OP Bancorp Reports Fourth Quarter 2025 Net Income of $7.1 Million, Diluted EPS of $0.47
Key Terms
net interest margin financial
efficiency ratio financial
common equity tier 1 capital financial
subordinated note financial
sba loans financial
nonaccrual loans financial
compared with third quarter 2025 net income of
Higher net interest income; lower provision for credit losses
|
|
|
|
|
|
|
|
|
||||||
|
As of and For the Quarter |
|
Fourth Quarter Highlights |
|||||||||||
| ($ in thousands, except per share data) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
Comparisons reflect 4Q25 vs. 3Q25 |
||||||
Income Statement: |
|
|
|
|
|
|
|
Income Statement |
||||||
Net interest income |
|
$ |
20,863 |
|
|
$ |
20,346 |
|
|
$ |
16,929 |
|
|
|
Noninterest income |
|
|
3,418 |
|
|
|
4,130 |
|
|
|
4,417 |
|
|
|
Revenue |
|
|
24,281 |
|
|
|
24,476 |
|
|
|
21,346 |
|
|
|
Provision for credit losses |
|
|
463 |
|
|
|
1,175 |
|
|
|
1,547 |
|
|
|
Noninterest expense |
|
|
14,293 |
|
|
|
13,629 |
|
|
|
13,133 |
|
|
|
Net income |
|
$ |
7,059 |
|
|
$ |
6,703 |
|
|
$ |
4,971 |
|
|
|
Diluted Earnings Per Share (“EPS”) |
|
$ |
0.47 |
|
|
$ |
0.45 |
|
|
$ |
0.33 |
|
|
|
Net interest margin (1) |
|
|
3.25 |
% |
|
|
3.26 |
% |
|
|
2.96 |
% |
|
|
Efficiency ratio (2) |
|
|
58.87 |
|
|
|
55.68 |
|
|
|
61.52 |
|
|
|
Balance Sheet: |
|
|
|
|
|
|
|
Balance Sheet |
||||||
Average loans (3) |
|
$ |
2,204,232 |
|
|
$ |
2,132,230 |
|
|
$ |
1,947,653 |
|
|
|
Average deposits |
|
|
2,264,990 |
|
|
|
2,229,591 |
|
|
|
2,029,855 |
|
|
|
Credit Quality: |
|
|
|
|
|
|
|
Credit Quality |
||||||
Net recoveries (charge-offs) (1) to average gross loans |
|
|
0.03 |
% |
|
|
(0.04 |
)% |
|
|
(0.00 |
)% |
|
|
Allowance for credit losses on loans to gross loans |
|
|
1.28 |
|
|
|
1.27 |
|
|
|
1.27 |
|
|
|
Selected Ratios: |
|
|
|
|
|
|
|
Performance and Capital |
||||||
Return on average assets ("ROA") (1) |
|
|
1.07 |
% |
|
|
1.04 |
% |
|
|
0.84 |
% |
|
|
Return on average equity ("ROE") (1) |
|
|
12.57 |
|
|
|
12.36 |
|
|
|
9.75 |
|
|
|
Common equity tier 1 capital (“CET1”) |
|
|
10.93 |
|
|
|
10.92 |
|
|
|
11.35 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) |
Annualized. |
|
(2) |
Represents noninterest expense divided by the sum of net interest income and noninterest income. |
|
(3) |
Includes loans held-for-sale. |
Sang K. Oh, President and Chief Executive Officer:
“Our fourth-quarter results highlight the continued strength and resilience of our Company. Net interest income increased
INCOME STATEMENT HIGHLIGHTS
Net Interest Income and Net Interest Margin
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the Three Months Ended |
|
% Change 4Q2025 vs. |
||||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
|||||
Interest Income |
|
|
|
|
|
|
|
|
|
|
|||||
Interest income |
|
$ |
39,282 |
|
$ |
38,522 |
|
$ |
35,051 |
|
2 |
% |
|
12 |
% |
Interest expense |
|
|
18,419 |
|
|
18,176 |
|
|
18,122 |
|
1 |
|
|
2 |
|
Net interest income |
|
$ |
20,863 |
|
$ |
20,346 |
|
$ |
16,929 |
|
3 |
% |
|
23 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
For the Three Months Ended |
|
Average Yield/Rate Change 4Q2025 vs. |
|||||||||||||||||||
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
||||||||||||||||
| ($ in thousands) |
|
Interest Income/Expense |
|
Average Yield/Rate(1) |
|
Interest Income/Expense |
|
Average Yield/Rate(1) |
|
Interest Income/Expense |
|
Average Yield/Rate(1) |
|
3Q2025 |
|
4Q2024 |
||||||
Interest-earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans |
|
$ |
35,921 |
|
6.48 |
% |
|
$ |
35,001 |
|
6.52 |
% |
|
$ |
31,729 |
|
6.49 |
% |
|
(4) bps |
|
(1) bps |
Total interest-earning assets |
|
|
39,282 |
|
6.11 |
|
|
|
38,522 |
|
6.16 |
|
|
|
35,051 |
|
6.12 |
|
|
(5) bps |
|
(1) bps |
Interest-bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing deposits |
|
|
17,324 |
|
3.97 |
|
|
|
17,442 |
|
4.07 |
|
|
|
17,182 |
|
4.60 |
|
|
(10) bps |
|
(63) bps |
Total interest-bearing liabilities |
|
|
18,419 |
|
3.99 |
|
|
|
18,176 |
|
4.06 |
|
|
|
18,122 |
|
4.58 |
|
|
(7) bps |
|
(59) bps |
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income / interest rate spreads |
|
|
20,863 |
|
2.12 |
|
|
|
20,346 |
|
2.10 |
|
|
|
16,929 |
|
1.54 |
|
|
2 bps |
|
58 bps |
Net interest margin |
|
|
|
3.25 |
|
|
|
|
3.26 |
|
|
|
|
2.96 |
|
|
(1) bps |
|
29 bps |
|||
Total deposits / cost of deposits |
|
|
17,324 |
|
3.03 |
|
|
|
17,442 |
|
3.10 |
|
|
|
17,182 |
|
3.37 |
|
|
(7) bps |
|
(34) bps |
Total funding liabilities / cost of funds |
|
|
18,419 |
|
3.09 |
|
|
|
18,176 |
|
3.13 |
|
|
|
18,122 |
|
3.41 |
|
|
(4) bps |
|
(32) bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) |
Annualized. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
For the Three Months Ended |
|
Average Yield Change 4Q2025 vs. |
||||||||||||||||||||||
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
|||||||||||||||||||
| ($ in thousands) |
|
Interest Income |
|
Average Yield(1) |
|
Interest Income |
|
Average Yield(1) |
|
Interest Income |
|
Average Yield(1) |
|
3Q2025 |
|
4Q2024 |
|||||||||
Loan Yield Component: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Contractual interest rate |
|
$ |
35,010 |
|
|
6.31 |
% |
|
$ |
34,263 |
|
|
6.39 |
% |
|
$ |
31,406 |
|
|
6.42 |
% |
|
(8) bps |
|
(11) bps |
Accretion of SBA loan discount(2) |
|
|
966 |
|
|
0.17 |
|
|
|
972 |
|
|
0.18 |
|
|
|
813 |
|
|
0.17 |
|
|
(1) bps |
|
0 bps |
Amortization of net deferred fees |
|
|
(17 |
) |
|
(0.00 |
) |
|
|
70 |
|
|
0.01 |
|
|
|
(47 |
) |
|
(0.01 |
) |
|
(1) bps |
|
1 bps |
Amortization of premium |
|
|
(301 |
) |
|
(0.05 |
) |
|
|
(244 |
) |
|
(0.05 |
) |
|
|
(363 |
) |
|
(0.07 |
) |
|
— bps |
|
2 bps |
Amortization of premium - Home mortgage payoffs |
|
|
(123 |
) |
|
(0.02 |
) |
|
|
(112 |
) |
|
(0.02 |
) |
|
|
— |
|
|
— |
|
|
— bps |
|
(2) bps |
Net interest recognized on nonaccrual loans |
|
|
105 |
|
|
0.02 |
|
|
|
(175 |
) |
|
(0.03 |
) |
|
|
(232 |
) |
|
(0.05 |
) |
|
5 bps |
|
7 bps |
Prepayment penalty income and other fees(3) |
|
|
281 |
|
|
0.05 |
|
|
|
227 |
|
|
0.04 |
|
|
|
152 |
|
|
0.03 |
|
|
1 bps |
|
2 bps |
Yield on loans |
|
$ |
35,921 |
|
|
6.48 |
% |
|
$ |
35,001 |
|
|
6.52 |
% |
|
$ |
31,729 |
|
|
6.49 |
% |
|
(4) bps |
|
(1) bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(1) |
Annualized. |
|
(2) |
Includes discount accretion from SBA loan payoffs of |
|
(3) |
Includes prepayment penalty income of |
Fourth Quarter 2025 vs. Third Quarter 2025
Net interest income increased by
-
Loans: Interest income increased by
, largely attributable to a$920 thousand increase in average loan balances.$72.0 million -
Cash and Cash Equivalents: Interest income decreased by
, mainly due to a 46 basis point reduction in yields, reflecting the lower rates on the Federal Reserve account following recent rate cuts.$142 thousand -
Deposits: Interest expense decreased slightly by
, primarily due to a 10 basis point reduction in interest-bearing deposit costs, reflecting the repricing of deposit products following the decline in the federal funds rate. This benefit was mostly offset by a$118 thousand increase in average interest-bearing deposit balances.$31.6 million -
