Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2025
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________ to ________
Commission File Number 001-38412
BRIDGEWATER BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
Minnesota(State or other jurisdiction ofincorporation or organization)
26-0113412(I.R.S. EmployerIdentification No.)
4450 Excelsior Boulevard, Suite 100St. Louis Park, Minnesota(Address of principal executive offices)
55416(Zip Code)
(952) 893-6868
(Registrant’s telephone number, including area code)
. Securities registered pursuant to Section 12(b) of the Act:
Title of each class:
Trading Symbol
Name of each exchange on which registered:
Common Stock, $0.01 Par Value
BWB
The Nasdaq Stock Market LLC
Depositary Shares, each representing a 1/100th interest in a share of 5.875% Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share
BWBBP
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
Accelerated filer
Non-accelerated filer
Smaller reporting company
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares of the Common Stock outstanding as of July 29, 2025 was 27,482,534.
PART I FINANCIAL INFORMATION
3
Item 1. Consolidated Financial Statements (unaudited)
Consolidated Balance Sheets
Consolidated Statements of Income
4
Consolidated Statements of Comprehensive Income
5
Consolidated Statements of Shareholders’ Equity
6
Consolidated Statements of Cash Flows
7
Notes to Consolidated Financial Statements
8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
42
Item 3. Quantitative and Qualitative Disclosures About Market Risk
70
Item 4. Controls and Procedures
71
PART II OTHER INFORMATION
72
Item 1. Legal Proceedings
Item 1A. Risk Factors
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
73
Item 4. Mine Safety Disclosures
Item 5. Other Information
Item 6. Exhibits
74
SIGNATURES
75
2
PART 1 – FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements
Bridgewater Bancshares, Inc. and Subsidiaries
(dollars in thousands, except share data)
June 30,
December 31,
2025
2024
(Unaudited)
ASSETS
Cash and Cash Equivalents
$
217,495
229,760
Bank-Owned Certificates of Deposit
3,897
4,377
Securities Available for Sale, at Fair Value
743,889
768,247
Loans, Net of Allowance for Credit Losses of $55,765 at June 30, 2025 (unaudited) and $52,277 at December 31, 2024
4,082,405
3,809,436
Federal Home Loan Bank (FHLB) Stock, at Cost
21,472
19,297
Premises and Equipment, Net
49,979
49,533
Foreclosed Assets
185
—
Accrued Interest
17,711
Goodwill
11,982
Other Intangible Assets, Net
7,390
7,850
Bank-Owned Life Insurance
45,413
44,646
Other Assets
94,855
103,403
Total Assets
5,296,673
5,066,242
LIABILITIES AND EQUITY
LIABILITIES
Deposits:
Noninterest Bearing
787,868
800,763
Interest Bearing
3,448,874
3,286,004
Total Deposits
4,236,742
4,086,767
Notes Payable
13,750
FHLB Advances
404,500
359,500
Subordinated Debentures, Net of Issuance Costs
108,689
79,670
Accrued Interest Payable
4,110
4,008
Other Liabilities
52,600
64,612
Total Liabilities
4,820,391
4,608,307
SHAREHOLDERS' EQUITY
Preferred Stock- $0.01 par value; Authorized 10,000,000
Preferred Stock - Issued and Outstanding 27,600 Series A shares ($2,500 liquidation preference) at June 30, 2025 (unaudited) and December 31, 2024
66,514
Common Stock- $0.01 par value; Authorized 75,000,000
Common Stock - Issued and Outstanding 27,470,283 at June 30, 2025 (unaudited) and 27,552,449 at December 31, 2024
275
276
Additional Paid-In Capital
95,174
95,088
Retained Earnings
328,547
309,421
Accumulated Other Comprehensive Loss
(14,228)
(13,364)
Total Shareholders' Equity
476,282
457,935
Total Liabilities and Equity
See accompanying notes to consolidated financial statements.
(dollars in thousands, except per share data)
Three Months Ended
Six Months Ended
INTEREST INCOME
Loans, Including Fees
57,888
51,385
111,708
100,966
Investment Securities
9,200
8,177
18,597
16,093
Other
2,110
1,316
4,601
2,488
Total Interest Income
69,198
60,878
134,906
119,547
INTEREST EXPENSE
Deposits
32,497
31,618
64,600
61,808
Federal Funds Purchased
16
853
1,157
260
296
518
591
2,852
2,125
5,008
4,383
Subordinated Debentures
1,121
990
2,104
1,981
Total Interest Expense
36,746
35,882
72,246
69,920
NET INTEREST INCOME
32,452
24,996
62,660
49,627
Provision for Credit Losses
2,000
600
3,500
1,350
NET INTEREST INCOME AFTER
PROVISION FOR CREDIT LOSSES
30,452
24,396
59,160
48,277
NONINTEREST INCOME
Customer Service Fees
496
366
991
708
Net Gain on Sales of Available for Sale Securities
474
320
475
413
Letter of Credit Fees
323
387
778
703
Debit Card Interchange Fees
152
155
289
Swap Fees
938
980
312
766
613
FHLB Prepayment Income
301
Investment Advisory Fees
213
538
Other Income
343
223
588
580
Total Noninterest Income
3,627
1,763
5,706
3,313
NONINTEREST EXPENSE
Salaries and Employee Benefits
11,363
9,675
22,734
19,108
Occupancy and Equipment
1,274
1,092
2,508
2,149
FDIC Insurance Assessment
750
725
1,200
1,600
Data Processing
625
472
1,244
884
Professional and Consulting Fees
1,110
852
1,741
Derivative Collateral Fees
372
528
823
1,014
Information Technology and Telecommunications
971
812
1,942
1,608
Marketing and Advertising
435
317
762
639
Intangible Asset Amortization
230
460
17
Other Expense
1,811
1,058
3,300
1,968
Total Noninterest Expense
18,941
15,539
37,077
30,728
INCOME BEFORE INCOME TAXES
15,138
10,620
27,789
20,862
Provision for Income Taxes
3,618
2,505
6,636
4,916
NET INCOME
11,520
8,115
21,153
15,946
Preferred Stock Dividends
(1,014)
(2,027)
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
10,506
7,101
19,126
13,919
EARNINGS PER SHARE
Basic
0.38
0.26
0.70
0.51
Diluted
0.68
0.50
(dollars in thousands)
Net Income
Other Comprehensive Income (Loss):
Unrealized Gains (Losses) on Available for Sale Securities
(479)
1,168
7,208
1,403
Unrealized Gains (Losses) on Cash Flow Hedges
(1,455)
2,036
(4,497)
7,748
Reclassification Adjustment for Gains Realized in Income
(2,091)
(2,649)
(3,924)
(5,045)
Income Tax Impact
1,156
(159)
349
(1,180)
Total Other Comprehensive Income (Loss), Net of Tax
(2,869)
396
(864)
2,926
Comprehensive Income
8,651
8,511
20,289
18,872
Three and Six Months Ended June 30, 2025 and 2024
Accumulated
Additional
Preferred
Common Stock
Paid-In
Retained
Comprehensive
Stock
Shares
Amount
Capital
Earnings
Income (Loss)
Total
BALANCE March 31, 2024
27,589,827
95,069
287,468
(15,716)
433,611
Stock-based Compensation
10,884
1,040
Stock Options Exercised
500
Stock Repurchases
(252,707)
(3)
(2,898)
(2,901)
Vested Restricted Stock Units
300
Restricted Shares Withheld for Taxes
(755)
(9)
Preferred Stock Dividend
BALANCE June 30, 2024
27,348,049
273
93,205
294,569
(15,320)
439,241
BALANCE March 31, 2025
27,560,150
95,503
318,041
(11,359)
468,975
7,409
1,053
Comprehensive Income (Loss)
27,175
218
(122,704)
(1)
(1,569)
(1,570)
(2,047)
(31)
BALANCE June 30, 2025
27,470,283
BALANCE December 31, 2023
27,748,965
277
96,320
280,650
(18,246)
425,515
21,336
2,071
8,500
69
(446,509)
(4)
(5,173)
(5,177)
22,665
(6,908)
(82)
BALANCE December 31, 2024
27,552,449
15,929
2,039
42,175
395
(167,709)
(2,190)
(2,191)
38,462
(11,023)
(158)
CASH FLOWS FROM OPERATING ACTIVITIES
Adjustments to Reconcile Net Income to Net Cash
Provided by Operating Activities:
Net Amortization on Securities Available for Sale
(1,394)
(647)
Net Gain on Sales of Securities Available for Sale
(475)
(413)
Provision for Credit Losses on Loans
1,450
Credit for Credit Losses on Off-Balance Sheet Exposures
(100)
Depreciation of Premises and Equipment
1,256
1,178
Amortization of Other Intangible Assets
Amortization of Right-of Use Asset
280
117
Cash Surrender Value of Bank-Owned Life Insurance
(767)
(613)
Amortization of Subordinated Debt Issuance Costs
171
191
Deferred Income Taxes
(1,561)
(591)
Changes in Operating Assets and Liabilities:
Accrued Interest Receivable and Other Assets
833
2,752
Accrued Interest Payable and Other Liabilities
(14,036)
(3,573)
Net Cash Provided by Operating Activities
11,459
17,785
CASH FLOWS FROM INVESTING ACTIVITIES
Decrease in Bank-Owned Certificates of Deposit
480
Proceeds from Sales of Securities Available for Sale
59,595
50,833
Proceeds from Maturities, Paydowns, Payups and Calls of Securities Available for Sale
50,531
22,612
Purchases of Securities Available for Sale
(73,642)
(68,348)
Net Increase in Loans
(276,653)
(76,457)
Net Decrease (Increase) in FHLB Stock
(2,175)
1,253
Purchases of Premises and Equipment
(1,702)
(194)
Net Cash Used in Investing Activities
(243,566)
(70,301)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Increase in Deposits
149,975
97,764
Proceeds from FHLB Advances
633,500
421,000
Principal Payments on FHLB Advances
(588,500)
(453,500)
Issuance of Subordinated Debt, net of Issuance Costs
78,828
Redemption of Subordinated Debt, net of Issuance Costs
(49,980)
Preferred Stock Dividends Paid
365
Shares Repurchased for Tax Withholdings Upon Vesting of Restricted Stock-Based Awards
(128)
Net Cash Provided by Financing Activities
219,842
58,047
NET CHANGE IN CASH AND CASH EQUIVALENTS
(12,265)
5,531
Cash and Cash Equivalents Beginning
128,562
Cash and Cash Equivalents Ending
134,093
SUPPLEMENTAL CASH FLOW DISCLOSURE
Cash Paid for Interest
71,973
71,012
Cash Paid for Income Taxes
Federal
3,400
1,250
Minnesota
2,400
1,300
Other States
83
78
Total Cash Paid for Income Taxes
5,883
2,628
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES
Loans Transferred to Foreclosed Assets
Note 1: Description of the Business and Summary of Significant Accounting Policies
Organization
Bridgewater Bancshares, Inc. (the “Company”) is a financial holding company whose operations consist of the ownership of its wholly-owned subsidiary, Bridgewater Bank (the “Bank”). The Bank commenced operations in 2005 and provides retail and commercial loan and deposit services, principally to customers within the Minneapolis-St. Paul-Bloomington, MN-WI Metropolitan Statistical Area. In 2008, the Bank formed BWB Holdings, LLC, a wholly-owned subsidiary of the Bank, for the purpose of holding repossessed property. In 2018, the Bank formed Bridgewater Investment Management, Inc., a wholly-owned subsidiary of the Bank, for the purpose of holding certain municipal securities and to engage in municipal lending activities.
Recent Developments
On December 13, 2024, the Bank completed its acquisition of First Minnetonka City Bank (“FMCB”) in an all-cash transaction. On the closing date, FMCB merged with and into Bridgewater Bank, with Bridgewater Bank as the surviving entity. The acquisition of FMCB added two full-service branches in Minnetonka, Minnesota to the Bank’s footprint, and added approximately $225.7 million of deposits and $117.1 million of loans as of December 31, 2024.
On June 24, 2025, the Company entered into a Subordinated Note Purchase Agreement with certain institutional accredited investors and qualified institutional buyers pursuant to which the Company sold and issued $80.0 million in aggregate principal amount of its 7.625% Fixed-to-Floating Rate Subordinated Notes due 2035 (the “Notes”). The Notes were issued by the Company to such purchasers at a price equal to 100% of their face amount. The Company used the net proceeds it received from the sale of the Notes to redeem $50 million of outstanding 5.25% Fixed-to-Floating Rate Subordinated Notes due 2030 and for general corporate purposes.
On July 4, 2025, the President signed H.R. 1, the “One Big Beautiful Bill Act,” into law. The legislation includes several changes to federal tax law that generally allow for more favorable deductibility of certain business expenses beginning in 2025, including the restoration of immediate expensing of domestic research and development expenditures, reinstatement of 100% bonus depreciation, and more favorable rules for determining the limitation on business interest expense. The Company is currently evaluating the impact on future periods.
Basis of Presentation
The accompanying unaudited consolidated financial statements were prepared in accordance with instructions for Form 10-Q and, therefore, do not include all disclosures necessary for a complete presentation of the consolidated balance sheets, consolidated statements of income, consolidated statements of comprehensive income, consolidated statements of shareholders’ equity and consolidated statements of cash flows in conformity with U.S. generally accepted accounting principles (“GAAP”). However, all normal recurring adjustments which are, in the opinion of management, necessary for the fair presentation of the interim financial statements have been included. The results of operations for the three and six months ended June 30, 2025 are not necessarily indicative of the results which may be expected for the entire year. For further information, refer to the consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 6, 2025.
Principles of Consolidation
These consolidated financial statements include the amounts of the Company, the Bank, with locations in Bloomington, Greenwood, Minneapolis (2), Minnetonka (2), Orono, St. Louis Park, and St. Paul, Minnesota, BWB Holdings, LLC, and Bridgewater Investment Management, Inc. All significant intercompany balances and transactions have been eliminated in consolidation.
Use of Estimates in Preparation of Financial Statements
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Information available which could affect judgements includes, but is not limited to, changes in interest rates, changes in the performance of the economy, including elevated levels of inflation and possible recession, and changes in the financial condition of borrowers.
Material estimates that are particularly susceptible to significant change in the near term include the determination of the allowance for credit losses (“ACL”).
Segment Reporting
An operating segment is generally defined as a component of a business for which discrete financial information is available and whose operating results are regularly reviewed by the chief operating decision maker (“CODM”). Substantially all of the Company’s operations involve the delivery of loan and deposit products to clients. The Company’s CODM makes operating decisions and assesses performance based on an ongoing review of the banking activities, which constitute the Company’s only operating segment for financial reporting purposes. The Company’s single segment is managed on a consolidated basis by the CODM who is the Chief Executive Officer.
The accounting policies of this segment are the same as those described throughout this Note 1 concerning significant accounting policies. The CODM assesses performance of the segment and determines the appropriate allocation of Company resources based on consolidated net income, which is reported in the Consolidated Statements of Income. Consolidated net income is used in deciding where to deploy capital, and to monitor how budget compares to actual results. It is also used in benchmarking performance measures to Company peers for compensation related analysis. The measure of segment assets is reported on the Consolidated Balance Sheets as total consolidated assets.
Impact of Recently Adopted Accounting Guidance
On January 1, 2025, the Company adopted Accounting Standards Update (“ASU”) 2023-09, Income Taxes (Topic ASC 740) Income Taxes. The ASU improves the transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in rate reconciliation and (2) disaggregation of income taxes paid by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024. The Company’s adoption of this standard did not have a material impact on the Company’s consolidated financial statements.
Subsequent Events
Subsequent events have been evaluated through July 31, 2025, which is the date the consolidated financial statements were available to be issued.
9
Note 2: Earnings Per Share
Basic earnings per common share are computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted earnings per common share are computed by dividing net income available to common shareholders by the weighted average number of common shares, adjusted for the dilutive effect of stock compensation. For the three and six months ended June 30, 2025, stock options and restricted stock units totaling 576,788 and 585,885 shares, respectively, were excluded from the calculation because they were deemed to be anti-dilutive. For the three and six months ended June 30, 2024, stock options and restricted stock units totaling 1,234,583 and 1,151,825 shares, respectively, were excluded from the calculation because they were deemed to be antidilutive.
