | ||||||
Total Loans | $21,577 | $— | $— | ||||||
December 31, 2024 | Nonaccrual With No Allowance for Credit Loss | Nonaccrual With An Allowance for Credit Loss | Loans Past Due Over 89 days Still Accruing | ||||||
(Dollars in thousands) | |||||||||
Construction Land & Land Development | $— | $— | $— | ||||||
Other Commercial Real Estate | — | — | — | ||||||
Owner-Occupied Commercial Real Estate | 17,418 | — | — | ||||||
Commercial Industrial & Agricultural | — | — | — | ||||||
Residential Real Estate | — | — | — | ||||||
Consumer | — | — | — | ||||||
Total Loans | $17,418 | $— | $— | ||||||
December 31, 2025 | Residential Properties | Business Assets | Land | Commercial Property | Other | Total | ||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Construction, land & land development | $— | $— | $633 | $— | $— | $633 | ||||||||||||
Other commercial real estate | — | — | — | 4,942 | — | 4,942 | ||||||||||||
Owner-occupied real estate | — | — | — | 28,137 | — | 28,137 | ||||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | — | ||||||||||||
Residential real estate | — | — | — | — | — | — | ||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||
Total Loans | $— | $— | $633 | $33,079 | $— | $33,712 | ||||||||||||
December 31, 2024 | Residential Properties | Business Assets | Land | Commercial Property | Other | Total | ||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Construction, land & land development | $— | $— | $659 | $— | $— | $659 | ||||||||||||
Other commercial real estate | — | — | — | 5,202 | — | 5,202 | ||||||||||||
Owner-occupied real estate | — | — | — | 28,274 | — | 28,274 | ||||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | — | ||||||||||||
Residential real estate | — | — | — | — | — | — | ||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||
Total Loans | $— | $— | $659 | $33,476 | $— | $34,135 | ||||||||||||
December 31, 2025 | |||||||||||||||||||||
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Pass | $255,740 | $1,433,135 | $277,978 | $299,853 | $346,601 | $1,590 | $2,614,897 | ||||||||||||||
Special Mention | — | 11,025 | — | — | — | — | 11,025 | ||||||||||||||
Substandard | — | 4,884 | 17,368 | — | — | — | 22,252 | ||||||||||||||
Doubtful | — | — | — | — | — | — | — | ||||||||||||||
Loss | — | — | — | — | — | — | — | ||||||||||||||
Total | $255,740 | $1,449,044 | $295,346 | $299,853 | $346,601 | $1,590 | $2,648,174 | ||||||||||||||
December 31, 2024 | |||||||||||||||||||||
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Pass | $314,687 | $1,492,444 | $247,253 | $268,860 | $251,308 | $1,850 | $2,576,402 | ||||||||||||||
Special Mention | — | — | — | — | — | — | — | ||||||||||||||
Substandard | — | — | 17,418 | — | — | — | 17,418 | ||||||||||||||
Doubtful | — | — | — | — | — | — | — | ||||||||||||||
Loss | — | — | — | — | — | — | — | ||||||||||||||
Total | $314,687 | $1,492,444 | $264,671 | $268,860 | $251,308 | $1,850 | $2,593,820 | ||||||||||||||
December 31, 2025 | |||||||||||||||||||||
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Current | $255,740 | $1,444,835 | $277,978 | $299,853 | $346,601 | $1,590 | $2,626,597 | ||||||||||||||
30-59 days past due | — | — | — | — | — | — | — | ||||||||||||||
60-89 days past due | — | — | — | — | — | — | — | ||||||||||||||
90 days or more past due and still accruing | — | — | — | — | — | — | — | ||||||||||||||
Nonaccrual loans | — | 4,209 | 17,368 | — | — | — | 21,577 | ||||||||||||||
Total | $255,740 | $1,449,044 | $295,346 | $299,853 | $346,601 | $1,590 | $2,648,174 | ||||||||||||||
December 31, 2024 | |||||||||||||||||||||
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Current | $314,687 | $1,492,444 | $247,253 | $268,860 | $251,308 | $1,850 | $2,576,402 | ||||||||||||||
30-59 days past due | — | — | — | — | — | — | — | ||||||||||||||
60-89 days past due | — | — | — | — | — | — | — | ||||||||||||||
90 days or more past due and still accruing | — | — | — | — | — | — | — | ||||||||||||||
Nonaccrual loans | — | — | 17,418 | — | — | — | 17,418 | ||||||||||||||
Total | $314,687 | $1,492,444 | $264,671 | $268,860 | $251,308 | $1,850 | $2,593,820 | ||||||||||||||
Commercial Loan Risk Classification by Loan Type Term Loans by Origination Year | ||||||||||||||||||||||||
2025 | 2024 | 2023 | 2022 | 2021 | 2020 & Prior | Revolving Loans | Total | |||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Construction, land & land development | ||||||||||||||||||||||||
Pass | $24,843 | $79,194 | $100,344 | $50,096 | $369 | $894 | $— | $255,740 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total construction, land & land development | 24,843 | 79,194 | 100,344 | 50,096 | 369 | 894 | — | 255,740 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Other commercial real estate | ||||||||||||||||||||||||
Pass | 125,045 | 57,381 | 273,505 | 635,498 | 222,616 | 119,090 | — | 1,433,135 | ||||||||||||||||
Special Mention | — | — | — | — | 11,025 | — | — | 11,025 | ||||||||||||||||
Substandard | — | — | 675 | — | 4,209 | — | — | 4,884 | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total other commercial real estate | 125,045 | 57,381 | 274,180 | 635,498 | 237,850 | 119,090 | — | 1,449,044 | ||||||||||||||||
Current period gross write offs | — | — | — | 2,754 | — | — | — | 2,754 | ||||||||||||||||
Owner-occupied real estate | ||||||||||||||||||||||||
Pass | 52,664 | 10,215 | 65,691 | 66,005 | 31,146 | 48,910 | 3,347 | 277,978 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | 17,368 | — | — | — | — | 17,368 | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total Owner-occupied real estate | 52,664 | 10,215 | 83,059 | 66,005 | 31,146 | 48,910 | 3,347 | 295,346 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Commercial, industrial & agricultural | ||||||||||||||||||||||||
Pass | 58,013 | 20,041 | 24,225 | 38,819 | 32,975 | 789 | 124,991 | 299,853 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total commercial, industrial, & agriculture | 58,013 | 20,041 | 24,225 | 38,819 | 32,975 | 789 | 124,991 | 299,853 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Total Commercial Loans | $260,565 | $166,831 | $481,808 | $790,418 | $302,340 | $169,683 | $128,338 | $2,299,983 | ||||||||||||||||
Commercial Loan Risk Classification by Loan Type Term Loans by Origination Year | ||||||||||||||||||||||||
2024 | 2023 | 2022 | 2021 | 2020 | 2019 & Prior | Revolving Loans | Total | |||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Construction, land & land development | ||||||||||||||||||||||||
Pass | $50,433 | $175,439 | $77,320 | $10,146 | $73 | $1,276 | $— | $314,687 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total construction, land & land development | 50,433 | 175,439 | 77,320 | 10,146 | 73 | 1,276 | — | 314,687 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Other commercial real estate | ||||||||||||||||||||||||
Pass | 39,552 | 203,123 | 743,036 | 273,933 | 185,114 | 47,586 | 100 | 1,492,444 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total other commercial real estate | 39,552 | 203,123 | 743,036 | 273,933 | 185,114 | 47,586 | 100 | 1,492,444 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Owner-occupied real estate | ||||||||||||||||||||||||
Pass | 18,344 | 59,427 | 67,578 | 33,143 | 31,303 | 35,031 | 2,427 | 247,253 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | 17,418 | — | — | — | — | — | 17,418 | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total Owner-occupied real estate | 18,344 | 76,845 | 67,578 | 33,143 | 31,303 | 35,031 | 2,427 | 264,671 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Commercial, industrial & agricultural | ||||||||||||||||||||||||
Pass | 33,496 | 38,184 | 44,244 | 40,441 | 881 | 337 | 111,277 | 268,860 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total commercial, industrial, & agriculture | 33,496 | 38,184 | 44,244 | 40,441 | 881 | 337 | 111,277 | 268,860 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Total Commercial Loans | $141,825 | $493,591 | $932,178 | $357,663 | $217,371 | $84,230 | $113,804 | $2,340,662 | ||||||||||||||||
Consumer Loan Risk Classification by Loan Type Term Loans by Origination Year | ||||||||||||||||||||||||
2025 | 2024 | 2023 | 2022 | 2021 | 2020 & Prior | Revolving Loans | Total | |||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Residential real estate | ||||||||||||||||||||||||
Pass | $80,249 | $77,707 | $72,015 | $45,527 | $28,279 | $24,923 | $17,901 | $346,601 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total residential real estate | 80,249 | 77,707 | 72,015 | 45,527 | 28,279 | 24,923 | 17,901 | 346,601 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Consumer | ||||||||||||||||||||||||
Pass | 841 | 388 | 138 | — | — | 78 | 145 | 1,590 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total consumer | 841 | 388 | 138 | — | — | 78 | 145 | 1,590 | ||||||||||||||||
Current period gross write offs | 47 | — | — | — | — | — | — | 47 | ||||||||||||||||
Total Consumer and Residential Real Estate Loans | $81,090 | $78,095 | $72,153 | $45,527 | $28,279 | $25,001 | $18,046 | $348,191 | ||||||||||||||||
Total Loans | $341,655 | $244,926 | $553,961 | $835,945 | $330,619 | $194,684 | $146,384 | $2,648,174 | ||||||||||||||||
Consumer Loan Risk Classification by Loan Type Term Loans by Origination Year | ||||||||||||||||||||||||
2024 | 2023 | 2022 | 2021 | 2020 | 2019 & Prior | Revolving Loans | Total | |||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Residential real estate | ||||||||||||||||||||||||
Pass | $58,385 | $64,262 | $52,233 | $31,988 | $21,251 | $12,076 | $11,113 | $251,308 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total residential real estate | 58,385 | 64,262 | 52,233 | 31,988 | 21,251 | 12,076 | 11,113 | 251,308 | ||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | ||||||||||||||||
Consumer | ||||||||||||||||||||||||
Pass | 1,250 | 222 | 32 | 96 | 35 | 61 | 154 | 1,850 | ||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | ||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||
Loss | — | — | — | — | — | — | — | — | ||||||||||||||||
Total consumer | 1,250 | 222 | 32 | 96 | 35 | 61 | 154 | 1,850 | ||||||||||||||||
Current period gross write offs | 53 | — | — | — | — | — | — | 53 | ||||||||||||||||
