Updated May 6, 2025, 1:51 PM UTC
Income Statement - Metric | Q3 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Interest Income - Loans, including fees (USD, thousands) | 37,731.00 | 136,918 | 39,294 | 41,664.00 | 42,593.00 | 60,009.00 | 183,560 | 61,495 | ||||||||||||||||||
Interest Income - Investment securities - Taxable (USD, thousands) | 6,040.00 | 24,262 | 4,568 | 4,845.00 | 4,595.00 | 5,737.00 | 19,745 | 5,707 | ||||||||||||||||||
Interest Income - Investment securities - Exempt from federal income taxes (USD, thousands) | 182.00 | 740 | 174 | 169.00 | 169.00 | 167.00 | 679 | 160 | ||||||||||||||||||
Interest Income - Other (USD, thousands) | 742.00 | 2,963 | 5,002 | 6,344.00 | 4,854.00 | 1,395.00 | 17,595 | 819 | ||||||||||||||||||
Total Interest Income (USD, thousands) | 44,695.00 | 164,883 | 49,038 | 53,022.00 | 52,211.00 | 67,308.00 | 221,579 | 68,181 | ||||||||||||||||||
Interest Expense - Deposits (USD, thousands) | 17,169.00 | 53,387 | 20,152 | 21,284.00 | 22,285.00 | 25,522.00 | 89,243 | 23,535 | ||||||||||||||||||
Interest Expense - Short-term borrowings (USD, thousands) | 5,292.00 | 20,976 | 5,989 | 7,053.00 | 6,706.00 | 2,836.00 | 22,584 | 2,839 | ||||||||||||||||||
Interest Expense - Long-term debt (USD, thousands) | 682.00 | 2,681 | 678 | 684.00 | 679.00 | 666.00 | 2,707 | 650 | ||||||||||||||||||
Total Interest Expense (USD, thousands) | 23,143.00 | 77,044 | 26,819 | 29,021.00 | 29,670.00 | 29,024.00 | 114,534 | 27,024 | ||||||||||||||||||
Net Interest Income (USD, thousands) | 21,552.00 | 87,839 | 22,219 | 24,001.00 | 22,541.00 | 38,284.00 | 107,045 | 41,157 | ||||||||||||||||||
Provision for Credit Losses (USD, thousands) | 1,507.00 | 2,057 | - | - | 1,661.00 | 11,991.00 | 18,141 | 863 | ||||||||||||||||||
Net Interest Income after Provision for Credit Losses (USD, thousands) | 20,045.00 | 85,782 | 22,219 | 19,512.00 | 20,880.00 | 26,293.00 | 88,904 | 40,294 | ||||||||||||||||||
Noninterest Income - Retirement and benefit services (USD, thousands) | 15,317.00 | 65,294 | 15,655 | 16,078.00 | 16,143.00 | 16,489.00 | 64,365 | 16,106 | ||||||||||||||||||
Noninterest Income - Wealth management (USD, thousands) | 5,940.00 | 21,855 | 6,118 | 6,359.00 | 6,684.00 | 7,010.00 | 26,171 | 6,905 | ||||||||||||||||||
Noninterest Income - Mortgage banking (USD, thousands) | 1,279.00 | 8,411 | 1,670 | 2,554.00 | 2,572.00 | 3,277.00 | 10,073 | 1,527 | ||||||||||||||||||
Noninterest Income - Service charges on deposit accounts (USD, thousands) | 340.00 | 1,280 | 389 | 456.00 | 488.00 | 643.00 | 1,976 | 651 | ||||||||||||||||||
Noninterest Income - Other (USD, thousands) | 2,557.00 | 8,032 | 1,491 | 1,924.00 | 2,476.00 | 6,454.00 | 12,345 | 2,443 | ||||||||||||||||||
Total Noninterest Income (USD, thousands) | 790.00 | 80,229 | 25,323 | 27,371.00 | 28,363.00 | 33,873.00 | 114,930 | 27,632 | ||||||||||||||||||