Subordinated Note: Interest expense was
, attributable to the issuance of$278 thousand in subordinated debt in November 2025.$25 million
Fourth Quarter 2025 vs. Fourth Quarter 2024
Net interest income increased by
-
Loans: Interest income increased by
, largely driven by a$4.2 million increase in average loan balances.$256.6 million -
Deposits: Interest expense increased by
, mainly driven by a$142 thousand increase in average interest-bearing deposit balances. This increase was mostly offset by a 63 basis point reduction in interest-bearing deposit costs, resulting from the repricing of time deposits in response to the federal funds rate cuts.$246.0 million
Provision for Credit Losses
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
For the Three Months Ended |
|
$ Change 4Q2025 vs. |
|||||||||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
||||||||||
Provision for credit losses on loans |
|
$ |
518 |
|
|
$ |
1,206 |
|
|
$ |
1,859 |
|
|
$ |
(688 |
) |
|
$ |
(1,341 |
) |
Reversal of credit losses on off-balance sheet exposure |
|
|
(55 |
) |
|
|
(31 |
) |
|
|
(312 |
) |
|
|
(24 |
) |
|
|
257 |
|
Provision for credit losses |
|
$ |
463 |
|
|
$ |
1,175 |
|
|
$ |
1,547 |
|
|
$ |
(712 |
) |
|
$ |
(1,084 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fourth Quarter 2025 vs. Third Quarter 2025
Provision for credit losses on loans decreased by
Fourth Quarter 2025 vs. Fourth Quarter 2024
Provision for credit losses on loans decreased by
Noninterest Income
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the Three Months Ended |
|
% Change 4Q2025 vs. |
||||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
|||||
Noninterest Income |
|
|
|
|
|
|
|
|
|
|
|||||
Service charges on deposits |
|
$ |
462 |
|
$ |
725 |
|
$ |
967 |
|
(36 |
)% |
|
(52 |
)% |
Loan servicing fees, net of amortization |
|
|
650 |
|
|
724 |
|
|
858 |
|
(10 |
) |
|
(24 |
) |
Gains on sale of loans |
|
|
1,573 |
|
|
2,037 |
|
|
2,197 |
|
(23 |
) |
|
(28 |
) |
Other income |
|
|
733 |
|
|
644 |
|
|
395 |
|
14 |
|
|
86 |
|
Total noninterest income |
|
$ |
3,418 |
|
$ |
4,130 |
|
$ |
4,417 |
|
(17 |
)% |
|
(23 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Fourth Quarter 2025 vs. Third Quarter 2025
Noninterest income decreased by
-
Gains on Sale of Loans: Decreased by
, primarily driven by lower SBA loan sale activity. During the quarter, the Bank sold$464 thousand in SBA loans at an average premium rate of$28.5 million 6.98% , compared to sold at an average premium rate of$36.8 million 6.71% in the prior period. -
Service Charges on Deposits: Decreased by
, primarily due to the closure of certain currency exchange-related accounts in the third quarter of 2025 and reduced balances in existing business analysis accounts.$263 thousand
Fourth Quarter 2025 vs. Fourth Quarter 2024
Noninterest income decreased by
-
Gains on Sale of Loans: Decreased by
, primarily driven by lower SBA loan sale activity. During the quarter, the Bank sold$624 thousand in SBA loans at an average premium rate of$28.5 million 6.98% , compared to sold at an average premium rate of$34.7 million 7.82% in the prior period -
Service Charges on Deposits: Decreased by
, largely driven by lower balances in existing business analysis account and closure of certain currency exchange-related accounts in the third quarter of 2025.$505 thousand
Noninterest Expense
|
|
|
|
|
|
|
|
|
|
|
||||||
|
For the Three Months Ended |
|
% Change 4Q2025 vs. |
|||||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
||||||
Noninterest Expense |
|
|
|
|
|
|
|
|
|
|
||||||
Salaries and employee benefits |
|
$ |
9,244 |
|
|
$ |
8,892 |
|
$ |
8,277 |
|
4 |
% |
|
12 |
% |
Occupancy and equipment |
|
|
1,919 |
|
|
|
1,676 |
|
|
1,682 |
|
14 |
|
|
14 |
|
Data processing and communication |
|
|
591 |
|
|
|
263 |
|
|
594 |
|
125 |
|
|
(1 |
) |
Professional fees |
|
|
549 |
|
|
|
419 |
|
|
388 |
|
31 |
|
|
41 |
|
FDIC insurance and regulatory assessments |
|
|
362 |
|
|
|
428 |
|
|
529 |
|
(15 |
) |
|
(32 |
) |
Promotion and advertising |
|
|
(9 |
) |
|
|
126 |
|
|
82 |
|
NM |
|
|
NM |
|
Directors’ fees |
|
|
148 |
|
|
|
151 |
|
|
151 |
|
(2 |
) |
|
(2 |
) |
Foundation donation and other contributions |
|
|
707 |
|
|
|
671 |
|
|
480 |
|
5 |
|
|
47 |
|
Other expenses |
|
|
782 |
|
|
|
1,003 |
|
|
950 |
|
(22 |
) |
|
(18 |
) |
Total noninterest expense |
|
$ |
14,293 |
|
|
$ |
13,629 |
|
$ |
13,133 |
|
5 |
% |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||
NM — Not meaningful |
Fourth Quarter 2025 vs. Third Quarter 2025
Noninterest expense increased by
-
Salaries and Employee Benefits: Increased by
, primarily due to higher incentive accruals driven by stronger SBA loan production.$352 thousand -
Data Processing and Communication: Increased by
, primarily due to adjustments associated with conversion credits from a new core system vendor.$328 thousand -
Occupancy and equipment: Increased by
, primarily due to the end of a common area maintenance concession on a lease that benefited the prior period.$243 thousand -
Other Expenses: Decreased by
, primarily due to lower business development expenses.$221 thousand
Fourth Quarter 2025 vs. Fourth Quarter 2024
Noninterest expense increased by
-
Salaries and Employee Benefits: Increased by
, mainly driven by staffing growth and annual salary adjustments effective April 2025. Higher incentive accruals further contributed to the increase.$967 thousand
Income Tax Expense
Fourth Quarter 2025 vs. Third Quarter 2025
Income tax expense decreased by
Fourth Quarter 2025 vs. Fourth Quarter 2024
Income tax expense increased by
BALANCE SHEET HIGHLIGHTS
Loans
|
|
|
|
|
|
|
|
|
|
|
|||||
|
As of |
|
% Change 4Q2025 vs. |
||||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
|||||
CRE |
|
$ |
1,132,223 |
|
$ |
1,092,808 |
|
$ |
980,247 |
|
4 |
% |
|
16 |
% |
SBA |
|
|
264,523 |
|
|
256,211 |
|
|
253,710 |
|
3 |
|
|
4 |
|
C&I |
|
|
221,270 |
|
|
214,419 |
|
|
213,097 |
|
3 |
|
|
4 |
|
Home mortgage |
|
|
574,300 |
|
|
587,641 |
|
|
509,524 |
|
(2 |
) |
|
13 |
|
Consumer & other |
|
|
1,353 |
|
|
138 |
|
|
274 |
|
880 |
|
|
394 |
|
Gross loans |
|
$ |
2,193,669 |
|
$ |
2,151,217 |
|
$ |
1,956,852 |
|
2 |
% |
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
The following table presents loan originations and the corresponding weighted average contractual rates for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the Three Months Ended |
|
% Change in Amounts 4Q2025 vs. |
|||||||||||||||||||||
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
|
|||||||||||||||||
| ($ in thousands) |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
3Q2025 |
|
4Q2024 |
||||||||
CRE |
|
$ |
75,750 |
|
6.60 |
% |
|
$ |
98,799 |
|
6.36 |
% |
|
$ |
63,717 |
|
6.91 |
% |
|
(23 |
)% |
|
19 |
% |
SBA |
|
|
26,748 |
|
8.52 |
|
|
|
15,051 |
|
8.72 |
|
|
|
14,780 |
|
9.41 |
|
|
78 |
|
|
81 |
|
C&I |
|
|
6,870 |
|
6.57 |
|
|
|
9,984 |
|
6.96 |
|
|
|
4,606 |
|
9.38 |
|
|
(31 |
) |
|
49 |
|
Home mortgage |
|
|
7,020 |
|