Total Consumer and Residential Real Estate Loans | $59,635 | $64,484 | $52,265 | $32,084 | $21,286 | $12,137 | $11,267 | $253,158 | ||||||||||||||||
Total Loans | $201,460 | $558,075 | $984,443 | $389,747 | $238,657 | $96,367 | $125,071 | $2,593,820 | ||||||||||||||||
Modification Type: | Principal Forgiveness | Payment Delay | Term Extension | Interest Rate Reduction | Total | Total Class of Financing Receivable | ||||||||||||
December 31, 2025 | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Construction, land & land development | $— | $— | $633 | $— | $633 | 0.2% | ||||||||||||
Other commercial real estate | — | — | — | 4,267 | 4,267 | 0.3% | ||||||||||||
Owner-occupied real estate | — | — | — | 10,769 | 10,769 | 3.6% | ||||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | —% | ||||||||||||
Residential real estate | — | — | — | — | — | —% | ||||||||||||
Consumer | — | — | — | — | — | —% | ||||||||||||
Total Loans | $— | $— | $633 | $15,036 | $15,669 | 0.6% | ||||||||||||
Modification Type: | Principal Forgiveness | Payment Delay | Term Extension | Interest Rate Reduction | Total | Total Class of Financing Receivable | ||||||||||||
December 31, 2024 | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Construction, land & land development | $— | $— | $659 | $— | $659 | 0.2% | ||||||||||||
Other commercial real estate | — | — | — | — | — | —% | ||||||||||||
Owner-occupied real estate | — | 17,418 | — | 10,855 | 28,273 | 10.7% | ||||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | —% | ||||||||||||
Residential real estate | — | — | — | — | — | —% | ||||||||||||
Consumer | — | — | — | — | — | —% | ||||||||||||
Total Loans | $— | $17,418 | $659 | $10,855 | $28,932 | 1.1% | ||||||||||||
Modification Type: | Principal Forgiveness | Payment Delay (months) | Weighted Average Term Extension (months) | Weighted Average Interest Rate Reduction | ||||||||
December 31, 2025 | ||||||||||||
(Dollars in thousands) | ||||||||||||
Construction, land & land development | $— | — | 12 | —% | ||||||||
Other commercial real estate | — | — | — | —% | ||||||||
Owner-occupied real estate | — | — | — | 0.7% | ||||||||
Commercial, industrial & agricultural | — | — | — | —% | ||||||||
Residential real estate | — | — | — | —% | ||||||||
Consumer | — | — | — | —% | ||||||||
Total Loans | $— | — | 12 | 0.7% | ||||||||
Modification Type: | Principal Forgiveness | Payment Delay (months) | Weighted Average Term Extension (months) | Weighted Average Interest Rate Reduction | ||||||||
December 31, 2024 | ||||||||||||
(Dollars in thousands) | ||||||||||||
Construction, land & land development | $— | — | 12 | —% | ||||||||
Other commercial real estate | — | — | — | —% | ||||||||
Owner-occupied real estate | — | 15 | — | 3.5% | ||||||||
Commercial, industrial & agricultural | — | — | — | —% | ||||||||
Residential real estate | — | — | — | —% | ||||||||
Consumer | — | — | — | —% | ||||||||
Total Loans | $— | 15 | 12 | 3.5% | ||||||||
Payment Status (Amortized Cost Basis) | Current | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Greater Than 89 Days Past Due | Total Past Due | ||||||||||
December 31, 2025 | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Construction, land & land development | $633 | $— | $— | $— | $— | ||||||||||
Other commercial real estate | 58 | — | — | 4,209 | 4,209 | ||||||||||
Owner-occupied real estate | 10,769 | — | — | — | — | ||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | ||||||||||
Residential real estate | — | — | — | — | — | ||||||||||
Consumer | — | — | — | — | — | ||||||||||
Total Loans | $11,460 | $— | $— | $4,209 | $4,209 | ||||||||||
Payment Status (Amortized Cost Basis) | Current | 30 - 59 Days Past Due | 60 - 59 Days Past Due | Greater Than 89 Days Past Due | Total Past Due | ||||||||||
December 31, 2024 | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
Construction, land & land development | $659 | $— | $— | $— | $— | ||||||||||
Other commercial real estate | — | — | — | — | — | ||||||||||
Owner-occupied real estate | 28,273 | — | — | — | — | ||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | ||||||||||
Residential real estate | — | — | — | — | — | ||||||||||
Consumer | — | — | — | — | — | ||||||||||
Total Loans | $28,932 | $— | $— | $— | $— | ||||||||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Balance, beginning of year | $53,091 | $41,647 | ||||
Originations | 1,925 | 11,449 | ||||
Payments received | (20,806) | (5) | ||||
Balance, end of year | $34,210 | $53,091 | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Land | $8,671 | $8,671 | ||||
Land improvements | 61 | 61 | ||||
Buildings and improvements | 28,952 | 26,089 | ||||
Furniture and equipment | 7,028 | 6,268 | ||||
Internally Developed Software | 11,120 | — | ||||
IDS work-in-process | 335 | — | ||||
Work-in-process | 12 | 809 | ||||
56,179 | 41,898 | |||||
Less accumulated depreciation | (11,472) | (6,547) | ||||
Total Premises and Equipment | $44,707 | $35,351 | ||||
(Dollars in thousands) | 2025 | 2024 | ||||
Capitalized Software consisted of the following: | ||||||
Acquired internally developed software | $8,600 | $— | ||||
Acquired work in process moved to capitalized internally developed software | 1,787 | — | ||||
Capitalized internally developed software | 733 | — | ||||
Work-in-process | 335 | — | ||||
11,455 | — | |||||
Accumulated amortization | (3,103) | — | ||||
Total capitalized software costs | $8,352 | $— | ||||
Prepaid expenses and other assets | ||||||
(Dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||
Right of use assets for operating leases, net | $6,966 | $7,445 | ||||
BM Technologies, Inc. receivables | 11,206 | 19,518 | ||||
Accrued interest receivable | 10,620 | 10,051 | ||||
Prepaids | 3,906 | 2,037 | ||||
Other | 6,991 | 2,141 | ||||
Total prepaid expenses and other assets | $39,689 | $41,192 | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Demand accounts: | ||||||
Demand deposits, noninterest bearing | $533,232 | $533,034 | ||||
Money market, interest bearing | 731,992 | 552,101 | ||||
Interest bearing demand accounts | 376,537 | 294,360 | ||||
Total demand deposits | 1,641,761 | 1,379,495 | ||||
Savings | 27,205 | 31,116 | ||||
Certificates of deposit | 1,126,707 | 1,099,921 | ||||
Total deposits | $2,795,673 | $2,510,532 | ||||
Amount | |||
Years Ending December 31, | (Dollars in thousands) | ||
2026 | $805,015 | ||
2027 | 270,225 | ||
2028 | 50,403 | ||
2029 | 924 | ||
2030 | 140 | ||
Thereafter | — | ||
$1,126,707 | |||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Certificates of deposit | $53,127 | $44,340 | ||||
Interest bearing and money market | 32,914 | 34,153 | ||||
Savings | 129 | 15 | ||||
Total interest expense | $86,170 | $78,508 | ||||
December 31, 2025 | December 31, 2024 | |||||
Balance of BankMobile deposits (dollars in millions) | $334 | $350 | ||||
Total Number of BankMobile deposit accounts (in thousands) | 302 | 353 | ||||
Percentage of Bank’s total deposits | 11.9% | 13.9% | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Beginning of year | $1,792 | $1,792 | ||||
Acquired goodwill | 44,474 | — | ||||
Measurement period adjustments | — | |||||
Impairment | — | — | ||||
End of year | $46,266 | $1,792 | ||||
2025 | 2024 | |||||||||||
Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |||||||||
(Dollars in thousands) | ||||||||||||
Amortized intangible assets: | ||||||||||||
Trade Name | $1,025 | $(188) | $— | $— | ||||||||
Existing Customer Relationships | 25,642 | (2,350) | — | — | ||||||||
Total | $26,667 | $(2,538) | $— | $— | ||||||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Current tax expense: | ||||||
Federal | $301 | $4,086 | ||||
State | 253 | 278 | ||||
554 | 4,364 | |||||
Deferred tax benefit: | ||||||
Federal | $2,969 | $1,026 | ||||
State | (170) | 137 | ||||
2,799 | 1,163 | |||||
Total tax expense | $3,353 | $5,527 | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Expense computed at statutory rate | $3,266 | $5,552 | ||||
State income tax expense, net of federal benefit | 31 | 365 | ||||
Increase in cash value of bank owned life insurance | (380) | (254) | ||||
Excess tax benefit from stock compensation | (197) | (223) | ||||
Nondeductible merger expenses | 534 | 34 | ||||
Other, net | 99 | 53 | ||||
Total | $3,353 | $5,527 | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Deferred tax assets: | ||||||
Allowance for credit losses | $4,883 | $4,653 | ||||
Allowance for credit losses related to unfunded loan commitment exposures | 877 | 982 | ||||
Bond Impairment | 1,336 | — | ||||
Deferred loans fees | 1,600 | 1,678 | ||||
Net operating loss carryforward | 11,891 | 323 | ||||
Federal and State research and development credits | 1,408 | — | ||||
Unrealized loss on securities available for sale | 145 | 442 | ||||
Restricted stock | 786 | 628 | ||||
Lease Liability | 1,706 | 1,760 | ||||
Intangible assets and Goodwill | 5,110 | — | ||||
Other | 632 | 533 | ||||
Total gross deferred tax assets | 30,374 | 10,999 | ||||
Less valuation allowance | (1,150) | (294) | ||||
Total deferred tax assets | 29,224 | 10,705 | ||||
Deferred tax liabilities: | ||||||
Premises and equipment | 2,472 | 1,739 | ||||
ROU Asset | 1,610 | 1,698 | ||||
Total deferred tax liabilities | 4,082 | 3,437 | ||||
Net deferred tax asset | $25,142 | $7,268 | ||||
Actual | Minimum Capital Requirements | Well-Capitalized Requirements under PCA | ||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
December 31, 2025 | ||||||||||||||||||
Total Capital to Risk-Weighted Assets: | ||||||||||||||||||
Consolidated | $348,284 | 12.0% | $231,879 | 8.0% | N/A | N/A | ||||||||||||
Bank | 349,647 | 12.1% | 231,879 | 8.0% | 289,849 | 10.0% | ||||||||||||
Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||
Consolidated | 266,561 | 9.2% | 173,909 | 6.0% | N/A | N/A | ||||||||||||
Bank | 324,960 | 11.2% | 173,909 | 6.0% | 231,879 | 8.0% | ||||||||||||
CET1 to Risk-Weighted Assets: | ||||||||||||||||||
Consolidated | 266,561 | 9.2% | 130,432 | 4.5% | N/A | N/A | ||||||||||||
Bank | 324,960 | 11.2% | 130,432 | 4.5% | 188,402 | 6.5% | ||||||||||||
Tier 1 Capital to Average Assets: | ||||||||||||||||||
Consolidated | 266,561 | 7.9% | 134,285 | 4.0% | N/A | N/A | ||||||||||||
Bank | 324,960 | 9.7% | 134,285 | 4.0% | 167,857 | 5.0% | ||||||||||||