Noninterest Expense - Compensation (USD, thousands) | 19,214.00 | 76,290 | 19,332 | 20,265.00 | 21,058.00 | 26,656.00 | 87,311 | 22,961 | ||||||||||||||||||
Noninterest Expense - Employee taxes and benefits (USD, thousands) | 4,579.00 | 20,051 | 6,188 | 5,134.00 | 5,400.00 | 6,245.00 | 22,967 | 7,762 | ||||||||||||||||||
Noninterest Expense - Occupancy and equipment expense (USD, thousands) | 1,858.00 | 7,477 | 1,906 | 1,816.00 | 2,081.00 | 1,963.00 | 7,766 | 2,907 | ||||||||||||||||||
Noninterest Expense - Business services, software and technology expense (USD, thousands) | 5,686.00 | 21,053 | 5,345 | 4,599.00 | 4,879.00 | 6,935.00 | 21,758 | 5,752 | ||||||||||||||||||
Noninterest Expense - Intangible amortization expense (USD, thousands) | 1,324.00 | 5,296 | 1,324 | 1,324.00 | 1,324.00 | 2,804.00 | 6,776 | 2,710 | ||||||||||||||||||
Noninterest Expense - Professional fees and assessments (USD, thousands) | 2,346.00 | 6,743 | 1,993 | 2,373.00 | 4,267.00 | 10,964.00 | 19,597 | 2,996 | ||||||||||||||||||
Noninterest Expense - Marketing and business development (USD, thousands) | 1,001.00 | 3,027 | 685 | 751.00 | 764.00 | 1,049.00 | 3,249 | 965 | ||||||||||||||||||
Noninterest Expense - Supplies and postage (USD, thousands) | 521.00 | 1,796 | 528 | 370.00 | 423.00 | 725.00 | 2,046 | 630 | ||||||||||||||||||
Noninterest Expense - Travel (USD, thousands) | 313.00 | 1,189 | 292 | 332.00 | 330.00 | 449.00 | 1,403 | 287 | ||||||||||||||||||
Noninterest Expense - Mortgage and lending expenses (USD, thousands) | 501.00 | 1,902 | 441 | 467.00 | 684.00 | 570.00 | 2,162 | 536 | ||||||||||||||||||
Noninterest Expense - Other (USD, thousands) | 1,311.00 | 5,333 | 985 | 1,321.00 | 1,237.00 | 2,097.00 | 5,640 | 2,859 | ||||||||||||||||||
Total Noninterest Expense (USD, thousands) | 38,654.00 | 150,157 | 39,019 | 38,752.00 | 42,447.00 | 60,457.00 | 180,675 | 50,365 | ||||||||||||||||||
Income before Income Taxes (USD, thousands) | (17,819.00) | 15,854 | 8,523 | 8,131.00 | 6,796.00 | (291.00) | 23,159 | 17,561 | ||||||||||||||||||
Income Tax Expense (USD, thousands) | (3,064.00) | 4,158 | 2,091 | 1,923.00 | 1,590.00 | (225.00) | 5,379 | 4,246 | ||||||||||||||||||
Net Income (USD, thousands) | (14,755.00) | 11,696 | 6,432 | 6,208.00 | 5,206.00 | (66.00) | 17,780 | 13,315 | ||||||||||||||||||
Balance Sheet - Metric | Q3 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 |
Cash and cash equivalents (USD, thousands) | 129,893 | 129,893 | 545,772 | 438,141 | 65,975 | 61,239 | 61,239 | 82,979 | ||||||||||||||||||
Investment securities, Trading (USD, thousands) | - | - | 4,553 | 2,868 | 2,708 | 3,309 | 3,309 | 3,047 | ||||||||||||||||||
Investment securities, Available-for-sale, at fair value (USD, thousands) | 486,736 | 486,736 | 472,272 | 459,345 | 466,003 | 588,053 | 588,053 | 567,728 | ||||||||||||||||||
Investment securities, Held-to-maturity, at amortized cost (USD, thousands) | 299,515 | 299,515 | 291,932 | 286,532 | 281,913 | 275,585 | 275,585 | 268,631 | ||||||||||||||||||
