v3.26.3
Note 3 - Loans Receivable
9 Months Ended
Sep. 30, 2026
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

Note 3 - Loans Receivable

 

The Company has identified three segments of its loan portfolio that reflect the structure of the lending function, the Company's strategic plan and the manner in which management monitors performance and credit quality. The three loan portfolio segments are: Real Estate Loans, Consumer Loans and Commercial Business Loans. These segments are further disaggregated into classes based on similar attributes and risk characteristics.

 

Loan amounts are presented at amortized cost which is comprised of the loan balance net of unearned loan fees in excess of unamortized costs and unamortized purchase premiums of $23.5 million as of  September 30, 2026 and $21.5 million as of December 31, 2025. The amortized cost reflected in total loans receivable does not include accrued interest receivable. Accrued interest receivable on loans was $6.0 million as of  September 30, 2026 and $5.0 million as of December 31, 2025, and was reported in accrued interest receivable on the consolidated balance sheets and is excluded from the calculation of the allowance for credit losses on loans.

 

The amortized cost of loans receivable, net of the allowance for credit losses on loans ("ACLL"), consisted of the following at the dates indicated:

 

(dollars in thousands)

 

September 30, 2026

  

December 31, 2025

 

Real Estate:

        

One-to-four family

 $353,620  $376,731 

Multi-family

  245,236   288,529 

Commercial real estate

  420,161   402,683 

Construction and land

  62,491   61,268 

Total real estate loans

  1,081,508   1,129,211 

Consumer:

        

Home equity

  94,171   85,088 

Auto and other consumer

  296,217   283,502 

Total consumer loans

  390,388   368,590 

Commercial business loans

  122,031   130,311 

Total loans receivable

  1,593,927   1,628,112 

Less:

        

Derivative basis adjustment

  353   (903)

Allowance for credit losses on loans

  16,388   16,987 

Total loans receivable, net

 $1,577,186  $1,612,028 

 

Nonaccrual Loans. The accrual of interest on loans is discontinued at the time the loan is 90 days delinquent unless the credit is well-secured and in process of collection. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

 

The following table presents the amortized cost of nonaccrual loans by class of loan at the dates indicated:

 

  

September 30, 2026

  

December 31, 2025

 

(dollars in thousands)

 

Nonaccrual Loans with ACLL

  

Nonaccrual Loans with No ACLL

  

Total Nonaccrual Loans

  

Nonaccrual Loans with ACLL

  

Nonaccrual Loans with No ACLL

  

Total Nonaccrual Loans

 

One-to-four family

 $115  $1,493  $1,608  $91  $2,181  $2,272 

Multi-family

  17   —   17   —   —   — 

Commercial real estate

  53   9,160   9,213   5   9,740   9,745 

Construction and land

  3   3,595   3,598   7   5,139   5,146 

Home equity

  53   105   158   53   —   53 

Auto and other consumer

  35   983   1,018   25   1,061   1,086 

Commercial business

  814   3,460   4,274   303   3,990   4,293 

Total nonaccrual loans

 $1,090  $18,796  $19,886  $484  $22,111  $22,595 

 

Interest income recognized on a cash basis on nonaccrual loans for the three months ended September 30, 2026 and 2025, was $16,000 and $14,000, respectively. Interest income recognized on a cash basis on nonaccrual loans for the nine months ended September 30, 2026 and 2025, was $182,000 and $45,000, respectively.

 

Past due loans. Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. There were no loans past due 90 days or more and still accruing interest at  September 30, 2026 and  December 31, 2025.

 

The following tables present the amortized cost of past due loans (including both accruing and nonaccruing loans) by segment and class as of September 30, 2026.

