PATRIOT NATIONAL BANCORP INC (PNBK)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6021 National Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1098146. Latest filing source: 0001628280-26-022508.
Informational only - descriptive public-record data, not investment advice.
Business
Read PNBK's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read PNBK's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 47,843,000 | USD | 2025 | 2026-03-31 |
| Net income | -12,710,000 | USD | 2025 | 2026-03-31 |
| Assets | 1,087,840,000 | USD | 2025 | 2026-03-31 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-31. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001098146.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2009 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25,408,000 | 32,849,000 | 40,375,000 | 43,644,000 | 37,903,000 | 32,351,000 | 44,012,000 | 58,957,000 | 52,362,000 | 47,843,000 | |
| Net income | 1,930,000 | 4,147,000 | 3,196,000 | -2,817,000 | -3,819,000 | 5,094,000 | 6,161,000 | -4,179,000 | -39,882,000 | -12,710,000 | |
| Diluted EPS | 0.49 | 1.06 | 0.82 | -0.72 | -0.97 | 1.29 | 1.55 | -1.05 | -10.03 | -0.17 | |
| Operating cash flow | 4,525,000 | 7,290,000 | 5,272,000 | -11,915,000 | 6,281,000 | 7,596,000 | 7,036,000 | -10,715,000 | 2,683,000 | -14,170,000 | |
| Capital expenditures | 3,529,000 | 3,060,000 | 1,142,000 | 552,000 | 70,000 | 430,000 | 414,000 | 412,000 | 55,000 | 172,000 | |
| Dividends paid | 213,453 | 77,000 | 154,000 | 155,000 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Assets | 756,654,000 | 852,080,000 | 951,696,000 | 979,836,000 | 880,729,000 | 948,481,000 | 1,043,359,000 | 1,093,425,000 | 1,012,292,000 | 1,087,840,000 | |
| Liabilities | 694,084,000 | 785,331,000 | 882,356,000 | 912,842,000 | 817,510,000 | 881,137,000 | 983,776,000 | 1,049,042,000 | 1,008,027,000 | 993,160,000 | |
| Stockholders' equity | 62,570,000 | 66,749,000 | 69,340,000 | 66,994,000 | 63,219,000 | 67,344,000 | 59,583,000 | 44,383,000 | 4,265,000 | 94,680,000 | |
| Free cash flow | 996,000 | 4,230,000 | 4,130,000 | -12,467,000 | 6,211,000 | 7,166,000 | 6,622,000 | -11,127,000 | 2,628,000 | -14,342,000 |
Ratios
| Metric | 2009 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.60% | 12.62% | 7.92% | -6.45% | -10.08% | 15.75% | 14.00% | -7.09% | -76.17% | -26.57% | |
| Return on equity | 3.08% | 6.21% | 4.61% | -4.20% | -6.04% | 7.56% | 10.34% | -9.42% | -13.42% | ||
| Return on assets | 0.26% | 0.49% | 0.34% | -0.29% | -0.43% | 0.54% | 0.59% | -0.38% | -3.94% | -1.17% | |
| Liabilities / equity | 11.09 | 11.77 | 12.73 | 13.63 | 12.93 | 13.08 | 16.51 | 23.64 | 10.49 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001628280-26-022508; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001628280-26-022508; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001628280-26-022508; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-022508; filed 2026-03-31. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-15. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001098146.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.32 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.59 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | -0.01 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 15,309,000 | -615,000 | -0.16 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 15,070,000 | -3,770,000 | -0.95 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 14,932,000 | 905,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 14,001,000 | -299,000 | -0.08 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 13,217,000 | -3,081,000 | -0.77 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 12,814,000 | -26,954,000 | -6.78 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 12,330,000 | -9,548,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 12,548,000 | -2,777,000 | -0.21 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 11,494,000 | -5,001,000 | -0.06 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 11,543,000 | -2,657,000 | -0.03 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 12,258,000 | -2,275,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 14,724,000 | -1,755,000 | -0.02 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-035706; filed 2026-05-15. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-035706; filed 2026-05-15. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-035706; filed 2026-05-15. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001628280-26-035706.
