| - | Net income of $11.1 million compared to $10.3 million, an increase of 7.44% |
| - | Earnings per share of $1.16 compared to $1.08, an increase of 7.41% |
| - | Total assets of $1.8 billion compared to $1.8 billion, an increase of 2.83% |
| - | Total loans of $1.5 billion compared to $1.4 billion, an increase of 5.17% |
| - | PPE of $14.7 million compared to $13.7 million, an increase of 7.25% |
| - | Total interest income of $31.8 million compared to $30.4 million, an increase of 4.41% |
| | For the Three Months Ended | |||||||
| | June 30, 2025 | March 31, 2025 | ||||||
| Calculation of Pre-Provision Pre-Tax Earnings ("PPE") | (Dollars in thousands) | |||||||
| Net Income | $ | 11,105 | $ | 10,336 | ||||
| Income Tax Expense | 3,602 | 3,377 | ||||||
| Pre-tax net income | 14,707 | 13,713 | ||||||
| Add back: Provision for credit losses | - | - | ||||||
| Add back: (Gain)Loss on sales/calls of AFS debt securities | - | - | ||||||
| Pre-provision pre-tax earnings | 14,707 | 13,713 | ||||||
| Assets | June 30, 2025 (unaudited) | December 31, 2024 | ||||||
| | ||||||||
| Cash and due from banks | $ | 218,839 | $ | 234,196 | ||||
| Interest-bearing time deposits in other banks | 14,188 | 6,719 | ||||||
| Available-for-sale debt securities | 57,170 | 59,941 | ||||||
| Loans, net of allowance for credit losses of $18,222 and $17,918 at June 30, 2025 and December 31, 2024, respectively | 1,479,134 | 1,379,465 | ||||||
| Loans held for sale, at fair value | 2,541 | - | ||||||
| Premises and equipment, net | 21,102 | 18,137 | ||||||
| Nonmarketable equity securities | 1,182 | 1,283 | ||||||
| Core deposit intangibles | 815 | 878 | ||||||
| Goodwill | 11,208 | 8,458 | ||||||
| Income taxes receivable | 381 | - | ||||||
| Interest receivable and other assets | 29,786 | 30,731 | ||||||
| Total assets | $ | 1,836,346 | $ | 1,739,808 | ||||
| Liabilities and Shareholders’ Equity | ||||||||
| Deposits | ||||||||
| Noninterest-bearing | $ | 323,825 | $ | 313,258 | ||||
| Interest-bearing | 1,270,313 | 1,202,213 | ||||||
| Total deposits | 1,594,138 | 1,515,471 | ||||||
| Income taxes payable | - | 77 | ||||||
| Interest payable and other liabilities | 10,349 | 11,047 | ||||||
| Total liabilities | 1,604,487 | 1,526,595 | ||||||
| Shareholders’ equity | ||||||||
| Common stock, $0.01 par value; 50,000,000 shares authorized; shares issued and outstanding: 9,449,319 and 9,390,211 at June 30, 2025 and December 31, 2024, respectively | 94 | 94 | ||||||
| Additional paid-in capital | 102,321 | 101,809 | ||||||
| Retained earnings | 133,186 | 116,281 | ||||||
| Accumulated other comprehensive loss | (3,742 | ) | (4,971 | ) | ||||
| Total shareholders’ equity | 231,859 | 213,213 | ||||||
| | ||||||||
| Total liabilities and shareholders’ equity | $ | 1,836,346 | $ | 1,739,808 | ||||
| | Three Months Ended | Six Months Ended | ||||||||||||||
| | June 30, | June 30, | ||||||||||||||
| | 2025 (unaudited) | 2024 (unaudited) | 2025 (unaudited) | 2024 (unaudited) | ||||||||||||
| Interest Income | ||||||||||||||||
| Loans, including fees | $ | 28,965 | $ | 28,926 | $ | 56,293 | $ | 59,043 | ||||||||
| Interest-bearing time deposits in other banks | 145 | 246 | 246 | 499 | ||||||||||||
| Debt securities, taxable | 278 | 951 | 561 | 1,963 | ||||||||||||
| Debt securities, tax-exempt | 63 | 71 | 126 | 144 | ||||||||||||
| Other interest and dividend income | 2,330 | 2,242 | 4,997 | 4,074 | ||||||||||||
| | ||||||||||||||||
| Total interest income | 31,781 | 32,436 | 62,223 | 65,723 | ||||||||||||
| | ||||||||||||||||
| Interest Expense | ||||||||||||||||
| Deposits | 10,043 | 11,204 | 19,643 | 22,481 | ||||||||||||
| | ||||||||||||||||
| Total interest expense | 10,043 | 11,204 | 19,643 | 22,481 | ||||||||||||
| | ||||||||||||||||