 

  

30-59 Days

  

60-89 Days

  

90 Days or More

  

Total

         

(dollars in thousands)

 

Past Due

  

Past Due

  

Past Due

  

Past Due

  

Current

  

Total Loans

 

Real Estate:

                        

One-to-four family

 $440  $311  $456  $1,207  $352,413  $353,620 

Multi-family

  —   —   18   18   245,218   245,236 

Commercial real estate

  10,977   —   —   10,977   409,184   420,161 

Construction and land

  —   —   3,595   3,595   58,896   62,491 

Total real estate loans

  11,417   311   4,069   15,797   1,065,711   1,081,508 

Consumer:

                        

Home equity

  —   —   105   105   94,066   94,171 

Auto and other consumer

  2,149   564   995   3,708   292,509   296,217 

Total consumer loans

  2,149   564   1,100   3,813   386,575   390,388 

Commercial business loans

  159   —   2,815   2,974   119,057   122,031 

Total loans

 $13,725  $875  $7,984  $22,584  $1,571,343  $1,593,927 

 

 

The following tables present the amortized cost of past due loans (including both accruing and nonaccruing loans) by segment and class as of December 31, 2025.

 

  

30-59 Days

  

60-89 Days

  

90 Days or More

  

Total

         

(dollars in thousands)

 

Past Due

  

Past Due

  

Past Due

  

Past Due

  

Current

  

Total Loans

 

Real Estate:

                        

One-to-four family

 $867  $1,288  $523  $2,678  $374,053  $376,731 

Multi-family

  —   —   —   —   288,529   288,529 

Commercial real estate

  3,435   —   —   3,435   399,248   402,683 

Construction and land

  1   —   5,146   5,147   56,121   61,268 

Total real estate loans

  4,303   1,288   5,669   11,260   1,117,951   1,129,211 

Consumer:

                        

Home equity

  —   —   53   53   85,035   85,088 

Auto and other consumer

  3,565   528   1,062   5,155   278,347   283,502 

Total consumer loans

  3,565   528   1,115   5,208   363,382   368,590 

Commercial business loans

  19   2,686   270   2,975   127,336   130,311 

Total loans

 $7,887  $4,502  $7,054  $19,443  $1,608,669  $1,628,112 

 

Credit quality indicator. Federal regulations provide for the classification of lower quality loans and other assets, such as debt and equity securities, as substandard, doubtful, or loss; risk ratings 6, 7, and 8 in our 8-point risk rating system, respectively. An asset is considered substandard if it is inadequately protected by the current net worth and paying capacity of the borrower or of any collateral pledged. Substandard assets include those characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Assets classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses present make collection or liquidation in full highly questionable and improbable, on the basis of currently existing facts, conditions, and values. Assets classified as loss are those considered uncollectible and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted.

 

When First Fed classifies problem assets as either substandard or doubtful, it may choose to individually evaluate the expected credit loss or may determine that the characteristics are not significantly different from those in pooled loan analysis. The Company evaluates individual loans for expected credit losses when those loans do not share similar risk characteristics with loans evaluated using a collective (pooled) basis. When an insured institution classifies problem assets as a loss, it is required to charge off such assets in the period in which they are deemed uncollectible. Assets that do not currently expose First Fed to sufficient risk to warrant classification as substandard or doubtful but possess identified weaknesses are designated as either watch or special mention assets; risk ratings 4 and 5 in our risk rating system, respectively. Loans not otherwise classified are considered pass graded loans and are rated 1-3 in our risk rating system.

 

 

The following table presents the amortized cost of loans receivable by internally assigned risk grade and class of loans as of September 30, 2026, as well as gross charge-off activity for the nine months ended September 30, 2026. Term loans that are renewed or extended for periods longer than 90 days are presented as a new origination in the year of most recent renewal or extension.

 

  

Term Loans by Year of Origination or Most Recent Renewal or Extension (1)

  

Revolving

  

Total

 

(dollars in thousands)

 

2026

  

2025

  

2024

  

2023

  

2022

  

Prior

  

Loans

  

Loans

 

One-to-four family

                                

Pass (Grades 1-3)

 $8,603  $6,765  $2,686  $7,927  $118,816  $204,111  $—  $348,908 

Watch (Grade 4)

  —   —   172   —   289   2,578   —   3,039 

Special Mention (Grade 5)

  —   —   —   —   —   64   —   64 

Substandard (Grade 6)