Item 2: Management's Discussion and Analysis of Financial Condition and Results of Operations
"Safe Harbor" Statement Under Private Securities Litigation Reform Act of 1995
This Quarterly Report on Form 10-Q contains statements that relate to future events and expectations and, as such, constitute forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995. Certain statements, other than purely historical information, including estimates, projections, statements relating to our strategies, outlook, business and financial prospects, business plans, objectives, and expected operating results, and the assumptions upon which those statements are based, are “forward-looking statements.” These forward-looking statements generally are identified by the words “believes,” “project,” “expects,” “anticipates,” “estimates,” “intends,” “strategy,” “plan,” “may,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking statements. Forward-looking statements are not guarantees of future performance. Although Patriot believes that the expectations reflected in any forward-looking statements are based on reasonable assumptions, these expectations may not be attained and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and changes in circumstances, many of which are beyond Patriot’s control.
For a discussion of certain factors that could cause actual results to differ materially from those anticipated in this report, refer to the disclosures in Part I, Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” Part II, Item 1A, “Risk Factors,” of this Quarterly Report on Form 10-Q, and Item 1A, “Risk Factors,” in the Company’s most recent Annual Report on Form 10-K. Patriot undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by applicable law.
Critical Accounting Policies
The preparation of consolidated financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and to disclose contingent assets and liabilities. Actual results could differ from those estimates. Management has identified the accounting for the allowance for credit losses as one of the Company’s most critical accounting estimates because it is important to the portrayal of the Company’s financial condition and results of operations and requires management to make subjective and complex judgments about matters that are inherently uncertain. See the Company’s Annual Report on Form 10-K for the year ended December 31, 2025 for additional information regarding the Company’s critical accounting policies and estimates.
SUMMARY OF RESULTS
During the first quarter of 2026, the Company continued to execute its strategic plan, emphasizing balance sheet management, capital and liquidity management, and risk mitigation in response to ongoing regulatory expectations and evolving market conditions. The Company remains subject to the OCC Agreement, which continues to influence its capital, compliance, and operational priorities.
For the three months ended March 31, 2026, the Company reported a net loss of $1.8 million, or $(0.02) per basic and diluted share, compared to a net loss of $2.8 million, or $(0.21) per share, for the same period in 2025. The improvement in net loss reflects higher net interest income, increased non-interest income, and a reversal of provision for credit losses, partially offset by higher non-interest expenses.
FINANCIAL CONDITION
Total assets increased to $1.18 billion at March 31, 2026, from $1.09 billion at December 31, 2025, primarily due to growth in loans receivable and investment securities.
Cash, cash equivalents and restricted cash
Cash, cash equivalents and restricted cash decreased from $207.1 million at December 31, 2025 to $109.2 million at March 31, 2026. The decrease was driven primarily by a strategic reallocation of liquidity into higher yielding asset classes, consistent with
40
Table of Contents
the Company’s strategic objectives and regulatory capital requirements. For further details, refer to the Consolidated Statements of Cash Flows.
Investment securities
Total investments increased by $18.6 million, or 8.3%, to $243.3 million at March 31, 2026, compared to $224.7 million at December 31, 2025. The investment portfolio continues to be composed primarily of U.S. Government agency and mortgage‑backed securities. The net increase was driven principally by $51.0 million in purchases of available‑for‑sale securities during 2026, reflecting the Company’s ongoing deployment of liquidity into investment securities as part of its balance sheet repositioning strategy. These purchases were partially offset by $29.1 million in sales proceeds, $2.0 million in principal paydowns, and a $2.2 million increase in unrealized losses. During the first quarter of 2026, the Bank recognized a net loss on sales of $34 thousand, compared to $4.5 million of sales with no net gain or loss during the same period in 2025.
Loans held for investment
Loans receivable, net, increased to $751.2 million from $585.7 million at year‑end, driven primarily by $133.1 million of loan purchases concentrated primarily in residential and commercial real estate.
