Rhinebeck Bancorp (RBKB) 401(k) can buy up to 3,298,199 shares at $10
Rhinebeck Bancorp is offering participation interests enabling the Rhinebeck Bank 401(k) Plan to purchase up to 3,298,199 shares of Rhinebeck Bancorp common stock at $10.00 per share as part of the company’s conversion and minority stock offering. The prospectus supplement explains how 401(k) participants may direct existing account balances into a Stock Purchase Fund during the Plan Purchase Period ending June 11, 2026, subject to purchase priorities, individual limits, oversubscription allocation procedures and certain post-offering fund transfer limits.
The broader prospectus covers the full conversion and public offering (up to 8,912,500 shares total, with a minimum offering of 6,587,500 shares) and related terms, including estimated gross proceeds and offering mechanics; participants should review the accompanying prospectus and risk disclosures before electing to invest.
Positive
- None.
Negative
- None.
Insights
401(k) Plan mechanics permit participant-directed purchases subject to statutory ERISA protections and allocation rules.
The supplement describes a mechanism whereby participants may move eligible account balances into a Stock Purchase Fund to buy participation interests at $10.00 per share, with elections becoming irrevocable once made and subject to Plan Purchase Period deadlines (June 11, 2026).
Key dependencies include purchase priorities, oversubscription allocation, confidentiality and Section 404(c) protections; participants affected by Section 16 rules face holding and reporting restrictions tied to distributions.
The offering ties a targeted employee purchase (3,298,199 shares) into a larger conversion and public offering structure (up to 8,912,500 shares).
The supplement quantifies the 401(k) Plan’s purchasing capacity (based on 401(k) assets as of December 31, 2025) and specifies per-participant minima and maxima (minimum 25 shares; per-individual cap 60,000 shares or 120,000 with concerted purchases).
Cash-flow treatment and allocation procedures are described; actual purchases depend on oversubscription results and subscription/community offering outcomes disclosed in the prospectus.
Key Figures
Key Terms
participation interest financial
subscription offering regulatory
oversubscription financial
Stock Purchase Fund financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What does the Rhinebeck Bancorp (RBKB) 401(k) prospectus supplement allow participants to do?
How much were the 401(k) Plan assets worth for the RBKB offering calculation?
What are the key deadlines and minimum purchase rules for the 401(k) Plan election?
What happens if the stock offering is oversubscribed for RBKB participant orders?
Are there limits on investing future contributions or account transfers into the RBKB Stock Fund after the offering?
Rhinebeck Bancorp, Inc. Common Stock
| |
RISK FACTORS
|
| | | | S-1 | | |
| |
THE OFFERING
|
| | | | S-1 | | |
| |
Securities Offered
|
| | | | S-1 | | |
| |
Election to Purchase Rhinebeck Bancorp, Inc. Common Stock
|
| | | | S-2 | | |
| |
Purchase Priorities
|
| | | | S-2 | | |
| |
Purchases in the Offering and Oversubscriptions
|
| | | | S-3 | | |
| |
Composition of Rhinebeck Bancorp, Inc. Stock Fund
|
| | | | S-4 | | |
| |
Value of the 401(k) Plan Assets
|
| | | | S-5 | | |
| |
Election to Purchase Stock in the Offering
|
| | | | S-5 | | |
| |
How to Order Stock in the Offering
|
| | | | S-5 | | |
| |
Order Deadline
|
| | | | S-7 | | |
| |
Irrevocability of Transfer Direction
|
| | | | S-7 | | |
| |
Future Direction to Purchase and Sell Rhinebeck Bancorp Common Stock
|
| | | | S-7 | | |
| |
Voting Rights of Common Stock
|
| | | | S-8 | | |
| |
DESCRIPTION OF THE 401(k) PLAN
|
| | | | S-9 | | |
| |
Introduction
|
| | | | S-9 | | |
| |
Eligibility and Participation
|
| | | | S-9 | | |
| |
Contributions under the 401(k) Plan
|
| | | | S-9 | | |
| |
Limitations on Contributions
|
| | | | S-10 | | |
| |
Benefits under the 401(k) Plan
|
| | | | S-11 | | |
| |
Investment of Contributions and Account Balances
|
| | | | S-12 | | |
| |
Description of the Investment Funds
|
| | | | S-14 | | |
| |
Rhinebeck Bancorp, Inc. Stock Fund (New Employer Stock Fund)
|
| | | | S-16 | | |
| |
Administration of the 401(k) Plan
|
| | | | S-17 | | |
| |
Amendment and Termination
|
| | | | S-17 | | |
| |
Merger, Consolidation or Transfer
|
| | | | S-17 | | |
| |
Federal Income Tax Consequences
|
| | | | S-17 | | |
| |
Notice of Your Rights Concerning Employer Securities
|
| | | | S-18 | | |
| |
Additional ERISA Considerations
|
| | | | S-19 | | |
| |
Securities and Exchange Commission Reporting and Short-Swing Profit Liability
|
| | | | S-19 | | |
| |
Financial Information Regarding 401(k) Plan Assets
|
| | | | S-20 | | |
| |
LEGAL OPINION
|
| | | | S-20 | | |
Stock
Profit Sharing Contributions and Matching Contributions
|
Period of Service
|
| |
Vested
Percentage |
| |||
|
Less than 1 year
|
| | | | 0% | | |
|
1 year
|
| | | | 20% | | |
|
2 years
|
| | | | 40% | | |
|
3 years
|
| | | | 60% | | |
|
4 years
|
| | | | 80% | | |
|
5 years or more
|
| | | | 100% | | |
|
Investment Fund
|
| |
Asset Class/Investment Fund Type
|
|
| DFA US Large Cap Value I Fund | | | Large U.S. Equity | |
| Vanguard 500 Index Admiral Fund | | | Large U.S. Equity | |
| Vanguard Growth Index Admiral Fund | | | Large U.S. Equity | |
| Vanguard Selected Value Investor Fund | | | Small/Mid U.S. Equity | |
| Eaton Vance Atlanta Capital SMID Cap R6 Fund | | | Small/Mid U.S. Equity | |
| MidCap S&P 400 Index Separate Account-Z | | | Small/Mid U.S. Equity | |
| Allspring Special Small Cap Value R6 Fund | | | Small/Mid U.S. Equity | |
| SmallCap S&P 600 Index Separate Account-Z | | | Small/Mid U.S. Equity | |
| Janus Henderson Triton N Fund | | | Small/Mid U.S. Equity | |
| Cohen & Steers Real Estate Securities Z Fund | | | Small/Mid U.S. Equity | |
| American Funds New World R6 Fund | | | Global/International Equity | |
| DFA International Value I Fund | | | Global/International Equity | |
| DFA International Core Equity 2 I Fund | | | Global/International Equity | |
| Fidelity Advisor International Growth Z Fund | | | Global/International Equity | |
| Principal LifeTime Hybrid Income CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2015 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2020 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2025 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2030 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2035 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2040 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2045 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2050 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2055 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2060 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2065 CIT Z | | | Balanced/Asset Allocation | |
| Principal LifeTime Hybrid 2070 CIT Z | | | Balanced/Asset Allocation | |
| PIMCO Income Institutional Fund | | | Fixed Income | |
| American Funds American High-Income Trust R6 Fund | | | Fixed Income | |
| John Hancock Bond R6 Fund | | | Fixed Income | |
| Victory Government Securities R6 Fund | | | Fixed Income | |
| Rhinebeck Bancorp Common Stock | | | Employer Security | |
| Principal Fixed Income Guaranteed Option | | | Short-Term Fixed Income | |
| | | |
Average Annual Total Return
(as of December 31, 2025) |
| |||||||||||||||||||||||||||
|
Investment Option Name
|
| |
1-Year
|
| |
3-Year
|
| |
5-Year
|
| |
10-Year
|
| |
Incept
Date |
| |||||||||||||||
|
DFA US Large Cap Value I Fund
|
| | | | 16.36% | | | | | | 13.51% | | | | | | 12.03% | | | | | | 10.64% | | | | | | 2/1993 | | |
|
Vanguard 500 Index Admiral Fund
|
| | | | 17.83% | | | | | | 22.96% | | | | | | 14.38% | | | | | | 14.78% | | | | | | 11/2000 | | |
|
Vanguard Growth Index Admiral Fund
|
| | | | 19.43% | | | | | | 32.48% | | | | | | 14.62% | | | | | | 17.44% | | | | | | 11/2000 | | |
|
Vanguard Selected Value Investor Fund
|
| | | | 10.98% | | | | | | 14.24% | | | | | | 12.01% | | | | | | 10.43% | | | | | | 2/1996 | | |
|
Eaton Vance Atlanta Capital SMID Cap R6 Fund
|
| | | | (5.58)% | | | | | | 6.99% | | | | | | 6.45% | | | | | | 10.43% | | | | | | 7/2014 | | |
|
MidCap S&P 400 Index Separate Account-Z
|
| | | | 7.44% | | | | | | 12.49% | | | | | | 9.05% | | | | | | 10.64% | | | | | | 8/1999 | | |
|
Allspring Special Small Cap Value R6 Fund
|
| | | | (2.70)% | | | | | | 7.44% | | | | | | 6.59% | | | | | | 8.44% | | | | | | 10/2014 | | |
|
SmallCap S&P 600 Index Separate Account-Z
|
| | | | 6.11% | | | | | | 10.19% | | | | | | 7.22% | | | | | | 9.75% | | | | | | 8/1999 | | |
|
Janus Henderson Triton N Fund
|
| | | | 9.80% | | | | | | 11.68% | | | | | | 2.68% | | | | | | 9.70% | | | | | | 5/2012 | | |
|
Cohen & Steers Real Estate Securities Z Fund
|
| | | | 4.41% | | | | | | 8.08% | | | | | | 5.78% | | | | | | 6.74% | | | | | | 10/2014 | | |
|
American Funds New World R6 Fund
|
| | | | 28.60% | | | | | | 16.90% | | | | | | 5.62% | | | | | | 9.92% | | | | | | 5/2009 | | |
|
DFA International Value I Fund
|
| | | | 45.21% | | | | | | 22.27% | | | | | | 15.93% | | | | | | 10.33% | | | | | | 2/1994 | | |
|
DFA International Core Equity 2 I Fund
|
| | | | 36.15% | | | | | | 18.49% | | | | | | 10.38% | | | | | | 9.12% | | | | | | 9/2005 | | |
|
Fidelity Advisor International Growth Z Fund
|
| | | | 18.06% | | | | | | 14.49% | | | | | | 5.93% | | | | | | 8.84% | | | | | | 8/2013 | | |
|
Principal LifeTime Hybrid Income CIT Z
|
| | | | 11.33% | | | | | | 9.82% | | | | | | 3.85% | | | | | | 5.00% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2015 CIT Z
|
| | | | 11.32% | | | | | | 9.98% | | | | | | 4.39% | | | | | | 6.14% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2020 CIT Z
|
| | | | 12.17% | | | | | | 10.92% | | | | | | 5.09% | | | | | | 6.92% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2025 CIT Z
|
| | | | 13.18% | | | | | | 11.92% | | | | | | 5.82% | | | | | | 7.68% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2030 CIT Z
|
| | | | 14.47% | | | | | | 13.30% | | | | | | 6.55% | | | | | | 8.39% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2035 CIT Z
|
| | | | 15.67% | | | | | | 14.62% | | | | | | 7.47% | | | | | | 9.14% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2040 CIT Z
|
| | | | 17.27% | | | | | | 16.34% | | | | | | 8.55% | | | | | | 9.89% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2045 CIT Z
|
| | | | 18.56% | | | | | | 17.61% | | | | | | 9.38% | | | | | | 10.45% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2050 CIT Z
|
| | | | 19.64% | | | | | | 18.60% | | | | | | 10.01% | | | | | | 10.91% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2055 CIT Z
|
| | | | 19.92% | | | | | | 18.70% | | | | | | 10.18% | | | | | | 11.04% | | | | | | 7/2009 | | |
|
Principal LifeTime Hybrid 2060 CIT Z
|
| | | | 19.87% | | | | | | 18.67% | | | | | | 10.24% | | | | | | 11.12% | | | | | | 1/2014 | | |
|
Principal LifeTime Hybrid 2065 CIT Z
|
| | | | 19.89% | | | | | | 18.66% | | | | | | 10.27% | | | | | | — | | | | | | 1/2018 | | |
|
Principal LifeTime Hybrid 2070 CIT Z
|
| | | | 19.74% | | | | | | — | | | | | | — | | | | | | — | | | | | | 6/2023 | | |
|
PIMCO Income Institutional Fund
|
| | | | 11.04% | | | | | | 8.57% | | | | | | 3.89% | | | | | | 5.09% | | | | | | 3/2007 | | |
|
American Funds American High-Income Trust R6 Fund
|
| | | | 8.65% | | | | | | 10.32% | | | | | | 5.88% | | | | | | 7.04% | | | | | | 5/2009 | | |
|
John Hancock Bond R6 Fund
|
| | | | 7.77% | | | | | | 5.61% | | | | | | 0.15% | | | | | | 2.92% | | | | | | 8/2011 | | |
|
Victory Government Securities R6 Fund
|
| | | | 7.48% | | | | | | 4.72% | | | | | | 0.98% | | | | | | 1.97% | | | | | | 12/2016 | | |
|
Rhinebeck Bancorp Common Stock
|
| | | | 24.30% | | | | | | 9.68% | | | | | | 7.05% | | | | | | — | | | | | | 11/2018 | | |
Up to 8,912,500 Shares of Common Stock
Price: $10.00 per share
| | | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |||||||||
|
Number of shares
|
| | | | 6,587,500 | | | | | | 7,750,000 | | | | | | 8,912,500 | | |
|
Gross offering proceeds
|
| | | $ | 65,875,000 | | | | | $ | 77,500,000 | | | | | $ | 89,125,000 | | |
|
Estimated offering expenses, excluding marketing agent fees and expenses(1)
|
| | | $ | 2,055,000 | | | | | $ | 2,055,000 | | | | | $ | 2,055,000 | | |
|
Estimated marketing agent fees and expenses(1)(2)
|
| | | $ | 868,750 | | | | | $ | 980,350 | | | | | $ | 1,091,950 | | |
|
Estimated net proceeds
|
| | | $ | 62,951,250 | | | | | $ | 74,464,650 | | | | | $ | 85,978,050 | | |
|
Estimated net proceeds per share
|
| | | $ | 9.56 | | | | | $ | 9.61 | | | | | $ | 9.65 | | |
See “Risk Factors” beginning on page 14.
The date of this prospectus is May 14, 2026.
| | | |
Page
|
| |||
|
SUMMARY
|
| | | | 1 | | |
|
RISK FACTORS
|
| | | | 14 | | |
|
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
|
| | | | 26 | | |
|
RECENT DEVELOPMENTS
|
| | | | 28 | | |
|
FORWARD-LOOKING STATEMENTS
|
| | | | 32 | | |
|
HOW WE INTEND TO USE THE PROCEEDS FROM THE OFFERING
|
| | | | 34 | | |
|
OUR DIVIDEND POLICY
|
| | | | 36 | | |
|
MARKET FOR THE COMMON STOCK
|
| | | | 37 | | |
|
HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE
|
| | | | 38 | | |
|
CAPITALIZATION
|
| | | | 39 | | |
|
PRO FORMA DATA
|
| | | | 41 | | |
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 45 | | |
|
BUSINESS OF RHINEBECK BANCORP
|
| | | | 56 | | |
|
BUSINESS OF RHINEBECK BANK
|
| | | | 57 | | |
|
SUPERVISION AND REGULATION
|
| | | | 74 | | |
|
TAXATION
|
| | | | 80 | | |
|
MANAGEMENT
|
| | | | 81 | | |
|
BENEFICIAL OWNERSHIP OF COMMON STOCK
|
| | | | 92 | | |
|
SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS
|
| | | | 93 | | |
|
THE CONVERSION AND OFFERING
|
| | | | 94 | | |
|
COMPARISON OF STOCKHOLDERS’ RIGHTS FOR STOCKHOLDERS OF RHINEBECK BANCORP
|
| | | | 112 | | |
|
RESTRICTIONS ON ACQUISITION OF RHINEBECK BANCORP
|
| | | | 113 | | |
|
DESCRIPTION OF CAPITAL STOCK OF RHINEBECK BANCORP
|
| | | | 118 | | |
|
TRANSFER AGENT
|
| | | | 120 | | |
|
EXPERTS
|
| | | | 120 | | |
|
LEGAL MATTERS
|
| | | | 120 | | |
|
WHERE YOU CAN FIND ADDITIONAL INFORMATION
|
| | | | 120 | | |
|
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF RHINEBECK BANCORP, INC.
|
| | | | F-1 | | |
|
Company Name
|
| |
Ticker
Symbol |
| |
Headquarters
|
| |
Total Assets
|
| |||
| | | | | | | | | |
(In millions)
|
| |||
|
Affinity Bancshares, Inc.
|
| |
AFBI
|
| | Covington, GA | | | | $ | 882 | | |
|
BV Financial, Inc.
|
| |
BVFL
|
| | Baltimore, MD | | | | | 912 | | |
|
ECB Bancorp, Inc.
|
| |
ECBK
|
| | Everett, MA | | | | | 1,606 | | |
|
FS Bancorp, Inc.
|
| |
FSBW
|
| |
Mountlake Terrace, WA
|
| | | | 3,197 | | |
|
Magyar Bancorp, Inc.
|
| |
MGYR
|
| | New Brunswick, NJ | | | | | 1,045 | | |
|
Northeast Community Bancorp, Inc.
|
| |
NECB
|
| | White Plains, NY | | | | | 2,064 | | |
|
Provident Financial Holdings, Inc.
|
| |
PROV
|
| | Riverside, CA | | | | | 1,228 | | |
|
Riverview Bancorp, Inc.
|
| |
RVSB
|
| | Vancouver, WA | | | | | 1,512 | | |
|
SR Bancorp, Inc.
|
| |
SRBK
|
| | Bound Brook, NJ | | | | | 1,143 | | |
|
Timberland Bancorp, Inc.
|
| |
TSBK
|
| | Hoquiam, WA | | | | | 2,006 | | |
|
Waterstone Financial, Inc.
|
| |
WSBF
|
| | Wauwatosa, WI | | | | | 2,260 | | |
|
Western New England Bancorp, Inc.