Actual | Minimum Capital Requirements | Well-Capitalized Requirements under PCA | ||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
December 31, 2024 | ||||||||||||||||||
Total Capital to Risk-Weighted Assets: | ||||||||||||||||||
Consolidated | $425,061 | 14.2% | $238,979 | 8.0% | N/A | N/A | ||||||||||||
Bank | 415,554 | 13.9% | 238,979 | 8.0% | 298,724 | 10.0% | ||||||||||||
Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||
Consolidated | 337,022 | 11.3% | 179,234 | 6.0% | N/A | N/A | ||||||||||||
Bank | 390,846 | 13.1% | 179,234 | 6.0% | 238,979 | 8.0% | ||||||||||||
CET1 to Risk-Weighted Assets: | ||||||||||||||||||
Consolidated | 337,022 | 11.3% | 134,426 | 4.5% | N/A | N/A | ||||||||||||
Bank | 390,846 | 13.1% | 134,426 | 4.5% | 194,170 | 6.5% | ||||||||||||
Tier 1 Capital to Average Assets: | ||||||||||||||||||
Consolidated | 337,022 | 11.1% | 121,652 | 4.0% | N/A | N/A | ||||||||||||
Bank | 390,846 | 12.9% | 121,652 | 4.0% | 152,066 | 5.0% | ||||||||||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Advertising | $481 | $480 | ||||
Insurance | 1,089 | 436 | ||||
Telephone | 354 | 229 | ||||
Dues and memberships | 166 | 141 | ||||
Travel | 1,219 | 640 | ||||
Other | 1,526 | 1,316 | ||||
Total | $4,835 | $3,242 | ||||
(Dollars in thousands) | |||||||||
Classification | December 31, 2025 | December 31, 2024 | |||||||
Assets | |||||||||
Operating lease ROU assets | Prepaid expenses and other assets | $6,966 | $7,445 | ||||||
Liabilities | |||||||||
Operating lease liabilities | Accrued expenses and other liabilities | $7,385 | $7,716 | ||||||
(dollars in thousands) | |||||||||
Classification | Year Ended December 31, 2025 | Year Ended December 31, 2024 | |||||||
Noninterest expense | |||||||||
Operating Lease cost | Occupancy and equipment | $1,296 | $1,172 | ||||||
(Dollars in thousands) | |||
Maturity Analysis | Operating | ||
2026 | $1,382 | ||
2027 | 1,424 | ||
2028 | 1,459 | ||
2029 | 1,493 | ||
2030 | 1,529 | ||
Thereafter | 827 | ||
Total undiscounted cash flows | 8,114 | ||
Less: present value discount | (729) | ||
Total lease liabilities | $7,385 | ||
December 31, 2025 | December 31, 2024 | |||||
Operating Leases weighted average remaining lease term (years) | 6.1 | 7.1 | ||||
Operating Leases weighted average discount rate | 3.44% | 1.16% | ||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Financial instruments whose contract amounts represent credit risk: | ||||||
Letter of Credit | $22,398 | $9,622 | ||||
Undisbursed Construction Commitments | 247,825 | 313,124 | ||||
Other Unfunded Commitments | 216,137 | 243,148 | ||||
Total | $486,360 | $565,894 | ||||
Fair Value Measurements at December 31, 2025 Using: | |||||||||||||||
Carrying Amount | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(Dollars in thousands) | |||||||||||||||
Financial assets | |||||||||||||||
Cash, due from banks, federal funds sold | $134,116 | $134,116 | $— | $— | $134,116 | ||||||||||
Loans, net | 2,627,281 | — | — | 2,604,086 | 2,604,086 | ||||||||||
Financial liabilities | |||||||||||||||
Deposits | $2,795,673 | $— | $2,692,104 | $— | $2,692,104 | ||||||||||
Short-term Borrowings | 75,000 | — | 75,000 | — | 75,000 | ||||||||||
Subordinated debt | 63,436 | — | 63,436 | — | 63,436 | ||||||||||
Fair Value Measurements at December 31, 2024 Using: | |||||||||||||||
Carrying Amount | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(Dollars in thousands) | |||||||||||||||
Financial Assets: | |||||||||||||||
Cash, due from banks, federal funds sold | $168,055 | $168,055 | $— | $— | $168,055 | ||||||||||
Securities HTM | 51,761 | — | 45,827 | — | 45,827 | ||||||||||
Loans, net | 2,573,418 | — | — | 2,509,508 | 2,509,508 | ||||||||||
Financial liabilities | |||||||||||||||
Deposits | $2,510,532 | $— | $2,472,539 | $— | $2,472,539 | ||||||||||
Short-term Borrowings | 100,000 | — | 100,000 | — | 100,000 | ||||||||||
Subordinated debt | 63,329 | — | 63,329 | — | 63,329 | ||||||||||
December 31, 2025 | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||
(Dollars in thousands) | ||||||||||||
Securities available-for-sale: | ||||||||||||
Residential mortgage-backed securities | $299,389 | $— | $299,389 | $— | ||||||||
Commercial mortgage-backed securities | 5,964 | — | 5,964 | — | ||||||||
Asset backed securities | 4,828 | — | 4,828 | — | ||||||||
Corporate bonds | 1,909 | — | 1,909 | — | ||||||||
Total assets at fair value | $312,090 | $— | $312,090 | $— | ||||||||
December 31, 2024 | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||
(Dollars in thousands) | ||||||||||||
Securities available-for-sale: | ||||||||||||
Residential mortgage-backed securities | $63,303 | $— | $63,303 | $— | ||||||||
Commercial mortgage-backed securities | 19,009 | — | 19,009 | — | ||||||||
Asset backed securities | 31,789 | — | 31,789 | — | ||||||||
Corporate bonds | 2,762 | — | 2,762 | — | ||||||||
Total assets at fair value | $116,863 | $— | $116,863 | $— | ||||||||
December 31, 2025 | ||||||||||||
Dollars in thousands | Total | Level 1 | Level 2 | Level 3 | ||||||||
Collateral - Dependent loans, net | $33,712 | $— | $— | $33,712 | ||||||||
Total Assets at Fair Value on a nonrecurring basis | $33,712 | $— | $— | $33,712 | ||||||||
Dollars in thousands | December 31, 2024 | |||||||||||
Collateral - Dependent loans, net | $34,135 | $— | $— | $34,135 | ||||||||
Total Assets at Fair Value on a nonrecurring basis | $34,135 | $— | $— | $34,135 | ||||||||
December 31, 2025 | Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) | ||||||||
Financial Instrument | (Dollars in thousands) | |||||||||||
Collateral - Dependent loans, net | $33,712 | Third party appraisal or broker’s price opinion | Management discount for costs to sell | 10% | ||||||||
December 31, 2024 | Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) | ||||||||
Financial Instrument | ||||||||||||
Collateral - Dependent loans, net | $34,135 | Third party appraisal or broker’s price opinion | Management discount for costs to sell | 10% | ||||||||
Non-Vested Shares | Shares | Weighted-Average Fair Value | ||||
Non-Vested at January 1, 2024 | 285,630 | $24.71 | ||||
Granted | 190,000 | 31.19 | ||||
Vested | 95,059 | 23.82 | ||||
Forfeited | 2,750 | 31.00 | ||||
Non-Vested at December 31, 2024 | 377,821 | 28.15 | ||||
Granted | 176,750 | 35.00 | ||||
Vested | 107,870 | 26.25 | ||||
Forfeited | 3,330 | 30.58 | ||||
Non-Vested at December 31, 2025 | 443,371 | $31.32 | ||||
FHLB Borrowings | 2025 | 2024 | ||||
(Dollars in thousands) | ||||||
Maturity | January 16, 2026 | April 24, 2025 | ||||
Interest Rate | 3.80% | 4.57% | ||||
Balance | $75,000,000 | $50,000,000 | ||||
Aggregate Principal Amount December 31, 2025 | Aggregate Principal Amount December 31, 2024 | |||||
(Dollars in thousands) | ||||||
Total liability, at par | $64,000 | $64,000 | ||||
Less: unamortized debt issuance costs | (564) | (671) | ||||
Total liability, at carrying value | $63,436 | $63,329 | ||||
Community Banking | BM Tech | Total | |||||||
(Dollars in thousands) | |||||||||
Interest Income | $189,434 | $— | $189,434 | ||||||
Interest Expense | (90,869) | (124) | (90,993) | ||||||
Funds Transfer Pricing | (18,088) | 18,088 | — | ||||||
Net Interest Income | 80,477 | 17,964 | 98,441 | ||||||
Provision for credit losses | 8,541 | — | 8,541 | ||||||
Net interest income after Provision for Credit Losses | 71,936 | 17,964 | 89,900 | ||||||
Service charges on deposit accounts: | |||||||||
Interchange and card revenue | 1,354 | 7,197 | 8,551 | ||||||
Servicing Fees | — | 12,092 | 12,092 | ||||||
Service Charges | 1,216 | 7,986 | 9,202 | ||||||
University fees- transaction activity | — | 2,234 | 2,234 | ||||||
University fees- subscriptions | — | 4,902 | 4,902 | ||||||
Total service charges on deposit accounts | 2,570 | 34,411 | 36,981 | ||||||
Bank-owned life insurance income | 1,809 | — | 1,809 | ||||||
Gain on sale of securities, net | 1,719 | — | 1,719 | ||||||
Other noninterest income(1) | 1,145 | 1,587 | 2,732 | ||||||
Noninterest income | 7,243 | 35,998 | 43,241 | ||||||
Total Employee Salary and Benefits | 33,098 | 22,000 | 55,098 | ||||||
Occupancy and Equipment | 5,120 | 10,434 | 15,554 | ||||||
Data Processing | 2,594 | 5,587 | 8,181 | ||||||
Professional Fees | 6,904 | 5,085 | 11,989 | ||||||
Consumer fraud and transaction losses | 22 | 10,335 | 10,357 | ||||||
Other noninterest expense(2) | 11,656 | 4,752 | 16,408 | ||||||
Noninterest expense | 59,394 | 58,193 | 117,587 | ||||||
Net Income (loss) before taxes | 19,785 | (4,231) | 15,554 | ||||||
Income tax expense (benefit) | 4,351 | (998) | 3,353 | ||||||
Net Income (loss) | $15,434 | $(3,233) | $12,201 | ||||||
Period Ending Assets | $3,215,076 | $102,432 | $3,317,508 | ||||||
(1) | Other noninterest income includes fee income from outside services, trust, rental and other miscellaneous income. |
(2) | Other noninterest expense includes costs for legal and regulatory filings, audit fees, other contractual services, and other miscellaneous expenses. |
Year Ended December 31, 2025 | |||||||||||||||
BM Tech | Community Banking | Within Scope | Out of Scope | Total | |||||||||||
(Dollars in thousands) | |||||||||||||||
Non-Interest Income: | |||||||||||||||
Service charges on deposit accounts: | |||||||||||||||
Interchange and card revenue | $7,197 | $1,354 | $8,551 | $— | $8,551 | ||||||||||
Servicing fees | 12,092 | — | 12,092 | — | 12,092 | ||||||||||
Service charges | 7,986 | 1,216 | 9,202 | — | 9,202 | ||||||||||
University fees - transaction activity | 2,234 | — | 2,234 | — | 2,234 | ||||||||||
University fees - subscriptions | 4,902 | — | 4,902 | — | 4,902 | ||||||||||
Total service charges on deposit accounts | 34,411 | 2,570 | 36,981 | — | 36,981 | ||||||||||
Bank-owned life insurance income | — | 1,809 | — | 1,809 | 1,809 | ||||||||||
Gain on sale of securities | — | 1,719 | — | 1,719 | 1,719 | ||||||||||
Other non-interest income(1) | 1,587 | 1,145 | 2,732 | — | 2,732 | ||||||||||
Total Non-Interest Income | $35,998 | $7,243 | $39,713 | $3,528 | $43,241 | ||||||||||
Year Ended December 31, 2024 | |||||||||||||||
Bm Tech | Community Banking | Within Scope | Out of Scope | Total | |||||||||||
(Dollars in thousands) | |||||||||||||||
Non-Interest Income: | |||||||||||||||