The following table provides the composition of the Company’s loan held for investment portfolio as of March 31, 2026 and December 31, 2025:
| (In thousands) | March 31, 2026 | December 31, 2025 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | |||||||||
| Loan portfolio: | ||||||||||||
| Commercial Real Estate | $ | 422,368 | 55.65 | % | 346,191 | 58.42 | % | |||||
| Residential Real Estate | 190,334 | 25.08 | % | 79,667 | 13.44 | % | ||||||
| Commercial and Industrial | 137,254 | 18.08 | % | 146,828 | 24.78 | % | ||||||
| Consumer and Other | 9,035 | 1.19 | % | 19,876 | 3.35 | % | ||||||
| Loans receivable, gross | 758,992 | 100.00 | % | 592,562 | 100.00 | % | ||||||
| Allowance for credit losses | (7,779) | (6,839) | ||||||||||
| Loans receivable, net | $ | 751,213 | $ | 585,723 |
Commercial real estate remained the largest loan category as of March 31, 2026, comprising 52.2% of total gross loans, compared to 58.4% at December 31, 2025. Residential real estate loans increased to 23.3% of total gross loans from 13.4% at year‑end, driven primarily by loan purchases completed during the first quarter of 2026. SBA loans held for investment are included within the commercial real estate and commercial and industrial loan categories. As of March 31, 2026 and December 31, 2025, SBA loans classified as commercial real estate totaled $9.7 million. SBA loans included in the commercial and industrial loan category totaled $8.5 million at March 31, 2026, compared to $8.7 million at December 31, 2025.
As of March 31, 2026, the Company’s net loan‑to‑deposit ratio increased to 71.7% from 60.6% at December 31, 2025, while the net loan‑to‑total assets ratio increased to 63.8% from 53.8% over the period. These increases are consistent with the Company’s balance sheet repositioning strategy.
41
Table of Contents
Commercial Real Estate Loans ("CRE")
The following table provides the composition of the commercial real estate loan portfolio segment as of March 31, 2026 and December 31, 2025:
| (In thousands) | March 31, 2026 | December 31, 2025 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | ||||||||||
| Commercial Real Estate | |||||||||||||
| CRE owner occupied | $ | 82,921 | 10 | % | $ | 72,883 | 21 | % | |||||
| CRE multifamily | 98,323 | 13 | % | 52,502 | 15 | % | |||||||
| CRE office | 23,760 | 5 | % | 26,347 | 8 | % | |||||||
| CRE retail | 38,508 | 11 | % | 42,953 | 12 | % | |||||||
| Other CRE non-owner occupied | 178,856 | 61 | % | 151,505 | 44 | % | |||||||
| Total | $ | 422,368 | 100 | % | $ | 346,191 | 100 | % |
The following table provides the commercial real estate loan portfolio segment by geographic concentrations as of March 31, 2026 and December 31, 2025:
| (In thousands) | March 31, 2026 | December 31, 2025 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | ||||||||||
| New York | $ | 170,794 | 41 | % | $ | 166,794 | 48 | % | |||||
| Connecticut | 57,670 | 15 | % | 64,395 | 19 | % | |||||||
| New Jersey | 21,855 | 5 | % | 23,534 | 7 | % | |||||||
| Outside Market (1) | 172,050 | 39 | % | 91,468 | 26 | % | |||||||
| Total Commercial Real Estate | $ | 422,368 | 100 | % | $ | 346,191 | 100 | % |
(1) Outside Market consists of loans in all other states, none of which are greater than 5% of the total.
Commercial real estate and commercial and industrial loans represented approximately 74.3% of total gross loans at March 31, 2026. Accordingly, the Company’s credit performance remains significantly influenced by borrower operating performance, collateral values, and economic conditions in the markets and customer segments served by the Bank. For purposes of internal and regulatory CRE concentration monitoring, including under OCC Bulletin 2006-46, owner-occupied CRE loans are excluded from CRE totals and classified as commercial and industrial loans, although owner-occupied CRE loans are included in the CRE portfolio presentation above.