Loans held for sale (USD, thousands) | 11,497 | 11,497 | 10,625 | 38,158 | 13,487 | 16,518 | 16,518 | 12,905 | ||||||||||||||||||
Loans (USD, thousands) | 2,759,583 | 2,759,583 | 2,799,475 | 2,915,792 | 3,032,343 | 3,992,534 | 3,992,534 | 4,085,483 | ||||||||||||||||||
Allowance for credit losses on loans (USD, thousands) | (35,843) | (35,843) | (36,584) | (38,332) | (39,142) | (59,929) | (59,929) | (61,929) | ||||||||||||||||||
Net loans (USD, thousands) | 2,723,740 | 2,723,740 | 2,762,891 | 2,877,460 | 2,993,201 | 3,932,605 | 3,932,605 | 4,023,554 | ||||||||||||||||||
Land, premises and equipment, net (USD, thousands) | 17,940 | 17,940 | 18,162 | 17,328 | 18,790 | 39,780 | 39,780 | 40,733 | ||||||||||||||||||
Operating lease right-of-use assets (USD, thousands) | 5,436 | 5,436 | 5,112 | 4,871 | 9,268 | 13,438 | 13,438 | 12,983 | ||||||||||||||||||
Accrued interest receivable (USD, thousands) | 15,700 | 15,700 | 16,149 | 16,877 | 16,469 | 20,075 | 20,075 | 20,505 | ||||||||||||||||||
Bank-owned life insurance (USD, thousands) | 33,236 | 33,236 | 33,396 | 35,508 | 35,793 | 36,033 | 36,033 | 36,392 | ||||||||||||||||||
Goodwill (USD, thousands) | 46,783 | 46,783 | 46,783 | 46,783 | 46,783 | 85,634 | 85,634 | 85,634 | ||||||||||||||||||
Other intangible assets, net (USD, thousands) | 17,158 | 17,158 | 15,834 | 14,510 | 13,186 | 43,882 | 43,882 | 41,172 | ||||||||||||||||||
Servicing rights (USD, thousands) | 2,052 | 2,052 | 1,983 | 1,963 | 1,874 | 7,918 | 7,918 | 7,351 | ||||||||||||||||||
Deferred income taxes, net (USD, thousands) | 34,595 | 34,595 | 34,796 | 35,732 | 33,054 | 52,885 | 52,885 | 45,162 | ||||||||||||||||||
Other assets (USD, thousands) | 83,432 | 83,432 | 77,833 | 82,547 | 86,136 | 84,719 | 84,719 | 90,844 | ||||||||||||||||||
Total assets (USD, thousands) | 3,907,713 | 3,907,713 | 4,338,093 | 4,358,623 | 4,084,640 | 5,261,673 | 5,261,673 | 5,339,620 | ||||||||||||||||||
Deposits, Noninterest-bearing (USD, thousands) | 728,082 | 728,082 | 692,500 | 701,428 | 657,547 | 903,466 | 903,466 | 889,270 | ||||||||||||||||||
Deposits, Interest-bearing (USD, thousands) | 2,367,529 | 2,367,529 | 2,592,469 | 2,597,147 | 2,666,003 | 3,474,944 | 3,474,944 | 3,596,021 | ||||||||||||||||||
Total deposits (USD, thousands) | 3,095,611 | 3,095,611 | 3,284,969 | 3,298,575 | 3,323,550 | 4,378,410 | 4,378,410 | 4,485,291 | ||||||||||||||||||
Short-term borrowings (USD, thousands) | 314,170 | 314,170 | 555,000 | 555,000 | 244,700 | 238,960 | 238,960 | 200,000 | ||||||||||||||||||
Long-term debt (USD, thousands) | 58,956 | 58,956 | 58,985 | 59,013 | 59,041 | 59,069 | 59,069 | 59,098 | ||||||||||||||||||
Operating lease liabilities (USD, thousands) | 5,751 | 5,751 | 5,420 | 5,197 | 9,643 | 18,991 | 18,991 | 18,515 | ||||||||||||||||||
Accrued expenses and other liabilities (USD, thousands) | 64,098 | 64,098 | 62,084 | 67,612 | 61,220 | 70,833 | 70,833 | 62,484 | ||||||||||||||||||