Service charges on deposit accounts: | |||||||||||||||
Interchange and card revenue | $— | $2,114 | $2,114 | $— | $2,114 | ||||||||||
Service charges | — | 1,142 | 1,142 | — | 1,142 | ||||||||||
Total service charges on deposit accounts | — | 3,256 | 3,256 | — | 3,256 | ||||||||||
Bank-owned life insurance income | — | 1,208 | — | 1,208 | 1,208 | ||||||||||
Other non-interest income(2) | — | 1,011 | 1,011 | — | 1,011 | ||||||||||
Total Non-Interest Income | $— | $5,475 | $4,267 | $1,208 | $5,475 | ||||||||||
(1) | Other noninterest income includes fee income from outside services, trust, rental and other miscellaneous income. |
(2) | Other noninterest income includes trust, rental and other miscellaneous income. |
December 31, 2025 | December 31, 2024 | |||||
(Dollars and shares in thousands) | ||||||
Net Income | $12,201 | $20,912 | ||||
Dividends | — | — | ||||
Net income available to common shareholders | $12,201 | $20,912 | ||||
Weighted average common shares outstanding: | ||||||
Basic shares outstanding | 12,304 | 10,917 | ||||
Stock-based awards | 64 | 101 | ||||
Diluted shares outstanding | 12,368 | 11,018 | ||||
Earnings per share: | ||||||
Basic | $0.99 | $1.92 | ||||
Diluted | $0.99 | $1.90 | ||||
Years ended December 31, | ||||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
ASSETS | ||||||
Cash | $5,422 | $9,962 | ||||
Other assets | 107 | 59 | ||||
Investment in First Carolina Bank | 405,324 | 391,141 | ||||
Total Assets | $410,853 | $401,162 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
Subordinated debt and borrowings | $63,436 | $63,329 | ||||
Accrued interest on subordinated debt and borrowings | 407 | 422 | ||||
Other Liabilities | 85 | 94 | ||||
Shareholders’ equity | 346,925 | 337,317 | ||||
Total Liabilities and Shareholders’ Equity | $410,853 | $401,162 | ||||
Years Ended December 31, | ||||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Equity in income of First Carolina Bank | $16,767 | $24,452 | ||||
Other professional fees | (106) | (68) | ||||
Interest on subordinated debt and borrowings | (4,252) | (3,371) | ||||
Other expense | (208) | (101) | ||||
Net income | $12,201 | $20,912 | ||||
Years Ended December 31 | ||||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Cash flows from operating activities: | ||||||
Net income | $12,201 | $20,912 | ||||
Adjustments to reconcile net income to net cash used in operating activities: | ||||||
Equity in income of First Carolina Bank | (16,767) | (24,452) | ||||
Net amortization of Subordinated Debt issuance costs | 107 | 106 | ||||
Issuance of restricted stock | 3,448 | 2,845 | ||||
Change in assets and liabilities: | ||||||
Other assets | (48) | 20 | ||||
Other liabilities | (9) | (28) | ||||
Accrued interest expense | (15) | 65 | ||||
Net cash used in operating activities | (1,083) | (532) | ||||
Years Ended December 31 | ||||||
2025 | 2024 | |||||
(Dollars in thousands) | ||||||
Cash flows from investing activities: | ||||||
Investment in First Carolina Bank | 3,591 | (41,244) | ||||
Net cash used in investing activities | 3,591 | (41,244) | ||||
Cash flows from financing activities: | ||||||
Repurchase of common stock | (7,040) | — | ||||
Offering expense related to 2024 issuance of common stock | (8) | — | ||||
Net proceeds from issuance of common stock | — | 44,809 | ||||
Net cash provided by (used in) financing activities | (7,048) | 44,809 | ||||
Net increase (decrease) in cash and equivalents | (4,540) | 3,033 | ||||
Cash and cash equivalents, beginning of year | 9,962 | 6,929 | ||||
Cash and cash equivalents, end of year | $5,422 | $9,962 | ||||
March 31, 2026 | December 31, 2025 | |||||
(Dollars in thousands, except share and per share data) | ||||||
ASSETS | ||||||
Cash and Cash Equivalents: | ||||||
Non-interest bearing deposits | $10,617 | $7,759 | ||||
Interest bearing deposits | 179,706 | 126,357 | ||||
Total Cash and Cash Equivalents | 190,323 | 134,116 | ||||
Investment securities available-for-sale (“AFS”), at fair value (amortized cost $332,671 and $312,727, net of allowance for credit losses of $0 and $0) | 331,641 | 312,090 | ||||
Federal Home Loan Bank stock, at cost | 2,364 | 5,732 | ||||
Loans receivable | 2,684,469 | 2,648,174 | ||||
Allowance for credit losses | (21,121) | (20,893) | ||||
Net Loans | 2,663,348 | 2,627,281 | ||||
Premises and equipment, net | 43,531 | 44,707 | ||||
Goodwill | 46,266 | 46,266 | ||||
Other intangible assets, net | 23,436 | 24,129 | ||||
Deferred tax assets, net | 24,092 | 25,142 | ||||
Bank-owned life insurance | 58,910 | 58,356 | ||||
Prepaid expenses and other assets | 34,466 | 39,689 | ||||
Total Assets | $3,418,377 | $3,317,508 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
Liabilities | ||||||
Deposits | ||||||
Non-interest bearing | $658,707 | $533,232 | ||||
Interest bearing | 2,307,887 | 2,262,441 | ||||
Total deposits | 2,966,594 | 2,795,673 | ||||
Short term borrowings | — | 75,000 | ||||
Subordinated debt, net | 63,463 | 63,436 | ||||
Allowance for credit losses on off-balance sheet credit exposures | 3,164 | 3,794 | ||||
Accrued interest payable | 3,695 | 3,588 | ||||
Accrued expenses and other liabilities | 28,107 | 29,092 | ||||
Total Liabilities | 3,065,023 | 2,970,583 | ||||
Shareholders’ Equity: | ||||||
Preferred stock, $0 par value; 10,000,000 shares authorized; 0 shares issued or outstanding | — | — | ||||
Common stock, $1 par value, 100,000,000 shares authorized and 12,307,426 shares issued at March 31,2026; 40,000,000 shares authorized and 12,260,597 shares issued at December 31, 2025 | 12,307 | 12,261 | ||||
Additional paid-in capital | 240,684 | 239,903 | ||||
Retained earnings | 101,160 | 95,249 | ||||
Accumulated other comprehensive loss | (797) | (488) | ||||
Total Shareholders’ Equity | 353,354 | 346,925 | ||||
Total Liabilities and Shareholders’ Equity | $3,418,377 | $3,317,508 | ||||
March 31, 2026 | March 31, 2025 | |||||
(Dollars in thousands, except share and per share data) | ||||||
Interest Income: | ||||||
Loans, including fees | $40,063 | $39,938 | ||||
Investment securities | 5,633 | 4,394 | ||||
Other interest and dividends | 45 | 77 | ||||
Total Interest Income | 45,741 | 44,409 | ||||
Interest Expense: | ||||||
Deposits | 19,076 | 19,418 | ||||
Borrowings | 119 | 202 | ||||
Subordinated debt | 1,019 | 982 | ||||
Total Interest Expense | 20,214 | 20,602 | ||||
Net interest income | 25,527 | 23,786 | ||||
Provision for credit losses - loans | 232 | 1,314 | ||||
Provision (benefit) for credit losses - unfunded commitments | (630) | (782) | ||||
Total provision (benefit) for credit losses | (398) | 532 | ||||
Net Interest Income After Provision for Credit Losses | 25,925 | 23,275 | ||||
Non-Interest Income: | ||||||
Service charges on deposit accounts | 6,825 | 7,813 | ||||
Bank-owned life insurance income | 554 | 344 | ||||
Gain on sale of securities, net | 108 | — | ||||
Other | 154 | 1,510 | ||||
Total Non-Interest Income | 7,641 | 9,667 | ||||
Non-Interest Expense: | ||||||
Compensation and benefits | 12,399 | 12,381 | ||||
Occupancy and equipment | 4,325 | 3,000 | ||||
Data processing | 1,952 | 1,844 | ||||
Federal deposit insurance premiums | 1,050 | 795 | ||||
Service fees | 75 | 1,778 | ||||
Professional fees | 2,506 | 1,371 | ||||
Supplies | 456 | 216 | ||||
Director fees | 326 | 278 | ||||
Amortization of intangibles | 693 | 537 | ||||
Consumer fraud and transaction losses | 1,338 | 3,516 | ||||
Other | 1,112 | 1,402 | ||||
Total Non-Interest Expense | 26,232 | 27,118 | ||||
Income before income tax expense | 7,334 | 5,824 | ||||
Income tax expense | 1,423 | 1,119 | ||||
Net income | $5,911 | $4,705 | ||||
Earnings per share: | ||||||
Basic | $0.48 | $0.38 | ||||
Diluted | $0.48 | $0.38 | ||||
Weighted average common shares outstanding: | ||||||
Basic | 12,374,617 | 12,413,848 | ||||
Diluted | 12,305,184 | 12,469,107 | ||||
March 31, 2026 | March 31, 2025 | |||||
(Dollars in thousands) | ||||||
Net income | $5,911 | $ 4,705 | ||||
Other Comprehensive Income: | ||||||
Unrealized holding gains on securities AFS | (285) | 465 | ||||
Reclassification of realized gains on securities available-for-sale | (108) | — | ||||
Amortization of unrealized gains and losses on investment securities transferred from AFS to HTM | — | 2 | ||||
Tax effect | 84 | (112) | ||||
Total Other Comprehensive Income | (309) | 355 | ||||
Comprehensive Income | $5,602 | $5,060 | ||||
Shares of Common Stock | Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Total Shareholders’ Equity | |||||||||||||
(Dollars in thousands, except share and per share data) | ||||||||||||||||||
Balance, January 1, 2025 | 12,307,177 | $12,307 | $242,137 | $84,368 | $(1,495) | $337,317 | ||||||||||||
Net income | — | — | — | 4,705 | — | 4,705 | ||||||||||||
Other comprehensive income | — | — | — | — | 355 | 355 | ||||||||||||
Offering expense related to 2024 issuance of common stock | — | — | (8) | — | — | (8) | ||||||||||||
Restricted stock issuance | 163,750 | 164 | 656 | — | — | 820 | ||||||||||||
Balance, March 31, 2025 | 12,470,927 | 12,471 | 242,785 | 89,073 | (1,140) | 343,189 | ||||||||||||
Balance, January 1, 2026 | 12,260,597 | 12,261 | 239,903 | 95,249 | (488) | $346,925 | ||||||||||||
Net income | — | — | — | 5,911 | — | 5,911 | ||||||||||||
Other comprehensive income | — | — | — | — | (309) | (309) | ||||||||||||
Repurchase of common stock | (1,200) | (1) | — | — | — | (1) | ||||||||||||
Restricted stock issuance | 48,029 | 47 | 781 | — | — | 828 | ||||||||||||
Balance, March 31, 2026 | 12,307,426 | $12,307 | $240,684 | $101,160 | $(797) | $353,354 | ||||||||||||
March 31, 2026 | March 31, 2025 | |||||
(Dollars in thousands) | ||||||
Cash flows from operating activities: | ||||||
Net income | $5,911 | $4,705 | ||||
Adjustments to reconcile net income to net | ||||||
cash provided by operating activities: | ||||||
Depreciation of premises and equipment | 929 | 481 | ||||
Amortization of internally developed software | 506 | 478 | ||||
Net gains on sale of securities | (108) | — | ||||
Amortization of intangible assets | 693 | 537 | ||||
Amortization of subordinated debt issuance costs | 27 | 27 | ||||
Provision (recoveries) for credit losses | (398) | 532 | ||||
Deferred income tax expense | 1,134 | 796 | ||||
Earnings on bank-owned life insurance | (554) | (343) | ||||