The following table presents the numerators and denominators for basic and diluted earnings per share computations for the three and six months ended June 30, 2025 and 2024:
Net Income Available to Common Shareholders
Weighted Average Common Stock Outstanding:
Weighted Average Common Stock Outstanding (Basic)
27,460,982
27,386,713
27,514,579
27,539,057
Dilutive Effect of Stock Compensation
537,026
361,471
508,013
382,544
Weighted Average Common Stock Outstanding (Dilutive)
27,998,008
27,748,184
28,022,592
27,921,601
Basic Earnings per Common Share
Diluted Earnings per Common Share
Note 3: Securities
The following tables present the amortized cost and estimated fair value of securities with gross unrealized gains and losses at June 30, 2025 and December 31, 2024:
June 30, 2025
Gross
Amortized
Unrealized
Cost
Gains
Losses
Fair Value
Securities Available for Sale:
U.S. Treasury Securities
155,939
(10,285)
145,654
Municipal Bonds
129,599
39
(14,584)
115,054
Mortgage-Backed Securities
280,504
1,713
(12,319)
269,898
Corporate Securities
133,931
1,452
(5,286)
130,097
U.S Government Agency Securities
11,086
110
(40)
11,156
Asset-Backed Securities
71,991
90
(51)
72,030
Total Securities Available for Sale
783,050
3,404
(42,565)
10
December 31, 2024
179,835
(12,090)
167,748
139,891
23
(17,649)
122,265
259,833
882
(15,825)
244,890
139,161
1,041
(6,016)
134,186
22,053
85
(56)
22,082
76,891
211
(26)
77,076
817,664
2,245
(51,662)
Securities with a carrying value of $282.0 million and $289.9 million were pledged to secure borrowing capacity at the Federal Reserve Discount Window as of June 30, 2025 and December 31, 2024, respectively.
The following tables present the fair value and gross unrealized losses of securities with unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at June 30, 2025 and December 31, 2024:
Less Than 12 Months
12 Months or Greater
Number of
(dollars in thousands, except number of holdings)
Holdings
200
11,297
(169)
94,141
(14,415)
105,438
115
67,115
(375)
113,399
(11,944)
180,514
10,618
(172)
68,984
(5,114)
79,602
25
2,846
(36)
3,446
11
21,541
(30)
10,214
(21)
31,755
431
256,825
(11,035)
289,584
(31,530)
546,409
14
157,091
236
21,329
(120)
95,774
(17,529)
117,103
168
47,636
(391)
118,824
(15,434)
166,460
93
6,860
(75)
91,666
(5,941)
98,526
38
5,878
(5)
4,071
9,949
5,735
10,161
15,896
556
244,529
(12,686)
320,496
(38,976)
565,025
At June 30, 2025, 431 debt securities had unrealized losses with aggregate depreciation of approximately 7.2% from the Company’s amortized cost basis. At December 31, 2024, 556 debt securities had unrealized losses with aggregate depreciation of approximately 8.4% from the Company’s amortized cost basis. These unrealized losses have not been recognized into income because management does not intend to sell these securities, and it is not more likely than not it will be required to sell the securities before recovery of its amortized cost basis. Furthermore, the unrealized losses are due to changes in interest rates and other market conditions and were not reflective of credit events. To make this determination, consideration is given to such factors as the credit rating of the issuer, level of credit enhancement, changes in credit ratings, market conditions such as current interest rates, any adverse conditions
specific to the security, and delinquency status on contractual payments. As of June 30, 2025 and December 31, 2024, there was no allowance for credit losses carried on the Company’s securities portfolio.
Accrued interest receivable on securities, which is recorded within accrued interest on the balance sheet, totaled $5.9 million and $6.2 million at June 30, 2025 and December 31, 2024, respectively, and was excluded from the estimate of credit losses.
The Company has entered into a fair value hedging transaction to mitigate the impact of changing interest rates on the fair value of U.S. treasury securities and mortgage-backed securities. See Note 7 – Derivative Instruments and Hedging Activities for disclosure of the gains and losses recognized on derivative instruments and the cumulative fair value hedging adjustments to the carrying amount of the hedged securities.
The following table presents a summary of the amortized cost and estimated fair value of debt securities by the lesser of expected call date or contractual maturity as of June 30, 2025. Call date is used when a call of the debt security is expected, as determined by the Company when the security has a market value above its amortized cost. Contractual maturities will differ from expected maturities for mortgage-backed, U.S. government agency securities and asset-backed securities because borrowers may have the right to call or prepay obligations without penalties.
Amortized Cost
Due in One Year or Less
37,346
37,918
Due After One Year Through Five Years
70,323
68,849
Due After Five Years Through 10 Years
136,586
122,739
Due After 10 Years
175,214
161,299
Subtotal
419,469
390,805
Totals
The following table presents a summary of the proceeds from sales of securities available for sale, as well as gross gains and losses, for the three and six months ended June 30, 2025 and 2024:
Proceeds From Sales of Securities
58,503
38,049
Gross Gains on Sales
484
1,106
Gross Losses on Sales
(6)
(693)
12
Note 4: Loans and Allowance for Credit Losses
The following table presents the components of the loan portfolio at June 30, 2025 and December 31, 2024:
Commercial
549,259
497,662
Leases
44,817
44,291
Construction and Land Development
136,438
97,255
1-4 Family Construction
39,095
41,961
Real Estate Mortgage:
1-4 Family Mortgage
474,269
474,383
Multifamily
1,555,731
1,425,610
CRE Owner Occupied
192,837
191,248
CRE Nonowner Occupied
1,137,007
1,083,108
Total Real Estate Mortgage Loans
3,359,844
3,174,349
Consumer and Other
16,346
12,996
Total Loans, Gross
4,145,799
3,868,514
Allowance for Credit Losses
(55,765)
(52,277)
Net Deferred Loan Fees
(7,629)
(6,801)
Total Loans, Net
The following tables present the aging in past due loans and loans on nonaccrual status, with and without an ACL by loan segment, as of June 30, 2025 and December 31, 2024:
Accruing Interest
30-89 Days
90 Days or
Nonaccrual
Current
Past Due
More Past Due
with ACL
without ACL
548,964
44,783
34
136,392
46
474,076
193
1,544,071
10,633
1,027
191,088
1,749
1,128,358
8,649
4,123,173
12,492
8,868
1,266
13
497,432
59
44,257
97,197
58
474,185
178
20
190,197
1,051
12,975
18
3,866,922
1,291
The Company aggregates loans into credit quality indicators based on relevant information about the ability of borrowers to service their debt by using internal reviews in which management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which the borrowers operate, and the fair values of collateral securing the loans. The Company analyzes all loans individually to assign a risk rating, grouped into six major categories defined as follows:
Pass: A pass loan is a credit with no known or existing potential weaknesses deserving of management’s close attention.
Watch: Loans classified as watch have a credit where the borrower’s financial strength and performance has
been declining and may pose an elevated level of risk. Watch loans have been identified as having minor deterioration in loan quality or other credit weaknesses/circumstances meriting closer attention of management.
Special Mention: Loans classified as special mention have a potential weakness that deserves management’s
close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date. Special mention loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification. This is a transitional rating and loans should not be classified as special mention for more than one year.
Substandard: Loans classified as substandard are not adequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the repayment of the debt. Well defined weaknesses include a borrower’s lack of marketability, inadequate cash flow or collateral support, failure to complete construction on time, or the failure to fulfill economic expectations. They are characterized by the distinct possibility that the Company will sustain loss if the deficiencies are not corrected.
Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or repayment in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loss: Loans classified as loss are considered uncollectible and charged-off immediately.
The following tables present loan balances classified by credit quality indicators by year of origination as of June 30, 2025 and December 31, 2024:
2023
2022
2021
Prior
Revolving
Pass
94,932
90,764
33,893
60,918
18,079
29,436
206,495
534,517
Watch/Special Mention
95
1,801
1,910
Substandard
111
169
87
10,503
140
1,822
12,832
Total Commercial
95,138
90,933
33,980
71,421
18,219
29,450
210,118
Current Period Gross Write-offs
9,171
13,263
10,404
7,689
2,563
1,693
Total Leases
7,723
51,171
64,100
1,937
7,779
456
10,949
Total Construction and Land Development
64,146
11,846
17,077
229
997
188
8,758
Total 1-4 Family Construction
43,036
77,255
51,810
94,090
71,019
65,446
70,272
472,928
636
239
318
148
1,341
Total 1-4 Family Mortgage
43,672
52,049
65,764
70,420
245,427
182,662
131,056
437,652
325,150
164,910
9,605
1,496,462
32,048
2,225
13,337
47,610
424
11,235
11,659
Total Multifamily
277,475
133,705
448,887
178,247
15,038
21,886
27,645
59,771
31,592
29,312
2,021
187,265
566
1,714
592
2,872
153
797
1,750
2,700
Total CRE Owner Occupied
15,191
22,452
28,442
33,342
31,026
2,613
196,059
338,013
93,708
233,083
128,766
125,413
4,701
1,119,743
890
13,579
2,795
16,374
Total CRE Nonowner Occupied
209,638
340,808
126,303
545,976
623,177
307,904
835,831
558,277
401,340
87,339
3,097
283
478
381
1,137
10,897
Total Consumer and Other
Total Period Gross Write-offs
Total Loans
716,399
808,879
354,932
924,132
579,776
433,620
328,061
15
2020
135,665
45,089
67,579
23,353
13,349
19,794
178,293
483,122
76
96
29
1,716
1,917
44
10,491
65
1,913
12,623
135,775
45,133
78,146
23,449
13,443
181,922
15,128
12,684
9,736
4,057
1,504
1,148
9,770
74,967
6,027
6,791
585
8,827
75,025
29,378
488
1,164
363
10,568
89,561
58,054
102,627
77,293
55,936
18,289
71,097
472,857
298
196
324
818
45
643
89,879
58,295
56,260
18,932
219,162
133,916
486,854
336,859
161,626
57,679
6,624
1,402,720
9,953
10,692
22,890
229,115
136,161
497,546
22,761
31,402
62,522
34,228
17,801
15,355
2,121
186,190
1,759
1,739
593
4,091
967
32,369
35,987
19,540
2,714
356,582
113,973
261,827
148,866
73,300
97,350
6,962
1,058,860
9,622
3,659
2,690
894
16,865
7,261
122
7,383
373,465
117,754
151,556
98,244
1,236
715,220
344,579
924,522
601,695
310,726
190,210
87,397
921
3,061
498
157
1,301
7,035
12,978
3,079
19
971,447
411,990
1,020,891
630,306
326,974
211,157
295,749
The following tables present the activity in the ACL, by segment, for the three and six months ended June 30, 2025 and 2024:
Provision for
(Recovery of)
Credit Losses
Loans and
Recoveries
Total Ending
Beginning
for Loans
of Loans
Allowance
Balance
and Leases
Charged-off
Three Months Ended June 30, 2025
5,847
1
5,935
1,075
1,104
292
(14)
278
2,585
2,413
23,927
23,921
1,226
(89)
18,314
2,129
20,443
46,052
1,862
47,914
135
53,766
55,765
Six Months Ended June 30, 2025
5,630
304
368
866
238
331
(53)
(382)
23,120
801
1,290
(153)
17,735
2,708
44,940
2,974
142
24
(18)
52,277
Three Months Ended June 30, 2024
5,607
409
6,018
1,828
(608)
1,220
577
(55)
522
2,754
2,774
22,230
250
22,480
1,235
1,258
17,005
576
17,581
43,224
867
44,093
(13)
(10)
51,347
51,949
Six Months Ended June 30, 2024
5,398
615
2,156
(936)
558
2,651
120
22,217
263
1,184
16,225
1,356
42,277
1,813
105
(12)
50,494
The following tables present the balance in the ACL and the recorded investment in loans, by segment, as of June 30, 2025 and December 31, 2024:
Individually
Collectively
Evaluated for
Credit Loss
ACL at June 30, 2025
339
5,596
375
23,625
2,889
17,554
3,185
44,729
3,530
52,235
ACL at December 31, 2024
133
5,497
362
137
144
52,133
Loans at June 30, 2025
14,152
535,107
1,544,072
3,292
189,545
17,264
33,556
3,326,288
47,788
4,098,011
Loans at December 31, 2024
14,045
483,617
473,675
1,558
189,690
8,278
1,074,830
10,544
3,163,805
24,699
3,843,815
The following tables present the amortized cost basis of collateral dependent loans by the primary collateral type, which are individually evaluated to determine expected credit losses, and the related ACL allocated to these loans, as of June 30, 2025 and December 31, 2024:
Primary Type of Collateral
Business
ACL
Real Estate
Assets
Allocation
3,704
10,448
33,602
10,482
3,688
10,357
10,602
10,409
Accrued interest receivable on loans, which is recorded within accrued interest on the balance sheet, totaled $11.6 million and $11.4 million at June 30, 2025 and December 31, 2024, respectively, and was excluded from the estimate of credit losses.
For the three and six months ended June 30, 2025, the Company modified one commercial real estate, or CRE, nonowner occupied loan, with an outstanding balance of $8.6 million, for a borrower experiencing financial difficulty by granting a 3-year extension of the loan at a below market rate. For the three and six months ended June 30, 2024, there were no loans modified to borrowers experiencing financial difficulty.
Note 5: Goodwill and Other Intangible Assets
Goodwill was $12.0 million at June 30, 2025 and December 31, 2024. Goodwill is not amortized but is subject to, at a minimum, an annual test for impairment. Other intangible assets consist of core deposit relationships and favorable lease terms.
The following table presents a summary of other intangible assets at June 30, 2025 and December 31, 2024:
Core Deposit Intangible
8,833
Favorable Lease
445
9,278
Accumulated Amortization
(1,888)
(1,428)
Amortization expense of other intangible assets was $230,000 for the three months ended June 30, 2025 and $8,000 for the three months ended June 30, 2024. Amortization expense of other intangible assets was $460,000 for the six months ended June 30, 2025 and $17,000 for the six months ended June 30, 2024. The core deposit intangible asset is amortized over its estimated useful life of ten years.
21
The following table presents the estimated future amortization of the core deposit intangible and favorable lease assets for the next five years and thereafter. The projections of amortization expense are based on existing asset balances as of June 30, 2025.
Core Deposit
Favorable
Intangible
Lease
443
2026
871
2027
2028
830
2029
803
2030
773
Thereafter
2,681
7,253
Note 6: Deposits
The following table presents the composition of deposits at June 30, 2025 and December 31, 2024:
Transaction Deposits
1,579,616
1,663,005
Savings and Money Market Deposits
1,441,694
1,259,503
Time Deposits
344,882
338,506
Brokered Deposits
870,550
825,753
Brokered deposits included brokered transaction and money market accounts of $147.9 million and $127.4 million as of June 30, 2025 and December 31, 2024, respectively.
The following table presents the scheduled maturities of brokered and time deposits at June 30, 2025:
Less than 1 Year
650,703
1 to 2 Years
150,684
2 to 3 Years
96,429
3 to 4 Years
72,099
4 to 5 Years
97,654
1,067,569
The aggregate amount of time deposits greater than $250,000 was approximately $179.7 million and $155.0 million at June 30, 2025 and December 31, 2024, respectively.
22
Note 7: Derivative Instruments and Hedging Activities
The Company uses derivative financial instruments, which consist of interest rate swaps, interest rate caps, and fair value swaps to assist in its interest rate risk management. The notional amount does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual agreements. Derivative financial instruments are reported at fair value in other assets or other liabilities. The accounting for changes in the fair value of a derivative depends on whether it has been designated and qualifies as part of a hedging relationship and classification as either a cash flow hedge or fair value hedge for those derivatives which are designated as part of a hedging relationship. For derivatives not designated as hedges, the gain or loss is recognized in current earnings.
Non-hedge Derivatives
The Company enters into interest rate swaps to facilitate client transactions and meet their financing needs. Upon entering into these instruments to meet client needs, the Company enters into offsetting positions with large U.S. financial institutions in order to minimize the risk to the Company. These swaps are derivatives, but are not designated as hedging instruments.