|
| |
WNEB
|
| | Westfield, MA | | | | | 2,736 | | |
| | | |
Price-to-earnings
multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
Rhinebeck Bancorp (on a pro forma basis, assuming completion of the conversion and offering)
|
| | | | | | | | | | | | | | | | | | |
|
Minimum
|
| | | | 10.66x | | | | | | 59.38% | | | | | | 60.10% | | |
|
Midpoint
|
| | | | 12.40x | | | | | | 66.27% | | | | | | 67.02% | | |
|
Maximum
|
| | | | 14.10x | | | | | | 72.46% | | | | | | 73.26% | | |
|
Valuation of peer group companies, all of which are fully converted (on a historical basis):
|
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 15.79x | | | | | | 94.26% | | | | | | 100.44% | | |
|
Median
|
| | | | 14.46x | | | | | | 95.80% | | | | | | 98.30% | | |
| | | |
Shares to be Sold in
This Offering |
| |
New Shares of Rhinebeck
Bancorp to be Issued for Current Shares of Rhinebeck Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Offering |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent Pro
Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole Shares
to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Minimum
|
| | | | 6,587,500 | | | | | | 57.0% | | | | | | 4,971,197 | | | | | | 43.0% | | | | | | 11,558,697 | | | | | | 1.0367 | | | | | $ | 10.37 | | | | | $ | 17.25 | | | | | | 103 | | |
|
Midpoint
|
| | | | 7,750,000 | | | | | | 57.0% | | | | | | 5,848,467 | | | | | | 43.0% | | | | | | 13,598,467 | | | | | | 1.2197 | | | | | | 12.20 | | | | | | 18.20 | | | | | | 121 | | |
|
Maximum
|
| | | | 8,912,500 | | | | | | 57.0% | | | | | | 6,725,738 | | | | | | 43.0% | | | | | | 15,638,238 | | | | | | 1.4026 | | | | | | 14.03 | | | | | | 19.15 | | | | | | 140 | | |
| | | |
Number of Shares to be Granted or Purchased
|
| |
Dilution
Resulting from Issuance of Shares for Stock-Based Benefit Plans |
| |
Value of Grants
(In Thousands)(1) |
| |||||||||||||||||||||||||||
| | | |
At Minimum of
Offering Range |
| |
At
Maximum of Offering Range |
| |
As a
Percentage of Common Stock to be Sold in the Offering |
| |
At
Minimum of Offering Range |
| |
At Maximum
of Offering Range |
| |||||||||||||||||||||
|
Employee stock ownership plan
|
| | | | 263,500 | | | | | | 356,500 | | | | | | 4.0% | | | | | | —%(2) | | | | | $ | 2,635 | | | | | $ | 3,565 | | |
|
Restricted stock awards
|
| | | | 263,500 | | | | | | 356,500 | | | | | | 4.0 | | | | | | 2.23 | | | | | | 2,635 | | | | | | 3,565 | | |
|
Stock options
|
| | | | 658,750 | | | | | | 891,250 | | | | | | 10.0 | | | | | | 5.39 | | | | | | 2,213 | | | | | | 2,995 | | |
|
Total
|
| | | | 1,185,750 | | | | | | 1,604,250 | | | | | | 18.0% | | | | | | 7.39%(2) | | | | | $ | 7,483 | | | | | $ | 10,125 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,301,766 | | | | | $ | 1,255,765 | | |
|
Cash and cash equivalents
|
| | | | 101,986 | | | | | | 37,484 | | |
|
Securities available-for-sale
|
| | | | 162,203 | | | | | | 159,947 | | |
|
Loans receivable, net
|
| | | | 953,385 | | | | | | 971,779 | | |
|
Bank owned life insurance
|
| | | | 30,996 | | | | | | 30,193 | | |
|
Goodwill and other intangibles
|
| | | | 2,341 | | | | | | 2,401 | | |
|
Total liabilities
|
| | | | 1,164,914 | | | | | | 1,133,932 | | |
|
Deposits
|
| | | | 1,097,340 | | | | | | 1,020,783 | | |
|
Federal Home Loan Bank advances
|
| | | | 25,153 | | | | | | 69,773 | | |
|
Subordinated debt
|
| | | | 5,155 | | | | | | 5,155 | | |
|
Total stockholders’ equity
|
| | | | 136,852 | | | | | | 121,833 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(In thousands, except
per share data) |
| |||||||||
| Selected Operating Data: | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 68,873 | | | | | $ | 63,222 | | |
|
Interest expense
|
| | | | 22,480 | | | | | | 25,527 | | |
|
Net interest income
|
| | | | 46,393 | | | | | | 37,695 | | |
|
Provision for credit losses
|
| | | | 1,659 | | | | | | 2,800 | | |
|
Net interest income after provision for credit losses
|
| | | | 44,734 | | | | | | 34,895 | | |
|
Non-interest income (loss)
|
| | | | 6,971 | | | | | | (8,984) | | |
|
Non-interest expense
|
| | | | 39,020 | | | | | | 36,848 | | |
|
Income (loss) before income tax expense
|
| | | | 12,685 | | | | | | (10,937) | | |
|
Income tax expense (benefit)
|
| | | | 2,640 | | | | | | (2,317) | | |
|
Net income (loss)
|
| | | $ | 10,045 | | | | | $ | (8,620) | | |
|
Earnings (loss) per share (diluted)
|
| | | $ | 0.92 | | | | | $ | (0.80) | | |
| | | |
At or For the Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Performance Ratios: | | | | | | | | | | | | | |
|
Return (loss) on average assets(1)
|
| | | | 0.78% | | | | | | (0.67)% | | |
|
Return (loss) on average equity(2)
|
| | | | 7.77% | | | | | | (7.31)% | | |
|
Interest rate spread(3)
|
| | | | 3.23% | | | | | | 2.44% | | |
|
Net interest margin(4)
|
| | | | 3.89% | | | | | | 3.17% | | |
|
Efficiency ratio(5)
|
| | | | 73.12% | | | | | | 128.34% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 134.72% | | | | | | 133.68% | | |
|
Total loans to total assets
|
| | | | 73.61% | | | | | | 77.64% | | |
|
Equity to assets(6)
|
| | | | 10.09% | | | | | | 9.23% | | |
| Capital Ratios(7): | | | | | | | | | | | | | |
|
Tier 1 capital (to adjusted total assets)
|
| | | | 10.62% | | | | | | 10.07% | | |
|
Tier I capital (to risk-weighted assets)
|
| | | | 13.57% | | | | | | 11.81% | | |
|
Total capital (to risk-weighted assets)
|
| | | | 14.40% | | | | | | 12.63% | | |
|
Common equity Tier 1 capital (to risk-weighted assets)
|
| | | | 13.57% | | | | | | 11.81% | | |
| Asset Quality Ratios: | | | | | | | | | | | | | |
|
Allowance for credit losses as a percent of total loans
|
| | | | 0.87% | | | | | | 0.88% | | |
|
Allowance for credit losses as a percent of non-performing loans
|
| | | | 225.76% | | | | | | 206.56% | | |
|
Net charge-offs to average outstanding loans
|
| | | | 0.20% | | | | | | 0.24% | | |
|
Non-performing loans as a percent of total loans
|
| | | | 0.39% | | | | | | 0.42% | | |
|
Non-performing assets as a percent of total assets
|
| | | | 0.28% | | | | | | 0.33% | | |
| Other Data: | | | | | | | | | | | | | |
|
Book value per common share
|
| | | $ | 12.28 | | | | | $ | 10.98 | | |
|
Tangible book value per common share(8)
|
| | | $ | 12.07 | | | | | $ | 10.76 | | |
|
Number of offices(9)
|
| | | | 15 | | | | | | 16 | | |
| | | |
At March 31,
2026 |
| |
At December 31,
2025 |
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,284,867 | | | | | $ | 1,301,766 | | |
|
Cash and cash equivalents
|
| | | | 112,904 | | | | | | 101,986 | | |
|
Securities available-for-sale
|
| | | | 156,160 | | | | | | 162,203 | | |
|
Loans receivable, net
|
| | | | 936,751 | | | | | | 953,385 | | |
|
Bank owned life insurance
|
| | | | 31,193 | | | | | | 30,996 | | |
|
Goodwill and other intangibles
|
| | | | 2,335 | | | | | | 2,341 | | |
|
Total liabilities
|
| | | | 1,146,225 | | | | | | 1,164,914 | | |
|
Deposits
|
| | | | 1,103,492 | | | | | | 1,097,340 | | |
|
Federal Home Loan Bank advances
|
| | | | 5,153 | | | | | | 25,153 | | |
|
Subordinated debt
|
| | | | 5,155 | | | | | | 5,155 | | |
|
Total stockholders’ equity
|
| | | | 138,642 | | | | | | 136,852 | | |
| | | |
For the Three Months
Ended March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| | | |
(In thousands, except
per share data) |
| |||||||||
| Selected Operating Data: | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 16,611 | | | | | $ | 16,638 | | |
|
Interest expense
|
| | | | 5,417 | | | | | | 5,601 | | |
|
Net interest income
|
| | | | 11,194 | | | | | | 11,037 | | |
|
Provision for credit losses
|
| | | | 71 | | | | | | 353 | | |
|
Net interest income after provision for credit losses
|
| | | | 11,123 | | | | | | 10,684 | | |
|
Non-interest income
|
| | | | 1,466 | | | | | | 1,751 | | |
|
Non-interest expense
|
| | | | 9,738 | | | | | | 9,508 | | |
|
Income before income tax expense
|
| | | | 2,851 | | | | | | 2,927 | | |
|
Income tax expense
|
| | | | 635 | | | | | | 639 | | |
|
Net income
|
| | | $ | 2,216 | | | | | $ | 2,288 | | |
|
Earnings per share (diluted)
|
| | | $ | 0.20 | | | | | $ | 0.21 | | |
| | | |
At or For the Three Months
Ended March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Performance Ratios: | | | | | | | | | | | | | |
|
Return on average assets(1)
|
| | | | 0.70% | | | | | | 0.73% | | |
|
Return on average equity(2)
|
| | | | 6.50% | | | | | | 7.49% | | |
|
Interest rate spread(3)
|
| | | | 3.15% | | | | | | 3.13% | | |
|
Net interest margin(4)
|
| | | | 3.77% | | | | | | 3.79% | | |
|
Efficiency ratio(5)
|
| | | | 76.92% | | | | | | 74.35% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 133.88% | | | | | | 134.00% | | |
|
Total loans to total assets
|
| | | | 0.73% | | | | | | 0.78% | | |
|
Equity to assets(6)
|
| | | | 10.69% | | | | | | 9.77% | | |
| Capital Ratios(7): | | | | | | | | | | | | | |
|
Tier 1 capital (to adjusted total assets)
|
| | | | 10.94% | | | | | | 10.17% | | |
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 14.15% | | | | | | 12.10% | | |
|
Total capital (to risk-weighted assets)
|
| | | | 14.95% | | | | | | 12.91% | | |
|
Common equity Tier 1 capital (to risk-weighted assets)
|
| | | | 14.15% | | | | | | 12.10% | | |
| Asset Quality Ratios: | | | | | | | | | | | | | |
|
Allowance for credit losses as a percent of total loans
|
| | | | 0.84% | | | | | | 0.86% | | |
|
Allowance for credit losses as a percent of non-performing loans
|
| | | | 227.65% | | | | | | 239.35% | | |
|
Net charge-offs to average outstanding loans
|
| | | | 0.23% | | | | | | 0.21% | | |
|
Non-performing loans as a percent of total loans
|
| | | | 0.37% | | | | | | 0.36% | | |
|
Non-performing assets as a percent of total assets
|
| | | | 0.27% | | | | | | 0.28% | | |
| Other Data: | | | | | | | | | | | | | |
|
Book value per common share
|
| | | $ | 12.43 | | | | | $ | 11.35 | | |
|
Tangible book value per common share(8)
|
| | | $ | 12.22 | | | | | $ | 11.14 | | |
|
Number of offices(9)
|
| | | | 15 | | | | | | 16 | | |
| | | |
Based Upon the Sale at $10.00 Per Share of:
|
| |||||||||||||||||||||||||||||||||
| | | |
6,587,500 Shares
|
| |
7,750,000 Shares
|
| |
8,912,500 Shares
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Net Proceeds |
| |
Amount
|
| |
Percent of
Net Proceeds |
| |
Amount
|
| |
Percent of
Net Proceeds |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Gross offering proceeds
|
| | | $ | 65,875 | | | | | | | | | | | $ | 77,500 | | | | | | | | | | | $ | 89,125 | | | | | | | | |
|
Less: offering expenses
|
| | | $ | 2,924 | | | | | | | | | | | $ | 3,035 | | | | | | | | | | | $ | 3,147 | | | | | | | | |
|
Net offering proceeds
|
| | | $ | 62,951 | | | | | | 100.0% | | | | | $ | 74,465 | | | | | | 100.0% | | | | | $ | 85,978 | | | | | | 100.0% | | |
| Distribution of net proceeds: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
To Rhinebeck Bank
|
| | | $ | 31,476 | | | | | | 50.0% | | | | | $ | 37,232 | | | | | | 50.0% | | | | | $ | 42,989 | | | | | | 50.0% | | |
|
To fund loan to employee stock ownership plan
|
| | | $ | 2,635 | | | | | | 4.2% | | | | | $ | 3,100 | | | | | | 4.2% | | | | | $ | 3,565 | | | | | | 4.1% | | |
|
Retained by Rhinebeck Bancorp
|
| | | $ | 28,840 | | | | | | 45.8% | | | | | $ | 34,133 | | | | | | 45.8% | | | | | $ | 39,424 | | | | | | 45.9% | | |
| | | |
Rhinebeck Bank
Historical at December 31, 2025 |
| |
Rhinebeck Bank Pro Forma at December 31, 2025 Based Upon the
Sale in the Offering of: |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
6,587,500 Shares
|
| |
7,750,000 Shares
|
| |
8,912,500 Shares
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Equity
|
| | | $ | 133,851 | | | | | | 10.28% | | | | | $ | 160,057 | | | | | | 12.01% | | | | | $ | 164,883 | | | | | | 12.32% | | | | | $ | 169,710 | | | | | | 12.62% | | |
|
Tier 1 leverage capital(1)(2)
|
| | | $ | 139,166 | | | | | | 10.62% | | | | | $ | 165,372 | | | | | | 12.32% | | | | | $ | 170,198 | | | | | | 12.63% | | | | | $ | 175,025 | | | | | | 12.93% | | |
|
Tier 1 leverage requirement
|
| | | | 65,529 | | | | | | 5.00 | | | | | | 67,103 | | | | | | 5.00 | | | | | | 67,391 | | | | | | 5.00 | | | | | | 67,679 | | | | | | 5.00 | | |
|
Excess
|
| | | $ | 73,637 | | | | | | 5.62% | | | | | $ | 98,269 | | | | | | 7.32% | | | | | $ | 102,807 | | | | | | 7.63% | | | | | $ | 107,346 | | | | | | 7.93% | | |
|
Tier 1 risk-based capital
|
| | | $ | 139,166 | | | | | | 13.57% | | | | | $ | 165,372 | | | | | | 16.03% | | | | | $ | 170,198 | | | | | | 16.48% | | | | | $ | 175,025 | | | | | | 16.93% | | |
|
Tier 1 risk-based requirement
|
| | | | 82,039 | | | | | | 8.00 | | | | | | 82,543 | | | | | | 8.00 | | | | | | 82,635 | | | | | | 8.00 | | | | | | 82,727 | | | | | | 8.00 | | |
|
Excess
|
| | | $ | 57,127 | | | | | | 5.57% | | | | | $ | 82,829 | | | | | | 8.03% | | | | | $ | 87,563 | | | | | | 8.48% | | | | | $ | 92,298 | | | | | | 8.93% | | |
|
Total risk-based capital
|
| | | $ | 147,671 | | | | | | 14.40% | | | | | $ | 173,877 | | | | | | 16.85% | | | | | $ | 178,703 | | | | | | 17.30% | | | | | $ | 183,530 | | | | | | 17.75% | | |
|
Total risk-based requirement
|
| | | | 102,549 | | | | | | 10.00 | | | | | | 103,178 | | | | | | 10.00 | | | | | | 103,293 | | | | | | 10.00 | | | | | | 103,408 | | | | | | 10.00 | | |
|
Excess
|
| | | $ | 45,122 | | | | | | 4.40% | | | | | $ | 70,699 | | | | | | 6.85% | | | | | $ | 75,410 | | | | | | 7.30% | | | | | $ | 80,122 | | | | | | 7.75% | | |
|
Common equity Tier 1(1)(2)
|
| | | $ | 139,166 | | | | | | 13.57% | | | | | $ | 165,372 | | | | | | 16.03% | | | | | $ | 170,198 | | | | | | 16.48% | | | | | $ | 175,025 | | | | | | 16.93% | | |
|
Common equity Tier 1 requirement
|
| | | | 66,657 | | | | | | 6.50 | | | | | | 67,066 | | | | | | 6.50 | | | | | | 67,141 | | | | | | 6.50 | | | | | | 67,216 | | | | | | 6.50 | | |
|
Excess
|
| | | $ | 72,509 | | | | | | 7.07% | | | | | $ | 98,306 | | | | | | 9.53% | | | | | $ | 103,057 | | | | | | 9.98% | | | | | $ | 107,809 | | | | | | 10.43% | | |
|
Reconciliation of capital infused into Rhinebeck Bank:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net proceeds
|
| | | | | | | | | | | | | | | $ | 31,476 | | | | | | | | | | | $ | 37,232 | | | | | | | | | | | $ | 42,989 | | | | | | | | |
|
Less: Common stock acquired by
stock-based benefit plans |
| | | | | | | | | | | | | | | | (2,635) | | | | | | | | | | | | (3,100) | | | | | | | | | | | | (3,565) | | | | | | | | |
|
Less: Common stock acquired by employee stock ownership plan
|
| | | | | | | | | | | | | | | | (2,635) | | | | | | | | | | | | (3,100) | | | | | | | | | | | | (3,565) | | | | | | | | |
|
Pro forma increase
|
| | | | | | | | | | | | | | | $ | 26,206 | | | | | | | | | | | $ | 31,032 | | | | | | | | | | | $ | 35,859 | | | | | | | | |
| | | |
Rhinebeck Bancorp
Historical at December 31, 2025 |
| |
Rhinebeck Bancorp Pro Forma at December 31, 2025
Based upon the Sale in the Offering at $10.00 per share of: |
| ||||||||||||||||||
| | | |
6,587,500
Shares |
| |
7,750,000
Shares |
| |
8,912,500
Shares |
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Deposits(1) | | | | $ | 1,097,340 | | | | | $ | 1,097,340 | | | | | $ | 1,097,340 | | | | | $ | 1,097,340 | | |
|
Borrowed funds
|
| | | | 30,308 | | | | | | 30,308 | | | | | | 30,308 | | | | | | 30,308 | | |
|
Total deposits and borrowed funds
|
| | | $ | 1,127,648 | | | | | $ | 1,127,648 | | | | | $ | 1,127,648 | | | | | $ | 1,127,648 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 5,000,000 shares authorized(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 25,000,000 shares
authorized at December 31, 2025 and 35,000,000 shares authorized on a pro forma basis); shares to be issued as reflected(2)(3) |
| | | | 112 | | | | | | 116 | | | | | | 136 | | | | | | 156 | | |
|
Additional paid-in capital(2)
|
| | | | 45,710 | | | | | | 108,657 | | | | | | 120,151 | | | | | | 131,644 | | |
|
Rhinebeck Bancorp, MHC capital contribution
|
| | | | — | | | | | | 99 | | | | | | 99 | | | | | | 99 | | |
|
Retained earnings(4)
|
| | | | 101,797 | | | | | | 101,797 | | | | | | 101,797 | | | | | | 101,797 | | |
|
Accumulated other comprehensive loss
|
| | | | (6,255) | | | | | | (6,255) | | | | | | (6,255) | | | | | | (6,255) | | |
|
Defined benefit pension plan, net of taxes
|
| | | | (1,675) | | | | | | (1,675) | | | | | | (1,675) | | | | | | (1,675) | | |
|
Common stock to be acquired by stock-based benefit plans(5)
|
| | | | — | | | | | | (2,635) | | | | | | (3,100) | | | | | | (3,565) | | |
|
Common stock held by employee stock ownership plan(6)
|
| | | | (2,837) | | | | | | (5,472) | | | | | | (5,937) | | | | | | (6,402) | | |
|
Total stockholders’ equity
|
| | | $ | 136,582 | | | | | $ | 194,632 | | | | | $ | 205,216 | | | | | $ | 215,799 | | |
|
Pro Forma Shares Outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares offered for sale
|
| | | | — | | | | | | 6,587,500 | | | | | | 7,750,000 | | | | | | 8,912,500 | | |
|
Exchange shares issued
|
| | | | — | | | | | | 4,971,197 | | | | | | 5,848,467 | | | | | | 6,725,738 | | |
|
Total shares outstanding
|
| | | | 11,141,033 | | | | | | 11,558,697 | | | | | | 13,598,467 | | | | | | 15,638,238 | | |