Stock-based compensation expense | 828 | 820 | ||||
Change in assets and liabilities: | ||||||
Prepaid expenses and other assets | 5,223 | 9,778 | ||||
Accrued expenses and other liabilities | (985) | 1,831 | ||||
Accrued interest payable | 107 | 214 | ||||
Net cash provided by operating activities | 13,313 | 19,856 | ||||
Cash flows from investing activities: | ||||||
Proceeds from maturities, prepayments, and calls of AFS securities | 13,203 | 12,781 | ||||
Proceeds from sales of AFS securities | 86,190 | — | ||||
Proceeds from sale of FHLB stock | 3,368 | 2,155 | ||||
Purchases of AFS securities | (119,229) | (9,264) | ||||
Proceeds from sales of HTM securities | — | 7,992 | ||||
Loan originations and principal payments on loans, net | (36,300) | (56,001) | ||||
Purchases of premises and equipment | (258) | (1,843) | ||||
Net cash paid in acquisition of BM Technologies, Inc. | — | (96,721) | ||||
Net cash used in investing activities | (53,026) | (140,901) | ||||
Cash flows from financing activities: | ||||||
Net increase in deposits | 170,921 | 197,059 | ||||
Net change in Federal Reserve advances | — | (50,000) | ||||
Net change in FHLB advances | (75,000) | 25,000 | ||||
Repurchase of common stock | (1) | — | ||||
Offering expense related to 2024 issuance of common stock | — | (8) | ||||
Net cash provided by financing activities | 95,920 | 172,051 | ||||
Net increase in cash and cash equivalents | 56,207 | 51,006 | ||||
Cash and cash equivalents, beginning of year | 134,116 | 168,055 | ||||
Cash and cash equivalents, end of year | $190,323 | $219,061 | ||||
March 31, 2026 | March 31, 2025 | |||||
(Dollars in thousands) | ||||||
Supplemental disclosures of cash flow information: | ||||||
Cash payments for: | ||||||
Interest on deposits and other borrowings | $20,107 | $23,378 | ||||
Income taxes | $29 | $823 | ||||
Supplemental disclosures of noncash transactions: | ||||||
Change in fair value of investment securities AFS, net of tax | $(309) | $316 | ||||
Goodwill recognized in connection with acquisition of BM Technologies, Inc., net of measurement period increase of $3,720 | $— | $44,474 | ||||
Identified intangible assets recognized in connection with acquisition of BM Technologies, Inc. | $— | $26,667 | ||||
Deferred tax assets recognized in connection with acquisition of BM Technologies, Inc., net of measurement period decrease of $3,720 | $— | $20,970 | ||||
Additional Assets recognized in connection with acquisition of BM Technologies, Inc. | $— | $14,878 | ||||
Additional Liabilities recognized in connection with acquisition of BM Technologies, Inc. | $— | $(10,268) | ||||
Amortization of net gains and losses on investment securities transferred to HTM | $— | $2 | ||||
March 31, 2026 | ||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||
(Dollars in thousands) | ||||||||||||
Securities available-for-sale: | ||||||||||||
Residential MBS | ||||||||||||
Agency | $289,888 | $499 | $1,021 | $289,366 | ||||||||
Non-agency | 17,033 | — | 259 | 16,774 | ||||||||
Total residential MBS | 306,921 | 499 | 1,280 | 306,140 | ||||||||
Commercial MBS - Agency | 5,977 | — | 18 | 5,959 | ||||||||
Asset backed securities | 17,773 | — | 140 | 17,633 | ||||||||
Corporate bonds | 2,000 | — | 91 | 1,909 | ||||||||
$332,671 | $499 | $1,529 | $331,641 | |||||||||
December 31, 2025 | ||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||
(Dollars in thousands) | ||||||||||||
Securities available-for-sale: | ||||||||||||
Residential MBS | ||||||||||||
Agency | $292,071 | $291 | $547 | $291,815 | ||||||||
Non-agency | 7,750 | — | 176 | 7,574 | ||||||||
Total residential MBS | 299,821 | 291 | 723 | 299,389 | ||||||||
Commercial MBS - Agency | 5,979 | — | 15 | 5,964 | ||||||||
Asset backed securities | 4,927 | 1 | 100 | 4,828 | ||||||||
Corporate bonds | 2,000 | — | 91 | 1,909 | ||||||||
$312,727 | $292 | $929 | $312,090 | |||||||||
March 31, 2026 | Less Than 12 Months | More Than 12 Months | Total | |||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||
Residential MBS | ||||||||||||||||||
Agency | $138,514 | $(524) | $2,062 | $(497) | $140,576 | $(1,021) | ||||||||||||
Non-agency | 13,707 | (80) | 3,067 | (179) | 16,774 | (259) | ||||||||||||
Total residential MBS | 152,221 | (604) | 5,129 | (676) | 157,350 | (1,280) | ||||||||||||
Commercial MBS - Agency | — | — | 5,959 | (18) | 5,959 | $(18) | ||||||||||||
Asset backed securities | 14,892 | (26) | 2,741 | (114) | 17,633 | $(140) | ||||||||||||
Corporate bonds | — | — | 1,909 | (91) | 1,909 | $(91) | ||||||||||||
$167,113 | $(630) | $15,738 | $(899) | $182,851 | $(1,529) | |||||||||||||
December 31, 2025 | Less Than 12 Months | More Than 12 Months | Total | |||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||
Residential MBS | ||||||||||||||||||
Agency | $109,232 | $(56) | $2,092 | $(491) | $111,324 | $(547) | ||||||||||||
Non-agency | 4,327 | (1) | 3,246 | (175) | 7,573 | (176) | ||||||||||||
Total residential MBS | 113,559 | (57) | 5,338 | (666) | 118,897 | (723) | ||||||||||||
Commercial MBS - Agency | — | — | 5,965 | (15) | 5,965 | (15) | ||||||||||||
Asset backed securities | 1,302 | — | 2,900 | (100) | 4,202 | (100) | ||||||||||||
Corporate bonds | — | — | 1,909 | (91) | 1,909 | (91) | ||||||||||||
$114,861 | $(57) | $16,112 | $(872) | $130,973 | $(929) | |||||||||||||
March 31, 2026 | ||||||
Amortized Cost | Fair Value | |||||
(Dollars in thousands) | ||||||
Securities available-for-sale: | ||||||
Due within one year | $— | $— | ||||
Due after one but within five years | 1,646 | 1,644 | ||||
Due after five but within ten years | 21,930 | 21,682 | ||||
Due after ten years | 309,095 | 308,315 | ||||
Total | $332,671 | $331,641 | ||||
December 31, 2025 | ||||||
Amortized Cost | Fair Value | |||||
(Dollars in thousands) | ||||||
Securities available-for-sale: | ||||||
Due within one year | $— | $— | ||||
Due after one but within five years | 1,651 | 1,650 | ||||
Due after five but within ten years | 10,109 | 9,902 | ||||
Due after ten years | 300,967 | 300,538 | ||||
Total | $312,727 | $312,090 | ||||
March 31, 2026 | December 31, 2025 | |||||
(Dollars in thousands) | ||||||
Construction Land & Land Development | $283,894 | $255,740 | ||||
Other Commercial Real Estate | 1,449,799 | 1,449,044 | ||||
Owner-Occupied Commercial Real Estate | 268,905 | 295,346 | ||||
Commercial Industrial & Agricultural | 327,404 | 299,853 | ||||
Residential Real Estate | 352,532 | 346,601 | ||||
Consumer | 1,935 | 1,590 | ||||
Loans receivable | 2,684,469 | 2,648,174 | ||||
Allowance for credit losses | (21,121) | (20,893) | ||||
Total loans receivable, net of allowance for credit losses on loans and leases(1) | $2,663,348 | $2,627,281 | ||||
(1) | Includes deferred (fees) costs and unamortized (discounts) premiums, net of $(6.5) million and $(6.9) million at March 31, 2026 and December 31, 2025. |
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Beginning balance | $4,182 | $9,387 | $1,456 | $3,349 | $2,513 | $6 | $20,893 | ||||||||||||||
Provision (recovery) for credit losses | 613 | (227) | (2) | (174) | 8 | 14 | 232 | ||||||||||||||
Charge-offs | — | — | — | — | — | (6) | (6) | ||||||||||||||
Recoveries | — | — | — | — | — | 2 | 2 | ||||||||||||||
Net recoveries (charge-offs) | — | — | — | — | — | (4) | (4) | ||||||||||||||
Ending Balance | $4,795 | $9,160 | $1,454 | $3,175 | $2,521 | $16 | $21,121 | ||||||||||||||
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Beginning balance | $5,525 | $9,208 | $1,359 | $2,514 | $1,788 | $7 | $20,401 | ||||||||||||||
Provision (recovery) for credit losses | 34 | 1,086 | (30) | 215 | (14) | 23 | $1,314 | ||||||||||||||
Charge-offs | — | — | — | — | — | (23) | $(23) | ||||||||||||||
Recoveries | — | — | — | — | — | 1 | $1 | ||||||||||||||
Net recoveries (charge-offs) | — | — | — | — | — | (22) | (22) | ||||||||||||||
Ending Balance | $5,559 | $10,294 | $1,329 | $2,729 | $1,774 | $8 | $21,693 | ||||||||||||||
March 31, 2026 | Nonaccrual With No Allowance for Credit Loss | Nonaccrual With An Allowance for Credit Loss | Loans Past Due Over 89 days Still Accruing | ||||||
(Dollars in thousands) | |||||||||
Other Commercial Real Estate | $4,150 | $— | $— | ||||||
Owner-Occupied Commercial Real Estate | — | 18,191 | — | ||||||
Total Loans | $4,150 | $18,191 | $— | ||||||
December 31, 2025 | Nonaccrual With No Allowance for Credit Loss | Nonaccrual With An Allowance for Credit Loss | Loans Past Due Over 89 days Still Accruing | ||||||
(Dollars in thousands) | |||||||||
Other Commercial Real Estate | $4,209 | $— | $— | ||||||
Owner-Occupied Commercial Real Estate | 17,368 | — | — | ||||||
Total Loans | $21,577 | $— | $— | ||||||
March 31, 2026 | Residential Properties | Business Assets | Land | Commercial property | Other | Total | ||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Construction, land & land development | $— | $— | $626 | $— | $— | $626 | ||||||||||||
Other commercial real estate | — | — | — | 4,150 | — | 4,150 | ||||||||||||
Owner-occupied real estate | — | — | — | 28,945 | — | 28,945 | ||||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | — | ||||||||||||
Residential real estate | — | — | — | — | — | — | ||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||
Total Loans | $— | $— | $626 | $33,095 | $— | $33,721 | ||||||||||||
December 31, 2025 | Residential Properties | Business Assets | Land | Commercial property | Other | Total | ||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Construction, land & land development | $— | $— | $633 | $— | $— | $633 | ||||||||||||
Other commercial real estate | — | — | — | 4,942 | — | 4,942 | ||||||||||||
Owner-occupied real estate | — | — | — | 28,137 | — | 28,137 | ||||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | — | ||||||||||||
Residential real estate | — | — | — | — | — | — | ||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||
Total Loans | $— | $— | $633 | $33,079 | $— | $33,712 | ||||||||||||
March 31, 2026 | |||||||||||||||||||||
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Pass | $283,894 | $1,445,649 | $250,715 | $327,404 | $352,468 | $1,935 | $2,662,065 | ||||||||||||||
Special Mention | — | — | — | — | — | — | — | ||||||||||||||
Substandard | — | 4,150 | 18,190 | — | 64 | — | 22,404 | ||||||||||||||