Interest rate swap contracts involve the risk of dealing with counterparties and their ability to meet contractual terms. When the fair value of a derivative instrument contract is positive, this generally indicates that the counterparty or client owes the Company, and results in credit risk to the Company. When the fair value of a derivative instrument contract is negative, the Company owes the client or counterparty and therefore, the Company has no credit risk.
The following table presents a summary of the Company’s interest rate swaps to facilitate customer transactions as of June 30, 2025 and December 31, 2024:
Notional
Estimated
Interest rate swap agreements:
165,375
8,790
115,577
8,210
Liabilities
(8,790)
(8,210)
330,750
231,154
The Company has entered into a risk participation agreement (“RPA”) to share credit exposure with a counterparty related to an interest rate swap agreement associated with a loan participation. Under the RPA, the Company sold a portion of its credit exposure, receiving an up-front fee, and will be required to make a payment if the loan client defaults on its obligations. The notional amount of the RPA reflects the Company’s pro-rata share of the derivative instrument consistent with its share of the related participated loan.
Any gain or loss related to changes in the fair value of the RPA is recorded to earnings. For the three and six months ended June 30, 2025, the total loss recorded to earnings was $19,000. There was no gain or loss recorded to earnings for the three and six months ended June 30, 2024.
The following table presents a summary of the Company’s RPA as of June 30, 2025 and December 31, 2024:
Location of
Gain (Loss)
Liabilites
Risk Participation Agreement
9,987
Cash Flow Hedging Derivatives
For derivative instruments that are designated and qualify as a cash flow hedge, the aggregate fair value of the derivative instrument is recorded in other assets or other liabilities with any gain or loss related to changes in fair value recorded in accumulated other comprehensive income, net of tax. The gain or loss is reclassified into earnings in the same period during which the hedged asset or liability affects earnings and is presented in the same income statement line item as the earnings effect of the hedged asset or liability. The Company utilizes cash flow hedges to manage interest rate exposure for the brokered deposit and wholesale borrowing portfolios. During the next 12 months, the Company estimates that $4.5 million will be reclassified to interest expense, as a reduction of the expense.
The following table presents a summary of the Company’s interest rate swaps designated as cash flow hedges as of June 30, 2025 and December 31, 2024:
Notional Amount
183,000
178,000
Weighted Average Pay Rate
2.87
%
2.20
Weighted Average Receive Rate
4.36
4.80
Weighted Average Maturity (Years)
4.67
4.02
Net Unrealized Gain
1,311
5,139
The Company purchases interest rate caps, designated as cash flow hedges, of certain liabilities. The interest rate caps require receipt of variable amounts from the counterparties when interest rates rise above the strike price in the contracts. For the three and six months ended June 30, 2025, the Company recognized amortization expense on the interest rate caps of $198,000 and $393,000, respectively, which was recorded as a component of interest expense on FHLB advances. For the three and six months ended June 30, 2024, the Company recognized amortization expense on the interest rate caps of $200,000 and $395,000, respectively, which was recorded as a component of interest expense on brokered deposits and FHLB advances.
The following table presents a summary of the Company’s interest rate caps designated as cash flow hedges as of June 30, 2025 and December 31, 2024:
125,000
Unamortized Premium Paid
3,888
4,281
Weighted Average Strike Rate
0.96
4.85
5.34
The following table presents the effect of derivative instruments in cash flow hedging relationships on the consolidated statements of income for the three and six months ended June 30, 2025 and 2024:
Three Months Ended June 30,
Six Months Ended June 30,
Derivatives in
Location of Gain
Gain
Cash Flow Hedging
Reclassified
Reclassified from
Relationships
from AOCI into Income
AOCI into Earnings
Interest rate swaps
Interest expense
707
1,475
1,635
3,071
Interest rate caps
910
854
1,814
1,561
No amounts were reclassified from accumulated other comprehensive income into net income related to hedge ineffectiveness for these derivatives during the three and six months ended June 30, 2025 and 2024, and no amounts are expected to be reclassified from accumulated other comprehensive income into net income related to hedge ineffectiveness over the next twelve months.
Fair Value Hedging Derivatives
For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative instrument as well as the offsetting gain or loss on the hedged asset or liability attributable to the hedged risk are recognized in current earnings. The gain or loss on the derivative instrument is presented on the same income statement line item as the earnings effect of the hedged item. The Company utilizes fair value hedges to mitigate the effect of changing interest rates on the fair values of fixed rate available for sale securities. The hedging strategy converts the fixed interest rates to variable interest rates based on Secured Overnight Financing Rate (“SOFR”).
The following table presents a summary of the Company’s interest rate swaps designated as fair value hedges as of June 30, 2025 and December 31, 2024:
194,987
145,850
3.60
3.52
4.32
4.82
17.71
19.47
The effects of the Company’s fair value hedge relationships on the income statement during the three and six months ended June 30, 2025 and 2024 were as follows:
Amount of Gain (Loss) Recognized in Income
Securities
Location of Gain (Loss)
Interest Rate Swaps
Interest Income
393
(3,532)
Securities Available for Sale
(393)
3,532
The following table presents amounts that were recorded on the balance sheet related to cumulative basis adjustments for fair value hedges at June 30, 2025 and December 31, 2024:
Cumulative Amount of Fair Value Hedging Adjustment
Included in the Carrying Amount of the Hedged
Carrying Amount of The Hedged Assets/Liabilities
Assets/Liabilities
Line Item on the Balance Sheet
201,942
156,337
6,955
10,487
The following table presents a summary of the Company’s interest rate contracts as of June 30, 2025 and December 31, 2024:
Interest Rate Swap Agreements - Borrowings:
85,000
2,290
98,000
(979)
Interest Rate Swap Agreements - Securities:
7,531
49,137
(576)
Interest Rate Cap Agreements:
14,808
19,319
The Company is party to collateral support agreements with certain derivative counterparties. These agreements require that the Company maintain collateral based on the fair values of derivative transactions. In the event of default by the Company, the counterparty would be entitled to the collateral. As of June 30, 2025 and December 31, 2024, the Company had pledged no cash collateral for the Company’s derivative contracts. As of June 30, 2025 and December 31, 2024, the Company’s counterparties had pledged cash collateral to the Company of $28.4 million and $44.2 million, respectively.
The following table summarizes gross and net information about derivative instruments that are eligible for offset in the balance sheet at June 30, 2025 and December 31, 2024:
Gross Amounts Not Offset in the Balance Sheet
Net Amounts of
Gross Amounts
Assets (Liabilities)
of Recognized
Offset in the
Presented in the
Financial
Cash Collateral
Net Assets
Balance Sheet
Instruments
Received
(Liabilities)
33,419
28,353
5,066
(10,345)
43,155
44,233
(1,078)
Note 8: Federal Home Loan Bank Advances and Other Borrowings
Federal Home Loan Bank Advances. The Company has entered into an Advances, Pledge, and Security Agreement with the FHLB whereby specific mortgage loans of the Bank with aggregate principal balances of $1.63 billion and $1.54 billion at June 30, 2025 and December 31, 2024, respectively, were pledged to the FHLB as collateral. FHLB advances are also secured with FHLB stock owned by the Company. Total remaining available capacity under the agreement was $490.7 million and $483.2 million at June 30, 2025 and December 31, 2024, respectively.
26
The following table presents information regarding FHLB advances, by maturity, at June 30, 2025 and December 31, 2024:
Weighted
Average
Rate
Outstanding
4.45
320,500
4.62
288,000
3.71
31,500
3.45
21,500
30,000
4.13
27,500
4.10
15,000
4.01
22,500
4.09
7,500
Line of Credit. The Company has a Loan and Security Agreement and related revolving note with an unaffiliated financial institution that is secured by 100% of the issued and outstanding stock of the Bank. The note contains customary representations, warranties, and covenants, including certain financial covenants and capital ratio requirements. The Company believes it was in compliance with all covenants as of June 30, 2025 and December 31, 2024.
The following table presents information regarding the revolving line of credit at June 30, 2025 and December 31, 2024:
Total Debt
Interest
Name
Maturity Date
Coupon Structure
Revolving Credit Facility
September 1, 2026
7.50
Variable with Floor (1)
Note 9: Subordinated Debentures
On June 24, 2025, the Company issued $80.0 million in Fixed-to-Floating Rate Subordinated Notes due June 30, 2035. The Notes bear a fixed interest rate of 7.625% from June 24, 2025 to but excluding June 30, 2030, with interest during this period payable semi-annually in arrears. From June 30, 2030 to the stated maturity date or earlier redemption date, the interest rate converts to a variable rate equal to the then current three-month term SOFR, plus 388 basis points, which is payable quarterly. The Company used the net proceeds it received from the sale of the Notes to redeem $50 million of outstanding 5.25% Fixed-to-Floating Rate Subordinated Notes due 2030 and for general corporate purposes. The transaction resulted in debt issuance costs of approximately $1.2 million that is being amortized over 10 years.
27
The following table presents a summary of the Company’s subordinated debentures as of June 30, 2025 and December 31, 2024:
Date
First
Maturity
Established
Redemption Date
2030 Notes
June 19, 2020
July 1, 2025
July 1, 2030
50,000
5.25
Fixed-to-Floating (1)
2031 Notes
July 8, 2021
July 15, 2026
July 15, 2031
3.25
Fixed-to-Floating (2)
2035 Notes
June 24, 2025
June 30, 2030
June 30, 2035
80,000
7.625
Fixed-to-Floating (3)
110,000
Debt Issuance Costs
(1,311)
(330)
Note 10: Commitments, Contingencies and Credit Risk
Financial Instruments with Off-Balance Sheet Credit Risk
The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.
The Company’s exposure to credit loss is represented by the contractual, or notional, amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance sheet instruments. Since some of the commitments are expected to expire without being drawn upon and some of the commitments may not be drawn upon to the total extent of the commitment, the notional amount of these commitments does not necessarily represent future cash requirements.
The following table presents information regarding commitments outstanding at June 30, 2025 and December 31, 2024:
Unfunded Commitments Under Lines of Credit
675,151
679,064
Letters of Credit
118,002
124,397
793,153
803,461
The Company had outstanding letters of credit with the FHLB of $134.8 million and $103.2 million at June 30, 2025 and December 31, 2024, respectively, on behalf of customers and to secure public deposits.
The ACL for off-balance sheet credit exposures was $3.6 million at both June 30, 2025 and December 31, 2024, and is separately classified on the balance sheet within other liabilities.
28
The following table presents the balance and activity in the ACL for off-balance sheet credit exposures for the three and six months ended June 30, 2025 and 2024:
Allowance for Credit Losses:
Beginning Balance
3,610
2,885
2,985
Recovery of Off-Balance Sheet Credit Exposures
Total Ending Balance
Legal Contingencies
Neither the Company nor any of its subsidiaries is a party, and no property of these entities is subject, to any material pending legal proceedings, other than ordinary routine litigation incidental to the Bank’s business. The Company does not know of any material proceeding contemplated by a governmental authority against the Company or any of its subsidiaries.
Note 11: Stock Options and Restricted Stock
In 2012, the Company adopted the Bridgewater Bancshares, Inc. 2012 Combined Incentive and Non-Statutory Stock Option Plan (the “2012 Plan”) under which the Company was able to grant options to its directors, officers, and employees for up to 750,000 shares of common stock. Both incentive stock options and nonqualified stock options were granted under the 2012 Plan. The exercise price of each option equals the fair market value of the Company’s stock on the date of grant, and the maximum term of each outstanding option is ten years. All outstanding options have been granted with vesting periods of four or five years. The 2012 Plan expired in March 2022, and awards are no longer able to be granted under the 2012 Plan.
In 2017, the Company adopted the Bridgewater Bancshares, Inc. 2017 Combined Incentive and Non-Statutory Stock Option Plan (the “2017 Plan”). Under the 2017 Plan, the Company may grant options to its directors, officers, employees and consultants for up to 1,500,000 shares of common stock. Both incentive stock options and nonqualified stock options may be granted under the 2017 Plan. The exercise price of each option equals the fair market value of the Company’s stock on the date of grant and the maximum term of each outstanding option is ten years. All outstanding options have been granted with vesting periods of four or five years. As of June 30, 2025 and December 31, 2024, there were 10,000 and 30,000 shares, respectively, of the Company’s common stock reserved for future option grants under the 2017 Plan.
In 2019, the Company adopted the Bridgewater Bancshares, Inc. 2019 Equity Incentive Plan (the “2019 EIP”). The types of awards which may be granted under the 2019 EIP include incentive and nonqualified stock options, stock appreciation rights, stock awards, restricted stock units, restricted stock and cash incentive awards. The Company may grant these awards to its directors, officers, employees and certain other service providers for up to 1,000,000 shares of common stock. The exercise price of each option equals the fair market value of the Company’s stock on the date of grant and the maximum term of each award is ten years. All outstanding awards have been granted with a vesting period of four years. As of June 30, 2025 and December 31, 2024, there were 2,192 and 87 shares, respectively, of the Company’s common stock reserved for future grants under the 2019 EIP.
In 2023, the Company adopted the Bridgewater Bancshares, Inc. 2023 Equity Incentive Plan (the “2023 EIP”). Under the 2023 EIP, the Company may grant incentive and nonqualified stock options, stock appreciation rights, stock awards, restricted stock units, restricted stock and cash incentive awards. The Company may grant these awards to its directors, officers, employees and certain other service providers for up to 1,500,000 shares of common stock. The
exercise price of each option equals the fair market value of the Company’s stock on the date of grant and the maximum term of each award is ten years. All outstanding awards have been granted with a vesting period of four years. As of June 30, 2025 and December 31, 2024, there were 668,969 and 972,460 shares, respectively, of the Company’s common stock reserved for future grants under the 2023 EIP.
Stock Options
The fair value of each option award is estimated on the date of grant using a closed form option valuation (Black-Scholes) model that uses the assumptions noted in the table below. Expected volatilities are based on an industry index as described below. The expected term of options granted is based on historical data and represents the period of time that options granted are expected to be outstanding, which takes into account the fact that the options are not transferable. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant. Historically, the Company has not paid a dividend on its common stock and does not expect to do so in the near future
The Company used the S&P 600 CM Bank Index as its historical volatility index. The S&P 600 CM Bank Index is an index of publicly traded small capitalization, regional, commercial banks located throughout the United States. There were 59 banks in the index ranging in market capitalization from $600 million up to $5.0 billion.
The weighted average assumptions used in the model for valuing stock options grants for the six months ended June 30, 2025, are as follows:
Dividend Yield
Expected Life
Years
Expected Volatility
30.83
Risk-Free Interest Rate
4.42
The following table presents a summary of the status of the Company’s outstanding stock options for the six months ended June 30, 2025:
Exercise Price
Outstanding at Beginning of Year
1,860,609
10.69
Granted
275,000
13.77
Exercised
(42,175)
9.37
Forfeitures
(16,500)
12.94
Outstanding at Period End
2,076,934
11.11
Options Exercisable at Period End
1,446,933
10.33
For the three months ended June 30, 2025 and 2024, the Company recognized compensation expense for stock options of $313,000 and $236,000, respectively. For the six months ended June 30, 2025 and 2024, the Company recognized compensation expense for stock options of $578,000 and $485,000, respectively.
30
The following table presents information pertaining to options outstanding at June 30, 2025:
Options Outstanding
Options Exercisable
Weighted Average
Remaining Contractual
Range of Exercise Prices
Options
Life in Years
7.00 - 7.99
801,820
7.47
2.3
8.00 - 8.99
7,461
8.76
4.8
10.00 - 10.99
216,125
10.62
7.9
54,499
10.55
11.00 - 11.99
230,000
11.16
6.7
117,875
11.22
12.00 - 12.99
251,028
12.91
4.1
13.00 - 13.99
285,000
13.75
9.6
17.00 - 17.99
285,500
17.50
6.6
214,250
5.2
As of June 30, 2025, there was $2.7 million of total unrecognized compensation cost related to nonvested stock options that is expected to be recognized over a weighted-average period of 2.6 years.