|
Total stockholders’ equity as a percentage of total assets
|
| | | | 10.51% | | | | | | 14.32% | | | | | | 14.98% | | | | | | 15.63% | | |
|
Tangible equity as a percentage of tangible assets
|
| | | | 10.35% | | | | | | 14.17% | | | | | | 14.83% | | | | | | 15.49% | | |
| | | |
At or for the Year Ended December 31, 2025
Based upon the Sale at $10.00 Per Share of: |
| |||||||||||||||
| | | |
6,587,500
Shares |
| |
7,750,000
Shares |
| |
8,912,500
Shares |
| |||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 65,875 | | | | | $ | 77,500 | | | | | $ | 89,125 | | |
|
Market value of shares issued in the exchange
|
| | | | 49,712 | | | | | | 58,485 | | | | | | 67,257 | | |
|
Pro forma market capitalization
|
| | | $ | 115,587 | | | | | $ | 135,985 | | | | | $ | 156,382 | | |
|
Gross proceeds of offering
|
| | | $ | 65,875 | | | | | $ | 77,500 | | | | | $ | 89,125 | | |
|
Expenses
|
| | | | 2,924 | | | | | | 3,035 | | | | | | 3,147 | | |
|
Estimated net proceeds
|
| | | | 62,951 | | | | | | 74,465 | | | | | | 85,978 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | | (2,635) | | | | | | (3,100) | | | | | | (3,565) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | | (2,635) | | | | | | (3,100) | | | | | | (3,565) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 57,681 | | | | | $ | 68,265 | | | | | $ | 78,848 | | |
| For the Year Ended December 31, 2025 | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings: | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 10,045 | | | | | $ | 10,045 | | | | | $ | 10,045 | | |
|
Income on adjusted net proceeds
|
| | | | 1,657 | | | | | | 1,961 | | | | | | 2,265 | | |
|
Income on Rhinebeck Bancorp, MHC asset contribution
|
| | | | 3 | | | | | | 3 | | | | | | 3 | | |
|
Employee stock ownership plan(1)
|
| | | | (28) | | | | | | (65) | | | | | | (103) | | |
|
Stock awards(2)
|
| | | | (406) | | | | | | (477) | | | | | | (549) | | |
|
Stock options(3)
|
| | | | (417) | | | | | | (491) | | | | | | (564) | | |
|
Pro forma net income
|
| | | $ | 10,854 | | | | | $ | 10,976 | | | | | $ | 11,097 | | |
| Earnings per share(4): | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 0.91 | | | | | $ | 0.79 | | | | | $ | 0.68 | | |
|
Income on adjusted net proceeds
|
| | | | 0.15 | | | | | | 0.15 | | | | | | 0.15 | | |
|
Income on Rhinebeck Bancorp, MHC asset contribution
|
| | | | — | | | | | | — | | | | | | — | | |
|
Employee stock ownership plan(1)
|
| | | | — | | | | | | (0.01) | | | | | | (0.01) | | |
|
Stock awards(2)
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.04) | | |
|
Stock options(3)
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.04) | | |
|
Pro forma earnings per share(4)
|
| | | $ | 0.98 | | | | | $ | 0.85 | | | | | $ | 0.74 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 10.20x | | | | | | 11.76x | | | | | | 13.51x | | |
|
Number of shares used in earnings per share calculations
|
| | | | 11,028,980 | | | | | | 12,975,271 | | | | | | 14,921,563 | | |
| At December 31, 2025 | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 136,852 | | | | | $ | 136,852 | | | | | $ | 136,852 | | |
|
Estimated net proceeds
|
| | | | 62,951 | | | | | | 74,465 | | | | | | 85,978 | | |
|
Rhinebeck Bancorp, MHC capital contribution
|
| | | | 99 | | | | | | 99 | | | | | | 99 | | |
|
Common stock acquired by employee stock ownership plan(1)
|
| | | | (2,635) | | | | | | (3,100) | | | | | | (3,565) | | |
|
Common stock acquired by stock-based benefit plans(2)
|
| | | | (2,635) | | | | | | (3,100) | | | | | | (3,565) | | |
|
Pro forma stockholders’ equity(5)
|
| | | | 194,632 | | | | | | 205,216 | | | | | | 215,799 | | |
|
Intangible assets
|
| | | | (2,341) | | | | | | (2,341) | | | | | | (2,341) | | |
|
Pro forma tangible stockholders’ equity(5)
|
| | | $ | 192,291 | | | | | $ | 202,875 | | | | | $ | 213,458 | | |
| Stockholders’ equity per share(6): | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 11.84 | | | | | $ | 10.06 | | | | | $ | 8.75 | | |
|
Estimated net proceeds
|
| | | | 5.45 | | | | | | 5.48 | | | | | | 5.50 | | |
|
Rhinebeck Bancorp, MHC capital contribution
|
| | | | 0.01 | | | | | | 0.01 | | | | | | 0.01 | | |
|
Common stock acquired by employee stock ownership plan(1)
|
| | | | (0.23) | | | | | | (0.23) | | | | | | (0.23) | | |
|
Common stock acquired by stock-based benefit plans(2)
|
| | | | (0.23) | | | | | | (0.23) | | | | | | (0.23) | | |
|
Pro forma stockholders’ equity per share(5)(6)
|
| | | | 16.84 | | | | | | 15.09 | | | | | | 13.80 | | |
|
Intangible assets
|
| | | | (0.20) | | | | | | (0.17) | | | | | | (0.15) | | |
|
Pro forma tangible stockholders’ equity per share(5)(6)
|
| | | $ | 16.64 | | | | | $ | 14.92 | | | | | $ | 13.65 | | |
| | | |
At or for the Year Ended December 31, 2025
Based upon the Sale at $10.00 Per Share of: |
| |||||||||||||||
| | | |
6,587,500
Shares |
| |
7,750,000
Shares |
| |
8,912,500
Shares |
| |||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 59.38% | | | | | | 66.27% | | | | | | 72.46% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 60.10% | | | | | | 67.02% | | | | | | 73.26% | | |
|
Number of shares outstanding for pro forma book value per
share calculations |
| | | | 11,558,697 | | | | | | 13,598,467 | | | | | | 15,638,238 | | |
AND RESULTS OF OPERATIONS
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| |
Increase/
(Decrease) |
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Commercial real estate: | | | | | | | | | | | | | | | | | | | |
|
Construction
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Non-residential
|
| | | $ | 3,142 | | | | | $ | 2,675 | | | | | $ | 467 | | |
|
Multifamily
|
| | | $ | 490 | | | | | $ | 313 | | | | | $ | 177 | | |
|
Commercial and industrial
|
| | | $ | 580 | | | | | $ | 664 | | | | | $ | (84) | | |
|
Residential real estate
|
| | | $ | 740 | | | | | $ | 575 | | | | | $ | 165 | | |
| Consumer: | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | $ | 2,824 | | | | | $ | 3,994 | | | | | $ | (1,170) | | |
|
Home equity
|
| | | $ | 90 | | | | | $ | 84 | | | | | $ | 6 | | |
|
Other consumer
|
| | | $ | 66 | | | | | $ | 75 | | | | | $ | (9) | | |
|
Total
|
| | | $ | 7,932 | | | | | $ | 8,380 | | | | | $ | (448) | | |
| | | |
At December 31,
2025 |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Weighted
Average Yield/Rate |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Assets: | | | | | | | | | |||||||||||||||||||||||||||||||||||
|
Interest-bearing depository accounts
|
| | | | 3.64% | | | | | $ | 59,805 | | | | | $ | 2,606 | | | | | | 4.36% | | | | | $ | 21,042 | | | | | $ | 1,113 | | | | | | 5.29% | | |
|
Loans(1)
|
| | | | 6.24% | | | | | | 980,540 | | | | | | 61,157 | | | | | | 6.24% | | | | | | 987,212 | | | | | | 57,835 | | | | | | 5.86% | | |
|
Available-for-sale securities
|
| | | | 3.26% | | | | | | 150,063 | | | | | | 4,872 | | | | | | 3.25% | | | | | | 177,214 | | | | | | 3,799 | | | | | | 2.14% | | |
|
Other interest-earning assets
|
| | | | 7.49% | | | | | | 2,784 | | | | | | 238 | | | | | | 8.55% | | | | | | 4,689 | | | | | | 475 | | | | | | 10.13% | | |
|
Total interest-earning assets
|
| | | | 5.66% | | | | | | 1,193,192 | | | | | | 68,873 | | | | | | 5.77% | | | | | | 1,190,157 | | | | | | 63,222 | | | | | | 5.31% | | |
|
Non-interest-earning assets
|
| | | | | | | | | | 88,381 | | | | | | | | | | | | | | | | | | 88,221 | | | | | | | | | | | | | | |
|
Total assets
|
| | | | | | | | | $ | 1,281,573 | | | | | | | | | | | | | | | | | $ | 1,278,378 | | | | | | | | | | | | | | |
| Liabilities and equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW accounts
|
| | | | 0.35% | | | | | $ | 120,816 | | | | | $ | 245 | | | | | | 0.20% | | | | | $ | 124,061 | | | | | $ | 175 | | | | | | 0.14% | | |
|
Money market accounts
|
| | | | 2.59% | | | | | | 222,719 | | | | | | 5,828 | | | | | | 2.62% | | | | | | 187,615 | | | | | | 4,971 | | | | | | 2.65% | | |
|
Savings accounts
|
| | | | 0.47% | | | | | | 132,153 | | | | | | 520 | | | | | | 0.39% | | | | | | 141,189 | | | | | | 511 | | | | | | 0.36% | | |
|
Certificates of deposit
|
| | | | 3.76% | | | | | | 355,027 | | | | | | 13,814 | | | | | | 3.89% | | | | | | 339,133 | | | | | | 15,528 | | | | | | 4.58% | | |
|
Total interest-bearing deposits
|
| | | | 2.47% | | | | | | 830,715 | | | | | | 20,407 | | | | | | 2.46% | | | | | | 791,998 | | | | | | 21,185 | | | | | | 2.67% | | |
|
Escrow accounts
|
| | | | 1.13% | | | | | | 9,705 | | | | | | 110 | | | | | | 1.13% | | | | | | 9,210 | | | | | | 108 | | | | | | 1.17% | | |
|
Federal Home Loan Bank advances
|
| | | | 4.03% | | | | | | 40,117 | | | | | | 1,616 | | | | | | 4.03% | | | | | | 82,915 | | | | | | 3,787 | | | | | | 4.57% | | |
|
Subordinated debt
|
| | | | 6.14% | | | | | | 5,155 | | | | | | 347 | | | | | | 6.73% | | | | | | 5,155 | | | | | | 390 | | | | | | 7.57% | | |
|
Other interest-bearing liabilities
|
| | | | —% | | | | | | — | | | | | | — | | | | | | —% | | | | | | 1,043 | | | | | | 57 | | | | | | 5.47% | | |
|
Total other interest-bearing liabilities
|
| | | | 3.62% | | | | | | 54,977 | | | | | | 2,073 | | | | | | 3.77% | | | | | | 98,323 | | | | | | 4,342 | | | | | | 4.42% | | |
|
Total interest-bearing liabilities
|
| | | | 2.52% | | | | | | 885,692 | | | | | | 22,480 | | | | | | 2.54% | | | | | | 890,321 | | | | | | 25,527 | | | | | | 2.87% | | |
|
Non-interest-bearing
deposits |
| | | | | | | | | | 236,431 | | | | | | | | | | | | | | | | | | 242,603 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | | | | | | | 30,127 | | | | | | | | | | | | | | | | | | 27,515 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | | | | | | | 1,152,250 | | | | | | | | | | | | | | | | | | 1,160,439 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | | | | | | | 129,323 | | | | | | | | | | | | | | | | | | 117,939 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’ equity
|
| | | | | | | | | $ | 1,281,573 | | | | | | | | | | | | | | | | | $ | 1,278,378 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | | | | | | | $ | 46,393 | | | | | | | | | | | | | | | | | $ | 37,695 | | | | | | | | |
|
Interest rate spread
|
| | | | 3.14% | | | | | | | | | | | | | | | | | | 3.23% | | | | | | | | | | | | | | | | | | 2.44% | | |
|
Net interest margin(2)
|
| | | | | | | | | | | | | | | | | | | | | | 3.89% | | | | | | | | | | | | | | | | | | 3.17% | | |
|
Average interest-earning assets to average interest-
bearing liabilities |
| | | | | | | | | | | | | | | | | | | | | | 134.72% | | | | | | | | | | | | | | | | | | 133.68% | | |
| | | |
Year Ended December 31, 2025
Compared to Year Ended December 31, 2024 |
| |||||||||||||||
| | | |
Increase (Decrease)
Due to |
| |||||||||||||||
| | | |
Volume
|
| |
Rate
|
| |
Net
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Interest income: | | | | | | | | | | | | | | | | | | | |
|
Interest bearing depository accounts
|
| | | $ | 1,721 | | | | | $ | (228) | | | | | $ | 1,493 | | |
|
Loans receivable
|
| | | | (393) | | | | | | 3,715 | | | | | | 3,322 | | |
|
Available for sale securities
|
| | | | (651) | | | | | | 1,723 | | | | | | 1,072 | | |
|
Other interest-earning assets
|
| | | | (171) | | | | | | (65) | | | | | | (236) | | |
|
Total interest-earning assets
|
| | | | 506 | | | | | | 5,145 | | | | | | 5,651 | | |
| Interest expense: | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 1,004 | | | | | | (1,782) | | | | | | (778) | | |
|
Escrow accounts
|
| | | | 5 | | | | | | (4) | | | | | | 1 | | |
|
Federal Home Loan Bank advances
|
| | | | (1,767) | | | | | | (404) | | | | | | (2,171) | | |
|
Subordinated debt
|
| | | | — | | | | | | (43) | | | | | | (43) | | |
|
Other interest-bearing liabilities
|
| | | | (28) | | | | | | (28) | | | | | | (56) | | |
|
Total interest-bearing liabilities
|
| | | | (786) | | | | | | (2,261) | | | | | | (3,047) | | |
|
Net increase in net interest income
|
| | | $ | 1,292 | | | | | $ | 7,406 | | | | | $ | 8,698 | | |
| | | |
Net Economic Value
|
| |
Net Economic Value as a
Percentage of Assets |
| ||||||||||||||||||||||||
|
Basis Point Change
in Interest Rates |
| |
Dollar
Amount |
| |
Dollar
Change |
| |
Percent
Change |
| |
EVE
Ratio |
| |
Percent
Change |
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| | | | | | | | | | | | | |||||||||||||||
|
400
|
| | | $ | 192,105 | | | | | $ | 6,666 | | | | | | 3.6% | | | | | | 15.87% | | | | | | 10.6% | | |
|
300
|
| | | | 191,657 | | | | | | 6,218 | | | | | | 3.4% | | | | | | 15.59% | | | | | | 8.7% | | |
|
200
|
| | | | 190,620 | | | | | | 5,181 | | | | | | 2.8% | | | | | | 15.25% | | | | | | 6.3% | | |
|
100
|
| | | | 188,716 | | | | | | 3,277 | | | | | | 1.8% | | | | | | 14.85% | | | | | | 3.5% | | |
|
0
|
| | | | 185,439 | | | | | | — | | | | | | —% | | | | | | 14.34% | | | | | | —% | | |
|
(100)
|
| | | | 179,879 | | | | | | (5,560) | | | | | | (3.0)% | | | | | | 13.69% | | | | | | (4.6)% | | |
|
(200)
|
| | | | 169,813 | | | | | | (15,626) | | | | | | (8.4)% | | | | | | 12.71% | | | | | | (11.4)% | | |
|
(300)
|
| | | | 154,136 | | | | | | (31,303) | | | | | | (16.9)% | | | | | | 11.36% | | | | | | (20.8)% | | |
|
(400)
|
| | | | 136,930 | | | | | | (48,509) | | | | | | (26.2)% | | | | | | 9.88% | | | | | | (31.1)% | | |
| | | |
Total
|
| |||
| | | |
(In thousands)
|
| |||
| Available liquid funds: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 101,986 | | |
|
Unencumbered securities
|
| | | | 59,424 | | |
| Availability of borrowings: | | | | | | | |
|
Zions Bank line of credit
|
| | | | 10,000 | | |
|
Pacific Coast Bankers Bank line of credit
|
| | | | 50,000 | | |
|
FHLB secured line of credit
|
| | | | 337,158 | | |
|
FRB secured line of credit
|
| | | | 155,646 | | |
|
Total available sources of funds
|
| | | $ | 714,214 | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||
| | | |
Total
|
| |
One Year or
Less |
| |
After One but
within Five Years |
| |
After 5 Years
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Payments Due: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Bank advances
|
| | | $ | 25,153 | | | | | $ | 1,614 | | | | | $ | 23,539 | | | | | $ | — | | |
|
Operating lease agreements
|
| | | | 8,739 | | | | | | 692 | | | | | | 2,550 | | | | | | 5,497 | | |
|
Subordinated debt
|
| | | | 5,155 | | | | | | — | | | | | | — | | | | | | 5,155 | | |
|
Time deposits with stated maturity dates
|
| | | | 376,940 | | | | | | 335,787 | | | | | | 41,153 | | | | | | — | | |
|
Total contractual obligations
|
| | | $ | 415,987 | | | | | $ | 338,093 | | | | | $ | 67,242 | | | | | $ | 10,652 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Commercial Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-residential
|
| | | $ | 417,808 | | | | | | 43.61% | | | | | $ | 350,962 | | | | | | 36.00% | | |
|
Multi-family
|
| | | | 107,938 | | | | | | 11.26% | | | | | | 105,030 | | | | | | 10.77% | | |
|
Construction(1)
|
| | | | 8,982 | | | | | | 0.94% | | | | | | 26,611 | | | | | | 2.73% | | |
|
Total
|
| | | | 534,728 | | | | | | 55.81% | | | | | | 482,603 | | | | | | 49.50% | | |
|
Commercial Loans
|
| | | | 91,526 | | | | | | 9.55% | | | | | | 91,517 | | | | | | 9.39% | | |
|
Residential Real Estate Loans(2)
|
| | | | 100,086 | | | | | | 10.45% | | | | | | 86,651 | | | | | | 8.89% | | |
| Consumer Loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 213,802 | | | | | | 22.31% | | | | | | 295,669 | | | | | | 30.33% | | |
|
Home equity
|
| | | | 12,290 | | | | | | 1.28% | | | | | | 11,656 | | | | | | 1.19% | | |
|
Other consumer
|
| | | | 5,733 | | | | | | 0.60% | | | | | | 6,830 | | | | | | 0.70% | | |
|
Total
|
| | | | 231,825 | | | | | | 24.19% | | | | | | 314,155 | | | | | | 32.22% | | |
|
Total loans receivable, gross
|
| | | | 958,165 | | | | | | 100.00% | | | | | | 974,926 | | | | | | 100.00% | | |
|
Dealer reserve
|
| | | | 3,573 | | | | | | | | | | | | 5,392 | | | | | | | | |
|
Allowance for credit losses
|
| | | | (8,353) | | | | | | | | | | | | (8,539) | | | | | | | | |
|
Loans receivable, net
|
| | | $ | 953,385 | | | | | | | | | | | $ | 971,779 | | | | | | | | |
| | | |
At December 31, 2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Commercial Real Estate Loans
|
| | | | | | | | | | | | | |
Consumer Loans
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Construction
Loans |
| |
Non-
Residential Loans |
| |
Multi-family
Loans |
| |
Commercial
Loans |
| |
Residential
Real Estate Loans |
| |
Indirect
Automobile Loans |
| |
Home
Equity Loans |
| |
Other
Consumer Loans |
| |
Total
Loans |
| |||||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 8,207 | | | | | $ | 1,695 | | | | | $ | — | | | | | $ | 32,777 | | | | | $ | 152 | | | | | $ | 6,198 | | | | | $ | — | | | | | $ | 595 | | | | | $ | 49,624 | | |
|
More than one year through five years
|
| | | | 775 | | | | | | 89,403 | | | | | | 21,888 | | | | | | 49,002 | | | | | | 485 | | | | | | 164,037 | | | | | | 174 | | | | | | 4,606 | | | | | | 330,370 | | |
|
More than five years through 15 years
|
| | | | — | | | | | | 226,131 | | | | | | 62,606 | | | | | | 9,063 | | | | | | 9,020 | | | | | | 43,567 | | | | | | 3,827 | | | | | | 532 | | | | | | 354,746 | | |
|