  —   —   —   —   456   1,153   —   1,609 

Total one-to-four family

  8,603   6,765   2,858   7,927   119,561   207,906   —   353,620 

Gross charge-offs year-to-date

  —   —   —   —   —   —   —   — 

Multi-family

                                

Pass (Grades 1-3)

  44,192   3,433   17,559   6,765   56,580   50,182   —   178,711 

Watch (Grade 4)

  15,700   —   8,521   —   13,838   19,225   —   57,284 

Special Mention (Grade 5)

  —   4,530   —   —   —   —   —   4,530 

Substandard (Grade 6)

  —   18   —   —   4,693   —   —   4,711 

Total multi-family

  59,892   7,981   26,080   6,765   75,111   69,407   —   245,236 

Gross charge-offs year-to-date

  —   —   —   —   —   —   —   — 

Commercial Real Estate

                                

Pass (Grades 1-3)

  96,370   58,626   13,881   33,988   37,257   92,207   —   332,329 

Watch (Grade 4)

  4,945   3,591   14,479   8,023   9,476   17,619   —   58,133 

Special Mention (Grade 5)

  10,985   —   —   —   5,052   4,449   —   20,486 

Substandard (Grade 6)

  3,231   5,929   —   —   53   —   —   9,213 

Total commercial real estate

  115,531   68,146   28,360   42,011   51,838   114,275   —   420,161 

Gross charge-offs year-to-date

  —   3   —   —   —   —   —   3 

Construction and Land

                                

Pass (Grades 1-3)

  26,826   18,021   7,256   —   760   1,305   —   54,168 

Watch (Grade 4)

  —   —   —   —   —   —   —   — 

Special Mention (Grade 5)

  —   4,728   —   —   —   —   —   4,728 

Substandard (Grade 6)

  —   —   —   3,595   —   —   —   3,595 

Total construction and land

  26,826   22,749   7,256   3,595   760   1,305   —   62,491 

Gross charge-offs year-to-date

  —   —   —   481   —   —   —   481 

Home Equity

                                

Pass (Grades 1-3)

  2,915   5,216   3,036   3,883   4,119   8,335   65,901   93,405 

Watch (Grade 4)

  —   184   92   —   —   61   278   615 

Substandard (Grade 6)

  —   —   —   —   105   46   —   151 

Total home equity

  2,915   5,400   3,128   3,883   4,224   8,442   66,179   94,171 

Gross charge-offs year-to-date

  —   —   —   —   —   —   —   — 

Auto and Other Consumer

                                

Pass (Grades 1-3)

  61,051   50,824   44,657   26,389   35,340   72,486   1,166   291,913 

Watch (Grade 4)

  86   126   432   723   249   1,106   1   2,723 

Special Mention (Grade 5)

  —   —   5   290   9   260   —   564 

Substandard (Grade 6)

  —   —   —   714   195   95   —   1,004 

Loss (Grade 8)

  —   —   6   7   —   —   —   13 

Total auto and other consumer

  61,137   50,950   45,100   28,123   35,793   73,947   1,167   296,217 

Gross charge-offs year-to-date

  6   8   80   117   159   56   146   572 

Commercial business

                                

Pass (Grades 1-3)

  13,006   10,713   19,143   9,124   3,609   28,104   24,191   107,890 

Watch (Grade 4)

  2   2,711   1,775   1   227   27   1,361   6,104 

Special Mention (Grade 5)

  —   284   —   70   81   —   1,791   2,226 

Substandard (Grade 6)

  706   23   1,534   159   3,247   142   —   5,811 

Total commercial business

  13,714   13,731   22,452   9,354   7,164   28,273   27,343   122,031 

Gross charge-offs year-to-date

  —   265   26   —   22   127   —   440 

Total loans

                                

Pass (Grades 1-3)

  252,963   153,598   108,218   88,076   256,481   456,730   91,258   1,407,324 

Watch (Grade 4)

  20,733   6,612   25,471   8,747   24,079   40,616   1,640   127,898 

Special Mention (Grade 5)

  10,985   9,542   5   360   5,142   4,773   1,791   32,598 

Substandard (Grade 6)

  3,937   5,970   1,534   4,468   8,749   1,436   —   26,094 

Loss (Grade 8)

  —   —   6   7   —   —   —   13 

Total loans

 $288,618  $175,722  $135,234  $101,658  $294,451  $503,555  $94,689  $1,593,927 

Total gross charge-offs year-to-date

 $6  $276  $106  $598  $181  $183  $146  $1,496 

(1) Term loans that are renewed or extended for periods longer than 90 days are presented as a new origination in the year of most recent renewal or extension.