| Net Interest Income | 21,738 | 21,232 | 42,580 | 43,242 | ||||||||||||
| | ||||||||||||||||
| Provision for Credit Losses | - | - | - | - | ||||||||||||
| | ||||||||||||||||
| Net Interest Income After Provision for Credit Losses | 21,738 | 21,232 | 42,580 | 43,242 | ||||||||||||
| | ||||||||||||||||
| Noninterest Income | ||||||||||||||||
| Mortgage lending income | 520 | 78 | 610 | 129 | ||||||||||||
| Service charges on deposit accounts | 232 | 260 | 450 | 509 | ||||||||||||
| Other | 1,949 | 2,827 | 3,396 | 4,536 | ||||||||||||
| | ||||||||||||||||
| Total noninterest income | 2,701 | 3,165 | 4,456 | 5,174 | ||||||||||||
| | ||||||||||||||||
| Noninterest Expense | ||||||||||||||||
| Salaries and employee benefits | 5,721 | 5,118 | 11,000 | 10,407 | ||||||||||||
| Furniture and equipment | 361 | 324 | 612 | 554 | ||||||||||||
| Occupancy | 630 | 613 | 1,222 | 1,273 | ||||||||||||
| Data and item processing | 590 | 481 | 1,100 | 939 | ||||||||||||
| Accounting, marketing and legal fees | 158 | 264 | 263 | 364 | ||||||||||||
| Regulatory assessments | 213 | 336 | 297 | 723 | ||||||||||||
| Advertsing and public relations | 223 | 83 | 417 | 229 | ||||||||||||
| Travel, lodging and entertainment | 121 | 131 | 177 | 183 | ||||||||||||
| Other | 1,715 | 1,792 | 3,528 | 3,606 | ||||||||||||
| | ||||||||||||||||
| Total noninterest expense | 9,732 | 9,142 | 18,616 | 18,278 | ||||||||||||
| | ||||||||||||||||
| Income Before Taxes | 14,707 | 15,255 | 28,420 | 30,138 | ||||||||||||
| Income tax expense | 3,602 | 3,731 | 6,979 | 7,326 | ||||||||||||
| Net Income | $ | 11,105 | $ | 11,524 | $ | 21,441 | $ | 22,812 | ||||||||
| | ||||||||||||||||
| Earnings per common share - basic | $ | 1.18 | $ | 1.25 | $ | 2.27 | $ | 2.47 | ||||||||
| Earnings per common share - diluted | 1.16 | 1.23 | 2.25 | 2.44 | ||||||||||||
| Weighted average common shares outstanding - basic | 9,449,152 | 9,250,332 | 9,435,414 | 9,235,176 | ||||||||||||
| Weighted average common shares outstanding - diluted | 9,545,128 | 9,367,247 | 9,548,583 | 9,343,047 | ||||||||||||
| | ||||||||||||||||
| Other Comprehensive Income (Loss) | ||||||||||||||||
| Unrealized gains (losses) on securities, net of tax expense of $189 and $123 for the three months ended June 30, 2025 and 2024, respectively; net of tax expense of $425 and $123 for the six months ended June 30, 2025 and 2024, respectively | $ | 587 | $ | (59 | ) | $ | 1,229 | $ | 397 | |||||||
| Other comprehensive income (loss) | $ | 587 | $ | (59 | ) | $ | 1,229 | $ | 397 | |||||||
| Comprehensive Income | $ | 11,692 | $ | 11,465 | $ | 22,670 | $ | 23,209 | ||||||||
| | Net Interest Margin | |||||||||||||||||||||||
| | For the Three Months Ended June 30, | |||||||||||||||||||||||
| | 2025 (unaudited) | 2024 (unaudited) | ||||||||||||||||||||||
| | Average Balance | Interest Income/ Expense | Average Yield/ Rate | Average Balance | Interest Income/ Expense | Average Yield/ Rate | ||||||||||||||||||
| | (Dollars in thousands) | |||||||||||||||||||||||
| Interest-Earning Assets: | ||||||||||||||||||||||||
| Short-term investments | $ | 247,652 | $ | 2,475 | 4.01 | % | $ | 173,502 | $ | 2,488 | 5.75 | % | ||||||||||||
| Debt securities, taxable-equivalent | 47,285 | 278 | 2.36 | 106,457 | 951 | 3.58 | ||||||||||||||||||
| Debt securities, tax exempt | 12,502 | 63 | 2.02 | 17,252 | 71 | 1.65 | ||||||||||||||||||
| Loans held for sale | 1,987 | - | - | 355 | - | - | ||||||||||||||||||
| Total loans(1) | 1,448,924 | 28,965 | 8.02 | 1,354,985 | 28,926 | 8.56 | ||||||||||||||||||
| Total interest-earning assets | 1,758,350 | 31,781 | 7.25 | 1,652,551 | 32,436 | 7.87 | ||||||||||||||||||
| Noninterest-earning assets | 43,048 | 38,722 | ||||||||||||||||||||||
| Total assets | $ | 1,801,398 | $ | 1,691,273 | ||||||||||||||||||||
| | ||||||||||||||||||||||||
