XML 41 R31.htm IDEA: XBRL DOCUMENT v3.25.3
LOANS (Tables)
9 Months Ended
Sep. 30, 2025
LOANS  
Schedule of accounts, notes, loans and financing receivable

    

September 30, 

    

December 31, 

2025

2024

Commercial and industrial

$

177,250

$

173,948

Construction and land

 

5,124

 

1,515

Commercial real estate

 

1,743,268

 

1,667,231

Residential

 

115,292

 

109,662

Consumer

 

749

 

391

Total loans

 

2,041,683

 

1,952,747

Net deferred loan costs

 

654

 

149

Allowance for credit losses

 

(20,800)

 

(17,900)

Net loans

$

2,021,537

$

1,934,996

Schedule of impaired financing receivables

The Company’s total individually evaluated loans, including collateral dependent loans, nonaccrual loans, modified loans to borrowers experiencing financial difficulty, and accreting purchase credit deteriorated (“PCD”) loans that have experienced post-acquisition declines in cash flows expected to be collected are summarized as follows:

    

Commercial

    

Construction

    

Commercial

    

    

    

and industrial

and land

real estate

Residential

Consumer

Total

September 30, 2025

  

 

  

 

  

 

  

 

  

 

  

Recorded investment in loans individually evaluated:

 

  

 

  

 

  

 

  

 

  

 

  

With no specific allowance recorded

$

$

$

13,333

$

711

$

$

14,044

With a specific allowance recorded

 

 

 

4,711

 

 

 

4,711

Total recorded investment in loans individually evaluated

$

$

$

18,044

$

711

$

$

18,755

Specific allowance on loans individually evaluated

$

$

$

868

$

$

$

868

December 31, 2024

 

  

 

  

 

  

 

  

 

  

 

  

Recorded investment in loans individually evaluated:

 

  

 

  

 

  

 

  

 

  

 

  

With no specific allowance recorded

$

$

$

13,671

$

984

$

$

14,655

With a specific allowance recorded

 

954

 

 

1,754

 

 

 

2,708

Total recorded investment in loans individually evaluated

$

954

$

$

15,425

$

984

$

$

17,363

Specific allowance on loans individually evaluated

$

367

$

$

25

$

$

$

392

Schedule of debtor troubled debt restructuring, current period

A summary of previously modified loans to borrowers experiencing financial difficulty by type of concession and type of loan, as of the dates indicated, is set forth below:

    

Number of

    

Rate

    

Term

    

Rate & term

    

% of Total

loans

modification

modification

modification

Total

loans outstanding

September 30, 2025

Commercial and industrial

 

2

$

$

91

$

$

91

0.05

%

Construction and land

 

 

 

 

 

 

%

Commercial real estate

 

2

 

 

632

 

 

632

 

0.04

%

Residential

 

1

 

710

 

 

710

 

0.62

%

Consumer

 

 

 

 

 

 

%

Total

 

5

$

$

1,433

$

$

1,433

0.07

%

    

Number of

    

Rate

    

Term

    

Rate & term

    

% of Total

loans

modification

modification

modification

Total

loans outstanding

December 31, 2024

Commercial and industrial

 

2

$

$

97

$

$

97

0.06

%

Construction and land

 

 

 

 

 

 

%

Commercial real estate

 

3

 

 

1,846

 

 

1,846

 

0.11

%

Residential

 

1

 

747

 

 

747

 

0.68

%

Consumer

 

 

 

 

 

 

%

Total

 

6

$

$

2,690

$

$

2,690

0.14

%

Schedule of financing receivable credit quality indicators

The following tables present the internally assigned risk grade by class of loans at the dates indicated:

Revolving

    

Term loans - amortized cost by origination year    

loans

2025

2024

2023

2022

2021

Prior

amortized cost

Total

September 30, 2025

 

  

 

  

 

  

 

  

 

  

Commercial and industrial:

Pass

$

29,078

$

51,084

$

15,667

$

17,741

$

7,973

$

29,228

$

23,984

$

174,755

Special mention

1,122

1,122

Substandard

154

55

878

286

1,373

Total commercial and industrial

$

29,078

$

51,084

$

15,821

$

17,741

$

8,028

$

31,228

$

24,270

$

177,250

YTD gross charge-offs

$

$

$

$

$

$

193

$

$

193

Construction and land:

Pass

$

$

4,742

$

$

$

119

$

263

$

$

5,124

Special mention

Substandard

Total construction and land

$

$

4,742

$

$

$

119

$

263

$

$

5,124

YTD gross charge-offs

$

$

$

$

$

$

$

$

Commercial real estate:

Pass

$

247,443

$

182,898

$

69,954

$

323,265

$

350,993

$

413,211

$

1,866

$

1,589,630

Special mention

31,570

18,793

51,389

101,752

Substandard

5,463

14,724

31,699

51,886

Total commercial real estate

$

247,443

$

182,898

$

75,417

$

354,835

$

384,510

$

496,299

$

1,866

$

1,743,268

YTD gross charge-offs

$

$

$

$

$

$

839

$

$

839

Residential:

Pass

$

44,227

$

26,603

$

$

$

32,089

$

6,795

$

4,711

$

114,425

Special mention

13

13

Substandard

44

746

64

854

Total residential

$

44,227

$

26,603

$

$

$

32,133

$

7,541

$

4,788

$

115,292

YTD gross charge-offs

$

$

$

$

$

$

1

$

$

1

Consumer:

Pass

$

316

$

129

$

28

$

21

$

10

$

112

$

133

$

749

Special mention

Substandard

Total consumer

$

316

$

129

$

28

$

21

$

10

$

112

$

133

$

749

YTD gross charge-offs

$

$

$

$

$

$

7

$

$

7

Total loans outstanding

Risk ratings

Pass

$

321,064

$

265,456

$

85,649

$

341,027

$

391,184

$

449,609

$

30,694

$

1,884,683

Special mention

31,570

18,793

52,511

13

102,887

Substandard

5,617

14,823

33,323

350

54,113

Total loans outstanding

$

321,064

$

265,456

$

91,266

$

372,597

$

424,800

$

535,443

$

31,057

$

2,041,683

YTD gross charge-offs

$

$

$

$

$

$

1,040

$

$

1,040

Revolving

    

Term loans - amortized cost by origination year    

loans

2024

2023

2022

2021

2020

Prior

amortized cost

Total

December 31, 2024

 

  

 

  

 

  

 

  

 

  

Commercial and industrial:

Pass

$

54,720

$

20,314

$

20,759

$

11,823

$

13,433

$

28,708

$

19,699

$

169,456

Special mention

56

1,969

200

2,225

Substandard

150

154

1,184

471

308

2,267

Total commercial and industrial

$

54,870

$

20,468

$

20,759

$

11,879

$

14,617

$

31,148

$

20,207

$

173,948

YTD gross charge-offs

$

$

$

$

1,021

$

45

$

324

$

$

1,390

Construction and land:

Pass

$

10

$

$

$

128

$

1,090

$

287

$

$

1,515

Special mention

Substandard

Total construction and land

$

10

$

$

$

128

$

1,090

$

287

$

$

1,515

YTD gross charge-offs

$

$

$

$

$

$

$

$

Commercial real estate:

Pass

$

196,303

$

88,599

$

371,319

$

432,629

$

97,046

$

370,828

$

1,510

$

1,558,234

Special mention

632

6,243

10,462

18,250

44,089

79,676

Substandard

9,063

996

19,262

29,321

Total commercial real estate

$

196,303

$

89,231

$

377,562

$

452,154

$

116,292

$

434,179

$

1,510

$

1,667,231

YTD gross charge-offs

$

$

$

$

2,413

$

$

1,359

$

$

3,772

Residential:

Pass

$

31,828

$

$

$

36,624

$

1,452

$

32,245

$

5,041

$

107,190

Special mention

859

410

80

1,349

Substandard

30

1,093

1,123

Total residential

$

31,828

$

$

$

37,513

$

1,452

$

33,748

$

5,121

$

109,662

YTD gross charge-offs

$

$

$

$

$

$

$

$

Consumer:

Pass

$

153

$

54

$

35

$

10

$

2

$

128

$

3

$

385

Special mention

2

2

Substandard

4

4

Total consumer

$

153

$

54

$

35

$

10

$

2

$

134

$

3

$

391

YTD gross charge-offs

$

$

$

$

$

$

2

$

1

$

3

Total loans outstanding

Risk ratings

Pass

$

283,014

$

108,967

$

392,113

$

481,214

$

113,023

$

432,196

$

26,253

$

1,836,780

Special mention

632

6,243

11,377

18,250

46,470

280

83,252

Substandard

150

154

9,093

2,180

20,830

308

32,715

Total loans outstanding

$

283,164

$

109,753

$

398,356

$

501,684

$

133,453

$

499,496

$

26,841

$

1,952,747

YTD gross charge-offs

$

$

$

$

3,434

$

45

$

1,685

$

1

$

5,165

Schedule of past due financing receivables

The following tables provide an aging of the Company’s loans receivable as of the dates indicated:

    

    

    

    

    

    

    

    

Recorded

    

    

    

90 Days

    

    

    

    

    

investments

30–59 Days

60–89 Days

or more

Total

Total loans

90 days or more past due

past due

past due

past due

past due

Current

PCD loans

receivable

and still accruing

September 30, 2025

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

513

$

91

$

965

$

1,569

$

175,681

$

$

177,250

$

395

Construction and land

 

 

 

 

 

5,124

 

 

5,124

 

Commercial real estate

 

77

 

1,673

 

3,676

 

5,426

 

1,720,840

 

17,002

 

1,743,268

 

Residential

 

11

 

7

711

 

729

 

114,452

 

111

 

115,292

 

Consumer

 

 

 

 

 

749

 

 

749

 

Total

$

601

$

1,771

$

5,352

$

7,724

$

2,016,846

$

17,113

$

2,041,683

$

395

    

    

    

    

    

    

    

    

Recorded

    

    

    

90 Days

    

    

    

    

    

investments

30–59 Days

60–89 Days

or more

Total

Total loans

90 days or more past due

past due

past due

past due

past due

Current

PCD loans

receivable

and still accruing

December 31, 2024

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

758

$

87

$

399

$

1,244

$

172,704

$

$

173,948

$

220

Construction and land

 

 

 

 

 

1,509

 

6

 

1,515

 

Commercial real estate

 

4,794

 

1,527

 

3,220

 

9,541

 

1,635,499

 

22,191

 

1,667,231

 

Residential

 

123

 

1

747

 

871

 

108,538

 

253

 

109,662

 

Consumer

 

6

 

 

 

6

 

385

 

 

391

 

Total

$

5,681

$

1,615

$

4,366

$

11,662

$

1,918,635

$

22,450

$

1,952,747

$

220