More than 15 years
|
| | | | — | | | | | | 100,579 | | | | | | 23,444 | | | | | | 684 | | | | | | 90,429 | | | | | | — | | | | | | 8,289 | | | | | | — | | | | | | 223,425 | | |
|
Total
|
| | | $ | 8,982 | | | | | $ | 417,808 | | | | | $ | 107,938 | | | | | $ | 91,526 | | | | | $ | 100,086 | | | | | $ | 213,802 | | | | | $ | 12,290 | | | | | $ | 5,733 | | | | | $ | 958,165 | | |
| | | |
Fixed
Rates |
| |
Floating or
Adjustable Rates |
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Commercial real estate loans: | | | | | | | | | | | | | | | | | | | |
|
Non-residential
|
| | | $ | 12,856 | | | | | $ | 403,257 | | | | | $ | 416,113 | | |
|
Multi-family
|
| | | | 1,473 | | | | | | 106,465 | | | | | | 107,938 | | |
|
Construction
|
| | | | — | | | | | | 775 | | | | | | 775 | | |
|
Commercial loans
|
| | | | 43,291 | | | | | | 15,458 | | | | | | 58,749 | | |
|
Residential real estate loans
|
| | | | 61,167 | | | | | | 38,767 | | | | | | 99,934 | | |
| Consumer loans: | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 207,604 | | | | | | — | | | | | | 207,604 | | |
|
Home equity
|
| | | | 1,063 | | | | | | 11,227 | | | | | | 12,290 | | |
|
Other consumer
|
| | | | 5,138 | | | | | | — | | | | | | 5,138 | | |
|
Total
|
| | | $ | 332,592 | | | | | $ | 575,949 | | | | | $ | 908,541 | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||||||||
| | | |
Number of
Loans |
| |
Owner
occupied |
| |
Non-owner
occupied |
| |
Balance
|
| |
Percent
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Commercial real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential investment properties
|
| | | | 62 | | | | | $ | 1,302 | | | | | $ | 26,236 | | | | | $ | 27,538 | | | | | | 6.59% | | |
|
Mixed use
|
| | | | 90 | | | | | | 22,553 | | | | | | 46,880 | | | | | | 69,433 | | | | | | 16.62% | | |
|
Auto dealer/car sales
|
| | | | 11 | | | | | | 38,222 | | | | | | — | | | | | | 38,222 | | | | | | 9.15% | | |
|
Office
|
| | | | 45 | | | | | | 9,964 | | | | | | 23,997 | | | | | | 33,961 | | | | | | 8.13% | | |
|
Retail
|
| | | | 29 | | | | | | 12,138 | | | | | | 74,296 | | | | | | 86,434 | | | | | | 20.69% | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||||||||
| | | |
Number of
Loans |
| |
Owner
occupied |
| |
Non-owner
occupied |
| |
Balance
|
| |
Percent
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Industrial/manufacturing/warehouse
|
| | | | 34 | | | | | | 25,306 | | | | | | 9,087 | | | | | | 34,393 | | | | | | 8.23% | | |
|
Hotel/motel/inn
|
| | | | 9 | | | | | | 7,174 | | | | | | 44,425 | | | | | | 51,599 | | | | | | 12.35% | | |
|
Restaurant
|
| | | | 22 | | | | | | 14,642 | | | | | | 2,881 | | | | | | 17,523 | | | | | | 4.19% | | |
|
Mobile home/park
|
| | | | 4 | | | | | | — | | | | | | 3,744 | | | | | | 3,744 | | | | | | 0.90% | | |
|
Self-storage facility
|
| | | | 6 | | | | | | 293 | | | | | | 11,342 | | | | | | 11,635 | | | | | | 2.78% | | |
|
Other commercial real estate
|
| | | | 37 | | | | | | 24,631 | | | | | | 18,695 | | | | | | 43,326 | | | | | | 10.37% | | |
|
Total commercial real estate loans
|
| | | | 349 | | | | | $ | 156,225 | | | | | $ | 261,583 | | | | | $ | 417,808 | | | | | | 100.00% | | |
| | |||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
| Non-accrual loans: | | | | | | | | | | | | | |
|
Commercial real estate loans:
|
| | | | | | | | | | | | |
|
Non-residential
|
| | | $ | 1,668 | | | | | $ | 1,869 | | |
|
Commercial loans
|
| | | | 22 | | | | | | 319 | | |
|
Residential real estate loans
|
| | | | 1,255 | | | | | | 1,182 | | |
|
Consumer loans:
|
| | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 740 | | | | | | 590 | | |
|
Home equity
|
| | | | — | | | | | | 174 | | |
|
Other consumer
|
| | | | 15 | | | | | | — | | |
|
Total
|
| | | $ | 3,700 | | | | | $ | 4,134 | | |
|
Real estate owned
|
| | | | — | | | | | | — | | |
|
Total non-performing assets
|
| | | $ | 3,700 | | | | | $ | 4,134 | | |
|
Total non-performing loans to total loans
|
| | | | 0.39% | | | | | | 0.42% | | |
|
Total non-performing loans to total assets
|
| | | | 0.28% | | | | | | 0.33% | | |
|
Total non-performing assets to total assets
|
| | | | 0.28% | | | | | | 0.33% | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Substandard
|
| | | $ | 6,470 | | | | | $ | 8,852 | | |
|
Doubtful
|
| | | | — | | | | | | 159 | | |
|
Loss
|
| | | | — | | | | | | — | | |
|
Total classified assets
|
| | | $ | 6,470 | | | | | $ | 9,011 | | |
|
Special mention
|
| | | $ | 23,626 | | | | | $ | 10,750 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Allowance for credit losses at beginning of period
|
| | | $ | 8,539 | | | | | $ | 8,124 | | |
|
Provision for loan losses
|
| | | | 1,750 | | | | | | 2,813 | | |
| Charge-offs: | | | | | | | | | | | | | |
|
Commercial real estate loans:
|
| | | | | | | | | | | | |
|
Non-residential
|
| | | | (629) | | | | | | (291) | | |
|
Commercial loans
|
| | | | (335) | | | | | | (608) | | |
|
Consumer loans:
|
| | | | | | | | | | | | |
|
Indirect automobile
|
| | | | (2,632) | | | | | | (3,626) | | |
|
Other consumer
|
| | | | (90) | | | | | | (201) | | |
|
Total charge-offs
|
| | | | (3,686) | | | | | | (4,726) | | |
| Recoveries: | | | | | | | | | | | | | |
|
Commercial loans
|
| | | | 4 | | | | | | 2 | | |
|
Consumer loans:
|
| | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 1,702 | | | | | | 2,233 | | |
|
Other consumer
|
| | | | 44 | | | | | | 93 | | |
|
Total recoveries
|
| | | | 1,750 | | | | | | 2,328 | | |
|
Net charge-offs
|
| | | | (1,936) | | | | | | (2,398) | | |
|
Allowance for credit losses at end of period
|
| | | $ | 8,353 | | | | | $ | 8,539 | | |
|
Allowance for credit losses to non-performing loans at end of period
|
| | | | 225.76% | | | | | | 206.56% | | |
|
Allowance for credit losses to total loans outstanding at end of period
|
| | | | 0.87% | | | | | | 0.88% | | |
|
Non-performing loans to total loans
|
| | | | 0.39% | | | | | | 0.42% | | |
|
Net charge-offs to average loans outstanding during period
|
| | | | 0.20% | | | | | | 0.24% | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Net charge-offs to average loans outstanding: | | | | | | | | | | | | | |
|
Commercial real estate loans:
|
| | | | | | | | | | | | |
|
Non-residential
|
| | | | (0.16)% | | | | | | (0.09)% | | |
|
Commercial loans
|
| | | | (0.36)% | | | | | | (0.68)% | | |
|
Consumer loans:
|
| | | | | | | | | | | | |
|
Indirect automobile
|
| | | | (0.36)% | | | | | | (0.40)% | | |
|
Other consumer
|
| | | | (0.66)% | | | | | | (1.30)% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Amount
|
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Commercial real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-residential
|
| | | $ | 3,142 | | | | | | 37.61% | | | | | | 43.61% | | | | | $ | 2,675 | | | | | | 31.33% | | | | | | 36.00% | | |
|
Multi-family
|
| | | | 490 | | | | | | 5.87 | | | | | | 11.26 | | | | | | 313 | | | | | | 3.67 | | | | | | 10.77 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | 0.94 | | | | | | — | | | | | | — | | | | | | 2.73 | | |
|
Commercial loans
|
| | | | 762 | | | | | | 9.12 | | | | | | 9.55 | | | | | | 684 | | | | | | 8.01 | | | | | | 9.39 | | |
|
Residential real estate loans
|
| | | | 739 | | | | | | 8.85 | | | | | | 10.45 | | | | | | 575 | | | | | | 6.73 | | | | | | 8.89 | | |
| Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 3,050 | | | | | | 36.51 | | | | | | 22.31 | | | | | | 4,133 | | | | | | 48.40 | | | | | | 30.33 | | |
|
Home equity
|
| | | | 90 | | | | | | 1.08 | | | | | | 1.28 | | | | | | 84 | | | | | | 0.98 | | | | | | 1.19 | | |
|
Other consumer
|
| | | | 80 | | | | | | 0.96 | | | | | | 0.60 | | | | | | 75 | | | | | | 0.88 | | | | | | 0.70 | | |
|
Total allowance
|
| | | $ | 8,353 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 8,539 | | | | | | 100.00% | | | | | | 100.00% | | |
| | | |
One Year or Less
|
| |
More than One Year
to Five Years |
| |
More than Five Years
to Ten Years |
| |
More than Ten Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |||||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | 2,007 | | | | | | 3.72% | | | | | $ | 33,685 | | | | | | 3.68% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | 35,692 | | | | | $ | 35,828 | | | | | | 3.68% | | |
|
Mortgage-backed securities – residential
|
| | | | 7 | | | | | | 3.43% | | | | | | 2,008 | | | | | | 2.70% | | | | | | 5,250 | | | | | | 2.67% | | | | | | 88,522 | | | | | | 2.94% | | | | | | 95,787 | | | | | | 88,980 | | | | | | 2.92% | | |
|
U.S. government agency securities
|
| | | | 11,932 | | | | | | 2.15% | | | | | | 6,609 | | | | | | 3.14% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | 18,541 | | | | | | 18,352 | | | | | | 2.50% | | |
|
Municipal securities
|
| | | | — | | | | | | —% | | | | | | 1,622 | | | | | | 1.91% | | | | | | 583 | | | | | | 2.10% | | | | | | — | | | | | | —% | | | | | | 2,205 | | | | | | 2,082 | | | | | | 1.96% | | |
|
Corporate bonds
|
| | | | — | | | | | | —% | | | | | | 3,509 | | | | | | 7.04% | | | | | | 13,800 | | | | | | 4.69% | | | | | | — | | | | | | —% | | | | | | 17,309 | | | | | | 16,589 | | | | | | 5.17% | | |
|
Other
|
| | | | — | | | | | | —% | | | | | | 587 | | | | | | 4.92% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | 587 | | | | | | 372 | | | | | | 4.92% | | |
|
Total
|
| | | $ | 13,946 | | | | | | 2.38% | | | | | $ | 48,020 | | | | | | 3.77% | | | | | $ | 19,633 | | | | | | 4.07% | | | | | $ | 88,522 | | | | | | 2.94% | | | | | $ | 170,121 | | | | | $ | 162,203 | | | | | | 3.26% | | |
| | | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Percent
|
| |
Average
Rate Paid |
| |
Average
Balance |
| |
Percent
|
| |
Average
Rate Paid |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Non-interest-bearing demand accounts
|
| | | $ | 236,431 | | | | | | 22.16% | | | | | | —% | | | | | $ | 242,603 | | | | | | 23.45% | | | | | | —% | | |
|
Interest-bearing demand accounts
|
| | | | 120,816 | | | | | | 11.32% | | | | | | 0.20% | | | | | | 124,061 | | | | | | 11.99% | | | | | | 0.14% | | |
|
Money market accounts
|
| | | | 222,719 | | | | | | 20.87% | | | | | | 2.62% | | | | | | 187,615 | | | | | | 18.13% | | | | | | 2.65% | | |
|
Savings accounts
|
| | | | 132,153 | | | | | | 12.38% | | | | | | 0.39% | | | | | | 141,189 | | | | | | 13.65% | | | | | | 0.36% | | |
|
Certificates of deposit
|
| | | | 355,027 | | | | | | 33.27% | | | | | | 3.89% | | | | | | 339,133 | | | | | | 32.78% | | | | | | 4.58% | | |
|
Total
|
| | | $ | 1,067,146 | | | | | | 100.00% | | | | | | 1.91% | | | | | $ | 1,034,601 | | | | | | 100.00% | | | | | | 2.05% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Uninsured deposits, per regulatory requirements
|
| | | $ | 310,010 | | | | | $ | 278,329 | | |
|
Less affiliate deposits
|
| | | | (7,939) | | | | | | (8,728) | | |
|
Collateralized deposits
|
| | | | — | | | | | | — | | |
|
Uninsured deposits, after exclusions
|
| | | $ | 302,071 | | | | | $ | 269,601 | | |
|
Available liquidity(1)
|
| | | $ | 714,214 | | | | | $ | 613,696 | | |
|
Uninsured deposits coverage
|
| | | | 236.4% | | | | | | 227.6% | | |
|
Uninsured deposits after exclusions as a percent of total deposits
|
| | | | 27.5% | | | | | | 26.4% | | |
|
Maturity Period
|
| |
Amount
|
| |||
| | | |
(In thousands)
|
| |||
|
Three months or less
|
| | | $ | 8,008 | | |
|
Over three through six months
|
| | | | 12,775 | | |
|
Over six through twelve months
|
| | | | 19,901 | | |
|
Over twelve months
|
| | | | 5,225 | | |
|
Total
|
| | | $ | 45,909 | | |
|
Name
|
| |
Position(s) Held With Rhinebeck Bancorp and/or
Rhinebeck Bank |
| |
Age
|
| |
Director
Since(1) |
| |
Current Term
Expires |
|
| Directors: | | | | | | | | | | | | | |
|
Donald E. Beeler, Jr.
|
| | Director | | |
65
|
| |
2019
|
| |
2028
|
|
|
Christopher W. Chestney
|
| | Director | | |
61
|
| |
2015
|
| |
2027
|
|
|
Freddimir Garcia
|
| | Director | | |
38
|
| |
2017
|
| |
2028
|
|
|
Steven Howell
|
| | Director | | |
65
|
| |
2020
|
| |
2026
|
|
|
William C. Irwin
|
| | Chairman of the Board | | |
67
|
| |
1996
|
| |
2026
|
|
|
Shannon Martin LaFrance
|
| | Director | | |
59
|
| |
2007
|
| |
2027
|
|
|
Sharon McGinnis
|
| | Director | | |
56
|
| |
2025
|
| |
2026
|
|
|
Nancy K. Patzwahl
|
| | Director | | |
59
|
| |
2025
|
| |
2027
|
|
|
Matthew J. Smith
|
| | President, Chief Executive Officer and Director | | |
42
|
| |
2025
|
| |
2026
|
|
| Executive Officers Who are Not Directors: | | | | | | | | | | | | | |
|
Jamie Bloom
|
| | Chief Operating Officer | | |
59
|
| |
N/A
|
| |
N/A
|
|
|
Philip Bronzi
|
| | First Senior Vice President, Commercial Market President and Head of Sales Innovation | | |
50
|
| |
N/A
|
| |
N/A
|
|
|
James McCardle
|
| | Chief Credit and Risk Officer | | |
60
|
| |
N/A
|
| |
N/A
|
|
|
Kevin Nihill
|
| | Chief Financial Officer and Treasurer | | |
50
|
| |
N/A
|
| |
N/A
|
|
|
Michael Vitale
|
| |
Executive Vice President, Head of Commercial Banking
|
| |
40
|
| |
N/A
|
| |
N/A
|
|
|
Director
|
| |
Audit
Committee |
| |
Compensation
Committee |
| |
Governance and
Nominating Committee |
|
|
Donald E. Beeler Jr.
|
| |
X
|
| |
X
|
| | | |
|
Christopher W. Chestney
|
| |
X
|
| | | | |
X*
|
|
|
Freddimir Garcia
|
| | | | |
X*
|
| |
X
|
|
|
Steven E. Howell
|
| |
X*
|
| |
X
|
| | | |
|
William C. Irwin**
|
| | | | | | | |
X
|
|
|
Shannon Martin LaFrance
|
| |
X
|
| | | | |
X
|
|
|
Sharon McGinnis
|
| | | | |
X
|
| |
X
|
|
|
Nancy K. Patzwahl
|
| |
X
|
| | | | | | |
|
Matthew J. Smith
|
| | | | | | | | | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Awards |
| |
Non-Equity
Incentive Plan Compensation(4) |
| |
Nonqualified
Deferred Compensation Earnings |
| |
All Other
Compensation(5) |
| |
Total
|
| ||||||||||||||||||||||||
|
Matthew J. Smith
President and Chief Executive Officer(1) |
| | | | 2025 | | | | | $ | 105,374 | | | | | $ | 100,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7 | | | | | $ | 205,381 | | |
|
Michael J. Quinn
Former President and Chief Executive Officer(2) |
| | | | 2025 | | | | | | 565,008 | | | | | | — | | | | | | — | | | | | | 159,332 | | | | | | 58,401 | | | | | | 52,335 | | | | | | 835,076 | | |
| | | | 2024 | | | | | | 565,008 | | | | | | — | | | | | | — | | | | | | 22,600 | | | | | | 55,936 | | | | | | 45,076 | | | | | | 688,620 | | | ||
| | | | 2023 | | | | | | 543,277 | | | | | | — | | | | | | — | | | | | | 21,731 | | | | | | 53,575 | | | | | | 42,621 | | | | | | 661,204 | | | ||
|
Jamie J. Bloom
Chief Operating Officer |
| | | | 2025 | | | | | | 403,741 | | | | | | — | | | | | | — | | | | | | 139,194 | | | | | | — | | | | | | 34,216 | | | | | | 577,151 | | |
| | | | 2024 | | | | | | 391,981 | | | | | | — | | | | | | — | | | | | | 11,759 | | | | | | — | | | | | | 27,975 | | | | | | 431,715 | | | ||
| | | | 2023 | | | | | | 376,905 | | | | | | — | | | | | | — | | | | | | 11,307 | | | | | | — | | | | | | 23,856 | | | | | | 412,068 | | | ||
|
Kevin Nihill
Chief Financial Officer(3) |
| | | | 2025 | | | | | | 370,800 | | | | | | — | | | | | | — | | | | | | 127,837 | | | | | | — | | | | | | 18,135 | | | | | | 516,772 | | |
| | | | 2024 | | | | | | 173,207 | | | | | | 100,000 | | | | | | 119,100 | | | | | | — | | | | | | — | | | | | | 3,462 | | | | | | 395,769 | | | ||
|
Officer
|
| |
Perquisites
|
| |
ESOP and 401(k)
Plan Match |
| |
Split
Dollar(c) |
| |
Total
|
| ||||||||||||
|
Matthew J. Smith
|
| | | $ | —(a) | | | | | $ | — | | | | | $ | 7 | | | | | $ | 7 | | |
|
Michael J. Quinn
|
| | | | 16,417(b) | | | | | | 33,909 | | | | | | 2,009 | | | | | | 52,335 | | |
|
Jamie J. Bloom
|
| | | | —(a) | | | | | | 33,380 | | | | | | 836 | | | | | | 34,216 | | |
|
Kevin Nihill
|
| | | | —(a) | | | | | | 17,928 | | | | | | 207 | | | | | | 18,135 | | |
| | | | | | |
Outstanding Equity Awards at Fiscal Year End December 31, 2025
|
| |||||||||||||||||||||||||||||||||
| | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of
securities underlying unexercised options Exercisable |
| |
Number of
securities underlying unexercised options Unexercisable |
| |
Option
exercise price |
| |
Option
expiration date |
| |
Number of
shares of stock that have not vested |
| |
Market value of
shares of stock that have not vested |
| ||||||||||||||||||
|
Jamie J. Bloom
|
| |
8/25/2020
|
| | | | 28,000 | | | | | | — | | | | | $ | 6.57 | | | | | | 8/25/2030 | | | | | | — | | | | | $ | — | | |
|
Kevin Nihill
|
| |
7/9/2024
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000(1) | | | | | | 120,200(2) | | |
|
Officer
|
| |
Minimum
|
| |
Maximum
|
| ||||||
|
Michael J. Quinn
|
| | | | 0% | | | | | | 60% | | |
|
Jamie J. Bloom
|
| | | | 0% | | | | | | 50% | | |
|
Kevin Nihill
|
| | | | 0% | | | | | | 50% | | |
|
Officer
|
| |
Annual Incentive Award
Paid Immediately |
| |
Deferred Bonus
Credited to LTIP |
| |
Total Annual Incentive
Award Earned |
| |||||||||
|
Michael J. Quinn
|
| | | $ | 95,599 | | | | | $ | 63,733 | | | | | $ | 159,332 | | |
|
Jamie J. Bloom
|
| | | | 83,516 | | | | | | 55,678 | | | | | | 139,194 | | |
|
Kevin Nihill
|
| | | | 76,702 | | | | | | 51,135 | | | | | | 127,837 | | |
| | | |
Fees Earned or
Paid in Cash |
| |
Option
Awards(1) |
| |
Total
|
| |||||||||
|
Donald E. Beeler Jr.