 

The following table presents the amortized cost of loans receivable by internally assigned risk grade and class of loans as of December 31, 2025, as well as gross charge-off activity for the year then ended. Term loans that are renewed or extended for periods longer than 90 days are presented as a new origination in the year of most recent renewal or extension.

 

  

Term Loans by Year of Origination or Most Recent Renewal or Extension (1)

  

Revolving

  

Total

 

(dollars in thousands)

 

2025

  

2024

  

2023

  

2022

  

2021

  

Prior

  

Loans

  

Loans

 

One-to-four family

                                

Pass (Grades 1-3)

 $7,571  $4,066  $8,065  $128,413  $109,134  $113,570  $—  $370,819 

Watch (Grade 4)

  —   387   —   292   —   2,355   —   3,034 

Special Mention (Grade 5)

  —   —   —   529   —   43   —   572 

Substandard (Grade 6)

  —   —   —   259   —   2,047   —   2,306 

Total one-to-four family

  7,571   4,453   8,065   129,493   109,134   118,015   —   376,731 

Gross charge-offs for the year

  —   —   —   —   —   —   —   — 

Multi-family

                                

Pass (Grades 1-3)

  8,081   17,738   17,820   80,638   51,091   37,775   —   213,143 

Watch (Grade 4)

  5,825   9,732   —   22,204   24,889   4,902   —   67,552 

Special Mention (Grade 5)

  4,531   —   3,303   —   —   —   —   7,834 

Total multi-family

  18,437   27,470   21,123   102,842   75,980   42,677   —   288,529 

Gross charge-offs for the year

  —   —   —   —   —   —   —   — 

Commercial Real Estate

                                

Pass (Grades 1-3)

  61,864   21,177   44,009   50,828   70,765   89,639   —   338,282 

Watch (Grade 4)

  3,671   7,572   —   12,118   6,204   3,120   —   32,685 

Special Mention (Grade 5)

  —   —   —   4,251   3,419   1,771   —   9,441 

Substandard (Grade 6)

  9,740   —   —   5   12,530   —   —   22,275 

Total commercial real estate

  75,275   28,749   44,009   67,202   92,918   94,530   —   402,683 

Gross charge-offs for the year

  985   —   —   —   5,586   —   —   6,571 

Construction and Land

                                

Pass (Grades 1-3)

  26,259   24,510   351   1,571   1,477   422   —   54,590 

Watch (Grade 4)

  —   1,532   —   —   —   —   —   1,532 

Substandard (Grade 6)

  —   —   5,139   —   —   7   —   5,146 

Total construction and land

  26,259   26,042   5,490   1,571   1,477   429   —   61,268 

Gross charge-offs for the year

  —   —   1,884   —   —   —   —   1,884 

Home Equity

                                

Pass (Grades 1-3)

  6,552   4,290   4,257   4,841   3,641   6,138   54,422   84,141 

Watch (Grade 4)

  —   117   182   132   —   23   280   734 

Special Mention (Grade 5)

  —   —   —   —   —   9   101   110 

Substandard (Grade 6)

  —   —   —   —   —   50   53   103 

Total home equity

  6,552   4,407   4,439   4,973   3,641   6,220   54,856   85,088 

Gross charge-offs for the year

  —   —   —   —   —   —   —   — 

Auto and Other Consumer

                                

Pass (Grades 1-3)

  65,818   54,755   30,871   41,590   50,744   32,830   822   277,430 

Watch (Grade 4)

  —   1,023   1,167   1,522   386   146   1   4,245 

Special Mention (Grade 5)

  79   126   393   43   24   76   —   741 

Substandard (Grade 6)