| Funding sources: | ||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Deposits: | ||||||||||||||||||||||||
| Transaction accounts | $ | 1,006,484 | $ | 7,676 | 3.06 | % | $ | 851,751 | $ | 8,293 | 3.91 | % | ||||||||||||
| Time deposits | 236,108 | 2,367 | 4.02 | 247,452 | 2,911 | 4.72 | ||||||||||||||||||
| Total interest-bearing deposits | 1,242,592 | 10,043 | 3.24 | 1,099,203 | 11,204 | 4.09 | ||||||||||||||||||
| Total interest-bearing liabilities | $ | 1,242,592 | 10,043 | 3.24 | $ | 1,099,203 | 11,204 | 4.09 | ||||||||||||||||
| | ||||||||||||||||||||||||
| Noninterest-bearing liabilities: | ||||||||||||||||||||||||
| Noninterest-bearing deposits | $ | 321,351 | $ | 394,010 | ||||||||||||||||||||
| Other noninterest-bearing liabilities | 10,471 | 12,778 | ||||||||||||||||||||||
| Total noninterest-bearing liabilities | 331,822 | 406,788 | ||||||||||||||||||||||
| Shareholders' equity | 226,984 | 185,282 | ||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 1,801,398 | $ | 1,691,273 | ||||||||||||||||||||
| | ||||||||||||||||||||||||
| Net interest income | $ | 21,738 | $ | 21,232 | ||||||||||||||||||||
| Net interest spread | 4.01 | % | 3.78 | % | ||||||||||||||||||||
| Net interest margin | 4.96 | % | 5.15 | % | ||||||||||||||||||||
| (1) | Nonaccrual loans are included in total loans |
| | Net Interest Margin | |||||||||||||||||||||||
| | For the Six Months Ended June, 30 | |||||||||||||||||||||||
| | 2025 (unaudited) | 2024 (unaudited) | ||||||||||||||||||||||
| | Average Balance | Interest Income/ Expense | Average Yield/ Rate | Average Balance | Interest Income/ Expense | Average Yield/ Rate | ||||||||||||||||||
| | (Dollars in thousands) | |||||||||||||||||||||||
| Interest-Earning Assets: | ||||||||||||||||||||||||
| Short-term investments | $ | 242,876 | $ | 5,243 | 4.35 | % | $ | 174,787 | $ | 4,573 | 5.25 | % | ||||||||||||
| Debt securities, taxable-equivalent | 47,957 | 561 | 2.36 | 129,963 | 1,963 | 3.03 | ||||||||||||||||||
| Debt securities, tax exempt | 12,508 | 126 | 2.03 | 17,761 | 144 | 1.63 | ||||||||||||||||||
| Loans held for sale | 1,287 | - | - | 297 | - | - | ||||||||||||||||||
| Total loans(1) | 1,423,776 | 56,293 | 7.97 | 1,362,339 | 59,043 | 8.69 | ||||||||||||||||||
| Total interest-earning assets | 1,728,404 | 62,223 | 7.26 | 1,685,147 | 65,723 | 7.82 | ||||||||||||||||||
| Noninterest-earning assets | 41,511 | 39,246 | ||||||||||||||||||||||
| Total assets | $ | 1,769,915 | $ | 1,724,393 | ||||||||||||||||||||
| | ||||||||||||||||||||||||
| Funding sources: | ||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Deposits: | ||||||||||||||||||||||||
| Transaction accounts | $ | 981,833 | $ | 14,794 | 3.04 | % | $ | 848,764 | $ | 16,489 | 3.90 | % | ||||||||||||
| Time deposits | 236,216 | 4,849 | 4.14 | 256,212 | 5,992 | 4.69 | ||||||||||||||||||
| Total interest-bearing deposits | 1,218,049 | 19,643 | 3.25 | 1,104,976 | 22,481 | 4.08 | ||||||||||||||||||
| Total interest-bearing liabilities | 1,218,049 | 19,643 | 3.25 | 1,104,976 | 22,481 | 4.08 | ||||||||||||||||||
| | ||||||||||||||||||||||||
| Noninterest-bearing liabilities: | ||||||||||||||||||||||||
| Noninterest-bearing deposits | 318,952 | 426,696 | ||||||||||||||||||||||
| Other noninterest-bearing liabilities | 10,228 | 12,218 | ||||||||||||||||||||||
| Total noninterest-bearing liabilities | 329,180 | 438,914 | ||||||||||||||||||||||
| Shareholders' equity | 222,686 | 180,503 | ||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 1,769,915 | $ | 1,724,393 | ||||||||||||||||||||
| | ||||||||||||||||||||||||
| Net interest income | $ | 42,580 | $ | 43,242 | ||||||||||||||||||||
| Net interest spread | 4.01 | % | 3.74 | % | ||||||||||||||||||||
| Net interest margin | 4.97 | % | 5.15 | % | ||||||||||||||||||||