Doubtful | — | — | — | — | — | — | — | ||||||||||||||
Loss | — | — | — | — | — | — | — | ||||||||||||||
Total | $283,894 | $1,449,799 | $268,905 | $327,404 | $352,532 | $1,935 | $2,684,469 | ||||||||||||||
December 31, 2025 | |||||||||||||||||||||
(Dollars in thousand | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Pass | $255,740 | $1,433,135 | $277,978 | $299,853 | $346,601 | $1,590 | $2,614,897 | ||||||||||||||
Special Mention | — | 11,025 | — | — | — | — | 11,025 | ||||||||||||||
Substandard | — | 4,884 | 17,368 | — | — | — | 22,252 | ||||||||||||||
Doubtful | — | — | — | — | — | — | — | ||||||||||||||
Loss | — | — | — | — | — | — | — | ||||||||||||||
Total | $255,740 | $1,449,044 | $295,346 | $299,853 | $346,601 | $1,590 | $2,648,174 | ||||||||||||||
March 31, 2026 | |||||||||||||||||||||
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Current | $283,894 | $1,445,649 | $250,715 | $327,404 | $352,468 | $1,935 | $2,662,065 | ||||||||||||||
30-59 days past due | — | — | — | — | 64 | — | 64 | ||||||||||||||
60-89 days past due | — | — | — | — | — | — | — | ||||||||||||||
90 days or more past due and still accruing | — | — | — | — | — | — | — | ||||||||||||||
Nonaccrual loans | — | 4,150 | 18,190 | — | — | — | 22,340 | ||||||||||||||
Total | $283,894 | $1,449,799 | $268,905 | $327,404 | $352,532 | $1,935 | $2,684,469 | ||||||||||||||
December 31, 2025 | |||||||||||||||||||||
(Dollars in thousands) | Construction, Land, & Land Development | Other Commercial Real Estate | Owner- Occupied Commercial Real Estate | Commercial Industrial & Agricultural | Residential Real Estate | Consumer | Total | ||||||||||||||
Current | $255,740 | $1,444,835 | $277,978 | $299,853 | $346,601 | $1,590 | $2,626,597 | ||||||||||||||
30-59 days past due | — | — | — | — | — | — | — | ||||||||||||||
60-89 days past due | — | — | — | — | — | — | — | ||||||||||||||
90 days or more past due and still accruing | — | — | — | — | — | — | — | ||||||||||||||
Nonaccrual loans | — | 4,209 | 17,368 | — | — | — | 21,577 | ||||||||||||||
Total | $255,740 | $1,449,044 | $295,346 | $299,853 | $346,601 | $1,590 | $2,648,174 | ||||||||||||||
Commercial Loan Risk Classification by Loan Type Term Loans by Origination Year | Revolving Loans | Total | |||||||||||||||||||||||||
2026 | 2025 | 2024 | 2023 | 2022 | 2021 & Prior | ||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Construction, land & land development | |||||||||||||||||||||||||||
Pass | $22,384 | $47,044 | $72,202 | $89,183 | $51,851 | $1,230 | $— | $283,894 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total construction, land & land development | 22,384 | 47,044 | 72,202 | 89,183 | 51,851 | 1,230 | — | 283,894 | |||||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | |||||||||||||||||||
Other commercial real estate | |||||||||||||||||||||||||||
Pass | 52,226 | 126,796 | 61,008 | 276,207 | 605,814 | 323,598 | — | 1,445,649 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | 4,150 | — | 4,150 | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total other commercial real estate | 52,226 | 126,796 | 61,008 | 276,207 | 605,814 | 327,748 | — | 1,449,799 | |||||||||||||||||||
Current period gross write offs | — | — | — | 2,754 | — | — | — | 2,754 | |||||||||||||||||||
Owner-occupied real estate | |||||||||||||||||||||||||||
Pass | 371 | 52,561 | 10,053 | 44,623 | 65,408 | 74,331 | 3,367 | 250,714 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | 18,191 | — | — | — | 18,191 | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total Owner-occupied real estate | 371 | 52,561 | 10,053 | 62,814 | 65,408 | 74,331 | 3,367 | 268,905 | |||||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | |||||||||||||||||||
Commercial, industrial & agricultural | |||||||||||||||||||||||||||
Pass | 5,660 | 55,088 | 18,627 | 21,313 | 36,953 | 32,185 | 157,578 | 327,404 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total commercial, industrial, & agriculture | 5,660 | 55,088 | 18,627 | 21,313 | 36,953 | 32,185 | 157,578 | 327,404 | |||||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total Commercial Loans | $80,641 | $281,489 | $161,890 | $449,517 | $760,026 | $435,494 | $160,945 | $2,330,002 | |||||||||||||||||||
Commercial Loan Risk Classification by Loan Type Term Loans by Origination Year | Revolving Loans | Total | |||||||||||||||||||||||||
2025 | 2024 | 2023 | 2022 | 2021 | 2020 & Prior | ||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Construction, land & land development | |||||||||||||||||||||||||||
Pass | $24,843 | $79,194 | $100,344 | $50,096 | $369 | $894 | $— | $255,740 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total construction, land & land development | 24,843 | 79,194 | 100,344 | 50,096 | 369 | 894 | — | 255,740 | |||||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | |||||||||||||||||||
Other commercial real estate | |||||||||||||||||||||||||||
Pass | 125,045 | 57,381 | 273,505 | 635,498 | 222,616 | 119,090 | — | 1,433,135 | |||||||||||||||||||
Special Mention | — | — | — | — | 11,025 | — | — | 11,025 | |||||||||||||||||||
Substandard | — | — | 675 | — | 4,209 | — | — | 4,884 | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total other commercial real estate | 125,045 | 57,381 | 274,180 | 635,498 | 237,850 | 119,090 | — | 1,449,044 | |||||||||||||||||||
Current period gross write offs | — | — | — | 2,754 | — | — | — | 2,754 | |||||||||||||||||||
Owner-occupied real estate | |||||||||||||||||||||||||||
Pass | 52,664 | 10,215 | 65,691 | 66,005 | 31,146 | 48,910 | 3,347 | 277,978 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | 17,368 | — | — | — | — | 17,368 | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total Owner-occupied real estate | 52,664 | 10,215 | 83,059 | 66,005 | 31,146 | 48,910 | 3,347 | 295,346 | |||||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | |||||||||||||||||||
Commercial, industrial & agricultural | |||||||||||||||||||||||||||
Pass | 58,013 | 20,041 | 24,225 | 38,819 | 32,975 | 789 | 124,991 | 299,853 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total commercial, industrial, & agriculture | 58,013 | 20,041 | 24,225 | 38,819 | 32,975 | 789 | 124,991 | 299,853 | |||||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total Commercial Loans | $260,565 | $166,831 | $481,808 | $790,418 | $302,340 | $169,683 | $128,338 | $2,299,983 | |||||||||||||||||||
Consumer Loan Risk Classification by Loan Type Term Loans by Origination Year | Revolving Loans | Total | |||||||||||||||||||||||||
2026 | 2025 | 2024 | 2023 | 2022 | 2021 & Prior | ||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Residential real estate | |||||||||||||||||||||||||||
Pass | $6,115 | $80,378 | $80,112 | $68,058 | $44,697 | $52,084 | $21,024 | $352,468 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | — | 64 | 64 | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total residential real estate | 6,115 | 80,378 | 80,112 | 68,058 | 44,697 | 52,084 | 21,088 | 352,532 | |||||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | |||||||||||||||||||
Consumer | |||||||||||||||||||||||||||
Pass | 982 | 317 | 374 | 45 | — | 74 | 143 | 1,935 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total consumer | 982 | 317 | 374 | 45 | — | 74 | 143 | 1,935 | |||||||||||||||||||
Current period gross write offs | 6 | — | — | — | — | — | — | 6 | |||||||||||||||||||
Total Consumer and Residential Real Estate Loans | $7,097 | $80,695 | $80,486 | $68,103 | $44,697 | $52,158 | $21,231 | $354,467 | |||||||||||||||||||
Total Loans | $87,738 | $365,184 | $242,376 | $517,620 | $804,723 | $487,652 | $182,176 | $2,687,469 | |||||||||||||||||||
Consumer Loan Risk Classification by Loan Type Term Loans by Origination Year | Revolving Loans | Total | |||||||||||||||||||||||||
2025 | 2024 | 2023 | 2022 | 2021 | 2020 & Prior | ||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Residential real estate | |||||||||||||||||||||||||||
Pass | $80,249 | $77,707 | $72,015 | $45,527 | $28,279 | $24,923 | $17,901 | $346,601 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total residential real estate | 80,249 | 77,707 | 72,015 | 45,527 | 28,279 | 24,923 | 17,901 | 346,601 | |||||||||||||||||||
Current period gross write offs | — | — | — | — | — | — | — | — | |||||||||||||||||||
Consumer | |||||||||||||||||||||||||||
Pass | 841 | 388 | 138 | — | — | 78 | 145 | 1,590 | |||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | |||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||
Total consumer | 841 | 388 | 138 | — | — | 78 | 145 | 1,590 | |||||||||||||||||||
Current period gross write offs | 47 | — | — | — | — | — | — | 47 | |||||||||||||||||||
Total Consumer and Residential Real Estate Loans | $81,090 | $78,095 | $72,153 | $45,527 | $28,279 | $25,001 | $18,046 | $348,191 | |||||||||||||||||||
Total Loans | $341,655 | $244,926 | $553,961 | $835,945 | $330,619 | $194,684 | $146,384 | $2,648,174 | |||||||||||||||||||
Modification Type: | Principal Forgiveness | Payment Delay | Term Extension | Interest Rate Reduction | Total | Total Class of Financing Receivable | ||||||||||||
March 31, 2026 | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Construction, land & land development | $— | $— | $626 | $— | $626 | 0.2% | ||||||||||||
Other commercial real estate | — | — | — | 4,150 | 4,150 | 0.3% | ||||||||||||
Owner-occupied real estate | — | — | — | — | — | —% | ||||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | —% | ||||||||||||
Residential real estate | — | — | — | — | — | —% | ||||||||||||
Consumer | — | — | — | — | — | —% | ||||||||||||
Total Loans | $— | $— | $626 | $4,150 | $4,776 | 0.6% | ||||||||||||
Modification Type: | Principal Forgiveness | Payment Delay | Term Extension | Interest Rate Reduction | Total | Total Class of Financing Receivable | ||||||||||||
March 31, 2025 | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Construction, land & land development | $— | $— | $656 | $— | $656 | 0.2% | ||||||||||||
Other commercial real estate | — | — | — | 5,206 | 5,206 | 0.3% | ||||||||||||
Owner-occupied real estate | — | — | — | — | — | —% | ||||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | —% | ||||||||||||
Residential real estate | — | — | — | — | — | —% | ||||||||||||