  —   85   640   262   —   99   —   1,086 

Total auto and other consumer

  65,897   55,989   33,071   43,417   51,154   33,151   823   283,502 

Gross charge-offs for the year

  —   22   228   313   13   32   137   745 

Commercial business

                                

Pass (Grades 1-3)

  11,921   21,923   12,145   5,452   2,889   19,955   41,274   115,559 

Watch (Grade 4)

  3,447   1,638   565   251   13   250   1,280   7,444 

Special Mention (Grade 5)

  —   1,457   99   910   211   112   130   2,919 

Substandard (Grade 6)

  334   96   169   3,514   276   —   —   4,389 

Total commercial business

  15,702   25,114   12,978   10,127   3,389   20,317   42,684   130,311 

Gross charge-offs for the year

  692   434   —   2,478   2,015   686   —   6,305 

Total loans

                                

Pass (Grades 1-3)

  188,066   148,459   117,518   313,333   289,741   300,329   96,518   1,453,964 

Watch (Grade 4)

  12,943   22,001   1,914   36,519   31,492   10,796   1,561   117,226 

Special Mention (Grade 5)

  4,610   1,583   3,795   5,733   3,654   2,011   231   21,617 

Substandard (Grade 6)

  10,074   181   5,948   4,040   12,806   2,203   53   35,305 

Total loans

 $215,693  $172,224  $129,175  $359,625  $337,693  $315,339  $98,363  $1,628,112 

Total Gross charge-offs for the year

 $1,677  $456  $2,112  $2,791  $7,614  $718  $137  $15,505 

(1) Term loans that are renewed or extended for periods longer than 90 days are presented as a new origination in the year of most recent renewal or extension.

 

Individually Evaluated Loans. The Company evaluates loans collectively for purposes of determining the ACLL in accordance with ASC 326 by aggregating loans deemed to possess similar risk characteristics and individually evaluates loans that it believes no longer possess risk characteristics similar to other loans in the portfolio. These loans are typically identified from a substandard or worse internal risk grade, since the specific attributes and risks associated with such loans tend to become unique as the credit deteriorates. Such loans are typically nonperforming, modified loans made to borrowers experiencing financial difficulty, and/or are deemed collateral dependent, where the ultimate repayment of the loan is expected to come from the operation of or eventual sale of the collateral.

 

Loans that are deemed by management to possess unique risk characteristics are evaluated individually for purposes of determining an appropriate lifetime ACLL. The Company uses a discounted cash flow approach, using the loan’s effective interest rate, for determining the ACL on individually evaluated loans, unless the loan is deemed collateral dependent. Collateral dependent loans are evaluated based on the estimated fair value of the underlying collateral, less estimated costs to sell. The Company may increase or decrease the ACLL for collateral dependent individually evaluated loans based on changes in the estimated expected fair value of the collateral. In cases where the loan is well-secured and the estimated value of the collateral exceeds the amortized cost of the loan, no ACLL is recorded. Changes in the ACLL for all other individually evaluated loans are based substantially on the Company’s evaluation of cash flows expected to be received from such loans.

 

As of September 30, 2026, $23.2 million of loans were individually evaluated. At September 30, 2026, two individually evaluated loans with recorded investments totaling $818,000 were evaluated using a discounted cash flow approach and the remaining loans totaling $22.3 million were evaluated based on the underlying value of the collateral. One $4.5 million multi-family loan was accruing interest at quarter end, while all other individually evaluated loans were on nonaccrual status at September 30, 2026.

 

As of December 31, 2025, $25.9 million of loans were individually evaluated. At December 31, 2025, two individually evaluated loans with recorded investments totaling $303,000 were evaluated using a discounted cash flow approach and the remaining loans totaling $25.6 million were evaluated based on the underlying value of the collateral. One $4.5 million multi-family loan was accruing interest at year end, while all other individually evaluated loans were on nonaccrual status at December 31, 2025.

 

Collateral Dependent Loans. Individually evaluated loans that have been classified as collateral dependent are loans where substantially all repayment of the loan is expected to come from the operation of or eventual liquidation of the collateral.