As of March 31, 2026, the Bank’s CRE concentration was 292% of Tier 1 capital plus allowance for credit loss, below the Bank’s concentration policy limit of 350%. Exceeding this threshold would not, by itself, indicate unsafe or unsound banking practices; however, it subjects the Bank to heightened supervisory expectations for portfolio management, risk assessment, and capital planning. Management maintains portfolio management procedures, underwriting standards, and stress testing practices consistent with these regulatory expectations.
42
Table of Contents
Allowance for Credit Losses ("ACL") on Loans
The Company estimates its ACL under the CECL methodology in ASC 326. The allowance for credit losses was $7.8 million at March 31, 2026, compared to $6.8 million at December 31, 2025. Based on management’s evaluation of the loan portfolio at March 31, 2026, management believed the ACL of $7.8 million, or 1.02% of gross loans, was appropriate to absorb expected credit losses in the loan portfolio as of that date. The increase from December 31, 2025 reflected, in part, the initial allowance recorded on loans purchased during the first quarter of 2026 under ASU 2025-08.
Effective January 1, 2026, the Company adopted ASU 2025-08, Financial Instruments—Credit Losses (Topic 326): Purchased Loans, on a prospective basis. The adoption did not impact the Company’s opening retained earnings. For loans purchased during the first quarter of 2026, the Company recorded an initial allowance for credit losses of $925 thousand as an adjustment to the amortized cost basis, consistent with the new standard.
The following table summarizes activity in the ACL:
[[GREPCENT_TABLE]]
[["","Three Months Ended March 31,"],["(In thousands)","2026","","2025"],["Balance at beginning of the period","$","6,839","","","$","7,305"],["Provision for credit losses","734","","","756"],["Net charge-offs","206","","","(1,332)"],["Balance at end of the period","$","7,779","","","$","6,729"],["Ratios:"],["Net charge-offs to average loans","\u2014","%","","(0.19)","%"],["Allowance for credit losses to total loans","1
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. Management’s Discussion and Analysis of Financial Condition & Results of Operations
General
Management's Discussion and Analysis of Financial Condition and Results of Operations is intended to assist in understanding the consolidated financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the consolidated financial statements and accompanying notes thereto included in Item 8 of this Annual Report on Form 10-K.
2025 FORM 10-K 21
Critical Accounting Estimates
The Company’s consolidated financial statements are prepared in accordance with United States of America (“U.S. GAAP”) and follow general practices within the financial services industry. A summary of Patriot’s significant accounting policies is included in the Notes to consolidated financial statements that are referenced in Item 8. Financial Statements and Supplementary Data. Although all of Patriot’s policies are integral to understanding its consolidated financial statements, certain accounting policies involve management to exercise judgment, develop assumptions, and make estimates that may have a material impact on the financial information presented in the consolidated financial statements or Notes thereto. Management considers an accounting estimate to be critical if it requires assumptions that are highly uncertain at the time the estimate is made and changes in those assumptions are reasonably likely to have a material effect on the Company’s financial condition or results of operations. Management has discussed the development and selection of its critical accounting estimates with the Audit Committee. The assumptions and estimates are based on historical experience and other factors representing the best available information to management as of the date of the consolidated financial statements, up to and including the date of issuance or availability for issuance. As the basis for the assumptions and estimates incorporated in the consolidated financial statements may change, actual results could differ from those estimates.
Allowance for Credit Losses (ACL)
The Company determines its allowance for credit losses (“ACL”) under the current expected credit loss (“CECL”) methodology in ASC 326, which requires management to estimate expected credit losses over the remaining contractual life of financial assets carried at amortized cost, adjusted for expected prepayments when appropriate. The ACL is established through a provision for credit losses charged to earnings and is reduced by charge-offs, net of recoveries. The Company also maintains a reserve for unfunded lending commitments for those commitments that are not unconditionally cancellable.
The ACL is a critical accounting estimate because it requires significant management judgment and is sensitive to changes in assumptions, forecasts, and portfolio conditions. The estimate incorporates both quantitative and qualitative factors, including historical loss experience, portfolio composition, delinquency trends, internal risk ratings, nonperforming asset levels, collateral values, the financial condition of borrowers, and reasonable and supportable forecasts of macroeconomic conditions. For collateral-dependent loans, expected credit losses may depend significantly on the fair value of collateral, less estimated selling costs where applicable.