The following table presents an analysis of nonvested options to purchase shares of the Company’s stock issued and outstanding for the six months ended June 30, 2025:
Average Grant
Date Fair Value
Nonvested Options at December 31, 2024
437,501
5.18
5.83
Vested
(72,625)
5.28
Forfeited
(9,875)
4.58
Nonvested Options at June 30, 2025
630,001
5.46
Restricted Stock Awards
There was no restricted stock award activity for the six months ended June 30, 2025. Compensation expense associated with restricted stock awards is recognized on a straight-line basis over the period that the restrictions associated with the awards lapse based on the total cost of the award at the grant date. For the three months ended June 30, 2025 and 2024, the Company recognized compensation expense associated with restricted stock awards of $-0- and $2,000, respectively. For the six months ended June 30, 2025 and 2024, the Company recognized compensation expense associated with restricted stock awards of $-0- and $10,000, respectively.
In addition, during the six months ended June 30, 2025, the Company issued 15,929 shares of unrestricted common stock to non-employee directors, as a part of their compensation for their annual services on the Company’s board of directors. The aggregate value of the shares issued to non-employee directors of $236,000 was included in stock based compensation expense in the accompanying consolidated statements of shareholders’ equity.
Restricted Stock Units
The Company has granted restricted stock units out of the 2019 EIP and 2023 EIP. Restricted stock units represent the right to receive one share of Company stock upon vesting and vest in equal annual installments on the first four anniversaries of the date of the grant. Nonvested restricted stock units have no voting or dividend rights and are not considered outstanding until vesting.
31
The following table presents an analysis of nonvested restricted stock units outstanding for the six months ended June 30, 2025:
Units
Nonvested at December 31, 2024
415,758
14.46
55,355
13.78
(38,462)
14.09
(8,398)
14.39
Nonvested at June 30, 2025
424,253
14.40
Compensation expense associated with the restricted stock units is recognized on a straight-line basis over the period that the restrictions associated with the units lapse based on the total cost of the unit at the grant date. For the three months ended June 30, 2025 and 2024, the Company recognized compensation expense associated with restricted stock units of $623,000 and $675,000, respectively. For the six months ended June 30, 2025 and 2024, the Company recognized compensation expense associated with the restricted stock of $1.2 million and $1.3 million, respectively.
As of June 30, 2025, there was $4.8 million of total unrecognized compensation cost related to nonvested restricted stock units granted under the 2019 EIP and 2023 EIP that is expected to be recognized over a weighted-average period of 2.5 years.
Note 12: Regulatory Capital
The Company and the Bank are subject to various regulatory requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank must also meet certain specific capital guidelines under the regulatory framework for prompt corrective action. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios of common equity Tier 1 capital, Tier 1 capital and total capital to risk-weighted assets and of Tier 1 capital to average consolidated assets (referred to as the “leverage ratio”), as defined under the applicable regulatory capital rules.
32
The following tables present the capital amounts and ratios for the Company, on a consolidated basis, and the Bank as of June 30, 2025 and December 31, 2024:
Minimum Required
For Capital Adequacy
To be Well Capitalized
Purposes Plus Capital
Under Prompt Corrective
Actual
Purposes
Conservation Buffer
Action Regulations
Ratio
Company (Consolidated):
Total Risk-based Capital
638,131
14.17
360,228
8.00
472,799
10.50
N/A
Tier 1 Risk-based Capital
473,118
10.51
270,171
6.00
382,742
8.50
Common Equity Tier 1 Capital
406,604
9.03
202,628
4.50
315,200
7.00
Tier 1 Leverage Ratio
9.14
207,099
4.00
Bank:
602,742
13.41
359,617
471,997
449,521
10.00
546,513
12.16
269,713
382,093
202,285
314,665
292,189
6.50
10.58
206,577
258,221
5.00
585,966
13.76
340,581
447,013
453,049
10.64
255,436
361,867
386,535
9.08
191,577
298,008
9.44
191,878
573,158
13.49
340,003
446,254
425,004
520,000
12.24
255,002
361,253
191,252
297,503
276,253
10.86
191,593
239,491
The Company and the Bank must maintain a capital conservation buffer, as defined by regulatory guidelines, in order to avoid limitations on capital distributions, including dividend payments, stock repurchases and certain discretionary bonus payments to executive officers.
Note 13: Fair Value Measurement
The Company categorizes its assets and liabilities measured at fair value into a three-level hierarchy based on the priority of the inputs to the valuation technique used to determine fair value. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used in the determination of the fair value measurement fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement. Assets and liabilities valued at fair value are categorized based on the inputs to the valuation techniques as follows:
Level 1 – Inputs that utilized quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access.
Level 2 – Inputs that include quoted prices for similar assets and liabilities in active markets and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instruments. Fair values for these instruments are estimated using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows.
33
Level 3 – Inputs that are unobservable for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity.
Subsequent to initial recognition, the Company may re-measure the carrying value of assets and liabilities measured on a nonrecurring basis to fair value. Adjustments to fair value usually result when certain assets are impaired. Such assets are written down from their carrying amounts to their fair value.
Professional standards allow entities the irrevocable option to elect to measure certain financial instruments and other items at fair value for the initial and subsequent measurement on an instrument-by-instrument basis. The Company adopted the policy to value certain financial instruments at fair value. The Company has not elected to measure any existing financial instruments at fair value; however, it may elect to measure newly acquired financial instruments at fair value in the future.
Recurring Basis
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. There have been no changes in methodologies used as of June 30, 2025. The following tables present the balances of assets and liabilities measured at fair value on a recurring basis as of June 30, 2025 and December 31, 2024:
Level 1
Level 2
Level 3
Fair Value of Financial Assets:
U.S. Government Agency Securities
Fair Value Swaps
Interest Rate Caps
11,080
Total Fair Value of Financial Assets
631,654
777,308
Fair Value of Financial Liabilities:
9,769
Total Fair Value of Financial Liabilities
10,345
10,364
643,654
811,402
When available, the Company uses quoted market prices to determine the fair value of investment securities; such items are classified in Level 1 of the fair value hierarchy.
For the Company’s investments, when quoted prices are not available for identical securities in an active market, the Company determines fair value utilizing vendors who apply matrix pricing for similar bonds where no price is observable or may compile prices from various sources. These models are primarily industry-standard models that consider various assumptions, including time value, yield curve, volatility factors, prepayment speeds, default rates, loss severity, current market, and contractual prices for the underlying financial instruments, as well as other relevant economic measures. Substantially, all of these assumptions are observable in the marketplace and can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Fair values from these models are verified, where possible, against quoted market prices for recent trading activity of assets with similar characteristics to the security being valued. Such methods are generally classified as Level 2. However, when prices from independent sources vary, or cannot be obtained or corroborated, a security is generally classified as Level 3.
Fair value swaps are traded in over-the-counter markets where quoted market prices are not readily available. For such fair value swaps, fair value is determined using internally developed models of a third party that uses primarily market observable inputs, such as yield curves and option volatilities, and accordingly are valued using Level 2 inputs.
The fair value of the caps is calculated by determining the total expected asset or liability exposure of the derivatives. Total expected exposure incorporates both the current and potential future exposure of the derivative, derived from using observable inputs, such as yield curves and volatilities, and accordingly are valued using Level 2 inputs.
35
Interest rate swaps are traded in over-the-counter markets where quoted market prices are not readily available. For those interest rate swaps, fair value is determined using internally developed models of a third party that uses primarily market observable inputs, such as yield curves and option volatilities, and accordingly are valued using Level 2 inputs.
Risk Participation Agreements
The fair value of risk participation agreements is calculated by determining the total expected asset or liability exposure using observable inputs, such as yield curves and volatilities, of the derivative to the borrower and applying an unobservable credit default probability to that exposure, and accordingly are valued using level 3 inputs.
Nonrecurring Basis
Certain assets are measured at fair value on a nonrecurring basis. These assets are not measured at fair value on an ongoing basis; however, they are subject to fair value adjustments in certain circumstances, such as when there is evidence of impairment or a change in the amount of previously recognized impairment.
The following tables present net credit losses related to nonrecurring fair value measurements of certain assets at June 30, 2025 and December 31, 2024:
Loss
Individually Evaluated Loans
16,244
91
The Company records certain loans at fair value on a non-recurring basis. Individually evaluated loans for which an allowance is established, or a write-down has occurred during the period, based on the fair value of collateral require classification in the fair value hierarchy. The fair value of the loan’s collateral is determined by appraisals, independent valuation and other techniques. When the fair value of the loan’s collateral is based on an observable market price the Company classifies the fair value of the individually evaluated loans within Level 2 of the valuation hierarchy. For loans in which the valuation has unobservable inputs, the Company classifies these within the Level 3 of the valuation hierarchy. As of June 30, 2025, collateral values were estimated using a combination of observable inputs, including recent appraisals, and unobservable inputs, including internally determined values based on cost adjusted for depreciation and customized discounting criteria on appraisals which ranged from 4-25%. Due to the significance of unobservable inputs, fair values of individually evaluated loans have been classified as Level 3.
36
Disclosure of fair value information about financial instruments, for which it is practicable to estimate that value, is required whether or not recognized in the consolidated balance sheets. In cases where quoted market prices are not available, fair values are based on estimates using present value of cash flow or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimate of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases could not be realized in immediate settlement of the instruments. Certain financial instruments with a fair value that is not practicable to estimate and all non-financial instruments are excluded from the disclosure requirements. Accordingly, the aggregate fair value amounts presented do not necessarily represent the underlying value of the Company.
Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters that could affect the estimates. Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business. Deposits with no stated maturities are defined as having a fair value equivalent to the amount payable on demand. This prohibits adjusting fair value derived from retaining those deposits for an expected future period of time. This component, commonly referred to as a deposit base intangible, is neither considered in the above amounts nor is it recorded as an intangible asset on the balance sheet. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.
37
The following tables present the carrying amounts and estimated fair values of financial instruments at June 30, 2025 and December 31, 2024:
Fair Value Hierarchy
Carrying
Financial Assets:
Cash and Due From Banks
3,912
598,235
FHLB Stock, at Cost
Loans, Net
3,998,146
4,014,390
Accrued Interest Receivable
Financial Liabilities:
4,280,999
13,852
404,614
104,183
4,370
600,499
3,709,775
3,709,866
4,131,298
13,775
358,759
76,056
The following methods and assumptions were used by the Company to estimate fair value of financial instruments not previously discussed.
Cash and due from banks – The carrying amount of cash and cash equivalents approximates their fair value.
Bank-owned certificates of deposit – Fair values of bank-owned certificates of deposit are estimated using the discounted cash flow analysis based on current rates for similar types of deposits.
FHLB stock – The carrying amount of FHLB stock approximates its fair value.
Loans, net – Fair values for loans are estimated based on discounted cash flows, using interest rates currently being offered for loans with similar terms to borrowers with similar credit quality.
Accrued interest receivable – The carrying amount of accrued interest receivable approximates its fair value since it is short term in nature and does not present anticipated credit concerns.
Deposits – The fair values disclosed for demand deposits without stated maturities (interest and noninterest transaction, savings, and money market accounts) are equal to the amount payable on demand at the reporting date (their carrying amounts). Fair values for the fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Notes payable and subordinated debentures – The fair values of the Company’s notes payable and subordinated debentures are estimated using a discounted cash flow analysis, based on the Company’s current incremental borrowing rate for similar types of borrowing arrangements.
FHLB advances – The fair values of the Company’s FHLB advances are estimated using discounted cash flow analysis based on the Company’s current incremental borrowing rates for similar types of borrowing agreements.
Accrued interest payable – The carrying amount of accrued interest payable approximates its fair value since it is short term in nature.
Off-balance sheet instruments – Fair values of the Company’s off-balance sheet instruments (lending commitments and unused lines of credit) are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, the counterparties’ credit standing and discounted cash flow analysis. The fair value of these off-balance sheet items approximates the recorded amounts of the related fees and was not material at June 30, 2025 and December 31, 2024.
Limitations – The fair value of a financial instrument is the current amount that would be exchanged between market participants, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. Consequently, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.
Note 14: Accumulated Other Comprehensive Income
The following tables present the components of other comprehensive income for the three and six months ended June 30, 2025 and 2024:
Before Tax
Tax Effect
Net of Tax
Net Unrealized Loss on Available for Sale Securities
138
(341)
Less: Reclassification Adjustment for Net Gains Included in Net Income
(474)
136
(338)
Total Unrealized Loss
(953)
274
(679)
Net Unrealized Loss on Cash Flow Hedge
417
(1,038)
Less: Reclassification Adjustment for Gains Included in Net Income
(1,617)
465
(1,152)
(3,072)
Other Comprehensive Loss
(4,025)
Net Unrealized Gain on Available for Sale Securities
(336)
832
(320)
92
(228)
Total Unrealized Gain
848
(244)
604
Net Unrealized Gain on Cash Flow Hedge
(585)
1,451
(2,329)
670
(1,659)
(293)
(208)
Other Comprehensive Income
555
(2,071)
5,137
6,733
(1,934)
4,799
1,292
(3,205)
(3,449)
(2,458)
(7,946)
2,283
(5,663)
(1,213)
(403)
1,000
119
(294)
(284)
706
(2,227)
5,521
(4,632)
1,331
(3,301)
3,116
(896)
2,220
4,106
40
The following tables present the changes in each component of accumulated other comprehensive income, net of tax, for the three and six months ended June 30, 2025 and 2024:
Available For
Other Comprehensive
Sale Securities
Cash Flow Hedge
Balance at Beginning of Period
(22,265)
10,906
Other Comprehensive (Loss) Before Reclassifications
(1,037)
(1,378)
Amounts Reclassified from Accumulated Other Comprehensive Income
(1,153)
(1,491)
Net Other Comprehensive Income (Loss) During Period
Balance at End of Period
(22,944)
8,716
(31,618)
15,902
Other Comprehensive Income Before Reclassifications
(1,887)
(31,014)
15,694
(27,743)
14,379
Other Comprehensive Income (Loss) Before Reclassifications
1,932
(2,796)
(31,720)
13,474
6,521
(3,595)
Net Other Comprehensive Income During Period
Note 15: Subsequent Events
On July 22, 2025, the Company’s Board of Directors extended the expiration date of the Company’s previously announced stock repurchase program (the “2022 Stock Repurchase Program”) from August 20, 2025 to August 26, 2026. As of July 22, 2025, the 2022 Stock Repurchase Program had $13.1 million remaining under the repurchase authorization.
On July 23, 2025, the Company’s Board of Directors announced a quarterly cash dividend of $36.72 per share ($0.3672 per depositary share) on its 5.875% Non-Cumulative Perpetual Preferred Stock, Series A (“Series A Preferred Stock”), payable on September 2, 2025, to shareholders of record on the Series A Preferred Stock at the close of business on August 15, 2025.
41
General
The following discussion explains the Company’s financial condition and results of operations as of and for the three and six months ended June 30, 2025. Annualized results for these interim periods may not be indicative of results for the full year or future periods. The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes presented elsewhere in this report and the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the Securities and Exchange Commission, or the SEC, on March 6, 2025.
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, statements concerning plans, estimates, calculations, forecasts and projections with respect to the anticipated future performance of the Company. These statements are often, but not always, identified by words such as “may”, “might”, “should”, “could”, “predict”, “potential”, “believe”, “expect”, “continue”, “will”, “anticipate”, “seek”, “estimate”, “intend”, “plan”, “projection”, “would”, “annualized”, “target” and “outlook”, or the negative version of those words or other comparable words of a future or forward-looking nature. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following:
The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this report. In addition, past results of operations are not necessarily indicative of future results. Any forward-looking statement made by us in this report is based only on information currently
43
available to us and speaks only as of the date on which it is made. The Company undertakes no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Overview
The Company is a financial holding company headquartered in St. Louis Park, Minnesota. The principal sources of funds for loans and investments are transaction, savings, time, and other deposits, and short-term and long-term borrowings. The Company’s principal sources of income are interest and fees collected on loans, interest and dividends earned on investment securities and service charges. The Company’s principal expenses are interest paid on deposit accounts and borrowings, employee compensation and other overhead expenses. The Company’s simple, efficient business model of providing responsive support and unconventional experiences to clients continues to be the underlying principle that drives the Company’s profitable growth.