Total liabilities (USD, thousands) | 3,538,586 | 3,538,586 | 3,966,458 | 3,985,397 | 3,698,154 | 4,766,263 | 4,766,263 | 4,825,388 | ||||||||||||||||||
Preferred stock (USD, thousands) | 0 | 0 | - | - | - | - | - | - | ||||||||||||||||||
Common stock (USD, thousands) | 19,734 | 19,734 | 19,777 | 19,778 | 19,790 | 25,345 | 25,345 | 25,366 | ||||||||||||||||||
Additional paid-in capital (USD, thousands) | 150,343 | 150,343 | 150,740 | 150,857 | 151,257 | 269,708 | 269,708 | 270,159 | ||||||||||||||||||
Retained earnings (USD, thousands) | 272,705 | 272,705 | 275,374 | 277,620 | 278,863 | 273,723 | 273,723 | 281,961 | ||||||||||||||||||
Accumulated other comprehensive income (loss) (USD, thousands) | (73,655) | (73,655) | (74,256) | (75,029) | (63,424) | (73,366) | (73,366) | (63,254) | ||||||||||||||||||
Total stockholders’ equity (USD, thousands) | 369,127 | 369,127 | 371,635 | 373,226 | 386,486 | 495,410 | 495,410 | 514,232 | ||||||||||||||||||
Total liabilities and stockholders’ equity (USD, thousands) | 3,907,713 | 3,907,713 | 4,338,093 | 4,358,623 | 4,084,640 | 5,261,673 | 5,261,673 | 5,339,620 | ||||||||||||||||||
Cash Flow - Metric | Q3 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 |
Net income (dollars in thousands) | (14,755.00) | 11,696 | 6,432 | 6,208.00 | 5,206.00 | (66.00) | 17,780 | 13,315 | ||||||||||||||||||
Provision for credit losses (dollars in thousands) | 1,507.00 | 2,057 | - | - | 1,661.00 | 11,991.00 | 18,141 | 863 | ||||||||||||||||||
Depreciation and amortization (dollars in thousands) | 2,147.00 | 8,525 | 2,100 | 2,171.00 | 2,185.00 | 3,386.00 | 9,842 | 3,839 | ||||||||||||||||||
Amortization and accretion of premiums/discounts on investment securities (dollars in thousands) | 395.00 | 2,047 | 424 | 429.00 | 448.00 | 198.00 | 1,499 | 185 | ||||||||||||||||||
Amortization of operating lease right-of-use assets (dollars in thousands) | (1,771.00) | (15) | (8) | 19.00 | 49.00 | 4,978.00 | 5,038 | (21) | ||||||||||||||||||
Share-based compensation expense (dollars in thousands) | 436.00 | 1,628 | 593 | 121.00 | 488.00 | 448.00 | 1,650 | 599 | ||||||||||||||||||
Originations on loans held for sale (dollars in thousands) | (57,827.00) | (296,831) | (53,129) | (101,610.00) | (78,917.00) | (71,363.00) | (305,019) | (64,866) | ||||||||||||||||||
Proceeds on loans held for sale (dollars in thousands) | 64,224.00 | 302,252 | 55,362 | 76,170.00 | 106,581.00 | 71,792.00 | 309,905 | 70,108 | ||||||||||||||||||
Realized loss (gain) on loans sold (dollars in thousands) | (1,401.00) | (7,323) | (1,438) | (2,059.00) | (3,048.00) | (2,450.00) | (8,995) | (1,645) | ||||||||||||||||||
Servicing rights capitalized upon sale of mortgage loans (dollars in thousands) | - | - | - | - | - | - | (224) | (54) | ||||||||||||||||||
(Increase) in value of bank-owned life insurance (dollars in thousands) | (224.00) | (877) | (160) | (177.00) | (285.00) | (240.00) | (862) | (221) | ||||||||||||||||||