Loans that do not share similar risk characteristics with other loans are evaluated individually. For loans evaluated on a collective basis, the Company segments the portfolio by loan type and other relevant risk characteristics and applies estimation methodologies that incorporate historical loss information, current conditions, and reasonable and supportable economic forecasts. Following the forecast period, the Company reverts to historical loss information over an appropriate reversion period. Management also applies qualitative adjustments, as needed, to reflect factors not fully captured in the quantitative model.
The ACL estimate is particularly sensitive to changes in economic forecasts, borrower performance, collateral values, portfolio mix, and the credit quality of the Company’s loans. Changes in these assumptions or in the condition of the loan portfolio could result in material changes to the ACL and the related provision for credit losses in future periods.
The Company’s ACL methodology and the judgments used in determining the ACL are described more fully in the Notes to Consolidated Financial Statements included in Item 8.
FINANCIAL CONDITION
Assets
The Company’s total assets increased $75.5 million, or 7.5%, from $1.01 billion at December 31, 2024 to $1.09 billion at December 31, 2025. This was primarily reflected as a $140.2 million increase in investment securities and a $44.5 million increase in cash, cash equivalents and restricted cash, which was partially offset by a $114.4 million decline in loans receivable. The change in asset mix reflected the Company’s continued balance sheet repositioning during 2025, including reduced loan exposure, increased liquidity, and deployment of funds into investment securities.
Cash, cash equivalents and restricted cash
Cash, cash equivalents and restricted cash increased $44.5 million or 27.4%, to $207.1 million as of December 31, 2025 from $162.6 million as of December 31, 2024. The increase in 2025 was primarily driven by loan repayments, loan sales, and cash proceeds from issuance of common and preferred stock. For further details, refer to the Consolidated Statements of Cash Flows.
2025 FORM 10-K 22
The higher liquidity position improved the Bank’s funding flexibility and supported the Company’s balance sheet repositioning during 2025.
Investment securities
Total investments increased $140.2 million or 166.1%, to $224.7 million at December 31, 2025 from $84.4 million at December 31, 2024. This increase primarily reflected purchases of available-for-sale securities of $145.2 million during 2025, as the Company deployed liquidity into investment securities as part of its balance sheet repositioning. The portfolio at December 31, 2025 consisted primarily of U.S. Government agency and mortgage-backed securities. During 2025, the Bank sold $4.5 million of available-for-sale securities and recognized no net gain or loss on sale, compared to sales of $8.3 million and a net loss of $334 thousand in 2024.
Loans held for investment
Gross loans receivable decreased $114.9 million, or 16.2%, to $592.6 million at December 31, 2025 from $707.5 million at December 31, 2024. The decline reflected the Company’s continued balance sheet repositioning during 2025, including restricted loan originations during the first three quarters of the year, portfolio runoff, loan sales and efforts to reduce risk and improve liquidity. The Company sold 1539 loans with an unpaid principal balance of $67.8 million during 2025. Net loans receivable decreased to $585.7 million at December 31, 2025 from $700.2 million at December 31, 2024.
The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for the years indicated:
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||||||||
| (In thousands) | Amount | % | Amount | % | |||||||||
| Loan portfolio segment: | |||||||||||||
| Commercial Real Estate | $ | 346,191 | 58.42 | % | $ | 419,489 | 59.30 | % | |||||
| Residential Real Estate | 79,667 | 13.44 | % | 92,215 | 13.03 | % | |||||||
| Commercial and Industrial | 146,828 | 24.78 | % | 129,608 | 18.32 | % | |||||||
| Consumer and Other | 19,876 | 3.35 | % | 59,973 | 8.48 | % | |||||||
| Construction | — | — | % | 3,830 | 0.54 | % | |||||||
| Construction to permanent - CRE | — | — | % | 2,357 | 0.33 | % | |||||||
| Loans receivable, gross | 592,562 | 100.00 | % | 707,472 | 100.00 | % | |||||||
| Allowance for credit losses | (6,839) | (7,305) | |||||||||||
| Loans receivable, net | $ | 585,723 | $ | 700,167 |
Commercial real estate remained the largest loan category at December 31, 2025, representing 58.4% of total gross loans, compared to 59.3% at December 31, 2024. Commercial and industrial loans increased as a percentage of the portfolio to 24.8% from 18.3%, while consumer and other loans declined to 3.4% from 8.5%. SBA loans held for investment are included in the commercial real estate loans and commercial and industrial loan classifications above. As of December 31, 2025 and 2024, SBA loans included in the commercial real estate loans were $9.7 million and $18.7 million, respectively, and SBA loans included in the commercial and industrial loan were $8.7 million and $11.2 million as of December 31, 2025 and 2024, respectively.