6.45 |
|
|
|
6,861 |
|
6.69 |
|
|
|
18,092 |
|
6.42 |
|
|
2 |
|
|
(61 |
) |
Consumer and other |
|
|
— |
|
— |
|
|
|
— |
|
— |
|
|
|
— |
|
— |
|
|
— |
|
|
— |
|
Gross loans (1) |
|
$ |
116,388 |
|
7.03 |
% |
|
$ |
130,695 |
|
6.69 |
% |
|
$ |
101,195 |
|
7.30 |
% |
|
(11 |
)% |
|
15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) |
Excludes changes in line utilization. |
The following table summarizes the loan activity for the periods indicated:
|
|
|
|
|
|
|
||||||
|
For the Three Months Ended |
|||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
||||||
Beginning Balance |
|
$ |
2,151,217 |
|
|
$ |
2,071,580 |
|
|
$ |
1,931,007 |
|
Originations |
|
|
116,388 |
|
|
|
130,695 |
|
|
|
101,195 |
|
Net change in line utilization |
|
|
34,191 |
|
|
|
31,167 |
|
|
|
33,736 |
|
Purchases |
|
|
1,014 |
|
|
|
8,930 |
|
|
|
553 |
|
Sales |
|
|
(28,549 |
) |
|
|
(36,806 |
) |
|
|
(34,715 |
) |
Payoffs & paydowns |
|
|
(75,506 |
) |
|
|
(67,639 |
) |
|
|
(79,001 |
) |
Decrease (increase) in loans held-for-sale |
|
|
(4,963 |
) |
|
|
13,536 |
|
|
|
3,579 |
|
Other |
|
|
(123 |
) |
|
|
(246 |
) |
|
|
498 |
|
Total |
|
|
42,452 |
|
|
|
79,637 |
|
|
|
25,845 |
|
Ending balance |
|
$ |
2,193,669 |
|
|
$ |
2,151,217 |
|
|
$ |
1,956,852 |
|
|
|
|
|
|
|
|
||||||
The following table presents the composition of gross loans by interest rate type accompanied with the weighted average contractual rates as of the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
As of |
|||||||||||||||||
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|||||||||||||
| ($ in thousands) |
|
% |
|
Rate |
|
% |
|
Rate |
|
% |
|
Rate |
||||||
Fixed rate |
|
31 |
% |
|
5.69 |
% |
|
31 |
% |
|
5.61 |
% |
|
33 |
% |
|
5.44 |
% |
Hybrid rate |
|
40 |
|
|
5.93 |
|
|
41 |
|
|
5.89 |
|
|
37 |
|
|
5.66 |
|
Variable rate |
|
29 |
|
|
7.64 |
|
|
28 |
|
|
8.02 |
|
|
30 |
|
|
8.47 |
|
Gross loans |
|
100 |
% |
|
6.34 |
% |
|
100 |
% |
|
6.40 |
% |
|
100 |
% |
|
6.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
The following table presents the maturity of gross loans by interest rate type accompanied with the weighted average contractual rates for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
As of December 31, 2025 |
|||||||||||||||||||||||
|
Within One Year |
|
One Year Through Five Years |
|
After Five Years |
|
Total |
|||||||||||||||||
| ($ in thousands) |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
||||||||
Fixed rate |
|
$ |
218,538 |
|
5.68 |
% |
|
$ |
272,569 |
|
6.24 |
% |
|
$ |
185,633 |
|
4.88 |
% |
|
$ |
676,740 |
|
5.69 |
% |
Hybrid rate |
|
|
— |
|
— |
|
|
|
202,200 |
|
4.78 |
|
|
|
687,782 |
|
6.27 |
|
|
|
889,982 |
|
5.93 |
|
Variable rate |
|
|
95,323 |
|
7.18 |
|
|
|
162,058 |
|
6.98 |
|
|
|
369,566 |
|
8.04 |
|
|
|
626,947 |
|
7.64 |
|
Gross loans |
|
$ |
313,861 |
|
6.13 |
% |
|
$ |
636,827 |
|
5.97 |
% |
|
$ |
1,242,981 |
|
6.59 |
% |
|
$ |
2,193,669 |
|
6.34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allowance for Credit Losses
The following table summarizes the activity in the allowance for credit losses for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
As of and For the Three Months Ended |
|
$ Change 4Q2025 vs. |
|||||||||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
||||||||||
Allowance for credit losses on loans, beginning |
|
$ |
27,299 |
|
|
$ |
26,286 |
|
|
$ |
22,960 |
|
|
$ |
1,013 |
|
|
$ |
4,339 |
|
Provision for credit losses on loans |
|
|
518 |
|
|
|
1,206 |
|
|
|
1,859 |
|
|
|
(688 |
) |
|
|
(1,341 |
) |
Gross charge-offs |
|
|
— |
|
|
|
(195 |
) |
|
|
(29 |
) |
|
|
195 |
|
|
|
29 |
|
Gross recoveries |
|
|
158 |
|
|
|
2 |
|
|
|
6 |
|
|
|
156 |
|
|
|
152 |
|
Net recoveries (charge-offs) |
|
|
158 |
|
|
|
(193 |
) |
|
|
(23 |
) |
|
|
351 |
|
|
|
181 |
|
Allowance for credit losses on loans, ending |
|
$ |
27,975 |
|
|
$ |
27,299 |
|
|
$ |
24,796 |
|
|
$ |
676 |
|
|
$ |
3,179 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for credit losses on off-balance sheet exposure, beginning |
|
$ |
329 |
|
|
$ |
360 |
|
|
$ |
672 |
|
|
$ |
(31 |
) |
|
$ |
(343 |
) |
Reversal of credit losses on off-balance sheet exposure |
|
|
(55 |
) |
|
|
(31 |
) |
|
|
(312 |
) |
|
|
(24 |
) |
|
|
257 |
|
Allowance for credit losses on off-balance sheet exposure, ending |
|
$ |
274 |
|
|
$ |
329 |
|
|
$ |
360 |
|
|
$ |
(55 |
) |
|
$ |
(86 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
As of and For the Three Months Ended |
|
% or Basis Point Change 4Q2025 vs. |
|||||||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
||||||||
Accruing loans 30-89 days past due |
|
$ |
6,292 |
|
|
$ |
5,386 |
|
|
$ |
8,964 |
|
|
17 |
% |
|
(30 |
)% |
As a % of gross loans |
|
|
0.29 |
% |
|
|
0.25 |
% |
|
|
0.46 |
% |
|
4 bps |
|
(17) bps |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Nonperforming loans (1) |
|
$ |
14,071 |
|
|
$ |
12,312 |
|
|
$ |
7,820 |
|
|
14 |
% |
|
80 |
% |
Nonperforming assets (1) |
|
|
14,071 |
|
|
|
13,157 |
|
|
|
9,057 |
|
|
7 |
|
|
55 |
|
Nonperforming loans to gross loans |
|
|
0.64 |
% |
|
|
0.57 |
% |
|
|
0.40 |
% |
|
7 bps |
|
24 bps |
||
Nonperforming assets to total assets |
|
|
0.53 |
|
|
|
0.50 |
|
|
|
0.38 |
|
|
3 bps |
|
15 bps |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Criticized loans (2)(3) |
|
$ |
32,060 |
|
|
$ |
28,075 |
|
|
$ |
19,570 |
|
|
14.2 |
% |
|
63.8 |
% |
Criticized loans to gross loans |
|
|
1.46 |
% |
|
|
1.31 |
% |
|
|
1.00 |
% |
|
15 bps |
|
46 bps |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allowance for credit losses ratios: |
|
|
|
|
|
|
|
|
|
|
||||||||
As a % of gross loans |
|
|
1.28 |
% |
|
|
1.27 |
% |
|
|
1.27 |
% |
|
1 bps |
|
1 bps |
||
As a % of nonperforming loans |
|
|
199 |
|
|
|
222 |
|
|
|
317 |
|
|
(23 |
)% |
|
(118 |
)% |
As a % of nonperforming assets |
|
|
199 |
|
|
|
207 |
|
|
|
274 |
|
|
(8 |
) |
|
(75 |
) |
As a % of criticized loans |
|
|
87 |
|
|
|
97 |
|
|
|
127 |
|
|
(10 |
) |
|
(40 |
) |
Net recoveries (charge-offs) (4) to average gross loans |
|
|
0.03 |
|
|
|
(0.04 |
) |
|
|
(0.00 |
) |
|
7 bps |
|
3 bps |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) |
Excludes the guaranteed portion of loans that were in liquidation totaling |
|
(2) |
Excludes the guaranteed portion of loans that were in liquidation totaling |
|
(3) |
Consists of special mention, substandard, doubtful and loss categories. |
|
(4) |
Annualized. |
Credit quality remained strong during the period, with nonperforming loans at a low
-
Accruing loans 30-89 days past due increased by
, primarily driven by$906 thousand inflows into this category, mainly SBA loans. This increase was partially offset by$3.6 million in payoffs from SBA and C&I loans, as well as$1.5 million transfer to nonaccrual status in SBA and home mortgage loans.$1.0 million -
Nonperforming loans increased by
, reflecting the migration of$1.8 million in loans across multiple loan categories to nonaccrual status, partially offset by the return of a$3.2 million home mortgage loan to accrual status.$1.4 million -
Criticized loans increased by