Realized loss (gain) on derivative instruments (dollars in thousands) | (166.00) | 365 | (678) | (235.00) | 1,334.00 | (547.00) | (126) | (289) | ||||||||||||||||||
Realized loss (gain) on sale of foreclosed assets (dollars in thousands) | 10.00 | (17) | - | - | (2.00) | 0.00 | (1) | 19 | ||||||||||||||||||
Change in fair value of mortgage servicing rights (dollars in thousands) | - | - | - | - | - | - | (197) | 621 | ||||||||||||||||||
Realized loss (gain) on servicing rights (dollars in thousands) | 25.00 | (3) | (20) | (114.00) | (15.00) | - | - | - | ||||||||||||||||||
Net change in: Accrued interest receivable (dollars in thousands) | (139.00) | (2,831) | (449) | (728.00) | 408.00 | (576.00) | (1,345) | (430) | ||||||||||||||||||
Net change in: Other assets (dollars in thousands) | (10,312.00) | (5,528) | (1,071) | (264.00) | 1,462.00 | 1,161.00 | 1,288 | (4,900) | ||||||||||||||||||
Net change in: Accrued expenses and other liabilities (dollars in thousands) | (5,742.00) | (7,728) | 4,031 | 4,768.00 | (16,928.00) | (3,361.00) | (11,490) | (8,668) | ||||||||||||||||||
Net cash provided (used) by operating activities (dollars in thousands) | (1,618.00) | 28,982 | 11,989 | (11,487.00) | 18,939.00 | 9,519.00 | 28,960 | 7,715 | ||||||||||||||||||
Proceeds from sales of trading investment securities (dollars in thousands) | - | - | 5,502 | 1,941.00 | 1,241.00 | 336.00 | 9,020 | 3,377 | ||||||||||||||||||
Purchases of trading investment securities (dollars in thousands) | - | - | (10,008) | (203.00) | (1,009.00) | (537.00) | (11,757) | (3,145) | ||||||||||||||||||
Proceeds from sales or calls of investment securities available-for-sale (dollars in thousands) | - | 171,758 | 10,818 | 11,566.00 | - | - | 130,415 | 10,000 | ||||||||||||||||||
Proceeds from maturities of investment securities available-for-sale (dollars in thousands) | 20,691.00 | 67,346 | 10,818 | 11,566.00 | 12,627.00 | 19,698.00 | 54,709 | 24,563 | ||||||||||||||||||
Proceeds from calls of investment securities held-to-maturity (dollars in thousands) | 0.00 | 242 | 251 | 0.00 | 360.00 | 2.00 | 613 | 146 | ||||||||||||||||||
Proceeds from maturities and paydowns of investment securities held-to-maturity (dollars in thousands) | 3,498.00 | 20,623 | 7,043 | 5,166.00 | 3,971.00 | 6,043.00 | 22,223 | 6,562 | ||||||||||||||||||
Net (increase) decrease in loans (dollars in thousands) | (153,112.00) | (314,718) | (40,223) | (118,714.00) | (116,823.00) | (165,926.00) | (441,686) | (88,793) | ||||||||||||||||||
Net (increase) decrease in FHLB stock (dollars in thousands) | 8,749.00 | 2,796 | 5,075 | (123.00) | (2,143.00) | 101.00 | 2,910 | 786 | ||||||||||||||||||
Purchases of BOLI (dollars in thousands) | - | - | - | - | 0.00 | 0.00 | (1,935) | (138) | ||||||||||||||||||
Purchases of premises and equipment (dollars in thousands) | (1,442.00) | (3,173) | (881) | (3,685.00) | (2,765.00) | (5,039.00) | (12,370) | (2,054) | ||||||||||||||||||