Consumer | — | — | — | — | — | —% | ||||||||||||
Total Loans | $— | $— | $656 | $5,206 | $5,862 | 0.2% | ||||||||||||
Modification Type: | Principal Forgiveness | Payment Delay (months) | Weighted Average Term Extension (months) | Weighted Average Interest Rate Reduction | ||||||||
March 31, 2026 | ||||||||||||
(Dollars in thousands) | ||||||||||||
Construction, land & land development | $— | — | 9 | —% | ||||||||
Other commercial real estate | — | — | — | 0.3% | ||||||||
Owner-occupied real estate | — | — | — | —% | ||||||||
Commercial, industrial & agricultural | — | — | — | —% | ||||||||
Residential real estate | — | — | — | —% | ||||||||
Consumer | — | — | — | —% | ||||||||
Total Loans | $— | — | 9 | 0.3% | ||||||||
Modification Type: | Principal Forgiveness | Payment Delay (months) | Weighted Average Term Extension (months) | Weighted Average Interest Rate Reduction | ||||||||||||
March 31, 2025 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
Construction, land & land development | $— | — | 12 | —% | ||||||||||||
Other commercial real estate | — | — | — | 0.5% | ||||||||||||
Owner-occupied real estate | — | — | — | —% | ||||||||||||
Commercial, industrial & agricultural | — | — | — | —% | ||||||||||||
Residential real estate | — | — | — | —% | ||||||||||||
Consumer | — | — | — | —% | ||||||||||||
Total Loans | $— | — | 12 | 0.5% | ||||||||||||
Payment Status (Amortized Cost Basis) | Current | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Greater Than 89 Days Past Due | Total Past Due | ||||||||||
March 31, 2026 | |||||||||||||||
Dollars in thousands | |||||||||||||||
Construction, land & land development | $626 | $— | $— | $— | $— | ||||||||||
Other commercial real estate | — | — | 4,150 | — | 4,150 | ||||||||||
Owner-occupied real estate | 10,754 | — | — | — | — | ||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | ||||||||||
Residential real estate | — | — | — | — | — | ||||||||||
Consumer | — | — | — | — | — | ||||||||||
Total Loans | $11,380 | $— | $4,150 | $— | $4,150 | ||||||||||
Payment Status (Amortized Cost Basis) | Current | 30 - 59 Days Past Due | 60 - 59 Days Past Due | Greater Than 89 Days Past Due | Total Past Due | ||||||||||
December 31, 2025 | |||||||||||||||
Dollars in thousands | |||||||||||||||
Construction, land & land development | $633 | $— | $— | $— | $— | ||||||||||
Other commercial real estate | 58 | — | — | 4,209 | 4,209 | ||||||||||
Owner-occupied real estate | 10,769 | — | — | — | — | ||||||||||
Commercial, industrial & agricultural | — | — | — | — | — | ||||||||||
Residential real estate | — | — | — | — | — | ||||||||||
Consumer | — | — | — | — | — | ||||||||||
Total Loans | $11,460 | $— | $— | $4,209 | $4,209 | ||||||||||
March 31, 2026 | December 31, 2025 | |||||
(Dollars in thousands) | ||||||
Balance, beginning of year | $34,210 | $53,091 | ||||
Originations | — | 1,925 | ||||
Payments received | (2,511) | (20,806) | ||||
Balance, end of period | $31,699 | $34,210 | ||||
March 31, 2026 | December 31, 2025 | |||||
(Dollars in thousands) | ||||||
Financial instruments whose contract amounts represent credit risk: | ||||||
Letter of Credit | $22,452 | $22,398 | ||||
Undisbursed Construction Commitments | 203,261 | 247,825 | ||||
Other Unfunded Commitments | 182,048 | 216,137 | ||||
Total | $407,761 | $486,360 | ||||
Non-Vested Shares | Shares | Weighted-Average Fair Value | ||||
Non-Vested at January 1, 2025 | 377,821 | $28.15 | ||||
Granted | 163,750 | 35.00 | ||||
Vested | 107,790 | 26.24 | ||||
Forfeited | — | — | ||||
Non-Vested at March 31, 2026 | 433,781 | $31.21 | ||||
Non-Vested Shares | Shares | Weighted-Average Fair Value | ||||
Non-Vested at January 1, 2026 | 443,371 | 31.32 | ||||
Granted | 49,379 | 35.00 | ||||
Vested | 117,721 | 29.54 | ||||
Forfeited | 1,350 | 31.19 | ||||
Non-Vested at March 31, 2026 | 373,679 | $32.37 | ||||
March 31, 2026 | March 31, 2025 | |||||
(Dollars and shares in thousands) | ||||||
Net Income | $5,911 | $4,705 | ||||
Dividends | — | — | ||||
Net income available to common shareholders | $5,911 | $4,705 | ||||
Weighted average common shares outstanding: | ||||||
Basic shares outstanding | 12,375 | 12,414 | ||||
Stock-based awards | (69) | 55 | ||||
Diluted shares outstanding | 12,306 | 12,469 | ||||
Earnings per share: | ||||||
Basic | $0.48 | $0.38 | ||||
Diluted | $0.48 | $0.38 | ||||
Fair Value Measurements at March 31, 2026 Using: | |||||||||||||||
Carrying Amount | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(Dollars in thousands) | |||||||||||||||
Financial assets | |||||||||||||||
Cash, due from banks, federal funds sold | $190,323 | $190,323 | $— | $— | $190,323 | ||||||||||
Loans, net | 2,663,348 | — | — | 2,649,220 | 2,649,220 | ||||||||||
Financial liabilities | |||||||||||||||
Deposits | $2,966,594 | $— | $2,833,506 | $— | $2,833,506 | ||||||||||
Subordinated debt | 63,463 | — | 63,463 | — | 63,463 | ||||||||||
Fair Value Measurements at December 31, 2025 Using: | |||||||||||||||
Carrying Amount | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(Dollars in thousands) | |||||||||||||||
Financial Assets: | |||||||||||||||
Cash, due from banks, federal funds sold | $134,116 | $134,116 | $— | $— | $134,116 | ||||||||||
Loans, net | 2,627,281 | — | — | 2,604,086 | 2,604,086 | ||||||||||
Financial liabilities | |||||||||||||||
Deposits | $2,795,673 | $— | $2,692,104 | $— | $2,692,104 | ||||||||||
Short-term Borrowings | 75,000 | — | 75,000 | — | 75,000 | ||||||||||
Subordinated debt | 63,436 | — | 63,436 | — | 63,436 | ||||||||||
March 31, 2026 | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||
(Dollars in thousands) | ||||||||||||
Securities available-for-sale: | ||||||||||||
Residential mortgage-backed securities | $306,140 | $— | $306,140 | $— | ||||||||
Commercial mortgage-backed securities | 5,959 | — | 5,959 | — | ||||||||
Asset backed securities | 17,633 | — | 17,633 | — | ||||||||
Corporate bonds | 1,909 | — | 1,909 | — | ||||||||
Total assets at fair value | $331,641 | — | $331,641 | $— | ||||||||
December 31, 2025 | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||
(Dollars in thousands) | ||||||||||||
Securities available-for-sale: | ||||||||||||
Residential mortgage-backed securities | $299,389 | $— | $299,389 | $— | ||||||||
Commercial mortgage-backed securities | 5,964 | — | 5,964 | — | ||||||||
Asset backed securities | 4,828 | — | 4,828 | — | ||||||||
Corporate bonds | 1,909 | — | 1,909 | — | ||||||||
Total assets at fair value | $312,090 | $— | $312,090 | $— | ||||||||
March 31, 2026 | ||||||||||||
(Dollars in thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||
Collateral - Dependent loans, net | $33,721 | $— | $— | $33,721 | ||||||||
Total Assets at Fair Value on a nonrecurring basis | $33,721 | $— | $— | $33,721 | ||||||||
(Dollars in thousands) | December 31, 2025 | |||||||||||
Collateral - Dependent loans, net | $33,712 | $— | $— | $33,712 | ||||||||
Total Assets at Fair Value on a nonrecurring basis | $33,712 | $— | $— | $33,712 | ||||||||
March 31, 2026 | Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) | ||||||||
Financial Instrument | (Dollars in thousands) | |||||||||||
Collateral - Dependent loans, net | $33,721 | Third party appraisal or broker’s price opinion | Management discount for costs to sell | 10% | ||||||||
December 31, 2025 | Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) | ||||||||
Financial Instrument | ||||||||||||
Collateral - Dependent loans, net | $33,712 | Third party appraisal or broker’s price opinion | Management discount for costs to sell | 10% | ||||||||
Three Months Ended March 31, 2026 | |||||||||||||||
BM Tech | Community Banking | Within Scope | Out of Scope | Total | |||||||||||
(Dollars in thousands) | |||||||||||||||
Non-Interest Income: | |||||||||||||||
Service charges on deposit accounts: | |||||||||||||||
Interchange and card revenue | $2,220 | $— | $2,220 | $— | 2,220 | ||||||||||
Service charges | 1,987 | 295 | 2,282 | — | 2,282 | ||||||||||
University fees - transaction activity | 934 | — | 934 | — | 934 | ||||||||||
University fees - subscriptions | 1,389 | — | 1,389 | — | 1,389 | ||||||||||
Total service charges on deposit accounts | 6,530 | 295 | 6,825 | — | 6,825 | ||||||||||
Bank-owned life insurance income | — | 554 | — | 554 | 554 | ||||||||||
Gain on sale of securities | — | 108 | — | 108 | 108 | ||||||||||
Other non-interest income(1) | — | 154 | 154 | — | 154 | ||||||||||
Total Non-Interest Income | $6,530 | $1,111 | $6,979 | $662 | $7,641 | ||||||||||
Three Months Ended March 31, 2025 | |||||||||||||||
BM Tech | Community Banking | Within Scope | Out of Scope | Total | |||||||||||
(Dollars in thousands) | |||||||||||||||
Non-Interest Income: | |||||||||||||||
Service charges on deposit accounts: | |||||||||||||||
Interchange and card revenue | $1,619 | $387 | $2,006 | $— | $2,006 | ||||||||||
Servicing fees | 2,404 | — | 2,404 | — | 2,404 | ||||||||||
Service charges | 1,705 | 284 | 1,989 | — | 1,989 | ||||||||||
University fees - disbursement activity | 522 | — | 522 | — | 522 | ||||||||||
University fees - subscriptions | 892 | — | 892 | — | 892 | ||||||||||
Total service charges on deposit accounts | 7,142 | 671 | 7,813 | — | 7,813 | ||||||||||
Bank-owned life insurance income | — | 344 | — | 344 | 344 | ||||||||||
Gain on sale of securities | — | — | — | — | — | ||||||||||
Other non-interest income(1) | 1,400 | 110 | 1,510 | — | 1,510 | ||||||||||
Total Non-Interest Income | $8,542 | $1,125 | $9,323 | $344 | $9,667 | ||||||||||
(1) | Other noninterest income includes fee income from outside services, trust, rental and other miscellaneous income. |
Community Banking | BM Tech | Total | |||||||
(Dollars in thousands) | |||||||||
Interest Income | $45,741 | — | $45,741 | ||||||
Interest Expense | (20,183) | (31) | (20,214) | ||||||
Funds Transfer Pricing | (5,603) | 5,603 | — | ||||||
Net Interest Income | 19,955 | 5,572 | 25,527 | ||||||
Provision for credit losses (benefit) | 398 | — | 398 | ||||||
Net interest income after Provision for Credit Losses | 20,353 | 5,572 | 25,925 | ||||||
Service charges on deposit accounts: | |||||||||
Interchange and card revenue | — | 2,220 | 2,220 | ||||||
Service Charges | 295 | 1,987 | 2,282 | ||||||
University fees- transaction activity | — | 934 | 934 | ||||||