|
| | | $ | 69,500 | | | | | $ | — | | | | | $ | 69,500 | | |
|
Christopher W. Chestney
|
| | | | 71,375 | | | | | | — | | | | | | 71,375 | | |
|
Freddimir Garcia
|
| | | | 70,250 | | | | | | — | | | | | | 70,250 | | |
|
Steven Howell
|
| | | | 77,250 | | | | | | — | | | | | | 77,250 | | |
|
William C. Irwin
|
| | | | 88,125 | | | | | | — | | | | | | 88,125 | | |
|
Shannon Martin LaFrance
|
| | | | 72,183 | | | | | | — | | | | | | 72,183 | | |
|
Suzanne Rhulen Loughlin(2)
|
| | | | 66,750 | | | | | | — | | | | | | 66,750 | | |
|
Sharon McGinnis(3)
|
| | | | 48,938 | | | | | | — | | | | | | 48,938 | | |
|
Nancy Patzwahl(3)
|
| | | | 50,250 | | | | | | — | | | | | | 50,250 | | |
| |
Share Price
|
| |
263,500 Shares
Awarded at Minimum of Offering Range |
| |
310,000 Shares
Awarded at Midpoint of Offering Range |
| |
356,500 Shares Awarded
at Maximum of Offering Range |
| |||||||||
| |
$ 8.00
|
| | | $ | 2,108,000 | | | | | $ | 2,480,000 | | | | | $ | 2,852,000 | | |
| |
10.00
|
| | | | 2,635,000 | | | | | | 3,100,000 | | | | | | 3,565,000 | | |
| |
12.00
|
| | | | 3,162,000 | | | | | | 3,720,000 | | | | | | 4,278,000 | | |
| |
14.00
|
| | | | 3,689,000 | | | | | | 4,340,000 | | | | | | 4,991,000 | | |
|
Exercise Price
|
| |
Grant-Date Fair
Value Per Option |
| |
658,750 Options at
Minimum of Offering Range |
| |
775,000 Options at
Midpoint of Offering Range |
| |
891,250 Options at
Maximum of Offering Range |
| ||||||||||||
|
$ 8.00
|
| | | $ | 2.69 | | | | | $ | 1,772,038 | | | | | $ | 2,084,750 | | | | | $ | 2,397,463 | | |
|
10.00
|
| | | | 3.36 | | | | | | 2,213,400 | | | | | | 2,604,000 | | | | | | 2,994,600 | | |
|
12.00
|
| | | | 4.03 | | | | | | 2,654,763 | | | | | | 3,123,250 | | | | | | 3,591,738 | | |
|
14.00
|
| | | | 4.70 | | | | | | 3,096,125 | | | | | | 3,642,500 | | | | | | 4,188,875 | | |
| | | |
Number of
Shares(1) |
| |
Percent
Outstanding(2) |
| ||||||
| 5% Beneficial Owners: | | | | | | | | | | | | | |
|
Rhinebeck Bancorp, MHC
2 Jefferson Plaza Poughkeepsie, New York 12601 |
| | | | 6,345,975 | | | | | | 56.8% | | |
|
M3 Partners, LP(3)
2070 E 2100 S, Suite 250 Salt Lake City, UT 84109 |
| | | | 1,053,369 | | | | | | 9.4% | | |
| Directors: | | | | | | | | | | | | | |
|
Donald E. Beeler, Jr.
|
| | | | 17,952(4) | | | | | | * | | |
|
Christopher W. Chestney
|
| | | | 39,876(5) | | | | | | * | | |
|
Freddimir Garcia
|
| | | | 19,539(4) | | | | | | * | | |
|
Steven Howell
|
| | | | 26,365(4) | | | | | | * | | |
|
William C. Irwin
|
| | | | 38,573(6) | | | | | | * | | |
|
Shannon Martin LaFrance
|
| | | | 38,093(4) | | | | | | * | | |
|
Sharon McGinnis
|
| | | | — | | | | | | * | | |
|
Nancy K. Patzwahl
|
| | | | — | | | | | | * | | |
|
Matthew J. Smith
|
| | | | 176 | | | | | | * | | |
| Executive Officers Who Are Not Directors: | | | | | | | | | | | | | |
|
Jamie J. Bloom
|
| | | | 33,444(7) | | | | | | * | | |
|
Kevin Nihill
|
| | | | 15,532(8) | | | | | | * | | |
|
All directors and executive officers as a group (16 persons)
|
| | | | 351,074(9) | | | | | | 3.1% | | |
|
Name of Beneficial Owner
|
| |
Number of Exchange
Shares to Be Held(1) |
| |
Proposed Purchases of
Stock in the Offering(2) |
| |
Total Common Stock to be Held at
Minimum of Offering Range(1)(3) |
| |||||||||||||||||||||
| |
Number of
Shares |
| |
Percentage of
Shares Outstanding |
| ||||||||||||||||||||||||||
| |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||
|
Donald E. Beeler, Jr.
|
| | | | 18,610 | | | | | | 500 | | | | | $ | 5,000 | | | | | | 19,110 | | | | | | * | | |
|
Christopher W. Chestney
|
| | | | 41,339 | | | | | | 5,000 | | | | | | 50,000 | | | | | | 46,339 | | | | | | * | | |
|
Freddimir Garcia
|
| | | | 20,256 | | | | | | 500 | | | | | | 5,000 | | | | | | 20,756 | | | | | | * | | |
|
Steven Howell
|
| | | | 27,332 | | | | | | 15,000 | | | | | | 150,000 | | | | | | 42,332 | | | | | | * | | |
|
William C. Irwin
|
| | | | 39,988 | | | | | | 10,000 | | | | | | 100,000 | | | | | | 49,988 | | | | | | * | | |
|
Shannon Martin LaFrance
|
| | | | 39,491 | | | | | | 3,000 | | | | | | 30,000 | | | | | | 42,491 | | | | | | * | | |
|
Sharon McGinnis
|
| | | | — | | | | | | 1,000 | | | | | | 10,000 | | | | | | 1,000 | | | | | | * | | |
|
Nancy K. Patzwahl
|
| | | | — | | | | | | 10,000 | | | | | | 100,000 | | | | | | 10,000 | | | | | | * | | |
|
Matthew J. Smith
|
| | | | 182 | | | | | | 12,500 | | | | | | 125,000 | | | | | | 12,682 | | | | | | * | | |
|
Jamie J. Bloom
|
| | | | 34,671 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 35,671 | | | | | | * | | |
|
Kevin Nihill
|
| | | | 16,102 | | | | | | 10,000 | | | | | | 100,000 | | | | | | 26,102 | | | | | | * | | |
|
All officers and directors as a group
(16 persons) |
| | | | 363,953 | | | | | | 92,500 | | | | | $ | 925,000 | | | | | | 456,453 | | | | | | 3.89% | | |
| | | |
Shares to be
Sold in This Offering |
| |
New Shares of Rhinebeck
Bancorp to be Issued for Current Shares of Rhinebeck Bancorp |
| |
Total Shares of
Common Stock to be Issued in Exchange and Offering |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Minimum
|
| | | | 6,587,500 | | | | | | 57.0% | | | | | | 4,971,197 | | | | | | 43.0% | | | | | | 11,558,697 | | | | | | 1.0367 | | | | | $ | 10.37 | | | | | $ | 17.25 | | | | | | 103 | | |
|
Midpoint
|
| | | | 7,750,000 | | | | | | 57.0% | | | | | | 5,848,467 | | | | | | 43.0% | | | | | | 13,598,467 | | | | | | 1.2197 | | | | | | 12.20 | | | | | | 18.20 | | | | | | 121 | | |
|
Maximum
|
| | | | 8,912,500 | | | | | | 57.0% | | | | | | 6,725,738 | | | | | | 43.0% | | | | | | 15,638,238 | | | | | | 1.4026 | | | | | | 14.03 | | | | | | 19.15 | | | | | | 140 | | |
| | | |
Price-to-earnings
multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
Rhinebeck Bancorp (on a pro forma basis, assuming completion of the conversion)
|
| | | | | | | | | | | | | | | | | | |
|
Minimum
|
| | | | 10.66x | | | | | | 59.38% | | | | | | 60.10% | | |
|
Midpoint
|
| | | | 12.40x | | | | | | 66.27% | | | | | | 67.02% | | |
|
Maximum
|
| | | | 14.10x | | | | | | 72.46% | | | | | | 73.26% | | |
|
Valuation of peer group companies, all of which are fully converted (on a historical basis):
|
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 15.79x | | | | | | 94.26% | | | | | | 100.44% | | |
|
Median
|
| | | | 14.46x | | | | | | 95.80% | | | | | | 98.30% | | |
RHINEBECK BANCORP
December 31, 2025 and 2024
| | | |
Page
|
| |||
|
Report of Independent Registered Public Accounting Firm (PCAOB ID 392)
|
| | | | F-2 | | |
| Consolidated Financial Statements | | | | | | | |
|
Consolidated Statements of Financial Condition
|
| | | | F-4 | | |
|
Consolidated Statements of Income
|
| | | | F-5 | | |
|
Consolidated Statements of Comprehensive Income
|
| | | | F-6 | | |
|
Consolidated Statements of Changes in Stockholders’ Equity
|
| | | | F-7 | | |
|
Consolidated Statements of Cash Flows
|
| | | | F-8 | | |
|
Notes to Consolidated Financial Statements
|
| | | | F-9 | | |
Rhinebeck Bancorp, Inc.
Boston, Massachusetts
March 13, 2026
(In thousands, except share and per share data)
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Assets
|
| | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 16,918 | | | | | $ | 18,561 | | |
|
Federal funds sold
|
| | | | 83,157 | | | | | | 18,309 | | |
|
Interest-bearing depository accounts
|
| | | | 1,911 | | | | | | 614 | | |
|
Total cash and cash equivalents
|
| | | | 101,986 | | | | | | 37,484 | | |
|
Available-for-sale securities (at fair value)
|
| | | | 162,203 | | | | | | 159,947 | | |
|
Loans receivable (net of allowance for credit losses of $8,353 and $8,539, respectively)
|
| | | | 953,385 | | | | | | 971,779 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,957 | | | | | | 3,960 | | |
|
Accrued interest receivable
|
| | | | 4,882 | | | | | | 4,435 | | |
|
Cash surrender value of life insurance
|
| | | | 30,996 | | | | | | 30,193 | | |
|
Deferred tax assets (net of valuation allowance of $809 and $1,336, respectively)
|
| | | | 4,941 | | | | | | 8,114 | | |
|
Premises and equipment, net
|
| | | | 13,621 | | | | | | 14,105 | | |
|
Goodwill
|
| | | | 2,235 | | | | | | 2,235 | | |
|
Intangible assets, net
|
| | | | 106 | | | | | | 166 | | |
|
Other assets
|
| | | | 25,454 | | | | | | 23,347 | | |
|
Total assets
|
| | | $ | 1,301,766 | | | | | $ | 1,255,765 | | |
|
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | |
| Deposits | | | | | | | | | | | | | |
|
Non-interest bearing
|
| | | $ | 227,272 | | | | | $ | 238,126 | | |
|
Interest bearing
|
| | | | 870,068 | | | | | | 782,657 | | |
|
Total deposits
|
| | | | 1,097,340 | | | | | | 1,020,783 | | |
|
Mortgagors’ escrow accounts
|
| | | | 9,399 | | | | | | 9,425 | | |
|
Advances from the Federal Home Loan Bank
|
| | | | 25,153 | | | | | | 69,773 | | |
|
Subordinated debt
|
| | | | 5,155 | | | | | | 5,155 | | |
|
Accrued expenses and other liabilities
|
| | | | 27,867 | | | | | | 28,796 | | |
|
Total liabilities
|
| | | | 1,164,914 | | | | | | 1,133,932 | | |
| Stockholders’ Equity | | | | | | | | | | | | | |
|
Preferred stock (par value $0.01 per share; 5,000,000 authorized, no shares issued)
|
| | | | — | | | | | | — | | |
|
Common stock (par value $0.01; authorized 25,000,000; issued and outstanding 11,141,033 and 11,094,828 at December 31, 2025 and 2024, respectively)
|
| | | | 112 | | | | | | 111 | | |
|
Additional paid-in capital
|
| | | | 45,710 | | | | | | 45,946 | | |
|
Unearned common stock held by the employee stock ownership plan
|
| | | | (2,837) | | | | | | (3,055) | | |
|
Retained earnings
|
| | | | 101,797 | | | | | | 91,766 | | |
| Accumulated other comprehensive loss: | | | | | | | | | | | | | |
|
Net unrealized loss on available-for-sale securities, net of taxes
|
| | | | (6,255) | | | | | | (10,480) | | |
|
Defined benefit pension plan, net of taxes
|
| | | | (1,675) | | | | | | (2,455) | | |
|
Total accumulated other comprehensive loss
|
| | | | (7,930) | | | | | | (12,935) | | |
|
Total stockholders’ equity
|
| | | | 136,852 | | | | | | 121,833 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 1,301,766 | | | | | $ | 1,255,765 | | |
(In thousands, except share and per share data)
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Interest and Dividend Income | | | | | | | | | | | | | |
|
Interest and fees on loans
|
| | | $ | 61,157 | | | | | $ | 57,835 | | |
|
Interest and dividends on securities
|
| | | | 5,110 | | | | | | 4,274 | | |
|
Other interest income
|
| | | | 2,606 | | | | | | 1,113 | | |
|
Total interest and dividend income
|
| | | | 68,873 | | | | | | 63,222 | | |
| Interest Expense | | | | | | | | | | | | | |
|
Interest expense on deposits
|
| | | | 20,517 | | | | | | 21,294 | | |
|
Interest expense on borrowings
|
| | | | 1,963 | | | | | | 4,233 | | |
|
Total interest expense
|
| | | | 22,480 | | | | | | 25,527 | | |
|
Net interest income
|
| | | | 46,393 | | | | | | 37,695 | | |
|
Provision for Credit Losses
|
| | | | 1,659 | | | | | | 2,800 | | |
|
Net interest income after provision for credit losses
|
| | | | 44,734 | | | | | | 34,895 | | |
| Non-interest Income (Loss) | | | | | | | | | | | | | |
|
Service charges on deposit accounts
|
| | | | 2,984 | | | | | | 3,002 | | |
|
Net realized loss on sales of securities
|
| | | | — | | | | | | (16,041) | | |
|
Net gain on sales of loans
|
| | | | 252 | | | | | | 160 | | |
|
Increase in cash surrender value of life insurance
|
| | | | 780 | | | | | | 751 | | |
|
Net gain from sale of other real estate owned
|
| | | | — | | | | | | 4 | | |
|
Net gain (loss) on disposal of premises and equipment
|
| | | | 9 | | | | | | (18) | | |
|
Gain on life insurance
|
| | | | — | | | | | | 413 | | |
|
Investment advisory income
|
| | | | 1,510 | | | | | | 1,532 | | |
|
Other
|
| | | | 1,436 | | | | | | 1,213 | | |
|
Total non-interest income (loss)
|
| | | | 6,971 | | | | | | (8,984) | | |
| Non-interest Expense | | | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 21,614 | | | | | | 20,372 | | |
|
Occupancy
|
| | | | 4,357 | | | | | | 4,266 | | |
|
Data processing
|
| | | | 2,186 | | | | | | 2,041 | | |
|
Professional fees
|
| | | | 1,807 | | | | | | 1,930 | | |
|
Marketing
|
| | | | 859 | | | | | | 588 | | |
|
FDIC deposit insurance and other insurance
|
| | | | 1,042 | | | | | | 1,105 | | |
|
Amortization of intangible assets
|
| | | | 60 | | | | | | 80 | | |
|
Other
|
| | | | 7,095 | | | | | | 6,466 | | |
|
Total non-interest expense
|
| | | | 39,020 | | | | | | 36,848 | | |
|
Net income (loss) before income taxes
|
| | | | 12,685 | | | | | | (10,937) | | |
|
Net Provision (Benefit) for Income Taxes
|
| | | | 2,640 | | | | | | (2,317) | | |
|
Net income (loss)
|
| | | $ | 10,045 | | | | | $ | (8,620) | | |
|
Earnings (loss) per common share:
|
| | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.93 | | | | | $ | (0.80) | | |
|
Diluted
|
| | | $ | 0.92 | | | | | $ | (0.80) | | |
|
Weighted average shares outstanding, basic
|
| | | | 10,806,021 | | | | | | 10,757,750 | | |
|
Weighted average shares outstanding, diluted
|
| | | | 10,957,428 | | | | | | 10,757,750 | | |
(Dollars in thousands)
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net Income (Loss)
|
| | | $ | 10,045 | | | | | $ | (8,620) | | |
| Other Comprehensive Income | | | | | | | | | | | | | |
|
Unrealized holding gains arising during the period
|
| | | | 5,348 | | | | | | 3,702 | | |
|
Reclassification adjustment for (gains) or losses included in net realized gains or losses on sales of
securities on the consolidated statements of income |
| | | | — | | | | | | 16,041 | | |
|
Net unrealized gains on available for sale securities
|
| | | | 5,348 | | | | | | 19,743 | | |
|
Tax effect
|
| | | | (1,123) | | | | | | (4,146) | | |
|
Unrealized gains on available for sale securities, net of tax
|
| | | | 4,225 | | | | | | 15,597 | | |
| Defined benefit pension plan: | | | | | | | | | | | | | |
|
Actuarial gains arising during the period
|
| | | | 840 | | | | | | 925 | | |
|
Reclassification adjustment for amortization of net actuarial loss
|
| | | | 147 | | | | | | 298 | | |
|
Total
|
| | | | 987 | | | | | | 1,223 | | |
|
Tax effect
|
| | | | (207) | | | | | | (257) | | |
|
Defined benefit pension plan gains, net of tax
|
| | | | 780 | | | | | | 966 | | |
|
Other comprehensive income:
|
| | | | 5,005 | | | | | | 16,563 | | |
|
Total Comprehensive Income
|
| | | $ | 15,050 | | | | | $ | 7,943 | | |
(Dollars in thousands)
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Unearned
Common Stock Held by the ESOP |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| ||||||||||||||||||
|
Balance at December 31, 2023
|
| | | $ | 111 | | | | | $ | 45,959 | | | | | $ | (3,273) | | | | | $ | 100,386 | | | | | $ | (29,498) | | | | | $ | 113,685 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,620) | | | | | | — | | | | | | (8,620) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,563 | | | | | | 16,563 | | |
|
ESOP shares committed to be allocated
|
| | | | — | | | | | | (32) | | | | | | 218 | | | | | | — | | | | | | — | | | | | | 186 | | |
|
Share-based compensation expense
|
| | | | — | | | | | | 19 | | | | | | — | | | | | | — | | | | | | — | | | | | | 19 | | |
|
Balance at December 31, 2024
|
| | | $ | 111 | | | | | $ | 45,946 | | | | | $ | (3,055) | | | | | $ | 91,766 | | | | | $ | (12,935) | | | | | $ | 121,833 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,045 | | | | | | — | | | | | | 10,045 | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,005 | | | | | | 5,005 | | |
|
ESOP shares committed to be allocated
|
| | | | — | | | | | | 25 | | | | | | 218 | | | | | | — | | | | | | — | | | | | | 243 | | |
|
Share-based compensation expense
|
| | | | — | | | | | | 39 | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | |
|
Exercise of options (154,100 shares)
|
| | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Share redemption for tax withholding (99,787 shares)
|
| | | | — | | | | | | (218) | | | | | | — | | | | | | — | | | | | | — | | | | | | (218) | | |
|
Repurchase of common stock (8,108
shares) |
| | | | — | | | | | | (81) | | | | | | — | | | | | | (14) | | | | | | — | | | | | | (95) | | |
|
Balance at December 31, 2025
|
| | | $ | 112 | | | | | $ | 45,710 | | | | | $ | (2,837) | | | | | $ | 101,797 | | | | | $ | (7,930) | | | | | $ | 136,852 | | |
(Dollars in thousands, except share and per share data)
| | | |
Years Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash Flows from Operating Activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 10,045 | | | | | $ | (8,620) | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Amortization and accretion of premiums and discounts on investments, net
|
| | | | (158) | | | | | | 45 | | |
|
Net realized loss on sales of securities
|
| | | | — | | | | | | 16,041 | | |
|
Net realized gain on sale of other real estate owned
|
| | | | — | | | | | | (4) | | |
|
Provision for credit losses
|
| | | | 1,659 | | | | | | 2,800 | | |
|
Loans originated for sale
|
| | | | (7,562) | | | | | | (6,757) | | |
|
Proceeds from sale of loans
|
| | | | 7,814 | | | | | | 7,825 | | |
|
Net gain on sale of loans
|
| | | | (252) | | | | | | (160) | | |
|
Amortization of intangible assets
|
| | | | 60 | | | | | | 80 | | |
|
Depreciation and amortization
|
| | | | 1,298 | | | | | | 1,343 | | |
|
Net (gain) loss from disposal of premises and equipment
|
| | | | (9) | | | | | | 18 | | |
|
Deferred income tax expense (benefit)
|
| | | | 1,842 | | | | | | (2,581) | | |
|
Increase in cash surrender value of insurance
|
| | | | (780) | | | | | | (751) | | |
|
Gain on life insurance
|
| | | | — | | | | | | (413) | | |
|
Net (increase) decrease in accrued interest receivable
|
| | | | (447) | | | | | | 181 | | |
|
Expense of earned ESOP shares
|
| | | | 243 | | | | | | 186 | | |
|
Share-based compensation expense
|
| | | | 39 | | | | | | 19 | | |
|
Net increase in other assets
|
| | | | (2,107) | | | | | | (4,280) | | |
|