, primarily attributable to$4.0 million in loan downgrades, partially offset by the same$5.2 million home mortgage loan returning to accrual status as discussed above.$1.4 million
Deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
As of |
|
|
|||||||||||||||||||||
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
% Change 4Q2025 vs. |
|||||||||||||||||
| ($ in thousands) |
|
Amount |
|
% |
|
Amount |
|
% |
|
Amount |
|
% |
|
3Q2025 |
|
4Q2024 |
||||||||
Noninterest-bearing deposits |
|
$ |
520,865 |
|
23 |
% |
|
$ |
543,972 |
|
24 |
% |
|
$ |
504,928 |
|
25 |
% |
|
(4 |
)% |
|
3 |
% |
Money market deposits and others |
|
|
388,066 |
|
17 |
|
|
|
402,891 |
|
18 |
|
|
|
329,095 |
|
16 |
|
|
(4 |
) |
|
18 |
|
Time deposits |
|
|
1,371,616 |
|
60 |
|
|
|
1,326,554 |
|
58 |
|
|
|
1,193,262 |
|
59 |
|
|
3 |
|
|
15 |
|
Total deposits |
|
$ |
2,280,547 |
|
100 |
% |
|
$ |
2,273,417 |
|
100 |
% |
|
$ |
2,027,285 |
|
100 |
% |
|
0 |
% |
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Estimated uninsured deposits |
|
$ |
1,093,843 |
|
48 |
% |
|
$ |
1,131,091 |
|
50 |
% |
|
$ |
961,687 |
|
47 |
% |
|
(3 |
)% |
|
14 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
As of December 31, 2025 vs. September 30, 2025
Total deposits increased by
As of December 31, 2025 vs. December 31, 2024
Total deposits increased by
The following table sets forth the maturity of time deposits as of December 31, 2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
As of December 31, 2025 |
||||||||||||||||||||||
($ in thousands) |
|
Within Three Months |
|
Three to Six Months |
|
Six to Nine Months |
|
Nine to Twelve Months |
|
After Twelve Months |
|
Total |
||||||||||||
Time deposits (greater than |
|
$ |
319,815 |
|
|
$ |
119,285 |
|
|
$ |
94,984 |
|
|
$ |
148,957 |
|
|
$ |
915 |
|
|
$ |
683,956 |
|
Time deposits ( |
|
|
323,978 |
|
|
|
141,651 |
|
|
|
121,394 |
|
|
|
98,862 |
|
|
|
1,775 |
|
|
|
687,660 |
|
Total time deposits |
|
$ |
643,793 |
|
|
$ |
260,936 |
|
|
$ |
216,378 |
|
|
$ |
247,819 |
|
|
$ |
2,690 |
|
|
$ |
1,371,616 |
|
Weighted average rate |
|
|
4.10 |
% |
|
|
4.20 |
% |
|
|
4.18 |
% |
|
|
4.01 |
% |
|
|
2.47 |
% |
|
|
4.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OTHER HIGHLIGHTS
Liquidity
The Company maintains ample access to liquidity, including highly liquid assets on our balance sheet and available unused borrowings from other financial institutions. The following table presents the Company's liquid assets and available borrowings as of dates presented:
|
|
|
|
|
||||||||
($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
||||||
Liquidity Assets: |
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
167,311 |
|
|
$ |
166,748 |
|
|
$ |
134,943 |
|
Available-for-sale ("AFS") debt securities |
|
|
192,785 |
|
|
|
200,760 |
|
|
|
185,909 |
|
Liquid assets |
|
$ |
360,096 |
|
|
$ |
367,508 |
|
|
$ |
320,852 |
|
Liquid assets to total assets |
|
|
14 |
% |
|
|
14 |
% |
|
|
14 |
% |
|
|
|
|
|
|
|
||||||
Available Borrowings: |
|
|
|
|
|
|
||||||
Federal Home Loan Bank ("FHLB") —San Francisco |
|
$ |
443,629 |
|
|
$ |
430,887 |
|
|
$ |
401,900 |
|
Federal Reserve Bank |
|
|
208,859 |
|
|
|
210,584 |
|
|
|
215,115 |
|
Pacific Coast Bankers Bank |
|
|
50,000 |
|
|
|
50,000 |
|
|
|
50,000 |
|
Zions Bank |
|
|
25,000 |
|
|
|
25,000 |
|
|
|
25,000 |
|
First Horizon Bank |
|
|
25,000 |
|
|
|
25,000 |
|
|
|
25,000 |
|
Total available borrowings |
|
$ |
752,488 |
|
|
$ |
741,471 |
|
|
$ |
717,015 |
|
Total available borrowings to total assets |
|
|
28 |
% |
|
|
28 |
% |
|
|
30 |
% |
|
|
|
|
|
|
|
||||||
Liquid assets and available borrowings to total deposits |
|
|
49 |
% |
|
|
49 |
% |
|
|
51 |
% |
|
|
|
|
|
||||||||
Capital and Capital Ratios
On January 22, 2026, the Company’s Board of Directors declared a quarterly cash dividend of
On November 7, 2025, the Company issued a
|
|
|
|
|
|
|
|
|
||||
|
|
OP Bancorp(1) |
|
Open Bank |
|
Well- Capitalized Requirement |
|
Minimum Capital Ratio+ Conservation Buffer(2) |
||||
Risk-Based Capital Ratios (3): |
|
|
|
|
|
|
|
|
||||
Total capital |
|
13.32 |
% |
|
13.30 |
% |
|
10.00 |
% |
|
10.50 |
% |
Tier 1 capital |
|
10.93 |
|
|
12.05 |
|
|
8.00 |
|
|
8.50 |
|
CET1 capital |
|
10.93 |
|
|
12.05 |
|
|
6.50 |
|
|
7.00 |
|
Tier 1 leverage |
|
8.99 |
|
|
9.91 |
|
|
5.00 |
|
|
4.00 |
|
|
|
|
|
|
|
|
|
|
||||
(1) |
The capital requirements are only applicable to the Bank. The Company's ratios are included solely for comparison purpose. |
|
(2) |
An additional |
|
(3) |
The Company’s December 31, 2025 regulatory capital ratios and risk-weighted assets are preliminary. |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
% or Basis Point Change 4Q2025 vs. |
|||||||||||
| OP Bancorp |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
||||||||
Risk-Based Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
||||||||
Total capital |
|
|
13.32 |
% |
(1) |
|
12.17 |
% |
|
|
12.60 |
% |
|
115 bps |
|
72 bps |
||
Tier 1 capital |
|
|
10.93 |
|
(1) |
|
10.92 |
|
|
|
11.35 |
|
|
1 bps |
|
(42) bps |
||
CET1 capital |
|
|
10.93 |
|
(1) |
|
10.92 |
|
|
|
11.35 |
|
|
1 bps |
|
(42) bps |
||
Tier 1 leverage |
|
|
8.99 |
|
(1) |
|
9.01 |
|
|
|
9.27 |
|
|
(2) bps |
|
(28) bps |
||
Risk-weighted Assets ($ in thousands) |
|
$ |
2,174,800 |
|
(1) |
$ |
2,127,000 |
|
|
$ |
1,941,622 |
|
|
2 |
% |
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) |
The Company’s December 31, 2025 regulatory capital ratios and risk-weighted assets are preliminary. |
ABOUT OP BANCORP
OP Bancorp, the holding company for Open Bank (the “Bank”), is a
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain matters set forth herein constitute “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder. All statements that are not statements of historical fact are forward-looking, and readers should not construe these statements of assurances of expected or intended results, or of promises that management will take a given course of action or pursue the currently expected strategies and objectives. Forward-looking statements in this report include comments about the Company’s current business plans and expectations regarding future operating results, as well as management’s statements about expected future events and economic developments, plans, strategies and objectives. All such statements reflect the current intentions, beliefs and expectations of the Company’s executive management based on currently available information and current and expected market conditions. Forward-looking statements can sometimes be identified by the use of forward-looking language, such as “likely result in,” “expects,” “anticipates,” “estimates,” “forecasts,” “projects,” “intends to,” or may include other similar words or phrases, such as “believes,” “plans,” “trend,” “objective,” “continues,” “remains,” or similar expressions, or future or conditional verbs, such as “will,” “would,” “should,” “could,” “may,” “might,” “can,” or similar verbs. Readers should not construe these statements as assurances of a given level of performance, or as promises that we will take the actions our management currently expects.