As of December 31, 2025, the net loan-to-deposit ratio was 60.6%, compared to 72.4% at December 31, 2024, and the net loan to total assets ratio was 53.8%, compared to 69.2% at December 31, 2024. These declines reflected lower loan balances and higher deposits and liquidity during 2025.
The following table presents loans receivable, gross by portfolio segment, by contractual maturity as of December 31, 2025:
2025 FORM 10-K 23
| Contractual Maturity of Loan Balance | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | One year or less | One through Five Years | After Five Years | Total | ||||||||||
| Loan portfolio segment: | ||||||||||||||
| Commercial Real Estate | $ | 32,978 | $ | 189,737 | $ | 123,476 | $ | 346,191 | ||||||
| Residential Real Estate | 3,008 | 3,465 | 73,195 | 79,667 | ||||||||||
| Commercial and Industrial | 38,407 | 23,480 | 84,941 | 146,828 | ||||||||||
| Consumer and Other | 1,324 | 1,574 | 16,978 | 19,876 | ||||||||||
| Total | $ | 75,716 | $ | 218,255 | $ | 298,589 | $ | 592,562 | ||||||
| Fixed rate loans | $ | 27,926 | $ | 139,287 | $ | 87,630 | $ | 254,843 | ||||||
| Variable rate loans | 47,790 | 78,968 | 210,959 | 337,717 | ||||||||||
| Total | $ | 75,716 | $ | 218,255 | $ | 298,589 | $ | 592,562 |
At December 31, variable-rate loans represented 57.0% of the total loan portfolio. Approximately 30.8% of the variable-rate loan portfolio reprices within three months of a change in interest rates. The remainder of the variable-rate portfolio generally carries an initial fixed-rate period, such as one, three, or five years, followed by periodic repricing. These repricing characteristics are reflected in the Bank’s aggregate analysis of net interest sensitivity included in Item 7A.
Commercial real estate and commercial and industrial loans represented approximately 83.2% of total gross loans at December 31, 2025. Accordingly, the Company’s credit performance remains significantly influenced by borrower operating performance, collateral values, and economic conditions in the markets and customer segments served by the Bank. For purposes of internal and regulatory CRE concentration monitoring, owner-occupied CRE loans are excluded from CRE totals and classified as commercial and industrial loans, although owner-occupied CRE loans are included in the CRE portfolio presentation above.
Allowance for Credit Losses on Loans
The Company estimates its ACL under the CECL methodology in ASC 326.
The allowance for credit losses was $6.8 million at December 31, 2025, compared to $7.3 million at December 31, 2024. Based on management’s evaluation of the loan portfolio at December 31, 2025, the ACL of $6.8 million, or 1.15% of gross loans, was considered appropriate to absorb expected credit losses in the loan portfolio as of that date.
The following table summarizes activity in the ACL:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | ||||
| Balance at beginning of the period | $ | 7,305 | $ | 15,925 | ||
| Provision for credit losses | 1,607 | 12,544 | ||||
| Net charge-offs | (2,073) | (21,164) | ||||
| Balance at end of the period | $ | 6,839 | $ | 7,305 | ||
| Ratios: | ||||||
| Net charge-offs to average loans | 0.32 | % | 2.66 | % | ||
| Allowance for credit losses to total loans | 1.15 | % | 1.03 | % | ||
| Allowance for credit losses to nonaccrual loans | 26.44 | % | 28.24 | % |
2025 FORM 10-K 24
The net charge-offs decreased $19.1 million to $2.1 million as of December 31, 2025 from $21.2 million as of December 31, 2024, Net charge-offs to average loans improved to 0.32% for the year ended December 31, 2025 from 2.66% for the year ended December 31, 2024. The decrease in net charge-offs in 2025 was primarily due to charge-offs totaling $13.6 million related to two large commercial real estate loans recognized in the fourth quarter of 2024.