University fees- subscriptions | — | 1,389 | 1,389 | ||||||
Total service charges on deposit accounts | 295 | 6,530 | 6,825 | ||||||
Bank-owned life insurance income | 554 | — | 554 | ||||||
Gain on sale of securities, net | 108 | — | 108 | ||||||
Other noninterest income(1) | 154 | — | 154 | ||||||
Noninterest income | 1,111 | 6,530 | 7,641 | ||||||
Total Employee Salary and Benefits | 7,730 | 4,669 | 12,399 | ||||||
Occupancy and Equipment | 1,378 | 2,947 | 4,325 | ||||||
Data Processing | 665 | 1,287 | 1,952 | ||||||
Professional Fees | 801 | 1,705 | 2,506 | ||||||
Consumer fraud and transaction losses | 2 | 1,336 | 1,338 | ||||||
Other noninterest expense(2) | 2,387 | 1,325 | 3,712 | ||||||
Noninterest expense | 12,963 | 13,269 | 26,232 | ||||||
Net Income (loss) before taxes | 8,501 | (1,167) | 7,334 | ||||||
Income tax expense (benefit) | 1,681 | (258) | 1,423 | ||||||
Net Income (loss) | $6,820 | $(909) | $5,911 | ||||||
Community Banking | BM Tech | Total | |||||||
(Dollars in thousands) | |||||||||
Period Ending Assets | $3,316,017 | $102,360 | $3,418,377 | ||||||
Community Banking | BM Tech | Total | |||||||
(Dollars in thousands) | |||||||||
Interest Income | $44,409 | $— | $44,409 | ||||||
Interest Expense | (20,602) | — | (20,602) | ||||||
Funds Transfer Pricing | (3,919) | 3,919 | — | ||||||
Net Interest Income | 19,888 | 3,919 | 23,807 | ||||||
Provision for credit losses (benefit) | (532) | — | (532) | ||||||
Net interest income after Provision for Credit Losses . | 19,356 | 3,919 | 23,275 | ||||||
Service charges on deposit accounts: | |||||||||
Interchange and card revenue | 387 | 1,619 | 2,006 | ||||||
Servicing Fees | — | 2,404 | 2,404 | ||||||
Service Charges | 284 | 1,705 | 1,989 | ||||||
University fees- transaction activity | — | 522 | 522 | ||||||
University fees- subscriptions | — | 892 | 892 | ||||||
Total service charges on deposit accounts | 671 | 7,142 | 7,813 | ||||||
Bank-owned life insurance income | 344 | — | 344 | ||||||
Gain on sale of securities, net | — | — | — | ||||||
Other noninterest income(1) | 110 | 1,400 | 1,510 | ||||||
Noninterest income | 1,125 | 8,542 | 9,667 | ||||||
Total Employee Salary and Benefits | 8,240 | 4,141 | 12,381 | ||||||
Occupancy and Equipment | 1,160 | 1,840 | 3,000 | ||||||
Data Processing | 589 | 1,255 | 1,844 | ||||||
Professional Fees | 893 | 478 | 1,371 | ||||||
Consumer fraud and transaction losses | (3) | 3,519 | 3,516 | ||||||
Other noninterest expense(2) | 3,953 | 1,053 | 5,006 | ||||||
Noninterest expense | 14,832 | 12,286 | 27,118 | ||||||
Net Income (loss) before taxes | 5,649 | 175 | 5,824 | ||||||
Income tax expense (benefit) | 1,119 | — | 1,119 | ||||||
Net Income (loss) | $4,530 | $175 | $4,705 | ||||||
Period Ending Assets | $3,117,983 | $110,805 | $3,228,788 | ||||||
(1) | Other noninterest income includes fee income from outside services, trust, rental and other miscellaneous income. |
(2) | Other noninterest expense includes costs for legal and regulatory filings, audit fees, other contractual services, and other miscellaneous expenses. |
March 31, 2026 | December 31, 2025 | |||||
(Dollars in thousands) | ||||||
Beginning of year | $46,266 | $1,792 | ||||
Acquired goodwill | — | 40,754 | ||||
Measurement period adjustments | — | 3,720 | ||||
Impairment | — | — | ||||
End of period | $46,266 | $46,266 | ||||
March 31, 2026 | December 31, 2025 | |||||||||||
Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |||||||||
(Dollars in thousands) | ||||||||||||
Amortized intangible assets: | ||||||||||||
Trade Name | $1,025 | $(239) | $1,025 | $(188) | ||||||||
Existing Customer Relationships | 25,642 | (2,992) | 25,642 | (2,350) | ||||||||
Total | $26,667 | $(3,231) | $26,667 | $(2,538) | ||||||||
Assets | Classification | March 31, 2026 | December 31, 2025 | ||||||
(Dollars in thousands) | |||||||||
Operating lease ROU assets | Prepaid expenses and other assets | $6,681 | $6,966 | ||||||
Liabilities | |||||||||
Operating lease liabilities | Accrued expenses and other liabilities | $7,100 | $7,385 | ||||||
Noninterest expense | Classification | Three months ended March 31, 2026 | Three months ended March 31, 2025 | ||||||
(Dollars in thousands) | |||||||||
Operating Lease cost | Occupancy and equipment | $346 | $300 | ||||||
(Dollars in thousands) | |||
Maturity Analysis | Operating | ||
2026 | $1,391 | ||
2027 | 1,434 | ||
2028 | 1,468 | ||
2029 | 1,502 | ||
2030 | 1,210 | ||
Thereafter | 764 | ||
Total undiscounted cash flows | 7769 | ||
Less: present value discount | (669) | ||
Total lease liabilities | $7,100 | ||
March 31, 2026 | December 31, 2025 | |||||
Operating Leases weighted average remaining lease term (years) | 5.8 | 6.1 | ||||
Operating Leases weighted average discount rate | 3.44% | 3.44% | ||||
FHLB Borrowings | March 31, 2026 | December 31, 2025 | ||||
(Dollars in thousands) | ||||||
Maturity | 0 | January 16, 2026 | ||||
Interest Rate | —% | 3.80% | ||||
Balance | — | $75,000 | ||||
Aggregate Principal Amount March 31, 2026 | Aggregate Principal Amount December 31, 2025 | |||||
(Dollars in thousands) | ||||||
Total liability, at par | $64,000 | $64,000 | ||||
Less: unamortized debt issuance costs | (537) | (564) | ||||
Total liability, at carrying value | $63,463 | $63,436 | ||||

Keefe, Bruyette & Woods | ||||||
A Stifel Company | ||||||
Raymond James | Hovde Group, LLC | ||
Item 13. | Other Expenses of Issuance and Distribution |
SEC Registration Fee | $13,976 | ||
Listing Fee | 325,000 | ||
FINRA Filing Fee | 15,680 | ||
Legal Fees and Expenses | 2,100,000 | ||
Accountant’s Fees and Expenses | 420,466 | ||
Transfer Agent and Registrar Fees and Expenses | 25,000 | ||
Printing Fees and Expenses | 103,000 | ||
Miscellaneous Expenses | 100,000 | ||
Total | $3,103,122 | ||
Item 14. | Indemnification of Directors and Officers |
Item 15. | Recent Sale of Unregistered Securities |
Item 16. | Exhibits and Financial Statement Schedules |
(a) | Exhibits |
(b) | Financial Statement Schedules |
(c) | Filing Fee |
Item 17. | Undertakings. |
(1) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this Registration Statement in reliance upon Rule 430A and contained in a form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this Registration Statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
Exhibit No. | |||
1.1* | Form of Underwriting Agreement | ||
Amended Articles of Incorporation of First Carolina Financial Services, Inc., currently in effect | |||
Form of Articles of Amendment of First Carolina Financial Services, Inc., to be in effect prior to the completion of this offering | |||
Amended and Restated Bylaws of First Carolina Financial Services, Inc., currently in effect | |||
Form of Amended and Restated Bylaws of First Carolina Financial Services, Inc., to be in effect immediately prior to completion of this offering | |||
Form of 5.50% fixed to floating rate subordinated note due December 6, 2029 | |||
Form of 4.50% fixed to floating rate subordinated note due April 30, 2032 | |||
Opinion of Wyrick Robbins Yates & Ponton LLP | |||
First Carolina Financial Services, Inc. 2020 Equity Incentive Plan | |||
First Amendment to the First Carolina Financial Services, Inc. 2020 Equity Incentive Plan | |||
Form of Restricted Stock Award Agreement under the 2020 Equity Incentive Plan | |||
First Carolina Financial Services, Inc. 2025 Equity Incentive Plan | |||
Form of Restricted Stock Award Agreement under the 2025 Equity Incentive Plan | |||
Amended and Restated Employment Agreement by and between First Carolina Bank, First Carolina Financial Services, Inc. and Ronald A. Day, dated September 1, 2019 | |||
Employment Agreement by and between First Carolina Bank and Steven G. Deaton, dated March 7, 2022 | |||
Amended and Restated Employment Agreement by and between First Carolina Bank and Douglas Ford IV, dated September 1, 2019 | |||
Death Benefit Only Agreement by and between First Carolina Bank and Ronald A. Day, dated April 26, 2022 | |||
Death Benefit Only Agreement by and between First Carolina Bank and Steven G. Deaton, dated April 26, 2022 | |||
Death Benefit Only Agreement by and between First Carolina Bank and Douglas Ford, IV, dated December 19, 2019 | |||
Form of Indemnification Agreement between First Carolina Financial Services, Inc. and each of its directors and officers | |||
List of Subsidiaries | |||
Consent of Wyrick Robbins Yates & Ponton LLP (included in Exhibit 5.1) | |||
Consent of Cherry Bekaert LLP, an Independent Registered Public Accounting Firm | |||
Powers of Attorney (included in the signature pages to this Registration Statement on Form S-1 filed on May 22, 2026) | |||
Filing Fee Table | |||
* | To be filed with exhibits only filing. |
** | Previously filed. |
† | Indicates a management contract or compensatory plan. |
^ | Certain of the schedules and attachments to this exhibit have been omitted pursuant to Regulation S-K, Item 601(a)(5). The registrant hereby undertakes to provide further information regarding such omitted materials to the SEC upon request. |
FIRST CAROLINA FINANCIAL SERVICES, INC. | ||||||
By: | /s/ Ronald A. Day | |||||
Ronald A. Day | ||||||
Chairman, President and Chief Executive Officer | ||||||
Name | Position | Date | ||||
/s/ Ronald A. Day | Chairman, President and Chief Executive Officer (principal executive officer) | June 8, 2026 | ||||
Ronald A. Day | ||||||
/s/ Steven G. Deaton | Chief Financial Officer and Chief Risk Officer (principal financial officer and principal accounting officer) | June 8, 2026 | ||||
Steven G. Deaton | ||||||
* | Director | June 8, 2026 | ||||
Vincent C. Andracchio II | ||||||
* | Director | June 8, 2026 | ||||
Sandra B. Boone | ||||||
* | Director | June 8, 2026 | ||||
John J. Ferebee Jr. | ||||||
* | Director | June 8, 2026 | ||||
Gregory E. Floyd | ||||||
* | Director | June 8, 2026 | ||||
John W. Gussenhoven | ||||||
* | Director | June 8, 2026 | ||||
James A. Lucas, Jr. | ||||||
* | Director | June 8, 2026 | ||||
David S. Oyler | ||||||
* | Director | June 8, 2026 | ||||
Charles A. Paul, III | ||||||
* | Director | June 8, 2026 | ||||
Charles A. Robbins, Jr. | ||||||
* | Director | June 8, 2026 | ||||
Kevin M. Shannon | ||||||
* By: | /s/ Ronald A. Day | |||||
Ronald A. Day Attorney-in-Fact | ||||||