Our forward-looking statements are subject to risks and uncertainties that could cause actual results, performance or achievements to differ materially from those projected or could cause us to change plans or strategies or otherwise to take actions that differ from those we currently expect. The known risks and uncertainties that may have these effects are described in Part II, Item 1A, of our Quarterly Report on Form 10-Q for the period ended September 30, 2025, and in our other filings with the Securities and Exchange Commission. In addition to those risks, we may face risks from increased interest expense and increased leverage in light of our issuance of
CONSOLIDATED BALANCE SHEETS (unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
As of |
|
% Change 4Q2025 vs. |
|||||||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and due from banks |
|
$ |
10,911 |
|
|
$ |
10,931 |
|
|
$ |
12,268 |
|
|
0 |
% |
|
(11 |
)% |
Interest-bearing deposits with banks |
|
|
156,400 |
|
|
|
155,817 |
|
|
|
122,675 |
|
|
0 |
|
|
27 |
|
Cash and cash equivalents |
|
|
167,311 |
|
|
|
166,748 |
|
|
|
134,943 |
|
|
0 |
|
|
24 |
|
AFS debt securities, at fair value |
|
|
192,785 |
|
|
|
200,760 |
|
|
|
185,909 |
|
|
(4 |
) |
|
4 |
|
Other investments |
|
|
17,208 |
|
|
|
17,164 |
|
|
|
16,437 |
|
|
0 |
|
|
5 |
|
Loans held-for-sale |
|
|
11,443 |
|
|
|
6,480 |
|
|
|
4,581 |
|
|
77 |
|
|
150 |
|
CRE |
|
|
1,132,223 |
|
|
|
1,092,808 |
|
|
|
980,247 |
|
|
4 |
|
|
16 |
|
SBA |
|
|
264,523 |
|
|
|
256,211 |
|
|
|
253,710 |
|
|
3 |
|
|
4 |
|
C&I |
|
|
221,270 |
|
|
|
214,419 |
|
|
|
213,097 |
|
|
3 |
|
|
4 |
|
Home mortgage |
|
|
574,300 |
|
|
|
587,641 |
|
|
|
509,524 |
|
|
(2 |
) |
|
13 |
|
Consumer and other |
|
|
1,353 |
|
|
|
138 |
|
|
|
274 |
|
|
880 |
|
|
394 |
|
Gross loans |
|
|
2,193,669 |
|
|
|
2,151,217 |
|
|
|
1,956,852 |
|
|
2 |
|
|
12 |
|
Allowance for credit losses on loans |
|
|
(27,975 |
) |
|
|
(27,299 |
) |
|
|
(24,796 |
) |
|
2 |
|
|
13 |
|
Net loans |
|
|
2,165,694 |
|
|
|
2,123,918 |
|
|
|
1,932,056 |
|
|
2 |
|
|
12 |
|
Premises and equipment, net |
|
|
5,744 |
|
|
|
6,995 |
|
|
|
5,449 |
|
|
(18 |
) |
|
5 |
|
Accrued interest receivable |
|
|
10,482 |
|
|
|
10,337 |
|
|
|
9,188 |
|
|
1 |
|
|
14 |
|
Servicing assets |
|
|
10,057 |
|
|
|
10,429 |
|
|
|
10,834 |
|
|
(4 |
) |
|
(7 |
) |
Company owned life insurance |
|
|
23,616 |
|
|
|
23,437 |
|
|
|
22,912 |
|
|
1 |
|
|
3 |
|
Deferred tax assets, net |
|
|
12,438 |
|
|
|
12,099 |
|
|
|
14,893 |
|
|
3 |
|
|
(16 |
) |
Other real estate owned ("OREO") |
|
|
— |
|
|
|
845 |
|
|
|
1,237 |
|
|
(100 |
) |
|
(100 |
) |
Operating right-of-use assets |
|
|
8,804 |
|
|
|
9,347 |
|
|
|
7,415 |
|
|
(6 |
) |
|
19 |
|
Other assets |
|
|
24,644 |
|
|
|
25,655 |
|
|
|
20,159 |
|
|
(4 |
) |
|
22 |
|
Total assets |
|
$ |
2,650,226 |
|
|
$ |
2,614,214 |
|
|
$ |
2,366,013 |
|
|
1 |
% |
|
12 |
% |
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|
||||||||
Noninterest-bearing |
|
$ |
520,865 |
|
|
$ |
543,972 |
|
|
$ |
504,928 |
|
|
(4 |
)% |
|
3 |
% |
Money market and others |
|
|
388,066 |
|
|
|
402,891 |
|
|
|
329,095 |
|
|
(4 |
) |
|
18 |
|
Time deposits greater than |
|
|
683,956 |
|
|
|
667,883 |
|
|
|
565,813 |
|
|
2 |
|
|
21 |
|
Other time deposits |
|
|
687,660 |
|
|
|
658,671 |
|
|
|
627,449 |
|
|
4 |
|
|
10 |
|
Total deposits |
|
|
2,280,547 |
|
|
|
2,273,417 |
|
|
|
2,027,285 |
|
|
0 |
|
|
12 |
|
FHLB advances |
|
|
75,000 |
|
|
|
75,000 |
|
|
|
95,000 |
|
|
— |
|
|
(21 |
) |
Subordinated note |
|
|
24,586 |
|
|
|
— |
|
|
|
— |
|
|
NM |
|
|
NM |
|
Accrued interest payable |
|
|
14,595 |
|
|
|
15,968 |
|
|
|
16,067 |
|
|
(9 |
) |
|
(9 |
) |
Operating lease liabilities |
|
|
11,175 |
|
|
|
11,826 |
|
|
|
7,857 |
|
|
(6 |
) |
|
42 |
|
Other liabilities |
|
|
16,430 |
|
|
|
16,504 |
|
|
|
14,811 |
|
|
0 |
|
|
11 |
|
Total liabilities |
|
|
2,422,333 |
|
|
|
2,392,715 |
|
|
|
2,161,020 |
|
|
1 |
|
|
12 |
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
|
|
||||||||
Common stock |
|
|
73,018 |
|
|
|
72,984 |
|
|
|
73,697 |
|
|
0 |
|
|
(1 |
) |
Additional paid-in capital |
|
|
11,849 |
|
|
|
11,658 |
|
|
|
11,928 |
|
|
2 |
|
|
(1 |
) |
Retained earnings |
|
|
153,303 |
|
|
|
148,031 |
|
|
|
134,781 |
|
|
4 |
|
|
14 |
|
Accumulated other comprehensive loss, net of tax |
|
|
(10,277 |
) |
|
|
(11,174 |
) |
|
|
(15,413 |
) |
|
(8 |
) |
|
(33 |
) |
Total shareholders’ equity |
|
|
227,893 |
|
|
|
221,499 |
|
|
|
204,993 |
|
|
3 |
|
|
11 |
|
Total liabilities and shareholders' equity |
|
$ |
2,650,226 |
|
|
$ |
2,614,214 |
|
|
$ |
2,366,013 |
|
|
1 |
% |
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
NM — Not meaningful |
CONSOLIDATED STATEMENTS OF INCOME (unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the Three Months Ended |
|
% or Basis Point Change 4Q2025 vs. |
|||||||||||||||
| ($ in thousands, except share and per share data) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|
3Q2025 |
|
4Q2024 |
||||||||
Interest income |
|
|
|
|
|
|
|
|
|
|
||||||||
Interest and fees on loans |
|
$ |
35,921 |
|
|
$ |
35,001 |
|
|
$ |
31,729 |
|
|
3 |
% |
|
13 |
% |
Interest on AFS debt securities |
|
|
1,680 |
|
|
|
1,699 |
|
|
|
1,551 |
|
|
(1 |
) |
|
8 |
|
Other interest income |
|
|
1,681 |
|
|
|
1,822 |
|
|
|
1,771 |
|
|
(8 |
) |
|
(5 |
) |
Total interest income |
|
|
39,282 |
|
|
|
38,522 |
|
|
|
35,051 |
|
|
2 |
|
|
12 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
||||||||
Interest on deposits |
|
|
17,324 |
|
|
|
17,442 |
|
|
|
17,182 |
|
|
(1 |
) |
|
1 |
|
Interest on borrowings |
|
|
817 |
|
|
|
734 |
|
|
|
940 |
|
|
11 |
|
|
(13 |
) |
Interest on subordinated note |
|
|
278 |
|
|
|
— |
|
|
|
— |
|
|
NM |
|
|
NM |
|
Total interest expense |
|
|
18,419 |
|
|
|
18,176 |
|
|
|
18,122 |
|
|
1 |
|
|
2 |
|
Net interest income |
|
|
20,863 |
|
|
|
20,346 |
|
|
|
16,929 |
|
|
3 |
|
|
23 |
|
Provision for credit losses |
|
|
463 |
|
|