Critical Accounting Policies and Estimates
The consolidated financial statements of the Company are prepared based on the application of certain accounting policies, the most significant of which are described in “Note 1 – Description of the Business and Summary of Significant Accounting Policies” of the notes to the consolidated financial statements included as a part of the Company’s most recent Annual Report on Form 10-K, filed with the SEC on March 6, 2025. There have been no significant changes in the critical accounting policies or the assumptions and judgments utilized in applying these policies since December 31, 2024. Certain policies require numerous estimates and strategic or economic assumptions that may prove inaccurate or subject to variation and may significantly affect the reported results and financial position for the current period or in future periods. Changes in underlying factors, assumptions or estimates in any of these areas could have a material impact on the future financial condition and results of operations. Management has discussed each critical accounting policy and the methodology for the identification and determination of critical accounting policies with the Company’s Audit Committee.
On December 13, 2024, the Company's wholly-owned banking subsidiary, Bridgewater Bank, completed its
acquisition of FMCB in an all-cash transaction. On the closing date, FMCB merged with and into Bridgewater Bank, with Bridgewater Bank as the surviving entity. The acquisition of FMCB aligns with and accelerates the Company’s strategic priorities, including its focus on continued growth within the Twin Cities market. The acquisition of FMCB added approximately $245.0 million of assets, $225.7 million of deposits, $117.1 million of loans and leases as of December 31, 2024, and two branch locations in Minnetonka, Minnesota. The acquisition also added an investment advisory business that offers nondeposit investment products through a third party arrangement. During the three and six months ended June 30, 2025, the Company incurred merger-related expenses of $540,000 and $1.1 million, respectively, related to the acquisition. The acquisition may impact comparability between periods.
On June 24, 2025, the Company entered into a Subordinated Note Purchase Agreement with certain institutional accredited investors and qualified institutional buyers pursuant to which the Company sold and issued $80.0 million in aggregate principal amount of its 7.625% Fixed-to-Floating Rate Subordinated Notes due 2035. The Notes were issued by the Company to such purchasers at a price equal to 100% of their face amount. The Company used the net proceeds it received from the sale of the Notes to redeem $50 million of outstanding 5.25% Fixed-to-Floating Rate Subordinated Notes due 2030 and for general corporate purposes.
On July 4, 2025, the President signed H.R. 1, the “One Big Beautiful Bill Act,” into law. The legislation includes several changes to federal tax law that generally allow for more favorable deductibility of certain business expenses beginning in 2025, including the restoration of immediate expensing of domestic research and development
expenditures, reinstatement of 100% bonus depreciation, and more favorable rules for determining the limitation on business interest expense. The Company is currently evaluating the impact on future periods.
Operating Results Overview
The following table summarizes certain key financial results as of and for the periods indicated:
As of and for the Three Months Ended
March 31,
September 30,
Income Statement
Net Interest Income
30,208
26,967
25,599
1,500
2,175
Noninterest Income
2,079
2,533
1,522
Noninterest Expense
18,136
16,812
15,760
9,633
8,204
8,675
8,620
7,190
7,662
Per Common Share Data
Basic Earnings Per Share
0.31
0.28
Diluted Earnings Per Share
0.27
Adjusted Diluted Earnings Per Share (1)
0.37
0.32
0.25
Book Value Per Share
14.92
14.60
14.21
14.06
13.63
Tangible Book Value Per Share (1)
13.89
13.96
13.53
Basic Weighted Average Shares Outstanding
27,568,772
27,459,433
27,382,798
Diluted Weighted Average Shares Outstanding
28,036,506
28,055,532
27,904,910
Shares Outstanding at Period End
27,425,690
Selected Performance Ratios
Return on Average Assets (2)
0.90
0.77
0.73
Pre-Provision Net Revenue Return on Average Assets (1)(2)
1.27
1.13
1.05
0.94
Return on Average Shareholders' Equity (2)
9.80
8.39
7.16
7.79
7.49
Return on Average Tangible Common Equity (1)(2)
10.93
9.22
7.43
8.16
7.80
Average Shareholders' Equity to Average Assets
9.18
9.52
9.42
Net Interest Margin (3)
2.62
2.51
2.32
2.24
Core Net Interest Margin (1)(3)
2.49
2.37
2.16
2.17
Yield on Interest Earning Assets(3)
5.56
5.43
5.40
5.48
5.41
Yield on Total Loans, Gross(3)
5.74
5.61
5.55
5.57
5.50
Cost of Interest Bearing Liabilities
3.83
3.82
4.06
4.27
4.19
Cost of Total Deposits
3.16
3.18
3.40
3.58
3.46
Cost of Funds
3.19
3.17
3.38
3.54
3.49
Efficiency Ratio (1)
52.6
55.5
56.8
58.0
58.7
Noninterest Expense to Average Assets (2)
1.47
1.45
1.40
1.33
1.35
Adjusted Financial Ratios (1)
Adjusted Return on Average Assets
0.88
0.80
0.71
0.75
Adjusted Pre-Provision Net Revenue Return on Average Assets (2)
1.31
1.18
1.09
0.98
Adjusted Return on Average Shareholders' Equity
9.64
8.77
7.96
7.27
Adjusted Return on Average Tangible Common Equity
10.74
9.68
7.82
8.36
7.53
Adjusted Efficiency Ratio
51.5
53.7
55.2
57.2
Adjusted Noninterest Expense to Average Assets
1.43
1.41
1.36
5,136,808
4,691,517
4,687,035
4,020,076
3,685,590
3,800,385
4,162,457
3,747,442
3,807,712
452,200
Loan to Deposit Ratio
97.9
96.6
94.7
98.3
99.8
Core Deposits to Total Deposits (4)
75.2
76.2
76.0
71.5
67.9
Uninsured Deposits to Total Deposits
30.5
28.7
27.7
25.0
22.5
Capital Ratios (Consolidated) (5)
9.10
9.45
9.75
9.66
Common Equity Tier 1 Risk-based Capital Ratio
9.79
9.41
Tier 1 Risk-based Capital Ratio
11.44
11.03
Total Risk-based Capital Ratio
13.62
14.62
14.16
Tangible Common Equity to Tangible Assets (1)
7.40
7.48
7.36
8.17
7.90
Selected Asset Quality Data
Loans 30-89 Days Past Due
466
502
Loans 30-89 Days Past Due to Total Loans
0.30
0.01
0.03
0.00
Nonperforming Loans
10,134
10,290
8,378
678
Nonperforming Loans to Total Loans
0.24
0.23
0.02
Nonaccrual Loans to Total Loans
Nonaccrual Loans and Loans Past Due 90 Days and Still Accruing to Total Loans
434
Nonperforming Assets (6)
10,319
8,812
Nonperforming Assets to Total Assets (6)
0.19
0.20
Allowance for Credit Losses on Loans to Total Loans
1.34
1.38
1.37
Allowance for Credit Losses on Loans to Nonaccrual Loans
550.28
522.51
17,367.77
608.95
7,662.09
Net Loan Charge-Offs (Annualized) to Average Loans (2)
0.10
Watchlist/Special Mention Risk Rating Loans
53,282
38,346
46,581
31,991
30,436
Substandard Risk Rating Loans
44,986
31,587
21,791
31,637
33,908
Discussion and Analysis of Results of Operations
Net income was $11.5 million for the second quarter of 2025, compared to net income of $8.1 million for the second quarter of 2024. Earnings per diluted common share for the second quarter of 2025 were $0.38, compared to $0.26 per diluted common share for the second quarter of 2024. Adjusted net income, a non-GAAP financial measure, was $11.3 million for the second quarter of 2025, compared to $7.9 million for the second quarter of 2024. Adjusted earnings per diluted common share, a non-GAAP financial measure, for the second quarter of 2025 were $0.37, compared to $0.25 per diluted common share for the second quarter of 2024.
The Company’s primary source of revenue is net interest income, which is impacted by the level of interest earning assets and related funding sources, as well as changes in interest rates. The difference between the average yield on earning assets and the average rate paid for interest bearing liabilities is the net interest spread. Noninterest bearing sources of funds, such as demand deposits and shareholders’ equity, also support earning assets. The impact of the noninterest bearing sources of funds is captured in the net interest margin, which is calculated as net interest income divided by average earning assets. Both the net interest margin and net interest spread are presented on a tax-equivalent basis, which means that tax-free interest income has been adjusted to pretax-equivalent income, assuming a 21% federal tax rate. Management’s ability to respond to changes in interest rates by using effective asset-liability management techniques is critical to managing net interest margin and the Company’s primary source of earnings.
Average Balances and Yields
The following tables present, for the three and six months ended June 30, 2025 and 2024, the average balances of each principal category of assets, liabilities and shareholders’ equity, and an analysis of net interest income. The average balances are principally daily averages and, for loans, include both performing and nonperforming balances. Interest income on loans includes the effects of net deferred loan origination fees and costs accounted for as yield adjustments. These tables are presented on a tax-equivalent basis, if applicable.
For the Three Months Ended
June 30, 2024
Yield/
& Fees
Interest Earning Assets:
Cash Investments
166,164
1,681
81,672
922
4.54
Investment Securities:
Taxable Investment Securities
734,998
8,883
641,469
7,861
4.93
Tax-Exempt Investment Securities (1)
31,940
401
5.04
31,550
5.11
Total Investment Securities
766,938
9,284
4.86
673,019
8,262
4.94
Loans (1)(2)
4,064,540
58,122
3,771,768
51,592
Federal Home Loan Bank Stock
21,416
429
8.03
19,461
394
8.15
Total Interest Earning Assets
5,019,058
69,516
4,545,920
61,170
Noninterest Earning Assets
143,124
100,597
5,162,182
4,646,517
Interest Bearing Liabilities:
Interest Bearing Transaction Deposits
813,906
7,769
732,923
8,270
1,370,831
12,692
914,397
9,459
4.16
326,024
3,268
360,691
3,850
4.30
833,629
8,768
4.22
976,467
10,039
Total Interest Bearing Deposits
3,344,390
3.90
2,984,478
4.26
1,369
4.64
61,151
7.58
8.64
404,473
2.83
306,396
2.79
83,892
5.36
79,424
5.02
Total Interest Bearing Liabilities
3,847,874
3,445,199
Noninterest Bearing Liabilities:
Noninterest Bearing Transaction Deposits
774,424
691,891
Other Noninterest Bearing Liabilities
68,184
73,842
Total Noninterest Bearing Liabilities
842,608
765,733
Shareholders' Equity
471,700
435,585
Total Liabilities and Shareholders' Equity
Net Interest Income / Interest Rate Spread
32,770
1.73
25,288
1.22
Taxable Equivalent Adjustment:
Tax-Exempt Investment Securities and Loans
(318)
(292)
47
For the Six Months Ended
185,850
3,737
78,380
1,751
4.49
751,702
17,916
4.81
639,989
15,461
33,734
862
5.15
31,648
5.09
785,436
18,778
671,637
16,262
4.87
3,982,389
112,101
5.68
3,750,561
101,450
5.44
20,209
864
8.62
18,760
737
4,973,884
135,480
5.49
4,519,338
120,200
5.35
143,115
100,340
5,116,999
4,619,678
834,537
15,958
3.86
733,714
15,963
4.38
1,336,632
24,627
3.72
905,620
18,240
4.05
327,613
6,577
339,143
7,017
834,244
17,438
995,332
20,588
3,333,026
3.91
2,973,809
4.18
688
41,487
7.60
379,652
2.66
312,522
2.82
81,813
5.19
79,376
3,808,929
3,420,944
4.11
770,849
695,373
68,607
71,445
839,456
766,818
468,614
431,916
63,234
1.67
50,280
1.24
2.56
(574)
(653)
48
Interest Rates and Operating Interest Differential
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest earning assets and interest bearing liabilities, as well as changes in average interest rates. The following table presents the effect that these factors had on the interest earned on interest earning assets and the interest incurred on interest bearing liabilities. The effect of changes in volume is determined by multiplying the change in volume by the previous period’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the previous period’s volume. The changes not attributable specifically to either volume or rate have been allocated to the changes due to volume. The following tables present the changes in the volume and rate of interest bearing assets and liabilities for the three months ended June 30, 2025, compared to the three months ended June 30, 2024, and for the six months ended June 30, 2025, compared to the six months ended June 30, 2024:
Compared with
Change Due To:
Volume
Variance
857
(98)
759
1,152
(130)
1,022
Tax-Exempt Investment Securities
Total Securities
(135)
Loans
4,334
2,196
6,530
6,388
1,958
8,346
795
(1,296)
(501)
4,250
(1,017)
3,233
(335)
(247)
(582)
(1,475)
204
(1,271)
3,235
(2,356)
879
(689)
(148)
(837)
698
727
63
68
131
3,307
(2,443)
3,081
4,401
7,482
49
2,155
1,986
2,620
(165)
2,455
51
61
2,671
(155)
2,516
6,254
4,397
10,651
60
67
127
11,140
4,140
15,280
1,884
(1,889)
7,891
(1,504)
6,387
(251)
(189)
(440)
(3,425)
(3,150)
6,099
(3,307)
2,792
(942)
(199)
(1,141)
(74)
(73)
873
(248)
57
66
123
6,088
(3,762)
2,326
5,052
7,902
12,954
Comparison of Net Interest Margin, Interest Income, and Interest Expense
Second Quarter of 2025 Compared to Second Quarter of 2024
Net interest income was $32.5 million for the second quarter of 2025, an increase of $7.5 million compared to $25.0 million for the second quarter of 2024. The increase in net interest income was primarily due to growth and higher yields in the loan portfolio.
Net interest margin (on a fully tax-equivalent basis) for the second quarter of 2025 was 2.62%, a 38 basis point increase from 2.24% in the second quarter of 2024. Core net interest margin (on a fully tax-equivalent basis), a non-GAAP financial measure which excludes the impact of loan fees and purchase accounting accretion, was 2.49% for the second quarter of 2025, a 32 basis point increase from 2.17% in the second quarter of 2024. The increase in the margin was primarily due to higher core loan yields, the impact of purchase accounting accretion, and lower costs of deposits.
Average interest earning assets were $5.02 billion for the second quarter of 2025, an increase of $473.1 million, or 10.4%, compared to $4.55 billion for the second quarter of 2024. This increase in average interest earning assets was primarily due to organic loan growth, higher average cash balances, and the FMCB acquisition. Average interest bearing liabilities were $3.85 billion for the second quarter of 2025, an increase of $402.7 million, or 11.7%, compared to $3.45 billion for the second quarter of 2024. The increase in average interest bearing liabilities was primarily due to deposit growth and deposits acquired, offset partially by a decrease in brokered deposits.
Average interest earning assets produced a tax-equivalent yield of 5.56% for the second quarter of 2025, compared to 5.41% for the second quarter of 2024. The increase in the yield on interest earning assets was primarily
50
due to growth and repricing of the loan portfolio and purchase accounting accretion attributable to the acquisition of FMCB. The average rate paid on interest bearing liabilities was 3.83% for the second quarter of 2025, compared to 4.19% for the second quarter of 2024. The decrease was primarily due to lower rates paid on deposits.
Interest Income. Total interest income, on a tax-equivalent basis, was $69.5 million for the second quarter of 2025, compared to $61.2 million for the second quarter of 2024. The $8.3 million, or 13.6%, increase in total interest income on a tax-equivalent basis was primarily due to growth of the loan portfolio and higher earning asset yields.
Interest income on the investment securities portfolio, on a tax-equivalent basis, increased $1.0 million for the second quarter of 2025, compared to the second quarter of 2024, primarily due to a $93.9 million, or 14.0%, increase in average balances between the two periods primarily attributable to the acquisition of FMCB.
Interest income on loans, on a tax-equivalent basis, was $58.1 million for the second quarter of 2025, compared to $51.6 million for the second quarter of 2024. The $6.5 million increase was primarily due to growth and repricing of the loan portfolio in the higher interest rate environment.
Loan interest income and loan fees remained one of the primary contributing factors to the changes in the yield on interest earning assets. The aggregate loan yield increased to 5.74% in the second quarter of 2025, which was 24 basis points higher than 5.50% in the second quarter of 2024. Core loan yield continued to rise as new loans originated at higher yields and the existing portfolio repriced in the higher interest rate environment.