Net increase in accrued expenses and other liabilities
|
| | | | 58 | | | | | | 3,498 | | |
|
Net cash provided by operating activities
|
| | | | 11,743 | | | | | | 8,470 | | |
| Cash Flows from Investing Activities | | | | | | | | | | | | | |
|
Proceeds from sales and calls of securities
|
| | | | 500 | | | | | | 74,987 | | |
|
Proceeds from maturities and principal repayments of securities
|
| | | | 51,744 | | | | | | 32,137 | | |
|
Purchases of securities
|
| | | | (48,994) | | | | | | (71,429) | | |
|
Net purchases of FHLB Stock
|
| | | | 2,003 | | | | | | 2,554 | | |
|
Net decrease in loans
|
| | | | 16,736 | | | | | | 33,364 | | |
|
Purchases of bank owned life insurance
|
| | | | (23) | | | | | | (23) | | |
|
Purchases of bank premises and equipment
|
| | | | (850) | | | | | | (791) | | |
|
Proceeds from disposal of premises and equipment
|
| | | | 45 | | | | | | 2,892 | | |
|
Net proceeds from life insurance
|
| | | | — | | | | | | 1,025 | | |
|
Proceeds from sale of other real estate owned
|
| | | | — | | | | | | 29 | | |
|
Net cash provided by investing activities
|
| | | | 21,161 | | | | | | 74,745 | | |
| Cash Flows from Financing Activities | | | | | | | | | | | | | |
|
Net increase (decrease) in demand deposits, NOW, money market and savings accounts
|
| | | | 37,256 | | | | | | (29,313) | | |
|
Net increase in time deposits
|
| | | | 39,301 | | | | | | 19,593 | | |
|
Net (decrease) increase in mortgagors’ escrow accounts
|
| | | | (26) | | | | | | 151 | | |
|
Net decrease in short-term debt
|
| | | | (44,836) | | | | | | (33,550) | | |
|
Net increase (decrease) in long-term debt
|
| | | | 216 | | | | | | (24,741) | | |
|
Share redemption for tax withholding
|
| | | | (218) | | | | | | — | | |
|
Stock repurchase
|
| | | | (95) | | | | | | — | | |
|
Net cash provided by (used in) financing activities
|
| | | | 31,598 | | | | | | (67,860) | | |
|
Net increase in cash and cash equivalents
|
| | | | 64,502 | | | | | | 15,355 | | |
| Cash and Cash Equivalents | | | | | | | | | | | | | |
|
Beginning balance
|
| | | | 37,484 | | | | | | 22,129 | | |
|
Ending balance
|
| | | $ | 101,986 | | | | | $ | 37,484 | | |
| Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
|
Cash paid for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | 22,349 | | | | | $ | 26,078 | | |
|
Income taxes
|
| | | $ | 603 | | | | | $ | 874 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31, 2025
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
|
U.S. Treasury securities
|
| | | $ | 35,692 | | | | | $ | 147 | | | | | $ | (11) | | | | | $ | 35,828 | | |
|
U.S. government agency mortgage-backed securities – residential
|
| | | | 95,787 | | | | | | 80 | | | | | | (6,887) | | | | | | 88,980 | | |
|
U.S. government agency securities
|
| | | | 18,541 | | | | | | 9 | | | | | | (198) | | | | | | 18,352 | | |
|
Municipal securities(1)
|
| | | | 2,205 | | | | | | — | | | | | | (123) | | | | | | 2,082 | | |
|
Corporate bonds
|
| | | | 17,309 | | | | | | 38 | | | | | | (758) | | | | | | 16,589 | | |
|
Other
|
| | | | 587 | | | | | | — | | | | | | (215) | | | | | | 372 | | |
|
Total
|
| | | $ | 170,121 | | | | | $ | 274 | | | | | $ | (8,192) | | | | | $ | 162,203 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Unrealized
Losses |
| |
Fair Value
|
| ||||||||||||
|
U.S. Treasury securities
|
| | | $ | 29,841 | | | | | $ | 6 | | | | | $ | (154) | | | | | $ | 29,693 | | |
|
U.S. government agency mortgage-backed securities – residential
|
| | | | 103,948 | | | | | | — | | | | | | (10,456) | | | | | | 93,492 | | |
|
U.S. government agency securities
|
| | | | 22,010 | | | | | | — | | | | | | (844) | | | | | | 21,166 | | |
|
Municipal securities(1)
|
| | | | 2,717 | | | | | | — | | | | | | (224) | | | | | | 2,493 | | |
|
Corporate bonds
|
| | | | 14,054 | | | | | | — | | | | | | (1,471) | | | | | | 12,583 | | |
|
Other
|
| | | | 642 | | | | | | — | | | | | | (122) | | | | | | 520 | | |
|
Total
|
| | | $ | 173,212 | | | | | $ | 6 | | | | | $ | (13,271) | | | | | $ | 159,947 | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||||||||||||||
| | | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
|
U.S. Treasury securities
|
| | | $ | 12,909 | | | | | $ | (11) | | | | | $ | — | | | | | $ | — | | | | | $ | 12,909 | | | | | $ | (11) | | |
|
U.S. government agency mortgage-backed securities – residential
|
| | | | 9,846 | | | | | | (24) | | | | | | 64,740 | | | | | | (6,863) | | | | | | 74,586 | | | | | | (6,887) | | |
|
U.S. government agency securities
|
| | | | — | | | | | | — | | | | | | 11,803 | | | | | | (198) | | | | | | 11,803 | | | | | | (198) | | |
|
Municipal securities
|
| | | | — | | | | | | — | | | | | | 1,997 | | | | | | (123) | | | | | | 1,997 | | | | | | (123) | | |
|
Corporate bonds
|
| | | | 1,235 | | | | | | (14) | | | | | | 12,570 | | | | | | (744) | | | | | | 13,805 | | | | | | (758) | | |
|
Other
|
| | | | 352 | | | | | | (215) | | | | | | — | | | | | | — | | | | | | 352 | | | | | | (215) | | |
|
Total
|
| | | $ | 24,342 | | | | | $ | (264) | | | | | $ | 91,110 | | | | | $ | (7,928) | | | | | $ | 115,452 | | | | | $ | (8,192) | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| | | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
|
U.S. Treasury securities
|
| | | $ | 9,957 | | | | | $ | (22) | | | | | $ | 4,866 | | | | | $ | (132) | | | | | $ | 14,823 | | | | | $ | (154) | | |
|
U.S. government agency mortgage-backed securities – residential
|
| | | | 44,577 | | | | | | (1,074) | | | | | | 48,915 | | | | | | (9,382) | | | | | | 93,492 | | | | | | (10,456) | | |
|
U.S. government agency securities
|
| | | | — | | | | | | — | | | | | | 21,166 | | | | | | (844) | | | | | | 21,166 | | | | | | (844) | | |
|
Municipal securities
|
| | | | — | | | | | | — | | | | | | 2,493 | | | | | | (224) | | | | | | 2,493 | | | | | | (224) | | |
|
Corporate bonds
|
| | | | — | | | | | | — | | | | | | 12,583 | | | | | | (1,471) | | | | | | 12,583 | | | | | | (1,471) | | |
|
Other
|
| | | | — | | | | | | — | | | | | | 497 | | | | | | (122) | | | | | | 497 | | | | | | (122) | | |
|
Total
|
| | | $ | 54,534 | | | | | $ | (1,096) | | | | | $ | 90,520 | | | | | $ | (12,175) | | | | | $ | 145,054 | | | | | $ | (13,271) | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
| Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Within 1 year
|
| | | $ | 13,939 | | | | | $ | 13,850 | | | | | $ | 34,394 | | | | | $ | 34,056 | | |
|
After 1 but within 5 years
|
| | | | 45,425 | | | | | | 45,358 | | | | | | 20,901 | | | | | | 20,113 | | |
|
After 5 but within 10 years
|
| | | | 14,383 | | | | | | 13,643 | | | | | | 13,327 | | | | | | 11,766 | | |
|
After 10 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Maturities
|
| | | | 73,747 | | | | | | 72,851 | | | | | | 68,622 | | | | | | 65,935 | | |
|
Mortgage-backed securities
|
| | | | 95,787 | | | | | | 88,980 | | | | | | 103,948 | | | | | | 93,492 | | |
|
Other
|
| | | | 587 | | | | | | 372 | | | | | | 642 | | | | | | 520 | | |
|
Total
|
| | | $ | 170,121 | | | | | $ | 162,203 | | | | | $ | 173,212 | | | | | $ | 159,947 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Commercial real estate loans: | | | | | | | | | | | | | |
|
Non-residential
|
| | | $ | 417,808 | | | | | $ | 350,962 | | |
|
Multi-family
|
| | | | 107,938 | | | | | | 105,030 | | |
|
Construction
|
| | | | 8,982 | | | | | | 26,611 | | |
|
Commercial and industrial loans
|
| | | | 91,526 | | | | | | 91,517 | | |
|
Residential real estate loans
|
| | | | 100,086 | | | | | | 86,651 | | |
| Consumer loans: | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 213,802 | | | | | | 295,669 | | |
|
Home equity
|
| | | | 12,290 | | | | | | 11,656 | | |
|
Other consumer
|
| | | | 5,733 | | | | | | 6,830 | | |
|
Total gross loans
|
| | | | 958,165 | | | | | | 974,926 | | |
|
Dealer reserves
|
| | | | 3,573 | | | | | | 5,392 | | |
|
Allowance for credit losses
|
| | | | (8,353) | | | | | | (8,539) | | |
|
Total net loans
|
| | | $ | 953,385 | | | | | $ | 971,779 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Loans by Origination Year
|
| |
Revolving
Loans Amortized Cost |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| ||||||||||||||||||||||||||||||
| Commercial construction | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 2,037 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,037 | | |
|
Watch
|
| | | | 775 | | | | | | 6,170 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,945 | | |
|
Total commercial construction
|
| | | | 2,812 | | | | | | 6,170 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,982 | | |
| Commercial non-residential | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 63,489 | | | | | $ | 44,835 | | | | | $ | 36,178 | | | | | $ | 34,652 | | | | | $ | 25,438 | | | | | $ | 74,392 | | | | | $ | — | | | | | $ | 278,984 | | |
|
Watch
|
| | | | 16,602 | | | | | | 11,894 | | | | | | 10,164 | | | | | | 23,344 | | | | | | 3,343 | | | | | | 46,157 | | | | | | — | | | | | | 111,504 | | |
|
Special mention
|
| | | | — | | | | | | — | | | | | | 22,921 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,921 | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,315 | | | | | | — | | | | | | 2,084 | | | | | | — | | | | | | 4,399 | | |
|
Total commercial non-residential
|
| | | | 80,091 | | | | | | 56,729 | | | | | | 69,263 | | | | | | 60,311 | | | | | | 28,781 | | | | | | 122,633 | | | | | | — | | | | | | 417,808 | | |
|
Current-period gross write-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | 629 | | | | | | — | | | | | | — | | | | | | — | | | | | | 629 | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 10,986 | | | | | $ | 738 | | | | | $ | 590 | | | | | $ | 18,086 | | | | | $ | 27,949 | | | | | $ | 7,063 | | | | | $ | — | | | | | $ | 65,412 | | |
|
Watch
|
| | | | 996 | | | | | | 5,627 | | | | | | 10,210 | | | | | | 10,756 | | | | | | 5,514 | | | | | | 9,423 | | | | | | — | | | | | | 42,526 | | |
|
Total multifamily
|
| | | | 11,982 | | | | | | 6,365 | | | | | | 10,800 | | | | | | 28,842 | | | | | | 33,463 | | | | | | 16,486 | | | | | | — | | | | | | 107,938 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Loans by Origination Year
|
| |
Revolving
Loans Amortized Cost |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| ||||||||||||||||||||||||||||||
| Residential | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 21,114 | | | | | $ | 14,402 | | | | | $ | 25,795 | | | | | $ | 20,184 | | | | | $ | 1,720 | | | | | $ | 15,616 | | | | | $ | — | | | | | $ | 98,831 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | 292 | | | | | | — | | | | | | 963 | | | | | | — | | | | | | 1,255 | | |
|
Total residential
|
| | | | 21,114 | | | | | | 14,402 | | | | | | 25,795 | | | | | | 20,476 | | | | | | 1,720 | | | | | | 16,579 | | | | | | — | | | | | | 100,086 | | |
| Commercial and industrial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 8,011 | | | | | $ | 6,937 | | | | | $ | 6,533 | | | | | $ | 14,284 | | | | | $ | 5,559 | | | | | $ | 512 | | | | | $ | 18,818 | | | | | $ | 60,654 | | |
|
Watch
|
| | | | 6,305 | | | | | | 3,014 | | | | | | 783 | | | | | | 4,689 | | | | | | 190 | | | | | | 939 | | | | | | 14,186 | | | | | | 30,106 | | |
|
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | 455 | | | | | | — | | | | | | — | | | | | | 250 | | | | | | 705 | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | | | | | — | | | | | | 39 | | | | | | 61 | | |
|
Total commercial and industrial
|
| | | | 14,316 | | | | | | 9,951 | | | | | | 7,316 | | | | | | 19,428 | | | | | | 5,771 | | | | | | 1,451 | | | | | | 33,293 | | | | | | 91,526 | | |
|
Current-period gross write-offs
|
| | | | | | | | | | 11 | | | | | | 151 | | | | | | 8 | | | | | | — | | | | | | 165 | | | | | | — | | | | | | 335 | | |
| Indirect automobile | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 44,776 | | | | | $ | 38,583 | | | | | $ | 47,088 | | | | | $ | 58,044 | | | | | $ | 19,391 | | | | | $ | 5,180 | | | | | $ | — | | | | | $ | 213,062 | | |
|
Non-performing
|
| | | | 41 | | | | | | 104 | | | | | | 120 | | | | | | 320 | | | | | | 87 | | | | | | 68 | | | | | | — | | | | | | 740 | | |
|
Total indirect automobile
|
| | | | 44,817 | | | | | | 38,687 | | | | | | 47,208 | | | | | | 58,364 | | | | | | 19,478 | | | | | | 5,248 | | | | | | — | | | | | | 213,802 | | |
|
Current-period gross write-offs
|
| | | | 86 | | | | | | 428 | | | | | | 500 | | | | | | 1,026 | | | | | | 463 | | | | | | 129 | | | | | | — | | | | | | 2,632 | | |
| Home equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 680 | | | | | $ | 206 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,213 | | | | | $ | 8,191 | | | | | $ | 12,290 | | |
|
Total home equity
|
| | | | 680 | | | | | | 206 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,213 | | | | | | 8,191 | | | | | | 12,290 | | |
| Other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 1,987 | | | | | $ | 1,483 | | | | | $ | 975 | | | | | $ | 907 | | | | | $ | 139 | | | | | $ | 7 | | | | | $ | 220 | | | | | $ | 5,718 | | |
|
Non-performing
|
| | | | — | | | | | | 5 | | | | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | |
|
Total other consumer
|
| | | | 1,987 | | | | | | 1,488 | | | | | | 985 | | | | | | 907 | | | | | | 139 | | | | | | 7 | | | | | | 220 | | | | | | 5,733 | | |
|
Current-period gross write-offs
|
| | | | 33 | | | | | | 18 | | | | | | 15 | | | | | | 24 | | | | | | — | | | | | | — | | | | | | — | | | | | | 90 | | |
| Total Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass/performing
|
| | | $ | 153,080 | | | | | $ | 107,184 | | | | | $ | 117,159 | | | | | $ | 146,157 | | | | | $ | 80,196 | | | | | $ | 105,983 | | | | | $ | 27,229 | | | | | $ | 736,988 | | |
|
Watch
|
| | | | 24,678 | | | | | | 26,705 | | | | | | 21,157 | | | | | | 38,789 | | | | | | 9,047 | | | | | | 56,519 | | | | | | 14,186 | | | | | | 191,081 | | |
|
Special mention
|
| | | | 0 | | | | | | — | | | | | | 22,921 | | | | | | 455 | | | | | | 0 | | | | | | 0 | | | | | | 250 | | | | | | 23,626 | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,315 | | | | | | 22 | | | | | | 2,084 | | | | | | 39 | | | | | | 4,460 | | |
|
Non-performing
|
| | | | 41 | | | | | | 109 | | | | | | 130 | | | | | | 612 | | | | | | 87 | | | | | | 1,031 | | | | | | — | | | | | | 2,010 | | |
|
Total Loans
|
| | | $ | 177,799 | | | | | $ | 133,998 | | | | | $ | 161,367 | | | | | $ | 188,328 | | | | | $ | 89,352 | | | | | $ | 165,617 | | | | | $ | 41,704 | | | | | $ | 958,165 | | |
|
Total Current-period gross write-offs
|
| | | $ | 119 | | | | | $ | 457 | | | | | $ | 666 | | | | | $ | 1,687 | | | | | $ | 463 | | | | | $ | 294 | | | | | $ | — | | | | | $ | 3,686 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Loans by Origination Year
|
| |
Revolving
Loans Amortized Cost |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| ||||||||||||||||||||||||||||||
| Commercial construction | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Watch
|
| | | $ | 6,509 | | | | | $ | 17,261 | | | | | $ | 2,841 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 26,611 | | |
|
Total commercial construction
|
| | | | 6,509 | | | | | | 17,261 | | | | | | 2,841 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,611 | | |
| Commercial non-residential | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 46,429 | | | | | $ | 36,900 | | | | | $ | 47,082 | | | | | $ | 27,329 | | | | | $ | 16,104 | | | | | $ | 69,260 | | | | | $ | — | | | | | $ | 243,104 | | |
|
Watch
|
| | | | 8,515 | | | | | | 14,336 | | | | | | 16,201 | | | | | | 7,341 | | | | | | 10,952 | | | | | | 33,799 | | | | | | — | | | | | | 91,144 | | |
|
Special mention
|
| | | | — | | | | | | — | | | | | | 3,009 | | | | | | 873 | | | | | | 322 | | | | | | 5,745 | | | | | | — | | | | | | 9,949 | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | 2,834 | | | | | | — | | | | | | — | | | | | | 3,931 | | | | | | — | | | | | | 6,765 | | |
|
Total commercial non-residential
|
| | | | 54,944 | | | | | | 51,236 | | | | | | 69,126 | | | | | | 35,543 | | | | | | 27,378 | | | | | | 112,735 | | | | | | — | | | | | | 350,962 | | |
|
Current-period gross write-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 291 | | | | | | — | | | | | | 291 | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | — | | | | | $ | 1,398 | | | | | $ | 18,410 | | | | | $ | 28,939 | | | | | $ | 2,034 | | | | | $ | 5,296 | | | | | $ | — | | | | | $ | 56,077 | | |
|
Watch
|
| | | | 5,673 | | | | | | 10,235 | | | | | | 11,027 | | | | | | 11,863 | | | | | | — | | | | | | 10,155 | | | | | | — | | | | | | 48,953 | | |
|
Total multifamily
|
| | | | 5,673 | | | | | | 11,633 | | | | | | 29,437 | | | | | | 40,802 | | | | | | 2,034 | | | | | | 15,451 | | | | | | — | | | | | | 105,030 | | |
| Residential | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 15,456 | | | | | $ | 26,755 | | | | | $ | 23,922 | | | | | $ | 2,032 | | | | | $ | 2,638 | | | | | $ | 14,666 | | | | | $ | — | | | | | $ | 85,469 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,182 | | | | | | — | | | | | | 1,182 | | |
|
Total residential
|
| | | | 15,456 | | | | | | 26,755 | | | | | | 23,922 | | | | | | 2,032 | | | | | | 2,638 | | | | | | 15,848 | | | | | | — | | | | | | 86,651 | | |
| Commercial and industrial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 13,386 | | | | | $ | 9,810 | | | | | $ | 19,044 | | | | | $ | 7,944 | | | | | $ | 650 | | | | | $ | 957 | | | | | $ | 17,303 | | | | | $ | 69,094 | | |
|
Watch
|
| | | | 3,269 | | | | | | 745 | | | | | | 5,667 | | | | | | 191 | | | | | | 365 | | | | | | 1,081 | | | | | | 10,004 | | | | | | 21,322 | | |
|
Special mention
|
| | | | — | | | | | | — | | | | | | 506 | | | | | | 191 | | | | | | 98 | | | | | | 6 | | | | | | — | | | | | | 801 | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 103 | | | | | | 38 | | | | | | 141 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | | | | | — | | | | | | 159 | | |