|
1,175 |
|
|
|
1,547 |
|
|
(61 |
) |
|
(70 |
) |
Net interest income after provision for credit losses |
|
|
20,400 |
|
|
|
19,171 |
|
|
|
15,382 |
|
|
6 |
|
|
33 |
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
||||||||
Service charges on deposits |
|
|
462 |
|
|
|
725 |
|
|
|
967 |
|
|
(36 |
) |
|
(52 |
) |
Loan servicing fees, net of amortization |
|
|
650 |
|
|
|
724 |
|
|
|
858 |
|
|
(10 |
) |
|
(24 |
) |
Gains on sale of loans |
|
|
1,573 |
|
|
|
2,037 |
|
|
|
2,197 |
|
|
(23 |
) |
|
(28 |
) |
Other income |
|
|
733 |
|
|
|
644 |
|
|
|
395 |
|
|
14 |
|
|
86 |
|
Total noninterest income |
|
|
3,418 |
|
|
|
4,130 |
|
|
|
4,417 |
|
|
(17 |
) |
|
(23 |
) |
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
|
|
9,244 |
|
|
|
8,892 |
|
|
|
8,277 |
|
|
4 |
|
|
12 |
|
Occupancy and equipment |
|
|
1,919 |
|
|
|
1,676 |
|
|
|
1,682 |
|
|
14 |
|
|
14 |
|
Data processing and communication |
|
|
591 |
|
|
|
263 |
|
|
|
594 |
|
|
125 |
|
|
(1 |
) |
Professional fees |
|
|
549 |
|
|
|
419 |
|
|
|
388 |
|
|
31 |
|
|
41 |
|
FDIC insurance and regulatory assessments |
|
|
362 |
|
|
|
428 |
|
|
|
529 |
|
|
(15 |
) |
|
(32 |
) |
Promotion and advertising |
|
|
(9 |
) |
|
|
126 |
|
|
|
82 |
|
|
NM |
|
|
NM |
|
Directors’ fees |
|
|
148 |
|
|
|
151 |
|
|
|
151 |
|
|
(2 |
) |
|
(2 |
) |
Foundation donation and other contributions |
|
|
707 |
|
|
|
671 |
|
|
|
480 |
|
|
5 |
|
|
47 |
|
Other expenses |
|
|
782 |
|
|
|
1,003 |
|
|
|
950 |
|
|
(22 |
) |
|
(18 |
) |
Total noninterest expense |
|
|
14,293 |
|
|
|
13,629 |
|
|
|
13,133 |
|
|
5 |
|
|
9 |
|
Income before income tax expense |
|
|
9,525 |
|
|
|
9,672 |
|
|
|
6,666 |
|
|
(2 |
) |
|
43 |
|
Income tax expense |
|
|
2,466 |
|
|
|
2,969 |
|
|
|
1,695 |
|
|
(17 |
) |
|
45 |
|
Net income |
|
$ |
7,059 |
|
|
$ |
6,703 |
|
|
$ |
4,971 |
|
|
5 |
% |
|
42 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Book value per share, at period-end |
|
$ |
15.31 |
|
|
$ |
14.88 |
|
|
$ |
13.83 |
|
|
3 |
% |
|
11 |
% |
EPS - basic |
|
|
0.47 |
|
|
|
0.45 |
|
|
|
0.33 |
|
|
4 |
|
|
42 |
|
EPS - diluted |
|
|
0.47 |
|
|
|
0.45 |
|
|
|
0.33 |
|
|
4 |
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Shares of common stock outstanding, at period-end |
|
|
14,889,540 |
|
|
|
14,885,614 |
|
|
|
14,819,866 |
|
|
0 |
% |
|
0 |
% |
Weighted average shares: |
|
|
|
|
|
|
|
|
|
|
||||||||
- Basic |
|
|
14,886,681 |
|
|
|
14,885,614 |
|
|
|
14,816,416 |
|
|
0 |
% |
|
0 |
% |
- Diluted |
|
|
14,915,677 |
|
|
|
14,919,474 |
|
|
|
14,816,416 |
|
|
0 |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
ROA (1) |
|
|
1.07 |
% |
|
|
1.04 |
% |
|
|
0.84 |
% |
|
3 bps |
|
23 bps |
||
ROE (1) |
|
|
12.57 |
|
|
|
12.36 |
|
|
|
9.75 |
|
|
21 bps |
|
282 bps |
||
Efficiency ratio (2) |
|
|
58.87 |
|
|
|
55.68 |
|
|
|
61.52 |
|
|
319 bps |
(265) bps |
|||
|
|
|
|
|
|
|
|
|
|
|
||||||||
NM — Not meaningful |
||
(1) |
Annualized. |
|
(2) |
Represents noninterest expense divided by the sum of net interest income and noninterest income. |
|
CONSOLIDATED STATEMENTS OF INCOME (unaudited) |
|||||||||||
|
|
|
|
|
|
|
|||||
|
For the Year Ended |
|
|
||||||||
| ($ in thousands, except share and per share data) |
|
2025 |
|
2024 |
|
% or Basis Point vs. |
|||||
Interest income |
|
|
|
|
|
|
|||||
Interest and fees on loans |
|
$ |
136,874 |
|
|
$ |
124,361 |
|
|
10 |
% |
Interest on AFS debt securities |
|
|
6,312 |
|
|
|
6,227 |
|
|
1 |
|
Other interest income |
|
|
7,142 |
|
|
|
7,032 |
|
|
2 |
|
Total interest income |
|
|
150,328 |
|
|
|
137,620 |
|
|
9 |
|
Interest expense |
|
|
|
|
|
|
|||||
Interest on deposits |
|
|
68,849 |
|
|
|
68,121 |
|
|
1 |
|
Interest on borrowings |
|
|
2,853 |
|
|
|
3,891 |
|
|
(27 |
) |
Interest on subordinated note |
|
|
278 |
|
|
|
— |
|
|
NM |
|
Total interest expense |
|
|
71,980 |
|
|
|
72,012 |
|
|
0 |
|
Net interest income |
|
|
78,348 |
|
|
|
65,608 |
|
|
19 |
|
Provision for credit losses |
|
|
3,580 |
|
|
|
2,757 |
|
|
30 |
|
Net interest income after provision for credit losses |
|
|
74,768 |
|
|
|
62,851 |
|
|
19 |
|
Noninterest income |
|
|
|
|
|
|
|||||
Service charges on deposits |
|
|
3,204 |
|
|
|
3,261 |
|
|
(2 |
)% |
Loan servicing fees, net of amortization |
|
|
3,281 |
|
|
|
2,898 |
|
|
13 |
|
Gains on sale of loans |
|
|
7,070 |
|
|
|
8,313 |
|
|
(15 |
) |
Other income |
|
|
2,777 |
|
|
|
1,955 |
|
|
42 |
|
Total noninterest income |
|
|
16,332 |
|
|
|
16,427 |
|
|
(1 |
) |
Noninterest expense |
|
|
|
|
|
|
|||||
Salaries and employee benefits |
|
|
35,987 |
|
|
|
31,717 |
|
|
13 |
|
Occupancy and equipment |
|
|
6,760 |
|
|
|
6,673 |
|
|
1 |
|
Data processing and communication |
|
|
1,456 |
|
|
|
2,245 |
|
|
(35 |
) |
Professional fees |
|
|
1,793 |
|
|
|
1,535 |
|
|
17 |
|
FDIC insurance and regulatory assessments |
|
|
1,783 |
|
|
|
1,672 |
|
|
7 |
|
Promotion and advertising |
|
|
505 |
|
|
|
533 |
|
|
(5 |
) |
Directors’ fees |
|
|
677 |
|
|
|
640 |
|
|
6 |
|
Foundation donation and other contributions |
|
|
2,570 |
|
|
|
2,108 |
|
|
22 |
|
Other expenses |
|
|
4,242 |
|
|
|
3,076 |
|
|
38 |
|
Total noninterest expense |
|
|
55,773 |
|
|
|
50,199 |
|
|
11 |
|
Income before income tax expense |
|
|
35,327 |
|
|
|
29,079 |
|
|
21 |
|
Income tax expense |
|
|
9,672 |
|
|
|
8,010 |
|
|
21 |
|
Net income |
|
$ |
25,655 |
|
|
$ |
21,069 |
|
|
22 |
% |
|
|
|
|
|
|
|
|||||
Book value per share, at period-end |
|
$ |
15.31 |
|
|
$ |
13.83 |
|
|
11 |
% |
EPS - basic |
|
|
1.72 |
|
|
|
1.39 |
|
|
24 |
|
EPS - diluted |
|
|
1.72 |
|
|
|
1.39 |
|
|
24 |
|
|
|
|
|
|
|
|
|||||
Shares of common stock outstanding, at period-end |
|
|
14,889,540 |
|
|
|
14,819,866 |
|
|
0 |
% |
Weighted average shares: |
|
|
|
|
|
|
|||||
- Basic |
|
|
14,872,429 |
|
|
|
14,871,876 |
|
|
0 |
% |
- Diluted |
|
|
14,906,054 |
|
|
|
14,871,876 |
|
|
0 |
% |
|
|
|
|
|
|
|
|||||
ROA |
|
|
1.01 |
% |
|
|
0.92 |
% |
|
9 bps |
|
ROE |
|
|
11.92 |
|
|
|
10.68 |
|
|
124 bps |