The following table presents a summary of interest, fees and accretion recognized on loans for the periods indicated:
March 31, 2025
September 30, 2024
5.59
5.47
5.42
Fees
0.11
0.07
0.08
Accretion
0.04
Yield on Loans
Interest Expense. Interest expense on interest bearing liabilities was $36.7 million for the second quarter of 2025, an increase of $864,000, from $35.9 million for the second quarter of 2024. The increase was primarily due to growth of the deposit portfolio and increased utilization of FHLB advances, offset partially by a decrease in utilization of federal funds purchased.
Interest expense on deposits was $32.5 million for the second quarter of 2025, an increase of $879,000, from $31.6 million for the second quarter of 2024. The increase in interest expense on deposits was primarily due to higher balances in savings and money market deposits and interest bearing transaction deposits. The cost of total deposits was 3.16% in the second quarter of 2025, a 30 basis point decrease, compared to 3.46% in the second quarter of 2024. The decrease was primarily due to lower rates paid on deposits following interest rate cuts in 2024 and decreased average balance of brokered deposits.
Interest expense on borrowings was $4.2 million for the second quarter of 2025, a decrease of $16,000, compared to $4.3 million for the second quarter of 2024. The decrease was primarily due to a decreased utilization of federal funds purchased, offset partially by increased utilization of FHLB advances.
Six Months Ended June 30, 2025 Compared to Six Months Ended June 30, 2024
Net interest income was $62.7 million for the six months ended June 30, 2025, an increase of $13.0 million, or 26.3%, compared to $49.7 million for the six months ended June 30, 2024. The increase in net interest income was primarily due to growth and higher yields in the loan portfolio, offset partially by higher interest bearing liability balances.
Net interest margin (on a fully tax-equivalent basis) for the six months ended June 30, 2025 was 2.56%, a 32 basis point increase from 2.24% for the six months ended June 30, 2024. Core net interest margin (on a fully tax equivalent basis), a non-GAAP financial measure which excludes the impact of loan fees and purchase accounting accretion, was 2.43% for the six months ended June 30, 2025, a 25 basis point increase from 2.18% for the six months ended June 30, 2024.
Average interest earning assets were $4.97 billion for the six months ended June 30, 2025, an increase of $454.5 million, or 10.1%, compared to $4.52 billion for the six months ended June 30, 2024. This increase in average interest earning assets was primarily due to organic growth in the loan portfolio, higher average cash balances, and the FMCB acquisition. Average interest bearing liabilities were $3.81 billion for the six months ended June 30, 2025, an increase of $388.0 million, or 11.3%, compared to $3.42 billion for six months ended June 30, 2024. The increase in average interest bearing liabilities was primarily due to an increase in savings and money market deposits and interest bearing transaction deposits, offset partially by a decrease in brokered deposits.
Average interest earning assets produced a tax-equivalent yield of 5.49% for the six months ended June 30, 2025, compared to 5.35% for the six months ended June 30, 2024. The average rate paid on interest bearing liabilities was 3.82% for the six months ended June 30, 2025, compared to 4.11% for the six months ended June 30, 2024.
Interest Income. Total interest income on a tax-equivalent basis was $135.5 million for the six months ended June 30, 2025, compared to $120.2 million for the six months ended June 30, 2024. The $15.3 million increase in total interest income on a tax-equivalent basis was primarily due to growth in the loan and investment securities portfolios and higher earning asset yields.
Interest income on the investment securities portfolio, on a tax-equivalent basis, increased $2.5 million during the six months ended June 30, 2025, compared to the six months ended June 30, 2024, primarily due to a $113.8 million, or 16.9%, increase in average balances between the two periods primarily attributable to the FMCB acquisition.
Interest income on loans, on a tax-equivalent basis, for the six months ended June 30, 2025 was $112.1 million, compared to $101.5 million for the six months ended June 30, 2024. The $10.7 million increase was primarily due to growth and repricing of the loan portfolio in the higher interest rate environment.
Interest Expense. Interest expense on interest bearing liabilities was $72.2 million for the six months ended June 30, 2025, an increase of $2.3 million, compared to $69.9 million for the six months ended June 30, 2024. The increase was primarily due to growth of the deposit portfolio.
Interest expense on deposits increased to $64.6 million for the six months ended June 30, 2025, compared to $61.8 million for the six months ended June 30, 2024. The $2.8 million increase in interest expense on deposits was primarily due to higher balances in savings and money market deposits and interest bearing transaction deposits, offset partially by lower rates paid on deposits.
Interest expense on borrowings was $7.6 million for the six months ended June 30, 2025, compared to $8.1 million for the six months ended June 30, 2024. This decrease was primarily due to lower average balances of federal funds purchased, offset partially by higher average balances of FHLB advances.
52
The provision for credit losses on loans and leases was $2.0 million for the second quarter of 2025, compared to $600,000 for the second quarter of 2024. The provision for credit losses on loans and leases was $3.5 million for the six months ended June 30, 2025, compared to $1.5 million for the six months ended June 30, 2024. The provision for credit losses on loans and leases recorded in the second quarter of 2025 was primarily attributable to increased growth in the loan portfolio and an increase in specific reserves for loans individually evaluated. The allowance for credit losses on loans and leases to total loans was 1.35% at June 30, 2025, compared to 1.37% at June 30, 2024.
The following table presents a summary of the activity in the allowance for credit losses on loans and leases for the periods indicated:
Charge-offs
The provision for credit losses for off-balance sheet credit exposures was $-0- for each of the second quarter of 2025 and the second quarter of 2024. No provision was recorded during the second quarter of 2025 due to unfunded commitments remaining stable as the migration to funded loans was offset by the volume of newly originated loans with unfunded commitments. The provision for credit losses for off-balance sheet credit exposures was $-0- for the six months ended June 30, 2025, compared to a negative provision of $100,000 for the six months ended June 30, 2024. The allowance for credit losses on off-balance sheet credit exposures was $3.6 million as of June 30, 2025 and December 31, 2024.
The following table presents a summary of the activity in the provision for credit losses for the periods indicated:
Increase/
(Decrease)
Provision for Credit Losses on Loans and Leases
1,400
2,050
Provision for (Recovery of) Credit Losses for Off-Balance Sheet Credit Exposures
100
2,150
Noninterest income was $3.6 million for the second quarter of 2025, an increase of $1.9 million from $1.8 million for the second quarter of 2024. The increase was primarily due to higher swap fees, FHLB prepayment income, investment advisory fees, and gains on sales of securities. Noninterest income was $5.7 million for the six months ended June 30, 2025, an increase of $2.4 million from $3.3 million for the six months ended June 30, 2024. The increase was primarily due to higher swap fees, FHLB prepayment income, and investment advisory fees.
53
The following table presents the major components of noninterest income for the periods indicated:
Noninterest Income:
130
Net Gain on Sales of Securities
154
62
(64)
(7)
1,864
2,393
Noninterest expense was $18.9 million for the second quarter of 2025, an increase of $3.4 million from $15.5 million for the second quarter of 2024. The increase was primarily attributable to increases in salaries and employee benefits, increased operating costs related to the acquisition, and merger-related expenses, offset partially by a decrease in derivative collateral fees.
Noninterest expense was $37.1 million for the six months ended June 30, 2025, an increase of $6.3 million, from $30.7 million for the six months ended June 30, 2024. The increase was primarily attributable to increases in salaries and employee benefits, increased operating costs related to the acquisition of FMCB, and merger related expenses.
The Company had 308 full-time equivalent employees at the end of the second quarter of 2025, compared to 258 at the end of the second quarter of 2024. The year-over-year increase was largely driven by the addition of employees from the acquisition of FMCB.
Efficiency Ratio. The efficiency ratio, a non-GAAP financial measure, reports total noninterest expense, less amortization of intangible assets, as a percentage of net interest income plus total noninterest income, less gains (losses) on sales of securities. Management believes this non-GAAP financial measure provides a meaningful comparison of operational performance and facilitates investors’ assessments of business performance and trends in comparison to peers in the banking industry.
The efficiency ratio was 52.6% for the second quarter of 2025, compared to 58.7% for the second quarter of 2024. The efficiency ratio was 53.9% and 58.5%, respectively for the six months ended June 30, 2025 and June 30, 2024. The Company’s efficiency has remained consistently below the industry median due in part to its “branch-light” model.
54
The following table presents the major components of noninterest expense for the periods indicated:
Noninterest Expense:
1,688
3,626
182
359
(400)
360
258
(156)
(191)
159
334
118
222
753
1,332
3,402
6,349
Income Tax Expense
The provision for income taxes includes both federal and state taxes. Fluctuations in effective tax rates reflect the differences in the inclusion or deductibility of certain income and expenses for income tax purposes and the recognition of tax credits. The Company’s future effective income tax rate will fluctuate based on the mix of taxable and tax-free investments and loans, the recognition and availability of tax credit investments, and overall taxable income.
Income tax expense was $3.6 million for the second quarter of 2025, compared to $2.5 million for the second quarter of 2024. The effective combined federal and state income tax rate for the second quarter of 2025 was 23.9%, compared to 23.6% for the second quarter of 2024. Income tax expense was $6.6 million for the six months ended June 30, 2025, compared to $4.9 million for the six months ended June 30, 2024. The effective combined federal and state income tax rate for the six months ended June 30, 2025 and 2024 was 23.9% and 23.6%, respectively. The effective tax rate remained stable across both periods.
Financial Condition
Total assets at June 30, 2025 were $5.30 billion, an increase of $230.4 million, or 4.5%, over total assets of $5.07 billion at December 31, 2024, and an increase of $609.6 million, or 13.0%, over total assets of $4.69 billion at June 30, 2024. The year-to-date increase was primarily due to organic growth in the loan portfolio. The year-over-year increase was primarily due to growth in the loan portfolio driven by organic growth and the acquisition of FMCB in the fourth quarter of 2024.
Investment Securities Portfolio
The investment securities portfolio is used to make various term investments and is intended to provide the Company with adequate liquidity, a source of stable income, and at times, serve as collateral for certain types of deposits or borrowings. Investment balances in the investment securities portfolio are subject to change over time based on funding needs and interest rate risk management objectives. The liquidity levels take into account anticipated future cash flows and are maintained at levels management believes are appropriate to ensure future flexibility in meeting anticipated funding needs.
55
The investment securities portfolio consists primarily of U.S. treasury securities, U.S. government agency mortgage backed securities, municipal securities, corporate securities comprised primarily of subordinated debentures of banks and financial holding companies, and asset-backed securities. In addition, the Company also holds other mortgage backed and other debt securities, all with varying contractual maturities. These maturities do not necessarily represent the expected life of the securities as the securities may be called or paid down without penalty prior to their stated maturities. All investment securities are held as available for sale.
Securities available for sale were $743.9 million at June 30, 2025, a decrease of $24.4 million, or 3.2%, compared to $768.2 million at December 31, 2024. The decrease was primarily due to the sale of $58.5 million of securities acquired in the FMCB acquisition.
The following table presents the amortized cost and fair value of securities available for sale, by type, at June 30, 2025 and December 31, 2024:
Fair
Value
Percent
19.6
21.8
1.5
2.9
Mortgage-Backed Securities Issued or Guaranteed by U.S. Agencies (MBS):
Residential Pass-Through:
Guaranteed by GNMA
47,105
46,410
6.2
7,726
7,021
0.8
Issued by FNMA and FHLMC
32,921
30,803
60,532
57,354
7.5
Other Residential Mortgage-Backed Securities
77,643
70,153
9.4
71,301
61,969
8.1
Commercial Mortgage-Backed Securities
9,637
9,334
1.3
11,084
10,583
1.4
All Other Commercial MBS
113,198
15.2
109,190
107,963
14.1
Total MBS
36.2
31.9
Municipal Securities
15.5
15.9
17.5
9.7
10.0
100.0
Loan Portfolio
The Company focuses on lending to borrowers located or investing in the Minneapolis-St. Paul-Bloomington, MN-WI Metropolitan Statistical Area across a diverse range of industries and property types. The Company lends primarily to commercial customers, consisting of loans secured by nonfarm, nonresidential properties, multifamily residential properties, land, and non-real estate business assets. Responsive service, local decision making, and an efficient turnaround time from application to closing have been significant factors in growing the loan portfolio.
The Company manages concentrations of credit exposure through a risk management program which implements formalized processes and procedures specifically for managing and mitigating risk within the loan portfolio. The processes and procedures include board of directors and management oversight, commercial real estate exposure limits, portfolio monitoring tools, management information systems, market reports, underwriting standards, internal and external loan review, and stress testing.
Total gross loans at June 30, 2025 were $4.15 billion, an increase $277.3 million, or 7.2%, over total gross loans of $3.87 billion at December 31, 2024, and an increase of $345.4 million, or 9.1%, over total gross loans of $3.80 billion at June 30, 2024. The year-to-date increase in the loan portfolio was primarily due to increased loan originations and lower loan payoffs. The year-over-year increase was primarily attributable to increased loan originations and the acquisition of FMCB during the fourth quarter of 2024.
56
The following table presents the dollar and percentage composition of the loan portfolio by category, at the dates indicated:
13.3
528,801
13.2
12.9
493,403
13.4
518,762
13.6
1.1
43,958
3.3
128,073
3.2
2.5
118,596
134,096
3.5
0.9
39,438
1.0
45,822
60,551
1.6
11.4
479,461
11.9
12.3
421,179
416,944
11.0
37.5
1,534,747
38.2
36.9
1,379,814
37.4
1,404,835
37.0
4.7
196,080
4.9
182,239
5.0
185,988
27.4
1,055,157
26.1
28.0
1,032,142
1,070,050
28.2
81.0
3,265,445
81.1
82.1
3,015,374
81.8
3,077,817
0.4
14,361
0.3
12,395
9,159
0.2
(53,766)
(51,018)
(51,949)
(7,218)
(5,705)
(6,214)
3,959,092
3,628,867
3,742,222
The Company primarily focuses on real estate mortgage lending, which constituted 81.1% of the portfolio at June 30, 2025. The composition of the portfolio has remained relatively consistent with prior periods, and the Company does not expect any significant changes in the composition of the loan portfolio or the emphasis on real estate lending in the foreseeable future.
As of June 30, 2025, investor CRE loans totaled $2.87 billion, consisting of $1.14 billion of loans secured by nonowner occupied CRE, $1.56 billion of loans secured by multifamily residential properties, $39.1 million of 1-4 family construction loans and $136.4 million of construction and land development loans. Investor CRE loans represented 69.2% of the total gross loan portfolio and 475.9% of the Bank’s total risk-based capital at June 30, 2025, compared to 68.4% and 462.0%, respectively, at December 31, 2024.
The following table provides a breakdown of CRE nonowner occupied loans by collateral types as of June 30, 2025 and December 31, 2024:
Percent of
CRE Nonowner
Total Loan
Occupied Portfolio
Portfolio
Collateral Type:
Industrial
301,475
26.5
7.3
285,594
26.4
7.4
Office
213,860
18.8
5.1
191,638
17.7
Retail
180,695
4.4
172,530
4.5
Nursing/Assisted Living
119,074
10.5
108,452
2.8
Mini Storage Facility
109,879
2.7
111,705
10.3
Medical Office
86,506
7.6
2.1
110,486
10.2
125,518
102,703
9.5
The following tables present time to contractual maturity and sensitivity to interest rate changes for the loan portfolio as of June 30, 2025 and December 31, 2024:
As of June 30, 2025
Due in One Year
More Than One
More Than Five
After
or Less
Year to Five Years
Year to Fifteen Years
Fifteen Years
211,119
268,578
66,683
2,879
39,532
584
73,918
60,541
1,979
34,876
4,018
201
90,334
292,006
67,113
24,816
240,879
766,305
461,406
87,141
120,683
62,037
3,587
250,554
678,822
206,845
786
588,297
1,857,816
797,401
116,330
8,188
7,793
151
214
921,099
2,238,278
866,999
119,423
Interest Rate Sensitivity:
Fixed Interest Rates
587,691
1,721,647
438,302
27,413
Floating or Adjustable Rates
333,408
516,631
428,697
92,010
As of December 31, 2024
170,588
248,695
75,467
2,912
4,998
38,641
652
53,373
42,002
1,880
38,996
2,764
74,914
297,516
76,647
25,306
206,913
637,012
513,194
68,491
4,704
112,223
69,742
4,579
264,947
602,380
214,971
810
551,478
1,649,131
874,554
99,186
8,813
3,776
174
233
828,246
1,985,009
952,928
102,331
580,854
1,622,161
475,264
32,271
247,392
362,848
477,664
70,060
Asset Quality
The Company emphasizes credit quality in the originating and monitoring of the loan portfolio, and success in underwriting is measured by the levels of classified and nonperforming assets and net charge-offs. Federal regulations and internal policies require the use of an asset classification system as a means of managing and reporting problem and potential problem assets. The Company has incorporated an internal asset classification system, substantially consistent with federal banking regulations, as a part of the credit monitoring system. Federal banking regulations set forth a classification scheme for problem and potential problem assets as “special mention,” “substandard,” “doubtful” or “loss” assets. An asset identified as “special mention” is not adversely classified but has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the payment prospects of the asset. An asset is considered “substandard” if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. A financial institution with assets classified as “special mention” is not expected to sustain losses of principal or interest from these assets and should not classify assets under this category for more than a year. “Substandard” assets include those characterized by the “distinct possibility” that the financial institution will sustain “some loss” if the deficiencies are not corrected.