|
Total commercial and industrial
|
| | | | 16,655 | | | | | | 10,555 | | | | | | 25,217 | | | | | | 8,326 | | | | | | 1,113 | | | | | | 2,306 | | | | | | 27,345 | | | | | | 91,517 | | |
|
Current-period gross write-offs
|
| | | | — | | | | | | 40 | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 561 | | | | | | — | | | | | | 608 | | |
| Indirect automobile | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 54,048 | | | | | $ | 72,083 | | | | | $ | 104,879 | | | | | $ | 42,286 | | | | | $ | 15,440 | | | | | $ | 6,343 | | | | | $ | — | | | | | $ | 295,079 | | |
|
Non-performing
|
| | | | 46 | | | | | | 78 | | | | | | 182 | | | | | | 187 | | | | | | 62 | | | | | | 35 | | | | | | — | | | | | | 590 | | |
|
Total indirect automobile
|
| | | | 54,094 | | | | | | 72,161 | | | | | | 105,061 | | | | | | 42,473 | | | | | | 15,502 | | | | | | 6,378 | | | | | | — | | | | | | 295,669 | | |
|
Current-period gross write-offs
|
| | | | 171 | | | | | | 812 | | | | | | 1,533 | | | | | | 665 | | | | | | 256 | | | | | | 189 | | | | | | — | | | | | | 3,626 | | |
| Home equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 341 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,684 | | | | | $ | 7,457 | | | | | $ | 11,482 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 174 | | | | | | — | | | | | | 174 | | |
|
Total home equity
|
| | | | 341 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,858 | | | | | | 7,457 | | | | | | 11,656 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Loans by Origination Year
|
| |
Revolving
Loans Amortized Cost |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| ||||||||||||||||||||||||||||||
| Other consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 2,581 | | | | | $ | 1,703 | | | | | $ | 1,829 | | | | | $ | 400 | | | | | $ | 89 | | | | | $ | 11 | | | | | $ | 217 | | | | | $ | 6,830 | | |
|
Total other consumer
|
| | | | 2,581 | | | | | | 1,703 | | | | | | 1,829 | | | | | | 400 | | | | | | 89 | | | | | | 11 | | | | | | 217 | | | | | | 6,830 | | |
|
Current-period gross write-offs
|
| | | | 12 | | | | | | 82 | | | | | | 73 | | | | | | 6 | | | | | | 24 | | | | | | 4 | | | | | | — | | | | | | 201 | | |
| Total Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass/performing
|
| | | $ | 132,241 | | | | | $ | 148,649 | | | | | $ | 215,166 | | | | | $ | 108,930 | | | | | $ | 36,955 | | | | | $ | 100,217 | | | | | $ | 24,977 | | | | | $ | 767,135 | | |
|
Watch
|
| | | | 23,966 | | | | | | 42,577 | | | | | | 35,736 | | | | | | 19,395 | | | | | | 11,317 | | | | | | 45,035 | | | | | | 10,004 | | | | | | 188,030 | | |
|
Special mention
|
| | | | 0 | | | | | | — | | | | | | 3,515 | | | | | | 1,064 | | | | | | 420 | | | | | | 5,751 | | | | | | — | | | | | | 10,750 | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | 2,834 | | | | | | — | | | | | | 0 | | | | | | 4,034 | | | | | | 38 | | | | | | 6,906 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | | | | | — | | | | | | 159 | | |
|
Non-performing
|
| | | | 46 | | | | | | 78 | | | | | | 182 | | | | | | 187 | | | | | | 62 | | | | | | 1,391 | | | | | | — | | | | | | 1,946 | | |
|
Total Loans
|
| | | $ | 156,253 | | | | | $ | 191,304 | | | | | $ | 257,433 | | | | | $ | 129,576 | | | | | $ | 48,754 | | | | | $ | 156,587 | | | | | $ | 35,019 | | | | | $ | 974,926 | | |
|
Total Current-period gross write-offs
|
| | | $ | 183 | | | | | $ | 934 | | | | | $ | 1,606 | | | | | $ | 678 | | | | | $ | 280 | | | | | $ | 1,045 | | | | | $ | — | | | | | $ | 4,726 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
December 31, 2025
|
| |||||||||||||||||||||||||||||||||
| | | |
Current
|
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days Past Due |
| |
Total Loans
Receivable |
| |
Non-accrual
|
| ||||||||||||||||||
| Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction
|
| | | $ | 8,982 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,982 | | | | | $ | — | | |
|
Non-residential
|
| | | | 415,286 | | | | | | 837 | | | | | | 17 | | | | | | 1,668 | | | | | | 417,808 | | | | | | 1,668 | | |
|
Multifamily
|
| | | | 107,938 | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,938 | | | | | | — | | |
|
Commercial and industrial
|
| | | | 91,241 | | | | | | 263 | | | | | | — | | | | | | 22 | | | | | | 91,526 | | | | | | 22 | | |
|
Residential real estate
|
| | | | 98,355 | | | | | | 1,157 | | | | | | 184 | | | | | | 390 | | | | | | 100,086 | | | | | | 1,255 | | |
| Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 204,192 | | | | | | 7,831 | | | | | | 1,072 | | | | | | 707 | | | | | | 213,802 | | | | | | 740 | | |
|
Home equity
|
| | | | 12,075 | | | | | | 170 | | | | | | 45 | | | | | | — | | | | | | 12,290 | | | | | | — | | |
|
Other consumer
|
| | | | 5,561 | | | | | | 134 | | | | | | 23 | | | | | | 15 | | | | | | 5,733 | | | | | | 15 | | |
|
Total
|
| | | $ | 943,630 | | | | | $ | 10,392 | | | | | $ | 1,341 | | | | | $ | 2,802 | | | | | $ | 958,165 | | | | | $ | 3,700 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| | | |
Current
|
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days Past Due |
| |
Total Loans
Receivable |
| |
Non-accrual
|
| ||||||||||||||||||
| Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction
|
| | | $ | 26,611 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 26,611 | | | | | $ | — | | |
|
Non-residential
|
| | | | 348,220 | | | | | | 873 | | | | | | — | | | | | | 1,869 | | | | | | 350,962 | | | | | | 1,869 | | |
|
Multifamily
|
| | | | 105,008 | | | | | | 22 | | | | | | — | | | | | | — | | | | | | 105,030 | | | | | | — | | |
|
Commercial and industrial
|
| | | | 91,090 | | | | | | 57 | | | | | | 159 | | | | | | 211 | | | | | | 91,517 | | | | | | 319 | | |
|
Residential real estate
|
| | | | 85,961 | | | | | | 604 | | | | | | — | | | | | | 86 | | | | | | 86,651 | | | | | | 1,182 | | |
| Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 283,458 | | | | | | 10,062 | | | | | | 1,593 | | | | | | 556 | | | | | | 295,669 | | | | | | 590 | | |
|
Home equity
|
| | | | 11,173 | | | | | | 153 | | | | | | 156 | | | | | | 174 | | | | | | 11,656 | | | | | | 174 | | |
|
Other consumer
|
| | | | 6,689 | | | | | | 121 | | | | | | 20 | | | | | | — | | | | | | 6,830 | | | | | | — | | |
|
Total
|
| | | $ | 958,210 | | | | | $ | 11,892 | | | | | $ | 1,928 | | | | | $ | 2,896 | | | | | $ | 974,926 | | | | | $ | 4,134 | | |
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||
| Commercial real estate: | | | | | | | | | | | | | |
|
Non-residential
|
| | | $ | 1,668 | | | | | $ | 1,869 | | |
|
Multifamily
|
| | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | 22 | | | | | | 299 | | |
|
Residential real estate
|
| | | | 1,255 | | | | | | 1,182 | | |
| Consumer: | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 110 | | | | | | 131 | | |
|
Home equity
|
| | | | — | | | | | | 174 | | |
|
Total
|
| | | $ | 3,055 | | | | | $ | 3,655 | | |
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | | |
Non-accrual loans
|
| |
Related ACL
|
| |
Non-accrual loans
|
| |
Related ACL
|
| ||||||||||||
|
Commercial and industrial
|
| | | $ | — | | | | | $ | — | | | | | $ | 20 | | | | | $ | 20 | | |
| Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 630 | | | | | | 226 | | | | | | 459 | | | | | | 139 | | |
|
Other consumer
|
| | | | 15 | | | | | | 14 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 645 | | | | | $ | 240 | | | | | $ | 479 | | | | | $ | 159 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31, 2025
|
| |||||||||||||||||||||||||||
| | | |
Balance at
beginning of period |
| |
Charge-offs
|
| |
Recoveries
|
| |
Provision for
(reversal of) credit losses |
| |
Balance at
end of period |
| |||||||||||||||
| Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-residential
|
| | | $ | 2,675 | | | | | $ | (629) | | | | | $ | — | | | | | $ | 1,096 | | | | | $ | 3,142 | | |
|
Multifamily
|
| | | | 313 | | | | | | — | | | | | | — | | | | | | 177 | | | | | | 490 | | |
|
Commercial and industrial
|
| | | | 684 | | | | | | (335) | | | | | | 4 | | | | | | 409 | | | | | | 762 | | |
|
Residential real estate
|
| | | | 575 | | | | | | — | | | | | | — | | | | | | 164 | | | | | | 739 | | |
| Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 4,133 | | | | | | (2,632) | | | | | | 1,702 | | | | | | (153) | | | | | | 3,050 | | |
|
Home equity
|
| | | | 84 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 90 | | |
|
Other consumer
|
| | | | 75 | | | | | | (90) | | | | | | 44 | | | | | | 51 | | | | | | 80 | | |
|
Total
|
| | | $ | 8,539 | | | | | $ | (3,686) | | | | | $ | 1,750 | | | | | $ | 1,750 | | | | | $ | 8,353 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||||||||
| | | |
Balance at
beginning of period |
| |
Charge-offs
|
| |
Recoveries
|
| |
Provision for
(reversal of) credit losses |
| |
Balance at
end of period |
| |||||||||||||||
| Commercial real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-residential
|
| | | $ | 2,329 | | | | | $ | (291) | | | | | $ | — | | | | | $ | 637 | | | | | $ | 2,675 | | |
|
Multifamily
|
| | | | 387 | | | | | | — | | | | | | — | | | | | | (74) | | | | | | 313 | | |
|
Commercial and industrial
|
| | | | 606 | | | | | | (608) | | | | | | 2 | | | | | | 684 | | | | | | 684 | | |
|
Residential real estate
|
| | | | 346 | | | | | | — | | | | | | — | | | | | | 229 | | | | | | 575 | | |
| Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Indirect automobile
|
| | | | 4,348 | | | | | | (3,626) | | | | | | 2,233 | | | | | | 1,178 | | | | | | 4,133 | | |
|
Home equity
|
| | | | 49 | | | | | | — | | | | | | — | | | | | | 35 | | | | | | 84 | | |
|
Other consumer
|
| | | | 59 | | | | | | (201) | | | | | | 93 | | | | | | 124 | | | | | | 75 | | |
|
Total
|
| | | $ | 8,124 | | | | | $ | (4,726) | | | | | $ | 2,328 | | | | | $ | 2,813 | | | | | $ | 8,539 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
|
Allowance for credit losses:
|
| |
Commercial
Real Estate |
| |
Residential
|
| |
Commercial
and Industrial |
| |
Indirect
|
| |
Consumer
|
| |
Totals
|
| ||||||||||||||||||
|
Balance at December 31, 2023
|
| | | $ | 172 | | | | | $ | — | | | | | $ | 72 | | | | | $ | — | | | | | $ | 13 | | | | | $ | 257 | | |
|
(Reversal of) provision for credit losses
|
| | | | (53) | | | | | | 1 | | | | | | 32 | | | | | | — | | | | | | 7 | | | | | | (13) | | |
|
Balance at December 31, 2024
|
| | | $ | 119 | | | | | $ | 1 | | | | | $ | 104 | | | | | $ | — | | | | | $ | 20 | | | | | $ | 244 | | |
|
(Reversal of) provision for credit losses
|
| | | | (100) | | | | | | 2 | | | | | | 8 | | | | | | — | | | | | | (1) | | | | | | (91) | | |
|
Balance at December 31, 2025
|
| | | $ | 19 | | | | | $ | 3 | | | | | $ | 112 | | | | | $ | — | | | | | $ | 19 | | | | | $ | 153 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Provision for credit losses – loans
|
| | | $ | 1,750 | | | | | $ | 2,813 | | |
|
(Reversal of) provision for credit losses – unfunded commitments
|
| | | | (91) | | | | | | (13) | | |
|
Provision for credit losses
|
| | | $ | 1,659 | | | | | $ | 2,800 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Beginning balance
|
| | | $ | 2,235 | | | | | $ | 2,235 | | |
|
Activity during the period
|
| | | | — | | | | | | — | | |
|
Ending balance
|
| | | $ | 2,235 | | | | | $ | 2,235 | | |
| | | |
Years Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Beginning balance
|
| | | $ | 166 | | | | | $ | 246 | | |
|
Amortization
|
| | | | (60) | | | | | | (80) | | |
|
Ending balance
|
| | | $ | 106 | | | | | $ | 166 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| |
2026
|
| | | $ | 29 | | |
| |
2027
|
| | | | 21 | | |
| |
2028
|
| | | | 16 | | |
| |
2029
|
| | | | 13 | | |
| |
2030
|
| | | | 11 | | |
| |
Thereafter
|
| | | | 16 | | |
| |
Total
|
| | | $ | 106 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 2,025 | | | | | $ | 2,025 | | |
|
Buildings and improvements
|
| | | | 26,515 | | | | | | 26,377 | | |
|
Furniture, fixtures and equipment
|
| | | | 15,392 | | | | | | 14,929 | | |
|
Construction in process
|
| | | | 354 | | | | | | 141 | | |
|
Total
|
| | | | 44,286 | | | | | | 43,472 | | |
|
Less accumulated depreciation
|
| | | | (30,665) | | | | | | (29,367) | | |
|
Net
|
| | | $ | 13,621 | | | | | $ | 14,105 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Non-interest bearing demand deposits
|
| | | $ | 227,272 | | | | | $ | 238,126 | | |
| Interest bearing accounts: | | | | | | | | | | | | | |
|
NOW(1)
|
| | | | 123,576 | | | | | | 123,466 | | |
|
Savings
|
| | | | 127,219 | | | | | | 132,648 | | |
|
Money market
|
| | | | 242,333 | | | | | | 188,904 | | |
|
Time certificates of deposit
|
| | | | 376,940 | | | | | | 337,639 | | |
|
Total interest bearing accounts
|
| | | | 870,068 | | | | | | 782,657 | | |
|
Total deposits
|
| | | $ | 1,097,340 | | | | | $ | 1,020,783 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31,
2025 |
| |||
|
Within 1 year
|
| | | $ | 335,787 | | |
|
1 – 2 years
|
| | | | 37,124 | | |
|
2 – 3 years
|
| | | | 1,622 | | |
|
3 – 4 years
|
| | | | 1,507 | | |
|
4 – 5 years
|
| | | | 900 | | |
|
Total
|
| | | $ | 376,940 | | |
|
Term
|
| |
Principal
|
| |
Maturity
|
| |
Rate
|
| |
Due in
one year |
| |
Long term
|
| ||||||||||||
|
Fixed medium-term
|
| | | $ | 1,233 | | | | September 21, 2026 | | | | | 5.20% | | | | | $ | 1,233 | | | | | $ | — | | |
|
Fixed medium-term
|
| | | | 381 | | | | November 9, 2026 | | | | | 5.04% | | | | | | 381 | | | | | | — | | |
|
Fixed medium-term
|
| | | | 969 | | | | May 3, 2027 | | | | | 4.99% | | | | | | — | | | | | | 969 | | |
|
Fixed medium-term
|
| | | | 740 | | | | June 21, 2027 | | | | | 4.73% | | | | | | — | | | | | | 740 | | |
|
Fixed medium-term
|
| | | | 20,000 | | | | May 2, 2028 | | | | | 3.88% | | | | | | — | | | | | | 20,000 | | |
|
Fixed medium-term
|
| | | | 1,830 | | | | June 27, 2028 | | | | | 3.91% | | | | | | — | | | | | | 1,830 | | |
|
Total
|
| | | $ | 25,153 | | | |
Weighted Average Rate
|
| | | | 4.03% | | | | | $ | 1,614 | | | | | $ | 23,539 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Current expense: | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 433 | | | | | $ | (1) | | |
|
State
|
| | | | 365 | | | | | | 265 | | |
|
Total current expense
|
| | | | 798 | | | | | | 264 | | |
| Deferred expense: | | | | | | | | | | | | | |
|
Federal
|
| | | | 1,842 | | | | | | (2,581) | | |
|
State
|
| | | | 527 | | | | | | (738) | | |
|
Change in valuation allowance
|
| | | | (527) | | | | | | 738 | | |
|
Total deferred expense
|
| | | | 1,842 | | | | | | (2,581) | | |
|
Total provision for income taxes
|
| | | $ | 2,640 | | | | | $ | (2,317) | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Years ended December 31,
|
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Provision (benefit) at U.S. federal statutory tax rate
|
| | | $ | 2,664 | | | | | | 21.00% | | | | | $ | (2,297) | | | | | | 21.00% | | |
|
State and local income taxes, net of federal income tax effect(1)
|
| | | | 799 | | | | | | 6.30% | | | | | | (523) | | | | | | 4.78% | | |
|
Changes in valuation allowances
|
| | | | (527) | | | | | | (4.15)% | | | | | | 737 | | | | | | (6.74)% | | |
| Nontaxable or nondeductible Items | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax exempt income
|
| | | | (165) | | | | | | (1.30)% | | | | | | (248) | | | | | | 2.27% | | |
|
Equity based
|
| | | | (163) | | | | | | (1.28)% | | | | | | — | | | | | | 0.00% | | |
|
Other
|
| | | | 32 | | | | | | 0.25% | | | | | | 12 | | | | | | (0.11)% | | |
|
Effective income tax and rate
|
| | | $ | 2,640 | | | | | | 20.81% | | | | | $ | (2,317) | | | | | | 21.18% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Cash paid for federal income taxes
|
| | | $ | 257 | | | | | $ | 599 | | |
|
Cash paid for New York State income taxes
|
| | | | 346 | | | | | | 275 | | |
|
Total cash paid for income taxes
|
| | | $ | 603 | | | | | $ | 874 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | | $ | 2,296 | | | | | $ | 2,371 | | |
|
Deferred expenses
|
| | | | 27 | | | | | | 21 | | |
|
Deferred compensation
|
| | | | 1,860 | | | | | | 1,773 | | |
|
Unrecognized pension liability
|
| | | | 446 | | | | | | 653 | | |
|
Postretirement liability
|
| | | | 1,057 | | | | | | 1,032 | | |
|
Deferred loan fees
|
| | | | 5 | | | | | | — | | |
|
Unrealized loss on securities
|
| | | | 1,663 | | | | | | 2,786 | | |
|
Federal tax net operating loss carryforward
|
| | | | 354 | | | | | | 2,538 | | |
|
Other
|
| | | | 670 | | | | | | 889 | | |
|
Gross deferred tax assets
|
| | | | 8,378 | | | | | | 12,063 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | (623) | | | | | | (578) | | |
|
Prepaid pension
|
| | | | (1,165) | | | | | | (1,180) | | |
|
Deferred loan fees
|
| | | | — | | | | | | (51) | | |
|
Depreciation and amortization
|
| | | | (482) | | | | | | (374) | | |
|
Mortgage servicing rights
|
| | | | (341) | | | | | | (430) | | |
|
Other
|
| | | | (17) | | | | | | — | | |
|
Gross deferred tax liabilities
|
| | | | (2,628) | | | | | | (2,613) | | |
|
Net deferred tax asset
|
| | | | 5,750 | | | | | | 9,450 | | |
|
Deferred tax valuation allowance
|
| | | | (809) | | | | | | (1,336) | | |
|
Deferred tax assets, net of allowance
|
| | | $ | 4,941 | | | | | $ | 8,114 | | |
| | |||||||||||||
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Allocated
|
| | | | 130,926 | | | | | | 109,105 | | |
|
Committed to be allocated
|
| | | | 21,821 | | | | | | 21,821 | | |
|
Unallocated
|
| | | | 283,678 | | | | | | 305,499 | | |
|
Paid out to participants
|
| | | | (28,945) | | | | | | (23,622) | | |
|
Total shares
|
| | | | 407,480 | | | | | | 412,803 | | |
| | | |
Number of
Shares |
| |
Weighted -
Average Exercise Price |
| |
Weighted-Average
Remaining Contractual Term (in Years) |
| |||||||||
|
Options outstanding at beginning of year
|
| | | | 412,930 | | | | | $ | 6.62 | | | | | | 5.23 | | |
|
Exercised
|
| | | | (154,100) | | | | | | 6.70 | | | | | | — | | |