|
Efficiency ratio (1) |
|
|
58.91 |
|
|
|
61.19 |
|
|
(228) bps |
|
|
|
|
|
|
|
|
|||||
NM — Not meaningful |
||
(1) |
Represents noninterest expense divided by the sum of net interest income and noninterest income. |
|
ASSET QUALITY |
||||||||||||
|
|
|
|
|
|
|
||||||
|
As of and For the Three Months Ended |
|||||||||||
| ($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
||||||
Nonaccrual loans (1)(2) |
|
$ |
14,071 |
|
|
$ |
12,312 |
|
|
$ |
7,820 |
|
Loans 90 days or more past due, accruing |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonperforming loans |
|
|
14,071 |
|
|
|
12,312 |
|
|
|
7,820 |
|
OREO |
|
|
— |
|
|
|
845 |
|
|
|
1,237 |
|
Nonperforming assets |
|
$ |
14,071 |
|
|
$ |
13,157 |
|
|
$ |
9,057 |
|
|
|
|
|
|
|
|
||||||
Criticized loans (3) by risk categories: |
|
|
|
|
|
|
||||||
Special mention loans |
|
$ |
10,885 |
|
|
$ |
8,695 |
|
|
$ |
6,309 |
|
Classified loans (4) |
|
|
21,175 |
|
|
|
19,380 |
|
|
|
13,261 |
|
Total criticized loans |
|
$ |
32,060 |
|
|
$ |
28,075 |
|
|
$ |
19,570 |
|
|
|
|
|
|
|
|
||||||
Nonperforming loans to gross loans |
|
|
0.64 |
% |
|
|
0.57 |
% |
|
|
0.40 |
% |
Nonperforming assets to gross loans & OREO |
|
|
0.64 |
|
|
|
0.61 |
|
|
|
0.46 |
|
Nonperforming assets to total assets |
|
|
0.53 |
|
|
|
0.50 |
|
|
|
0.38 |
|
Classified loans to gross loans |
|
|
0.97 |
|
|
|
0.90 |
|
|
|
0.68 |
|
Criticized loans to gross loans |
|
|
1.46 |
|
|
|
1.31 |
|
|
|
1.00 |
|
|
|
|
|
|
|
|
||||||
Allowance for credit losses ratios: |
|
|
|
|
|
|
||||||
As a % of gross loans |
|
|
1.28 |
% |
|
|
1.27 |
% |
|
|
1.27 |
% |
As a % of nonperforming loans |
|
|
199 |
|
|
|
222 |
|
|
|
317 |
|
As a % of nonperforming assets |
|
|
199 |
|
|
|
207 |
|
|
|
274 |
|
As a % of classified loans |
|
|
132 |
|
|
|
141 |
|
|
|
187 |
|
As a % of criticized loans |
|
|
87 |
|
|
|
97 |
|
|
|
127 |
|
|
|
|
|
|
|
|
||||||
Net recoveries (charge-offs) |
|
$ |
158 |
|
|
$ |
(193 |
) |
|
$ |
(23 |
) |
Net recoveries (charge-offs) (5) to average gross loans |
|
|
0.03 |
% |
|
|
(0.04 |
)% |
|
|
(0.00 |
)% |
|
|
|
|
|
|
|
||||||
(1) |
Excludes loans held-for-sale. |
|
(2) |
Excludes the guaranteed portion of loans that are in liquidation totaling |
|
(3) |
Excludes the guaranteed portion of loans that are in liquidation totaling |
|
(4) |
Consists of substandard, doubtful and loss categories. |
|
(5) |
Annualized. |
|
|
|
|
|
|
|
|||
($ in thousands) |
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|||
Accruing delinquent loans 30-89 days past due by loan type: |
|
|
|
|
|
|
|||
CRE |
|
$ |
— |
|
$ |
— |
|
$ |
— |
SBA |
|
|
2,562 |
|
|
1,390 |
|
|
370 |
C&I |
|
|
— |
|
|
617 |
|
|
15 |
Home mortgage |
|
|
557 |
|
|
852 |
|
|
2,774 |
Total 30-59 days |
|
|
3,119 |
|
|
2,859 |
|
|
3,159 |
|
|
|
|
|
|
|
|||
CRE |
|
|
— |
|
|
— |
|
|
— |
SBA |
|
|
1,168 |
|
|
378 |
|
|
211 |
C&I |
|
|
— |
|
|
— |
|
|
— |
Home mortgage |
|
|
2,005 |
|
|
2,149 |
|
|
5,594 |
Total 60-89 days |
|
|
3,173 |
|
|
2,527 |
|
|
5,805 |
|
|
|
|
|
|
|
|||
CRE |
|
|
— |
|
|
— |
|
|
— |
SBA |
|
|
3,730 |
|
|
1,768 |
|
|
581 |
C&I |
|
|
— |
|
|
617 |
|
|
15 |
Home mortgage |
|
|
2,562 |
|
|
3,001 |
|
|
8,368 |
Total accruing delinquent loans 30-89 days past due |
|
$ |
6,292 |
|
$ |
5,386 |
|
$ |
8,964 |
|
|
|
|
|
|
|
|||
Nonaccrual loans (1) by loan type: |
|
|
|
|
|
|
|||
CRE |
|
$ |
3,424 |
|
$ |
2,365 |
|
$ |
1,943 |
SBA |
|
|
9,840 |
|
|
8,538 |
|
|
5,877 |
C&I |
|
|
218 |
|
|
— |
|
|
— |
Home mortgage |
|
|
589 |
|
|
1,409 |
|
|
— |
Total nonaccrual |
|
$ |
14,071 |
|
$ |
12,312 |
|
$ |
7,820 |
|
|
|
|
|
|
|
|||
Criticized loans(2) by loan type: |
|
|
|
|
|
|
|||
CRE |
|
$ |
10,364 |
|
$ |
9,345 |
|
$ |
9,042 |
SBA |
|
|
18,218 |
|
|
14,925 |
|
|
10,128 |
C&I |
|
|
1,338 |
|
|
864 |
|
|
400 |
Home mortgage |
|
|
2,140 |
|
|
2,941 |
|
|
— |
Total criticized |
|
$ |
32,060 |
|
$ |
28,075 |
|
$ |
19,570 |
|
|
|
|
|
|
|
|||
(1) |
Excludes the guaranteed portion of loans that were in liquidation totaling |
|
(2) |
Excludes the guaranteed portion of loans that were in liquidation totaling |
AVERAGE BALANCE SHEET, INTEREST AND YIELD/RATE ANALYSIS |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
For the Three Months Ended |
|||||||||||||||||||||||||
|
|
4Q2025 |
|
3Q2025 |
|
4Q2024 |
|||||||||||||||||||||
($ in thousands) |
|
Average Balance |
|
Interest Income/Expense |
|
Average Yield/Rate(1) |
|
Average Balance |
|
Interest Income/Expense |
|
Average Yield/Rate(1) |
|
Average Balance |
|
Interest Income/Expense |
|
Average Yield/Rate(1) |
|||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing deposits in other banks |
|
$ |
135,883 |
|
$ |
1,360 |
|
3.92 |
% |
|
$ |
134,263 |
|
$ |
1,502 |
|
4.38 |
% |
|
$ |
120,170 |
|
$ |
1,456 |
|
4.74 |
% |
Other investments |
|
|
17,186 |
|
|
321 |
|
7.46 |
|
|
|
17,112 |
|
|
320 |
|
7.48 |
|
|
|
16,478 |
|
|
315 |
|
7.63 |
|
AFS debt securities, at fair value |
|
|
198,335 |
|
|
1,680 |
|
3.39 |
|
|
|
199,766 |
|
|
1,699 |
|
3.40 |
|
|
|
193,738 |
|
|
1,551 |
|
3.20 |
|
CRE |
|
|
1,119,031 |
|
|
17,616 |
|
6.25 |
|
|
|
1,065,460 |
|
|
16,689 |
|
6.21 |
|
|
|
960,639 |
|
|
14,653 |
|
6.07 |
|
SBA |
|
|
282,501 |
|
|
6,557 |
|
9.21 |
|
|
|
286,556 |
|
|
6,841 |
|
9.47 |
|
|
|
269,842 |
|
|
6,542 |
|
9.65 |
|
C&I |
|
|
220,274 |
|
|
3,846 |
|
6.93 |
|
|
|
188,146 |
|
|
3,537 |
|
7.46 |
|
|
|
217,816 |
|
|
4,086 |
|
7.46 |
|
Home mortgage |
|
|
581,824 |
|
|
7,889 |
|
5.42 |
|
|
|
591,939 |
|
|
7,931 |
|
5.36 |
|
|
|
499,151 |
|
|
6,441 |
|
5.16 |
|
Consumer and other |
|
|
602 |
|
|
13 |
|
8.75 |
|
|
|
129 |
|
|
3 |
|
9.86 |
|
|
|
205 |
|
|
7 |
|
13.55 |
|
Loans (2) |
|
|
2,204,232 |
|
|
35,921 |
|
6.48 |
|
|
|
2,132,230 |
|
|
35,001 |
|
6.52 |
|
|
|
1,947,653 |
|
|
31,729 |
|
6.49 |
|
Total interest-earning assets |
|
|
2,555,636 |
|
|
39,282 |
|
6.11 |
|
|
|
2,483,371 |
|
|
38,522 |
|
6.16 |
|
|
|
2,278,039 |
|
|
35,051 |
|
6.12 |
|