Average loans decreased by $153.2 million to $642.1 million for the year ended December 31, 2025 from$795.2 million for the year ended December 31, 2024. The decline reflected the Company’s continued balance sheet repositioning during 2025, including restricted loan growth, portfolio runoff, and efforts to reduce risk and improve liquidity.
Although the ACL decreased to $6.8 million at December 31, 2025 from $7.3 million at December 31, 2024, the ACL-to-total loans ratio increased to 1.15% from 1.03%, primarily because gross loans declined during 2025. The 2024 ACL balance and related coverage ratios were also affected by significant charge-offs of reserved commercial real estate and consumer loans during 2024.
Non-accrual loans were $24.4 million as of December 31, 2025, compared to $25.9 million as of December 31, 2024. The ACL-to-non-accrual loans ratio was 26.44% as of December 31, 2025, compared to 28.24% as of December 31, 2024. The 2024 ratio was higher primarily due to reserves on individually evaluated commercial real estate loans that were subsequently charged off in the fourth quarter of 2024. Non-accrual CRE loans of $376 thousand have been charged-off to net realizable value as of December 31, 2025.
Nonperforming Assets
The following table presents non-accrual loans and other real estate owned (“OREO”) as of the dates indicated:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | ||||
| Non-accruing loans: | ||||||
| Commercial Real Estate | $ | 13,701 | $ | 19,334 | ||
| Residential Real Estate | 57 | 109 | ||||
| Commercial and Industrial | 10,182 | 3,341 | ||||
| Consumer and Other | 413 | 730 | ||||
| Construction to Permanent - CRE | — | 2,357 | ||||
| Total non-accruing loans | 24,353 | 25,871 | ||||
| Loans past due over 90 days and still accruing | — | — | ||||
| Other real estate owned | — | 2,843 | ||||
| Total nonperforming assets | $ | 24,353 | $ | 28,714 | ||
| Nonperforming assets to total assets | 2.24 | % | 2.84 | % | ||
| Nonperforming loans to total loans, net | 4.16 | % | 3.69 | % |
Non-accrual loans decreased $1.5 million, to $24.4 million at December 31, 2025 from $25.9 million at December 31, 2024. Total nonperforming assets decreased $4.4 million to $24.4 million from $28.7 million, primarily reflecting the resolution of certain troubled loans and the sale of the sole OREO asset during 2025.
At December 31, 2025, non-accrual loans were comprised of 151 borrowers, compared to 335 borrowers at December 31, 2024. At December 31, 2025, 9 loans were individually evaluated and a specific reserve of $2.1 million was established, compared to 14 individually evaluated loans and a specific reserve of $463 thousand at December 31, 2024. The increase in specific reserves on individually evaluated loans reflected enhanced loan-level analysis performed during 2025 on certain credits within the portfolio, which resulted in refined reserve estimates for those loans. Individually evaluated loans are measured based on collateral value or discounted expected cash flows, as applicable.
Nonperforming assets to total assets improved to 2.24% at December 31, 2025 from 2.84% at December 31, 2024. Nonperforming loans to total loans, net increased to 4.16% from 3.69%, primarily because total loans declined during 2025.
2025 FORM 10-K 25
Loans held for sale
Loans held for sale totaled $24.5 million at December 31, 2025, compared to $15.7 million at December 31, 2024.
These balances primarily consist of credit card receivables originated for certain digital payments customers and sold shortly after origination to a third party. These loans are fully cash-secured by deposits and are typically sold within three days at par value.
Premises and equipment
Premises and equipment totaled $28.1 million at December 31, 2025, compared to $28.9 million at December 31, 2024. The decrease was primarily due to depreciation expense during 2025.