Proceeds from sales of foreclosed assets (dollars in thousands) | 159.00 | 210 | 34 | 2.00 | 1.00 | 68.00 | 105 | - | ||||||||||||||||||
Net cash provided (used) by investing activities (dollars in thousands) | 50,301.00 | (52,088) | (22,389) | (105,985.00) | (101,741.00) | (99,918.00) | (330,033) | (48,696) | ||||||||||||||||||
Net increase (decrease) in deposits (dollars in thousands) | 223,427.00 | 180,127 | 189,358 | 13,606.00 | 24,975.00 | 97,011.00 | 324,950 | 106,881 | ||||||||||||||||||
Net increase (decrease) in short-term borrowings (dollars in thousands) | (201,300.00) | (63,910) | 240,830 | 0.00 | (310,300.00) | (7,340.00) | (76,810) | (38,960) | ||||||||||||||||||
Cash dividends paid on common stock (dollars in thousands) | (3,559.00) | (14,822) | (3,757) | (3,762.00) | (3,962.00) | (3,964.00) | (15,445) | (5,073) | ||||||||||||||||||
Repurchase of common stock (dollars in thousands) | (2,082.00) | (6,638) | (153) | (3.00) | (76.00) | (44.00) | (276) | (127) | ||||||||||||||||||
Net cash provided (used) by financing activities (dollars in thousands) | 16,486.00 | 94,757 | 426,279 | 9,841.00 | (289,364.00) | 85,663.00 | 232,419 | 62,721 | ||||||||||||||||||
Net change in cash and cash equivalents (dollars in thousands) | 65,169.00 | 71,651 | 415,879 | (107,631.00) | (372,166.00) | (4,736.00) | (68,654) | 21,740 | ||||||||||||||||||
Interest paid (dollars in thousands) | - | - | 22,339 | 25,380.00 | 36,981.00 | 25,316.00 | 110,016 | 29,227 | ||||||||||||||||||
Income taxes paid (dollars in thousands) | - | - | 1 | 173.00 | 86.00 | 188.00 | 448 | 1 | ||||||||||||||||||
Deferred income taxes (dollars in thousands) | 893 | 893 | - | (676) | (1,888) | (3,983) | (3,983) | 4,334 | ||||||||||||||||||
Cash dividends declared, not paid (dollars in thousands) | - | - | 3,763 | 3,962 | 3,963 | 5,073 | 5,073 | 5,078 | ||||||||||||||||||
Cash and cash equivalents at beginning of period (dollars in thousands) | 58,242 | 58,242 | 129,893 | 129,893 | 129,893 | - | - | 61,239 | ||||||||||||||||||
Cash and cash equivalents at end of period (dollars in thousands) | 129,893 | 129,893 | 545,772 | 438,141 | 65,975 | - | - | 82,979 | ||||||||||||||||||
KPIs - Metric (Unit, Scale) | Q3 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 |
Retirement and benefit services assets under administration/management (USD) | - | 36,682,425 | 38,488,523 | 39,389,533 | 41,249,280 | - | 40,728,699 | - | ||||||||||||||||||
Wealth assets under administration/management (USD) | - | 4,018,846 | 4,242,408 | 4,172,290 | 4,397,505 | - | 4,579,189 | - | ||||||||||||||||||
Mortgage originations (USD) | - | 364,114 | 54,101 | 109,254 | 82,388 | - | 334,318 | - | ||||||||||||||||||
Number of retirement plans (count) | - | 8300 | - | - | - | - | 8600 | - | ||||||||||||||||||
Number of plan participants (count) | - | 474,000 | - | - | - | - | 500,200 | - | ||||||||||||||||||
Number of banking offices (count) | - | 14 | 14 | 14 | 29 | - | 29 | - |