Noninterest-earning assets |
|
|
79,743 |
|
|
|
|
|
|
83,238 |
|
|
|
|
|
|
85,218 |
|
|
|
|
||||||
Total assets |
|
$ |
2,635,379 |
|
|
|
|
|
$ |
2,566,609 |
|
|
|
|
|
$ |
2,363,257 |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Money market deposits and others |
|
$ |
389,958 |
|
$ |
3,241 |
|
3.30 |
% |
|
$ |
425,248 |
|
$ |
3,793 |
|
3.54 |
% |
|
$ |
335,197 |
|
$ |
3,100 |
|
3.68 |
% |
Time deposits |
|
|
1,342,337 |
|
|
14,083 |
|
4.16 |
|
|
|
1,275,417 |
|
|
13,649 |
|
4.25 |
|
|
|
1,151,112 |
|
|
14,082 |
|
4.87 |
|
Total interest-bearing deposits |
|
|
1,732,295 |
|
|
17,324 |
|
3.97 |
|
|
|
1,700,665 |
|
|
17,442 |
|
4.07 |
|
|
|
1,486,309 |
|
|
17,182 |
|
4.60 |
|
Borrowings |
|
|
86,905 |
|
|
817 |
|
3.73 |
|
|
|
76,250 |
|
|
734 |
|
3.82 |
|
|
|
86,525 |
|
|
940 |
|
4.32 |
|
Subordinated note |
|
|
13,896 |
|
|
278 |
|
7.99 |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
— |
|
Total interest-bearing liabilities |
|
|
1,833,096 |
|
|
18,419 |
|
3.99 |
|
|
|
1,776,915 |
|
|
18,176 |
|
4.06 |
|
|
|
1,572,834 |
|
|
18,122 |
|
4.58 |
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Noninterest-bearing deposits |
|
|
532,695 |
|
|
|
|
|
|
528,926 |
|
|
|
|
|
|
543,546 |
|
|
|
|
||||||
Other noninterest-bearing liabilities |
|
|
44,985 |
|
|
|
|
|
|
43,890 |
|
|
|
|
|
|
42,925 |
|
|
|
|
||||||
Total noninterest-bearing liabilities |
|
|
577,680 |
|
|
|
|
|
|
572,816 |
|
|
|
|
|
|
586,471 |
|
|
|
|
||||||
Shareholders’ equity |
|
|
224,603 |
|
|
|
|
|
|
216,878 |
|
|
|
|
|
|
203,952 |
|
|
|
|
||||||
Total liabilities and shareholders’ equity |
|
$ |
2,635,379 |
|
|
|
|
|
$ |
2,566,609 |
|
|
|
|
|
$ |
2,363,257 |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net interest income / interest rate spreads |
|
|
|
$ |
20,863 |
|
2.12 |
% |
|
|
|
$ |
20,346 |
|
2.10 |
% |
|
|
|
$ |
16,929 |
|
1.54 |
% |
|||
Net interest margin |
|
|
|
|
|
3.25 |
% |
|
|
|
|
|
3.26 |
% |
|
|
|
|
|
2.96 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of deposits & cost of funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total deposits / cost of deposits |
|
$ |
2,264,990 |
|
$ |
17,324 |
|
3.03 |
% |
|
$ |
2,229,591 |
|
$ |
17,442 |
|
3.10 |
% |
|
$ |
2,029,855 |
|
$ |
17,182 |
|
3.37 |
% |
Total funding liabilities / cost of funds |
|
|
2,365,791 |
|
|
18,419 |
|
3.09 |
|
|
|
2,305,841 |
|
|
18,176 |
|
3.13 |
|
|
|
2,116,380 |
|
|
18,122 |
|
3.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(1) |
Annualized. |
|
(2) |
Includes loans held-for-sale. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
For the Year Ended |
||||||||||||||||
|
|
2025 |
|
2024 |
||||||||||||||
($ in thousands) |
|
Average Balance |
|
Interest Income/Expense |
|
Average Yield/Rate |
|
Average Balance |
|
Interest Income/Expense |
|
Average Yield/Rate |
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing deposits in other banks |
|
$ |
135,551 |
|
$ |
5,882 |
|
4.34 |
% |
|
$ |
109,579 |
|
$ |
5,766 |
|
5.26 |
% |
Other investments |
|
|
16,934 |
|
|
1,260 |
|
7.44 |
|
|
|
16,371 |
|
|
1,266 |
|
7.74 |
|
AFS debt securities, at fair value |
|
|
190,798 |
|
|
6,312 |
|
3.31 |
|
|
|
194,969 |
|
|
6,227 |
|
3.19 |
|
CRE |
|
|
1,053,827 |
|
|
65,298 |
|
6.20 |
|
|
|
929,890 |
|
|
56,883 |
|
6.12 |
|
SBA |
|
|
279,600 |
|
|
26,223 |
|
9.38 |
|
|
|
263,442 |
|
|
27,978 |
|
10.62 |
|
C&I |
|
|
203,997 |
|
|
14,827 |
|
7.27 |
|
|
|
178,533 |
|
|
13,765 |
|
7.71 |
|
Home mortgage |
|
|
572,093 |
|
|
30,501 |
|
5.33 |
|
|
|
504,030 |
|
|
25,648 |
|
5.09 |
|
Consumer & other |
|
|
261 |
|
|
25 |
|
9.62 |
|
|
|
835 |
|
|
87 |
|
10.32 |
|
Loans (1) |
|
|
2,109,778 |
|
|
136,874 |
|
6.49 |
|
|
|
1,876,730 |
|
|
124,361 |
|
6.63 |
|
Total interest-earning assets |
|
|
2,453,061 |
|
|
150,328 |
|
6.13 |
|
|
|
2,197,649 |
|
|
137,620 |
|
6.26 |
|
Noninterest-earning assets |
|
|
81,066 |
|
|
|
|
|
|
87,745 |
|
|
|
|
||||
Total assets |
|
$ |
2,534,127 |
|
|
|
|
|
$ |
2,285,394 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Money market deposits and others |
|
$ |
394,603 |
|
$ |
13,705 |
|
3.47 |
% |
|
$ |
346,104 |
|
$ |
14,135 |
|
4.08 |
% |
Time deposits |
|
|
1,273,661 |
|
|
55,144 |
|
4.33 |
|
|
|
1,084,107 |
|
|
53,986 |
|
4.98 |
|
Total interest-bearing deposits |
|
|
1,668,264 |
|
|
68,849 |
|
4.13 |
|
|
|
1,430,211 |
|
|
68,121 |
|
4.76 |
|
Borrowings |
|
|
72,235 |
|
|
2,853 |
|
3.95 |
|
|
|
88,186 |
|
|
3,891 |
|
4.41 |
|
Subordinated note |
|
|
3,502 |
|
|
278 |
|
7.93 |
|
|
|
— |
|
|
— |
|
— |
|
Total interest-bearing liabilities |
|
|
1,744,001 |
|
|
71,980 |
|
4.13 |
|
|
|
1,518,397 |
|
|
72,012 |
|
4.74 |
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest-bearing deposits |
|
|
532,823 |
|
|
|
|
|
|
528,877 |
|
|
|
|
||||
Other noninterest-bearing liabilities |
|
|
42,152 |
|
|
|
|
|
|
40,839 |
|
|
|
|
||||
Total noninterest-bearing liabilities |
|
|
574,975 |
|
|
|
|
|
|
569,716 |
|
|
|
|
||||
Shareholders’ equity |
|
|
215,151 |
|
|
|
|
|
|
197,281 |
|
|
|
|
||||
Total liabilities and shareholders’ equity |
|
$ |
2,534,127 |
|
|
|
|
|
$ |
2,285,394 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income / interest rate spreads |
|
|
|
$ |
78,348 |
|
2.00 |
% |
|
|
|
$ |
65,608 |
|
1.52 |
% |
||
Net interest margin |
|
|
|
|
|
3.19 |
% |
|
|
|
|
|
2.99 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of deposits & cost of funds: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total deposits / cost of deposits |
|
$ |
2,201,087 |
|
$ |
68,849 |
|
3.13 |
% |
|
$ |
1,959,088 |
|
$ |
68,121 |
|
3.48 |
% |
Total funding liabilities / cost of funds |
|
|
2,276,824 |
|
|
71,980 |
|
3.16 |
|
|
|
2,047,274 |
|
|
72,012 |
|
3.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) |
Includes loans held-for-sale. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260122529620/en/
Investor Relations
OP Bancorp
Jaehyun Park
EVP & CFO
213.593.4865
jaehyun.park@myopenbank.com
Source: OP Bancorp