Assets classified as “doubtful” have all of the weaknesses inherent in those classified “substandard” with the added characteristic that the weaknesses present make “collection or liquidation in full,” on the basis of currently existing facts, conditions, and values, “highly questionable and improbable.” Assets classified as “loss” are those considered “uncollectible” and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted. Assets which do not currently expose the insured institution to sufficient risk to warrant classification in one of the aforementioned categories but possess weaknesses are required to be designated “watch.”
The following table presents information on loan classifications at June 30, 2025. The Company had no assets classified as doubtful or loss at June 30, 2025.
Risk Category
14,742
59,269
5,572
51,372
32,074
83,446
98,268
Loans that have potential weaknesses that warranted a watch or special mention risk rating at June 30, 2025 totaled $53.3 million, compared to $46.6 million at December 31, 2024. Loans that warranted a substandard risk rating at June 30, 2025 totaled $45.0 million, compared to $21.8 million at December 31, 2024. Management continues to actively work with these borrowers and closely monitor substandard credits.
Nonperforming Assets
Nonperforming loans include loans accounted for on a nonaccrual basis and loans 90 days past due and still accruing. Nonaccrual loans totaled $10.1 million as of June 30, 2025 and $301,000 as of December 31, 2024. There were no loans 90 days past due and still accruing as of June 30, 2025 or December 31, 2024. As of June 30, 2025, there were $185,000 of foreclosed assets. There were no foreclosed assets as of December 31, 2024.
The following table presents a summary of nonperforming assets, by category, at the dates indicated:
Total Nonaccrual Loans
Total Nonperforming Loans
Plus: Foreclosed Assets
Total Nonperforming Assets (1)
Nonperforming Assets to Total Loans Plus Foreclosed Assets (1)
The balance of nonperforming assets can fluctuate due to changes in economic conditions. The Company has established a policy to discontinue accruing interest on a loan (that is, to place the loan on nonaccrual status) after it has become 90 days delinquent as to payment of principal or interest, unless the loan is considered to be well-collateralized and is actively in the process of collection. In addition, a loan will be placed on nonaccrual status before it becomes 90 days delinquent unless management believes that the collection of interest is expected. Interest previously accrued but uncollected on such loans is reversed and charged against current income when the receivable is determined to be uncollectible. If management believes that a loan will not be collected in full, an increase to the allowance for credit losses on loans is recorded to reflect management’s estimate of any potential exposure or loss. Generally, payments received on nonaccrual loans are applied directly to principal. Gross income that would have been recorded on nonaccrual loans for three and six months ended June 30, 2025 was $169,000 and $342,000, respectively. Gross income that would have been recorded on nonaccrual loans for the three and six months ended June 30, 2024 was $23,000 and $36,000, respectively.
The allowance for credit losses on loans and leases is a reserve established through charges to earnings in the form of a provision for credit losses. The Company maintains an allowance for credit losses at a level management considers adequate to provide for expected lifetime losses in the portfolio. Although management strives to maintain an allowance it deems adequate, future economic changes, deterioration of borrowers’ creditworthiness, and the impact of examinations by regulatory agencies, among other factors, all could cause changes to the allowance for credit losses on loans and leases.
At June 30, 2025, the allowance for credit losses on loans and leases was $55.8 million, an increase of $3.5 million from $52.3 million at December 31, 2024. Net charge-offs (recoveries) totaled $1,000 during the second quarter of 2025 and ($2,000) during the second quarter of 2024. Net charge-offs (recoveries) totaled $12,000 for the six months ended June 30, 2025, and ($5,000) for the six months ended June 30, 2024. The allowance for credit losses on loans and leases as a percentage of total loans was 1.35% at June 30, 2025 and 1.35% at December 31, 2024.
The following table presents a summary of net charge-offs for the periods indicated:
Net Charge-offs (Recoveries)
(2)
Total Net Charge-offs (Recoveries)
Net Charge-offs to Average Loans
0.05
0.09
0.18
Total Net Charge-offs (Recoveries) (Annualized) to Average Loans
Gross Loans, End of Period
Average Loans
Allowance for Credit Losses to Total Gross Loans
The following table presents a summary of the allocation of the allowance for credit losses on loans by loan portfolio segment as of the dates indicated:
10.6
10.8
0.7
2.0
1.7
0.5
0.6
1 - 4 Family Mortgage
4.3
5.3
42.9
44.2
36.7
33.9
85.9
Total Allowance for Credit Losses
The principal sources of funds for the Company are deposits, consisting of demand deposits, money market accounts, savings accounts, and certificates of deposit. The following table presents the dollar and percentage composition of the deposit portfolio, by category, at the dates indicated:
18.6
791,528
19.0
713,309
705,175
18.5
791,748
18.7
840,378
20.2
862,242
21.1
805,756
21.5
752,568
19.8
34.0
1,372,191
33.0
30.8
980,345
26.2
943,994
24.8
326,821
7.8
8.3
347,080
9.3
373,713
9.8
20.6
831,539
20.0
900,952
24.0
1,032,262
27.1
Total deposits at June 30, 2025 were $4.24 billion, an increase of $150.0 million, or 3.7%, compared to total deposits of $4.09 billion at December 31, 2024, and an increase of $429.0 million, or 11.3%, over total deposits of $3.81 billion at June 30, 2024. Core deposits, defined as total deposits excluding brokered deposits and time deposits greater than $250,000, increased $79.9 million, or 5.1% annualized, from December 31, 2024. Growth in core deposits was primarily due to both increased balances of existing clients and new client acquisitions. Based on the nature of the Company’s client base, management believes core deposits could fluctuate in future periods as deposit growth is not always linear.
The Company relies on increasing the deposit base to fund loans and other asset growth. The Company is in a highly competitive market and competes for local deposits by offering attractive products with competitive rates. The Company expects to have a higher average cost of funds for local deposits compared to competitor banks due to the lack of an extensive branch network. The Company’s strategy is to offset the higher cost of funding with a lower level of operating expense. When appropriate, the Company utilizes alternative funding sources such as brokered deposits. The brokered deposit market provides flexibility in structure, optionality and efficiency not afforded in traditional retail deposit channels. As of June 30, 2025, total brokered deposits were $870.6 million, an increase of $44.8 million, compared to total brokered deposits of $825.8 million at December 31, 2024. Brokered deposits continue to be used as a supplemental funding source, as needed, to support loan portfolio growth.
The following table presents the average balance and average rate paid on each of the following deposit categories as of and for the three months ended June 30, 2025 and 2024:
As of and for the
Time Deposits < $250,000
163,946
3.55
180,855
3.79
Time Deposits > $250,000
162,078
179,836
4,118,814
3,676,369
The Company’s total uninsured deposits, which are the amounts of deposit accounts that exceed the FDIC insurance limit, currently $250,000, were approximately $1.30 billion, or 30.5% of total deposits, at June 30, 2025 and
$1.14 billion, or 27.7% of total deposits, at December 31, 2024. These amounts were estimated based on the same methodologies and assumptions used for regulatory reporting purposes.
Borrowed Funds
Other Borrowings
At June 30, 2025, the Company had outstanding FHLB advances of $404.5 million, compared to $359.5 million at December 31, 2024. The Company’s borrowing capacity at the FHLB is determined based on collateral pledged, generally consisting of loans. The Company had additional borrowing capacity under this credit facility of $490.7 million and $483.2 million at June 30, 2025 and December 31, 2024, respectively.
The Company has an outstanding Loan and Security Agreement and revolving note with a third party correspondent lender, which is secured by 100% of the issued and outstanding stock of the Bank. The maximum principal amount of the revolving line of credit is $40.0 million, and the facility matures on September 1, 2026. As of both June 30, 2025 and December 31, 2024, the Company had $13.8 million of outstanding balances under the revolving line of credit and two outstanding letters of credit totaling $6.4 million under this facility.
Additionally, the Company has borrowing capacity from other sources. As of June 30, 2025, the Bank was eligible to use the Federal Reserve discount window for borrowings. Based on assets pledged as collateral as of the applicable date, the Bank’s borrowing availability was approximately $1.02 billion and $925.8 million at June 30, 2025 and December 31, 2024, respectively. As of June 30, 2025 and December 31, 2024, the Company had no outstanding advances from the discount window.
As of June 30, 2025 and December 31, 2024, the Company had subordinated debentures, net of issuance costs, of $108.7 million and $79.7 million, respectively.
For additional information, see “Note 9 – Subordinated Debentures” of the Company’s Consolidated Financial Statements included as part of this report.
Contractual Obligations
The following table presents supplemental information regarding total contractual obligations at June 30, 2025:
Within
One to
Three to
One Year
Three Years
Five Years
Deposits Without a Stated Maturity
3,169,173
247,113
169,753
61,500
Commitment to Fund Tax Credit Investments
2,212
Operating Lease Obligations
614
790
370
1,819
4,143,202
323,153
192,623
110,045
4,769,023
The Company believes that it will be able to meet all contractual obligations as they come due through the maintenance of adequate cash levels. The Company expects to maintain adequate cash levels through earnings, loan
and securities repayments and maturity activity and continued deposit gathering activities. As described above, the Company has in place various borrowing mechanisms for both short-term and long-term liquidity needs.
Total shareholders’ equity at June 30, 2025 was $476.3 million, an increase of $18.3 million, or 4.0%, compared to total shareholders’ equity of $457.9 million at December 31, 2024. The increase was primarily due to net income retained and a decrease in unrealized losses in the securities portfolio, offset partially by a decrease in unrealized gains in the derivatives portfolio, preferred stock dividends, and stock repurchases.
Tangible book value per share, a non-GAAP financial measure, was $14.21 as of June 30, 2025, an increase of 5.4% from $13.49 as of December 31, 2024. Tangible common equity as a percentage of tangible assets, a non-GAAP financial measure, was 7.40% at June 30, 2025, compared to 7.36% at December 31, 2024.
Stock Repurchase Program. During the three months ended June 30, 2025, the Company repurchased 122,704 shares of its common stock, representing 0.44% of the Company’s issued and outstanding shares. Shares were repurchased during this period at a weighted average price of $12.80 per share, for a total of $1.6 million. During the six months ended June 30, 2025, the Company repurchased 167,709 shares of its common stock, representing 0.61% of the Company’s issued and outstanding shares. Shares were repurchased during this period at a weighted average price of $13.07 per share, for a total of $2.2 million. All shares repurchased under the stock repurchase program were converted to authorized but unissued shares. As of June 30, 2025, the remaining amount that could be used to repurchase shares under the 2022 Stock Repurchase Program was $13.1 million. The Company remains committed to maintaining strong capital levels while enhancing shareholder value as it strategically executes its stock repurchase program based on various factors including valuation, capital levels and other uses of capital.
Regulatory Capital. The Company and the Bank are subject to various regulatory capital requirements administered by federal banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by federal banking regulators that, if undertaken, could have a direct material effect on the Company’s and Bank’s business.
Management believes the Company and the Bank met all capital adequacy requirements to which they were subject as of June 30, 2025. The regulatory capital ratios necessary for the Company and the Bank to meet minimum capital adequacy standards, and for the Bank to be considered well capitalized under the prompt corrective action framework, are set forth in the following tables. The Company’s and the Bank’s actual capital amounts and ratios as of the dates indicated are presented in the following tables:
64
Regulations include a capital conservation buffer of 2.5% that is added to the minimum requirements for capital adequacy purposes. A banking organization with a conservation buffer of less than the required amount is subject to limitations on capital distributions, including dividend payments, stock repurchases and certain discretionary bonus payments to executive officers. At June 30, 2025, the ratios for the Company and the Bank were sufficient to meet the conservation buffer.
Off-Balance Sheet Arrangements
In the normal course of business, the Company enters into various transactions to meet the financing needs of clients, which, in accordance with GAAP, are not included in the consolidated balance sheets. These transactions include commitments to extend credit, standby letters of credit, and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. Most of these commitments mature within two years and the standby letters of credit are expected to expire without being drawn upon. All off-balance sheet commitments are included in the determination of the amount of risk-based capital that the Company and the Bank are required to hold.
The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, standby letters of credit, and commercial letters of credit is represented by the contractual or notional amount of those instruments. The Company decreases its exposure to losses under these commitments by subjecting them to credit approval and monitoring procedures. The Company assesses the credit risk associated with certain commitments to extend credit and establishes a liability for probable credit losses.
The following table presents credit arrangements and financial instruments whose contract amounts represented credit risk as of June 30, 2025 and December 31, 2024:
Fixed
Variable
152,414
522,737
174,273
504,791
7,314
110,688
9,012
115,385
159,728
633,425
183,285
620,176
Liquidity
Liquidity is the Company’s capacity to meet cash and collateral obligations at a reasonable cost. Maintaining an adequate level of liquidity depends on the Company’s ability to efficiently meet both expected and unexpected cash
flow and collateral needs without adversely affecting either daily operations or financial condition. The Bank’s Asset Liability Management, or ALM, Committee, is responsible for managing commitments to meet the needs of customers while achieving the Company’s financial objectives. The ALM Committee meets regularly to review balance sheet composition, funding capacities, and current and forecasted loan demand.
The Company manages liquidity by maintaining adequate levels of cash and other assets from on- and off-balance sheet arrangements. Specifically, on-balance sheet liquidity consists of cash and due from banks and unpledged investment securities available for sale, which are referred to as primary liquidity. In regards to off-balance sheet capacity, the Company maintains available borrowing capacity under secured borrowing lines with the FHLB, the Federal Reserve Bank of Minneapolis, and a correspondent lender, as well as unsecured lines of credit for the purpose of overnight funds with various correspondent banks, which the Company refers to as secondary liquidity.
Total on- and off-balance sheet liquidity was $2.38 billion as of June 30, 2025, compared to $2.30 billion at December 31, 2024.
The following tables present a summary of primary and secondary liquidity levels as of the dates indicated:
Primary Liquidity—On-Balance Sheet
192,709
188,884
Less: Pledged Securities
(282,025)
(289,903)
Total Primary Liquidity
654,573
667,228
Ratio of Primary Liquidity to Total Deposits
15.4
16.3
Secondary Liquidity—Off-Balance Sheet
Net Secured Borrowing Capacity with the FHLB
490,748
483,245
Net Secured Borrowing Capacity with the Federal Reserve Bank
1,019,087
925,798
Unsecured Borrowing Capacity with Correspondent Lenders
200,000
Secured Borrowing Capacity with Correspondent Lender
19,855
Total Secondary Liquidity
1,729,690
1,628,898
Total Primary and Secondary Liquidity
2,384,263
2,296,126
Ratio of Primary and Secondary Liquidity to Total Deposits
56.3
56.2
During the six months ended June 30, 2025, primary liquidity decreased by $12.7 million due to a $24.4 million decrease in securities available for sale, offset partially by a $7.9 million decrease in pledged securities and a $3.8 million increase in cash and cash equivalents, when compared to December 31, 2024. Secondary liquidity increased by $100.8 million as of June 30, 2025, when compared to December 31, 2024, due to a $93.3 million increase in the borrowing capacity with the Federal Reserve Bank and a $7.5 million increase in the borrowing capacity with the FHLB.