The following table summarizes collateral dependent loans by segment and collateral type as of September 30, 2026.

  

Collateral Type

 

(dollars in thousands)

 

Single Family Residence

  

Condominium

  

Multi-family

  

Office Building

  

Gas Station

  

Business Assets

  

Total

 

One-to-four family

 $1,493  $—  $—  $—  $—  $—  $1,493 

Multi-family

  —   —   4,530   —   —   —   4,530 

Commercial real estate

  —   —   —   5,929   3,231   —   9,160 

Construction and land

  —   3,595   —   —   —   —   3,595 

Home equity

  105   —   —   —   —   —   105 

Commercial business

  2,866   —   —   —   —   594   3,460 

Total collateral-dependent loans

 $4,464  $3,595  $4,530  $5,929  $3,231  $594  $22,343 

 

The following table summarizes collateral dependent loans by segment and collateral type as of December 31, 2025.

  

Collateral Type

     

(dollars in thousands)

 

Single Family Residence

  

Condominium

  

Multi-family

  

Office Building

  

Gas Station

  

Business Assets

  

Total

 

One-to-four family

 $2,181  $—  $—  $—  $—  $—  $2,181 

Multi-family

  —   —   4,531   —   —   —   4,531 

Commercial real estate

  —   —   —   6,306   3,435   —   9,741 

Construction and land

  —   5,139   —   —   —   —   5,139 

Commercial business

  2,875   7   —   —   —   1,108   3,990 

Total collateral-dependent loans

 $5,056  $5,146  $4,531  $6,306  $3,435  $1,108  $25,582 

 

Modified Loans to Troubled Borrowers. Modified loans to troubled borrowers ("MLTB") refer to modifications of loans to borrowers experiencing financial difficulty. A MLTB arises from a modification made to a loan in order to alleviate temporary difficulties in the borrower’s financial condition and/or constraints on the borrower’s ability to repay the loan, and to minimize potential losses to the Company. GAAP requires that certain types of modifications be reported, which consist of the following: principal forgiveness, interest rate reduction, other-than-insignificant payment delay, term extension, or any combination of the foregoing. The ACLL for MLTBs is measured on a collective basis, as with other loans in the loan portfolio, unless management determines that such loans no longer possess risk characteristics similar to others in the loan portfolio. In those instances, the ACLL for a MLTB is determined through individual evaluation.

 

There were no new MLTB during the three and nine months ended September 30, 2026.

 

There were two new MLTB during the three months ended September 30, 2025. The Bank agreed to modify the rate, extend the interest-only payment period and extend the term for a commercial construction loan which had a recorded investment of $5.5 million at the time of modification. This commercial construction loan subsequently converted to an amortizing multi-family loan and was in compliance with the modified terms at September 30, 2026. A previously charged-off commercial business loan was reinstated with term and rate modifications. The commercial business loan was in compliance with the modified terms at September 30, 2025; however, subsequently defaulted during the first quarter of 2026. During the second quarter of 2025, the Bank agreed to defer payments on a commercial real estate loan with a recorded investment of $4.1 million at the time of modification. The commercial real estate loan was in compliance with the modified terms at September 30, 2025, but was 30 days past due at September 30, 2026.

 

Other Real Estate Owned ("OREO"). The Company held $1.1 million and $1.4 million at  September 30, 2026, and December 31, 2025, respectively, of OREO secured by residential real estate properties included in "prepaid expenses and other assets" on the Consolidated Balance Sheets. Gain on sales of property is reported on the Consolidated Statements of Operations in "other income" under noninterest income.

 

The following table details the activity in other real estate owned for the periods shown:

  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 

(dollars in thousands)

 

2026

  

2025

  

2026

  

2025

 

Beginning balance

 $1,568  $1,297  $1,380  $— 

Loans transferred to other real estate owned

  5   80   345   1,377 

Sales

  (473)  —   (582)  — 

Market value adjustments

  (36)  —   (105)  — 

Net gain on sales

  37   —   63   — 

Ending balance

 $1,101  $1,377  $1,101  $1,377