|
Options outstanding at December 31, 2025
|
| | | | 258,830 | | | | | $ | 6.57 | | | | | | 4.15 | | |
|
Options exercisable at December 31, 2025
|
| | | | 258,830 | | | | | $ | 6.57 | | | | | | 4.15 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Number
of Shares |
| |
Weighted-Average
Grant Date Fair Value per Share |
| ||||||
|
Non-vested restricted stock at beginning of year
|
| | | | 15,000 | | | | | $ | 7.94 | | |
|
Vested
|
| | | | (5,000) | | | | | | 7.94 | | |
|
Non-vested restricted stock at December 31, 2025
|
| | | | 10,000 | | | | | $ | 7.94 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Projected and accumulated benefit obligation
|
| | | $ | (16,707) | | | | | $ | (16,652) | | |
|
Plan assets at fair value
|
| | | | 18,902 | | | | | | 17,916 | | |
|
Funded status included in accrued expenses and other liabilities
|
| | | $ | 2,195 | | | | | $ | 1,264 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Change in benefit projected obligation: | | | | | | | | | | | | | |
|
Projected benefit obligation at beginning of year
|
| | | $ | 16,652 | | | | | $ | 17,868 | | |
|
Service cost
|
| | | | — | | | | | | — | | |
|
Interest cost
|
| | | | 890 | | | | | | 853 | | |
|
Actuarial loss (gain)
|
| | | | 20 | | | | | | (1,301) | | |
|
Benefits paid
|
| | | | (855) | | | | | | (768) | | |
|
Projected benefit obligation at end of year
|
| | | | 16,707 | | | | | | 16,652 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
2025
|
| |
2024
|
| ||||||
| Change in plan assets: | | | | | | | | | | | | | |
|
Fair value of plan assets at beginning of year
|
| | | | 17,916 | | | | | | 18,062 | | |
|
Actual return on plan assets
|
| | | | 1,841 | | | | | | 622 | | |
|
Contributions
|
| | | | — | | | | | | — | | |
|
Benefits paid
|
| | | | (855) | | | | | | (768) | | |
|
Fair value of plan assets at end of year
|
| | | | 18,902 | | | | | | 17,916 | | |
|
Funded status
|
| | | $ | 2,195 | | | | | $ | 1,264 | | |
| | |||||||||||||
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Discount rate
|
| | | | 5.45% | | | | | | 5.50% | | |
|
Rate of compensation increase
|
| | | | N/A | | | | | | N/A | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net actuarial loss
|
| | | $ | 2,121 | | | | | $ | 3,108 | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Interest cost
|
| | | $ | 890 | | | | | $ | 853 | | |
|
Expected return on plan assets
|
| | | | (981) | | | | | | (998) | | |
|
Amortization of unrecognized loss
|
| | | | 147 | | | | | | 298 | | |
|
Net periodic cost
|
| | | $ | 56 | | | | | $ | 153 | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Discount rate
|
| | | | 5.50% | | | | | | 4.90% | | |
|
Expected long-term return on plan assets
|
| | | | 6.00% | | | | | | 6.00% | | |
|
Rate of compensation increase
|
| | | | N/A | | | | | | N/A | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
December 31, 2025
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment in separate accounts
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed income
|
| | | $ | 12,732 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,732 | | |
|
Equity
|
| | | | 6,170 | | | | | | — | | | | | | — | | | | | | 6,170 | | |
|
Total assets at fair value
|
| | | $ | 18,902 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,902 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment in separate accounts
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed income
|
| | | $ | 12,489 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,489 | | |
|
Equity
|
| | | | 5,427 | | | | | | — | | | | | | — | | | | | | 5,427 | | |
|
Total assets at fair value
|
| | | $ | 17,916 | | | | | $ | — | | | | | $ | — | | | | | $ | 17,916 | | |
|
Fiscal Year Ending
|
| |
Pension Benefits
|
| |||
|
2026
|
| | | $ | 930 | | |
|
2027
|
| | | | 1,000 | | |
|
2028
|
| | | | 1,050 | | |
|
2029
|
| | | | 1,130 | | |
|
2030
|
| | | | 1,180 | | |
|
2031 – 2035
|
| | | | 6,100 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
|
Years ending December 31:
|
| | | | | | |
|
2026
|
| | | $ | 692 | | |
|
2027
|
| | | | 644 | | |
|
2028
|
| | | | 648 | | |
|
2029
|
| | | | 654 | | |
|
2030
|
| | | | 604 | | |
|
Thereafter
|
| | | | 5,497 | | |
|
Total future minimum lease payments
|
| | | | 8,739 | | |
|
Amounts representing interest
|
| | | | (2,595) | | |
|
Present Value of Net Future Minimum Lease Payments
|
| | | $ | 6,144 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Commitments to extend credit summarized as follows: | | | | | | | | | | | | | |
|
Future loan commitments
|
| | | $ | 1,688 | | | | | $ | 5,556 | | |
|
Undisbursed construction loans
|
| | | | 3,946 | | | | | | 23,617 | | |
|
Undisbursed home equity lines of credit
|
| | | | 9,735 | | | | | | 10,357 | | |
|
Undisbursed commercial and other line of credit
|
| | | | 74,207 | | | | | | 79,107 | | |
|
Standby letters of credit
|
| | | | 5,014 | | | | | | 3,022 | | |
|
Credit card lines
|
| | | | 10,697 | | | | | | 2,701 | | |
|
Loans sold with recourse
|
| | | | 473 | | | | | | 805 | | |
|
Total
|
| | | $ | 105,760 | | | | | $ | 125,165 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Notational amount
|
| | | $ | 240,092 | | | | | $ | 151,867 | | |
|
Fair value
|
| | | $ | 7,204 | | | | | $ | 6,458 | | |
|
Weighted average pay rates
|
| | | | 5.77% | | | | | | 5.48% | | |
|
Weighted average receive rates
|
| | | | 6.03% | | | | | | 6.67% | | |
|
Weighted average maturity (in years)
|
| | | | 5.41 | | | | | | 7.45 | | |
|
Number of Contracts
|
| | | | 42 | | | | | | 24 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Actual
|
| |
For Capital Adequacy
Purposes |
| |
To be Well Capitalized under
Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | | |
December 31, 2025
|
| |||||||||||||||||||||||||||||||||
| Rhinebeck Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | $ | 147,671 | | | | | | 14.40% | | | | | $ | 82,039 | | | | | | 8.00% | | | | | $ | 102,549 | | | | | | 10.00% | | |
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 139,166 | | | | | | 13.57% | | | | | | 61,529 | | | | | | 6.00% | | | | | | 82,039 | | | | | | 8.00% | | |
|
Common equity tier one capital (to risk weighted
assets) |
| | | | 139,166 | | | | | | 13.57% | | | | | | 46,147 | | | | | | 4.50% | | | | | | 66,657 | | | | | | 6.50% | | |
|
Tier 1 capital (to average assets)
|
| | | | 139,166 | | | | | | 10.62% | | | | | | 52,423 | | | | | | 4.00% | | | | | | 65,529 | | | | | | 5.00% | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| Rhinebeck Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | $ | 135,450 | | | | | | 12.63% | | | | | $ | 85,821 | | | | | | 8.00% | | | | | $ | 107,276 | | | | | | 10.00% | | |
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 126,668 | | | | | | 11.81% | | | | | | 64,366 | | | | | | 6.00% | | | | | | 85,821 | | | | | | 8.00% | | |
|
Common equity tier one capital (to risk weighted
assets) |
| | | | 126,668 | | | | | | 11.81% | | | | | | 48,274 | | | | | | 4.50% | | | | | | 69,729 | | | | | | 6.50% | | |
|
Tier 1 capital (to average assets)
|
| | | | 126,668 | | | | | | 10.07% | | | | | | 50,292 | | | | | | 4.00% | | | | | | 62,865 | | | | | | 5.00% | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Balance
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | | |
December 31, 2025
|
| |||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | 35,828 | | | | | $ | 35,828 | | | | | $ | — | | | | | $ | — | | |
|
U.S. government agency mortgage-backed securities – residential
|
| | | | 88,980 | | | | | | — | | | | | | 88,980 | | | | | | — | | |
|
U.S. government agency securities
|
| | | | 18,352 | | | | | | — | | | | | | 18,352 | | | | | | — | | |
|
Municipal securities
|
| | | | 2,082 | | | | | | — | | | | | | 1,997 | | | | | | 85 | | |
|
Corporate bonds
|
| | | | 16,589 | | | | | | — | | | | | | 16,589 | | | | | | — | | |
|
Other
|
| | | | 372 | | | | | | — | | | | | | 372 | | | | | | — | | |
|
Total available for sale securities
|
| | | | 162,203 | | | | | | 35,828 | | | | | | 126,290 | | | | | | 85 | | |
|
Loan level interest rate swaps
|
| | | | 7,204 | | | | | | — | | | | | | 7,204 | | | | | | — | | |
|
Total assets
|
| | | $ | 169,407 | | | | | $ | 35,828 | | | | | $ | 133,494 | | | | | $ | 85 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loan level interest rate swaps
|
| | | $ | 7,204 | | | | | $ | — | | | | | $ | 7,204 | | | | | $ | — | | |
|
Total liabilities
|
| | | $ | 7,204 | | | | | $ | — | | | | | $ | 7,204 | | | | | $ | — | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | 29,693 | | | | | $ | 29,693 | | | | | $ | — | | | | | $ | — | | |
|
U.S. government agency mortgage-backed securities – residential
|
| | | | 93,492 | | | | | | — | | | | | | 93,492 | | | | | | — | | |
|
U.S. government agency securities
|
| | | | 21,166 | | | | | | — | | | | | | 21,166 | | | | | | — | | |
|
Municipal securities
|
| | | | 2,493 | | | | | | — | | | | | | 2,393 | | | | | | 100 | | |
|
Corporate bonds
|
| | | | 12,583 | | | | | | — | | | | | | 12,583 | | | | | | — | | |
|
Other
|
| | | | 520 | | | | | | — | | | | | | 520 | | | | | | — | | |
|
Total available for sale securities
|
| | | | 159,947 | | | | | | 29,693 | | | | | | 130,154 | | | | | | 100 | | |
|
Loan level interest rate swaps
|
| | | | 6,743 | | | | | | — | | | | | | 6,743 | | | | | | — | | |
|
Total assets
|
| | | $ | 166,690 | | | | | $ | 29,693 | | | | | $ | 136,897 | | | | | $ | 100 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loan level interest rate swaps
|
| | | $ | 6,743 | | | | | $ | — | | | | | $ | 6,743 | | | | | $ | — | | |
|
Total liabilities
|
| | | $ | 6,743 | | | | | $ | — | | | | | $ | 6,743 | | | | | $ | — | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Balance
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | | |
December 31, 2025
|
| |||||||||||||||||||||
|
Individually analyzed loans, with specific reserves
|
| | | $ | 405 | | | | | $ | — | | | | | $ | — | | | | | $ | 405 | | |
|
Total
|
| | | $ | 405 | | | | | $ | — | | | | | $ | — | | | | | $ | 405 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
|
Individually analyzed loans, with specific reserves
|
| | | $ | 320 | | | | | $ | — | | | | | $ | — | | | | | $ | 320 | | |
|
Total
|
| | | $ | 320 | | | | | $ | — | | | | | $ | — | | | | | $ | 320 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Quantitative Information About Level 3 Fair Value Measurements
|
| ||||||||||||
| | | |
Fair Value
Estimate |
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range
(Weighted Average) |
| |||
| | | |
December 31, 2025
|
| ||||||||||||
|
Individually analyzed loans, with specific reserves
|
| | | $ | 405 | | | |
Appraisal of collateral(1)
|
| |
Liquidation expenses(3)
|
| |
0% to 8%
|
|
| | | | | | | | | | | | |
Appraisal adjustments(2)
|
| |
0% to 20%
|
|
| | | |
December 31, 2024
|
| ||||||||||||
|
Individually analyzed loans, with specific reserves
|
| | | $ | 320 | | | |
Appraisal of collateral(1)
|
| |
Liquidation expenses(3)
|
| |
0% to 8%
|
|
| | | | | | | | | | | | |
Appraisal adjustments(2)
|
| |
0% to 20%
|
|
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Fair Value Measurements at
December 31, 2025 Using |
| |||||||||||||||||||||||||||
| | | |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 101,986 | | | | | $ | 101,986 | | | | | $ | — | | | | | $ | — | | | | | $ | 101,986 | | |
|
Available for sale securities
|
| | | | 162,203 | | | | | | 35,828 | | | | | | 126,290 | | | | | | 85 | | | | | | 162,203 | | |
|
Loan level interest rate swaps
|
| | | | 7,204 | | | | | | — | | | | | | 7,204 | | | | | | — | | | | | | 7,204 | | |
|
FHLB stock
|
| | | | 1,957 | | | | | | — | | | | | | 1,957 | | | | | | — | | | | | | 1,957 | | |
|
Loans, net
|
| | | | 953,385 | | | | | | — | | | | | | — | | | | | | 944,816 | | | | | | 944,816 | | |
|
Accrued interest receivable
|
| | | | 4,882 | | | | | | — | | | | | | 4,882 | | | | | | — | | | | | | 4,882 | | |
|
Mortgage servicing rights
|
| | | | 1,262 | | | | | | — | | | | | | — | | | | | | 3,926 | | | | | | 3,926 | | |
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | $ | 1,097,340 | | | | | $ | — | | | | | $ | 1,053,275 | | | | | $ | — | | | | | $ | 1,053,275 | | |
|
Mortgagors’ escrow accounts
|
| | | | 9,399 | | | | | | — | | | | | | 9,399 | | | | | | — | | | | | | 9,399 | | |
|
FHLB advances
|
| | | | 25,153 | | | | | | — | | | | | | 26,982 | | | | | | — | | | | | | 26,982 | | |
|
Subordinated debt
|
| | | | 5,155 | | | | | | — | | | | | | 5,155 | | | | | | — | | | | | | 5,155 | | |
|
Loan level interest rate swaps
|
| | | | 7,204 | | | | | | — | | | | | | 7,204 | | | | | | — | | | | | | 7,204 | | |
|
Accrued interest payable
|
| | | | 918 | | | | | | — | | | | | | 918 | | | | | | — | | | | | | 918 | | |
| | | |
Fair Value Measurements at
December 31, 2024 Using |
| |||||||||||||||||||||||||||
| | | |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 37,484 | | | | | $ | 37,484 | | | | | $ | — | | | | | $ | — | | | | | $ | 37,484 | | |
|
Available for sale securities
|
| | | | 159,947 | | | | | | 29,693 | | | | | | 130,154 | | | | | | 100 | | | | | | 159,947 | | |
|
Loan level interest rate swaps
|
| | | | 6,743 | | | | | | — | | | | | | 6,743 | | | | | | — | | | | | | 6,743 | | |
|
FHLB stock
|
| | | | 3,960 | | | | | | — | | | | | | 3,960 | | | | | | — | | | | | | 3,960 | | |
|
Loans, net
|
| | | | 971,779 | | | | | | — | | | | | | — | | | | | | 955,123 | | | | | | 955,123 | | |
|
Accrued interest receivable
|
| | | | 4,435 | | | | | | — | | | | | | 4,435 | | | | | | — | | | | | | 4,435 | | |
|
Mortgage servicing rights
|
| | | | 1,592 | | | | | | — | | | | | | — | | | | | | 4,370 | | | | | | 4,370 | | |
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | $ | 1,020,783 | | | | | $ | — | | | | | $ | 968,878 | | | | | $ | — | | | | | $ | 968,878 | | |
|
Mortgagors’ escrow accounts
|
| | | | 9,425 | | | | | | — | | | | | | 9,425 | | | | | | — | | | | | | 9,425 | | |
|
FHLB advances
|
| | | | 69,773 | | | | | | — | | | | | | 69,071 | | | | | | — | | | | | | 69,071 | | |
|
Subordinated debt
|
| | | | 5,155 | | | | | | — | | | | | | 5,155 | | | | | | — | | | | | | 5,155 | | |
|
Loan level interest rate swaps
|
| | | | 6,743 | | | | | | — | | | | | | 6,743 | | | | | | — | | | | | | 6,743 | | |
|
Accrued interest payable
|
| | | | 943 | | | | | | — | | | | | | 943 | | | | | | — | | | | | | 943 | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Accumulated Other Comprehensive Loss(1)
|
| |||||||||||||||
| | | |
Defined Benefit
Pension Plan |
| |
Unrealized (losses)
gains on available for sale securities |
| |
Total
|
| |||||||||
|
Balance at December 31, 2024
|
| | | $ | (2,455) | | | | | $ | (10,480) | | | | | $ | (12,935) | | |
|
Other comprehensive gain before reclassifications
|
| | | | 664 | | | | | | 4,225 | | | | | | 4,889 | | |
|
Amounts reclassified from accumulated other comprehensive loss
|
| | | | 116 | | | | | | — | | | | | | 116 | | |
|
Period change
|
| | | | 780 | | | | | | 4,225 | | | | | | 5,005 | | |
|
Balance at December 31, 2025
|
| | | $ | (1,675) | | | | | $ | (6,255) | | | | | $ | (7,930) | | |
|
Balance at December 31, 2023
|
| | | $ | (3,421) | | | | | $ | (26,077) | | | | | $ | (29,498) | | |
|
Other comprehensive gain before reclassifications
|
| | | | 730 | | | | | | 2,924 | | | | | | 3,654 | | |
|
Amounts reclassified from accumulated other comprehensive loss
|
| | | | 236 | | | | | | 12,673 | | | | | | 12,909 | | |
|
Period change
|
| | | | 966 | | | | | | 15,597 | | | | | | 16,563 | | |
|
Balance at December 31, 2024
|
| | | $ | (2,455) | | | | | $ | (10,480) | | | | | $ | (12,935) | | |
| | | |
Amount Reclassified from
Accumulated Other Comprehensive Income for the Year Ended December 31, |
| |
Affected Line Item in the Consolidated
Statement of Income |
| |||||||||
| | | |
2025
|
| |
2024
|
| | | | ||||||
| Securities available for sale(1): | | | | | | | | | | | | | | | | |
|
Net securities losses reclassified into earnings
|
| | | $ | — | | | | | $ | (16,041) | | | |
Net realized loss on sales of securities
|
|
|
Related income tax expense
|
| | | | — | | | | | | 3,368 | | | |
Provision for income taxes
|
|
|
Net effect on accumulated other comprehensive loss for the period
|
| | | | — | | | | | | (12,673) | | | | | |
| Defined benefit pension plan(2): | | | | | | | | | | | | | | | | |
|
Amortization of net loss and prior service
costs |
| | | | (147) | | | | | | (298) | | | |
Other non-interest expense
|
|
|
Related income tax expense
|
| | | | 31 | | | | | | 62 | | | |
Provision for income taxes
|
|
|
Net effect on accumulated other comprehensive gain or loss for the period
|
| | | | (116) | | | | | | (236) | | | | | |
|
Total reclassifications for the period
|
| | | $ | (116) | | | | | $ | (12,909) | | | | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net income (loss) applicable to common stock
|
| | | $ | 10,045 | | | | | $ | (8,620) | | |
|
Average number of common shares outstanding
|
| | | | 11,100,624 | | | | | | 11,074,170 | | |
|
Less: Average unearned ESOP shares
|
| | | | 294,603 | | | | | | 316,420 | | |
|
Average number of common shares outstanding used to calculate basic earnings per common share
|
| | | | 10,806,021 | | | | | | 10,757,750 | | |
|
Additional common stock equivalents (nonvested stock) used to calculate diluted earnings per share
|
| | | | 5,423 | | | | | | — | | |
|
Additional common stock equivalents (stock options) used to calculate diluted earnings per share
|
| | | | 145,984 | | | | | | — | | |
|
Weighted-average common shares and common stock equivalents used to calculate diluted earnings per share
|
| | | | 10,957,428 | | | | | | 10,757,750 | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.93 | | | | | $ | (0.80) | | |
| Diluted(1) | | | | $ | 0.92 | | | | | $ | (0.80) | | |
December 31, 2025 and 2024
(In thousands, except share and per share data)
par value $0.01 per share