In addition to primary liquidity, the Company generates liquidity from cash flows from the loan and securities portfolios and from the large base of core deposits, defined as noninterest bearing transaction, interest bearing transaction, savings, non-brokered money market accounts and non-brokered time deposits less than $250,000. At June 30, 2025, core deposits totaled approximately $3.19 billion and represented 75.2% of total deposits. These core deposits are normally less volatile, often with customer relationships tied to other products offered by the Company, which promote long-standing relationships and stable funding sources.
The Company uses brokered deposits, the availability of which is uncertain and subject to competitive market forces and regulation, for liquidity and interest rate risk management purposes. At June 30, 2025, brokered deposits totaled $870.6 million, consisting of $722.7 million of brokered time deposits and $147.9 million of non-maturity brokered money market and transaction accounts. At December 31, 2024, brokered deposits totaled $825.8 million,
consisting of $698.3 million of brokered time deposits and $127.4 million of non-maturity brokered money market and transaction accounts.
The Company’s liquidity policy includes guidelines for On-Balance Sheet Liquidity (a measurement of primary liquidity to total deposits plus borrowings), Total On-Balance Sheet Liquidity with Borrowing Capacity (a measurement of primary and secondary liquidity to total deposits plus borrowings), Wholesale Funding Ratio (a measurement of total wholesale funding to total deposits plus borrowings), and other guidelines developed for measuring and maintaining liquidity.
Non-GAAP Financial Measures
In addition to financial measures presented in accordance with GAAP, the Company routinely supplements its evaluation with an analysis of certain non-GAAP financial measures. The Company believes these non-GAAP financial measures, in addition to the related GAAP measures, provide meaningful information to investors to help them understand the Company’s operating performance and trends, and to facilitate comparisons with the performance of peers. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of non-GAAP disclosures used in this report to the comparable GAAP measures are provided in the following tables:
Pre-Provision Net Revenue
Less: (Gain) Loss on Sales of Securities
Less: FHLB Advance Prepayment Income
(301)
Total Operating Noninterest Income
2,078
1,550
1,443
4,930
2,900
Plus: Net Interest Income
Net Operating Revenue
35,304
32,286
29,500
27,149
26,439
67,590
52,527
Total Operating Noninterest Expense
16,363
14,150
12,688
11,389
10,900
30,513
21,799
Plus:
Non-Operating Revenue Adjustments
775
(28)
776
Less:
3,018
2,309
2,686
Average Assets
5,071,446
4,788,036
4,703,804
Pre-Provision Net Revenue Return on Average Assets
1.20
0.95
Adjusted Pre-Provision Net Revenue
Less: Merger-related Expenses
(540)
(565)
(488)
(224)
(1,105)
Adjusted Total Operating Noninterest Expense
18,401
17,571
16,324
15,536
35,972
16,903
14,715
13,176
11,613
Adjusted Pre-Provision Net Revenue Return on Average Assets
1.25
Core Net Interest Margin
Net Interest Income (Tax-equivalent Basis)
30,464
27,254
25,905
Loan Fees
(1,019)
(719)
(747)
(968)
(1,738)
(1,374)
Purchase Accounting Accretion:
Loan Accretion
(425)
(342)
Bond Accretion
(152)
(578)
(91)
(730)
Bank-Owned Certificates of Deposit Accretion
(11)
Deposit Certificates of Deposit Accretion
(37)
(38)
Total Purchase Accounting Accretion
(618)
(965)
(1,583)
Core Net Interest Income (Tax-equivalent Basis)
31,133
28,780
26,416
24,937
24,521
59,913
48,906
Average Interest Earning Assets
4,928,283
4,682,841
4,595,521
2.43
2.18
Core Loan Yield
Loan Interest Income (Tax-equivalent Basis)
53,979
52,078
52,118
Core Loan Interest Income
56,678
52,918
51,331
51,150
50,825
109,596
100,076
3,899,258
3,730,532
3,721,654
5.37
Efficiency Ratio
Less: Amortization of Intangible Assets
(230)
(52)
(8)
(460)
(17)
Adjusted Noninterest Expense
18,711
17,906
16,760
15,751
15,531
36,617
30,711
Less: Gain (Loss) on Sales of Securities
Adjusted Operating Revenue
35,605
67,891
53.9
58.5
18,171
17,341
16,272
15,527
35,512
52.5
Adjusted Noninterest Expense to Average Assets (Annualized)
1.42
Tangible Common Equity and Tangible Common Equity/Tangible Assets
Less: Preferred Stock
(66,514)
Total Common Shareholders' Equity
409,768
402,461
391,421
385,686
372,727
Less: Intangible Assets
(19,372)
(19,602)
(19,832)
(2,789)
(2,797)
Tangible Common Equity
390,396
382,859
371,589
382,897
369,930
Tangible Assets
5,277,301
5,117,206
5,046,410
4,688,728
4,684,238
Tangible Common Equity/Tangible Assets
Tangible Book Value Per Share
Book Value Per Common Share
Less: Effects of Intangible Assets
(0.71)
(0.72)
(0.10)
Tangible Book Value Per Common Share
Return on Average Tangible Common Equity
Average Shareholders' Equity
465,408
455,949
443,077
Less: Average Preferred Stock
Average Common Equity
405,186
398,894
389,435
376,563
369,071
402,100
365,402
Less: Effects of Average Intangible Assets
(19,504)
(19,738)
(4,412)
(2,794)
(2,802)
(19,620)
(2,806)
Average Tangible Common Equity
385,682
379,156
385,023
373,769
366,269
382,480
362,596
10.08
7.72
Adjusted Diluted Earnings Per Common Share
Add: Merger-related Expenses
540
565
224
1,105
Total Adjustments
(235)
564
252
329
Less: Tax Impact of Adjustments
(107)
(59)
(79)
97
Adjusted Net Income Available to Common Shareholders
10,327
9,049
7,571
7,855
6,857
19,376
13,603
0.69
0.49
Add: Total Adjustments
Less: Tax Impact
Net Income, Excluding Impact of Merger-related Expenses
11,341
10,062
8,585
7,871
21,403
15,630
0.84
9.21
7.28
Net Income Available to Common Shareholders, Excluding Impact of Merger-related Expenses
10.22
7.54
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Interest Rate Risk
As a financial institution, the Company’s primary market risk is interest rate risk, which is defined as the risk of loss of net interest income or net interest margin because of changes in interest rates. The Company continually seeks to measure and manage the potential impact of interest rate risk. Interest rate risk occurs when interest earning assets and interest bearing liabilities mature or re-price at different times, on a different basis or in unequal amounts. Interest rate risk also arises when assets and liabilities each respond differently to changes in interest rates.
The Company’s management of interest rate risk is overseen by its ALM Committee, based on a risk management infrastructure approved by the board of directors that outlines reporting and measurement requirements. In particular, this infrastructure sets limits and management targets for various metrics, including net interest income simulation involving parallel shifts in interest rate curves, steepening and flattening yield curves, and various prepayment and deposit duration assumptions. The Company’s risk management infrastructure also requires a periodic review of all key assumptions used, such as identifying appropriate interest rate scenarios, setting loan prepayment rates based on historical analysis and noninterest bearing and interest bearing transaction deposit durations based on historical analysis. The Company does not engage in speculative trading activities relating to interest rates, foreign exchange rates, commodity prices, equities or credit.
The Company manages the interest rate risk associated with interest earning assets by managing the interest rates and terms associated with the investment securities portfolio by purchasing and selling investment securities from time to time. The Company manages the interest rate risk associated with interest bearing liabilities by managing the interest rates and terms associated with wholesale borrowings and deposits from customers which the Company relies on for funding. For example, the Company occasionally uses special offers on deposits to alter the interest rates and terms associated with interest bearing liabilities.
The Company has entered into certain hedging transactions including fair value swaps and interest rate swaps and caps, which are designed to lessen elements of the Company’s interest rate exposure. Cash flow hedge relationships mitigate exposure to the variability of future cash flows or other forecasted transactions. The Company utilizes cash flow hedges to manage interest rate exposure for the brokered deposit and wholesale borrowing portfolios. These cash flow hedges had a total notional amount of $308.0 million and $303.0 million at June 30, 2025 and December 31, 2024, respectively. Fair value hedge relationships mitigate exposure to changes in the fair value of a recognized asset or value. The Company utilizes fair value hedges to manage fair value exposure for the U.S. treasury security and mortgage backed security portfolios. At June 30, 2025 and December 31, 2024, these fair value hedges had a total notional amount of $195.0 million and $145.9 million, respectively. In the event that interest rates do not change in the manner anticipated, such transactions may adversely affect the Company’s results of operations.
Net Interest Income Simulation
The Company uses a net interest income simulation model to measure and evaluate potential changes in net interest income that would result over the next 12 months from immediate and sustained changes in interest rates as of the measurement date. This model has inherent limitations and the results are based on a given set of rate changes and assumptions as of a certain point in time. For purposes of the simulation, the Company assumes no growth in either interest-sensitive assets or liabilities over the next 12 months; therefore, the model’s results reflect an interest rate shock to a static balance sheet. The simulation model also incorporates various other assumptions, which the Company believes are reasonable but which may have a significant impact on results, such as: (1) the timing of changes in interest rates, (2) shifts or rotations in the yield curve, (3) re-pricing characteristics for market-rate-sensitive instruments, (4) differing sensitivities of financial instruments due to differing underlying rate indices, (5) varying loan prepayment speeds for different interest rate scenarios, (6) the effect of interest rate limitations in assets, such as floors and caps, and (7) overall growth and repayment rates and product mix of assets and liabilities. Because of the
limitations inherent in any approach used to measure interest rate risk, simulation results are not intended as a forecast of the actual effect of a change in market interest rates on the results, but rather as a means to better plan and execute appropriate asset-liability management strategies and to manage interest rate risk.
Potential changes to the Company’s net interest income in hypothetical rising and declining rate scenarios calculated as of June 30, 2025 and December 31, 2024 are presented in the table below. The projections assume an immediate, parallel shift downward of the yield curve of 100, 200, 300, and 400 basis points and immediate, parallel shifts upward of the yield curve of 100, 200, 300 and 400 basis points.
Change (basis points)
Forecasted
Percentage
in Interest Rates
Net Interest
Change
(12-Month Projection)
Income
from Base
+400
135,489
(5.10)
130,390
(6.00)
+300
137,646
(3.59)
132,605
(4.40)
+200
139,348
(2.40)
134,355
(3.14)
+100
140,839
(1.35)
136,411
(1.66)
0
142,771
138,708
−100
147,243
3.13
143,038
3.12
−200
153,065
7.21
147,997
6.70
−300
160,037
12.09
153,515
10.67
−400
167,058
17.01
158,778
14.47
The table above indicates that as of June 30, 2025, in the event of an immediate and sustained 400 basis point increase in interest rates, the Company would experience a 5.10% decrease in net interest income. In the event of an immediate 400 basis point decrease in interest rates, the Company would experience an 17.01% increase in net interest income.
The results of this simulation analysis are hypothetical, and a variety of factors might cause actual results to differ substantially from what is depicted. For example, if the timing and magnitude of interest rate changes differ from those projected, net interest income might vary significantly. Non-parallel yield curve shifts such as a flattening or steepening of the yield curve or changes in interest rate spreads would also cause net interest income to be different from that depicted. An increasing interest rate environment could reduce projected net interest income if deposits and other short-term liabilities re-price faster than expected or re-price faster than the Company’s assets. Actual results could differ from those projected if the Company grows assets and liabilities faster or slower than estimated, if the Company experienced a net outflow of deposit liabilities, or if the mix of assets and liabilities otherwise changes. Actual results could also differ from those projected if the Company experienced substantially different repayment speeds in the loan portfolio than those assumed in the simulation model. Finally, these simulation results do not contemplate all the actions that the Company may undertake in response to potential or actual changes in interest rates, such as changes to the Company’s loan, investment, deposit, or funding strategies.
Evaluation of Disclosure Controls and Procedures
The Company’s Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of the design and operation of the Company’s “disclosure controls and procedures” (as that term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, or the Exchange Act) as of June 30, 2025, the end of the fiscal quarter covered by this Quarterly Report on Form 10-Q. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of June 30, 2025, the Company’s disclosure controls and procedures were effective to ensure that the information required to be disclosed by the Company in the reports it files or submits
under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and is accumulated and communicated to the Company’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
There has been no change in the Company’s internal control over financial reporting that occurred during the period covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II – OTHER INFORMATION
Neither the Company nor any of its subsidiaries is a party, and no property of these entities is subject, to any material pending legal proceedings, other than ordinary routine litigation incidental to the Bank’s business. The Company does not know of any proceeding contemplated by a governmental authority against the Company or any of its subsidiaries.
Item 1.A. Risk Factors
There have been no material changes to the risk factors disclosed in the Company’s Annual Report on Form 10-K filed with the SEC on March 6, 2025.
Issuer Repurchases of Equity Securities
The following table presents stock purchases made during the second quarter of 2025:
Period
Total Number of Shares Purchased (1)
Average Price Paid Per Share
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2)
Maximum Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
April 1 - 30, 2025
122,704
12.80
13,089,198
May 1 - 31, 2025
1,962
15.30
June 1 - 30, 2025
14.64
124,751
12.84
Unregistered Sales of Equity Securities
None.
Use of Proceeds from Registered Securities
Not applicable.
Rule 10b5-1 Trading Plans
During the quarter ended June 30, 2025, none of the Company’s directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule10b5-1(c) or any non-Rule 10b5-1 trading arrangement.
Exhibit Number
Description
3.1
Third Amended and Restated Articles of Incorporation of Bridgewater Bancshares, Inc. (incorporated herein by reference to Exhibit 3.1 on Form 8-K filed on April 27, 2023)
Second Amended and Restated Bylaws of Bridgewater Bancshares, Inc. (incorporated herein by reference to Exhibit 3.2 on Form 8-K filed on April 27, 2023)
Statement of Designation of 5.875% Non-Cumulative Perpetual Preferred Stock, Series A (incorporated herein by reference to Exhibit 3.1 on Form 8-K filed on August 17, 2021)
Indenture, dated June 24, 2025, by and between Bridgewater Bancshares, Inc. and U.S. Bank Trust Company, National Association, as trustee (incorporated herein by reference to Exhibit 4.1 on Form 8-K filed on June 24, 2025)
4.2
Forms of 7.625% Fixed-to-Floating Rate Subordinated Note due 2035 (included as Exhibit A-1 and Exhibit A-2 to the Indenture filed as Exhibit 4.1 hereto and incorporated herein by reference to Exhibit 4.1 on Form 8-K filed on June 24, 2025)
10.1
Form of Subordinated Note Purchase Agreement, dated June 24, 2025, by and among Bridgewater Bancshares, Inc. and the Purchasers (incorporated herein by reference to Exhibit 10.1 on Form 8-K filed on June 24, 2025)
Form of Registration Rights Agreement, dated June 24, 2025, by and among Bridgewater Bancshares, Inc. and the Purchasers (incorporated herein by reference to Exhibit 10.2 on Form 8-K filed on June 24, 2025)
31.1
Certification of the Chief Executive Officer required, by Rule 13a-14(a) of the Securities Exchange Act of 1934, and Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of the Chief Financial Officer required by Rule 13a-14(a) of the Securities Exchange Act of 1934, and Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2
Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.1
Financial information from the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2025, formatted in inline XBRL interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Shareholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements
104
The cover page for Bridgewater Bancshares, Inc’s Form 10-Q Report for the quarterly period ended June 30, 2025 formatted in inline XBRL and contained in Exhibit 101
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Bridgewater Bancshares, Inc.
Date: July 31, 2025
By:
/s/ Jerry J. Baack
Name:
Jerry J. Baack
Title:
Chairman and Chief Executive Officer(Principal Executive Officer)
/s/ Joe M. Chybowski
Joe M. Chybowski
President and Chief Financial Officer(Principal Financial Officer)