Management continues to evaluate its branch and office footprint in connection with operating efficiency, client service, and the Company’s strategic repositioning.
Other Real Estate Owned (“OREO”)
As of December 31, 2025, the Bank had no other real estate owned, compared to $2.8 million at December 31, 2024.
During 2025, the Bank sold its remaining OREO asset and recognized a gain of approximately $176 thousand following a valuation allowance recorded prior to sale.
Goodwill
The Company had no goodwill recorded on its Consolidated Balance Sheets at December 31, 2025 or December 31, 2024. During 2023, the Company recorded a goodwill impairment charge of $1.1 million, which eliminated its remaining goodwill balance.
Core deposit intangible (“CDI”)
Core deposit intangible (“CDI”) represents the value assigned to deposit relationships acquired in connection with the Prime Bank business combination in 2018. The CDI is amortized over a 10-year period using the straight-line method. CDI decreased $47 thousand to $109 thousand at December 31, 2025 from $156 thousand at December 31, 2024, solely due to the amortization.
Deferred Taxes
As of December 31, 2025 and 2024 the carrying value of the deferred tax assets (“DTAs”) was zero because a full valuation allowance was maintained against all DTAs.
As of December 31, 2025, Patriot had available approximately $50.8 million of Federal net operating loss carryforwards (“NOL”), of which approximately $15.5 million was subject to limitations under Internal Revenue Code §382. After giving effect to those limitations, the Company had approximately $35.3 million post-change federal NOL carryforwards, which do not expire. These amounts reflect the Company’s existing Section 382 analysis and do not reflect the effect, if any, of ownership changes or additional limitations that may have resulted from the Private Placement or the registered direct offerings completed during 2025, as no updated Section 382 analysis with respect to those transactions had been completed as of the date of these consolidated financial statements. Because the Company maintained a full valuation allowance against its deferred tax assets at December 31, 2025, management does not expect completion of such analysis to materially affect the net deferred tax asset balance reported as of that date, although it could affect the amount and availability of NOL carryforwards for future periods.
In addition, at December 31, 2025, the Company had approximately $64.2 million of Connecticut NOL carryforwards, which may be used to offset up to 50% of taxable income in any year and expire between 2030 and 2055.
The Company evaluates the realizability of DTAs on a quarterly basis. In assessing whether a valuation allowance is required, management considers all available positive and negative evidence, including recent operating results, cumulative earnings or losses, projections of future taxable income, reversal of existing taxable temporary differences, and tax planning strategies. The principal factor supporting the full valuation allowance at December 31, 2025 was the existence of cumulative losses in recent years, which constituted significant negative evidence regarding realizability.
During 2025, the Bank returned to profitability at the bank level, although the Company remained unprofitable on a consolidated basis for the year ended December 31, 2025. Based on improved operating performance and current projections, the Company is evaluating whether a full valuation allowance will remain appropriate in future periods. The Company will continue to reassess
2025 FORM 10-K 26
the appropriateness of the valuation allowance in future periods. If management concludes, based on sufficient positive evidence, that some or all of the valuation allowance is no longer necessary, the release of all or a portion of the valuation allowance could materially affect income tax expense and net income in the period of release.
For the year ended December 31, 2025, the Company recorded income tax expense of $0.1 million.
Derivatives
As of December 31, 2025, the Company had two interest rate swaps outstanding. One swap was executed with a loan customer to provide a facility to mitigate fluctuations in the variable rate on the related loan, and the other was executed with an outside third party. The customer interest rate swap is matched in offsetting terms with the third-party interest rate swap. These swaps are reported at fair value in other assets or other liabilities on the Consolidated Balance Sheets. Because the swaps are not designated as hedging instruments, changes in the fair value are recognized in other non-interest income. The Company did not recognize any unrealized and realized gain or loss for the year ended December 31, 2025 and 2024.
Further discussion of the final derivatives is set forth in Note 11 and Note 21 to the Consolidated Financial Statements.
Deposits
Deposits are the Company’s primary source of funding for lending and investment activities and an important component of liquidity management. Total deposits were $965.8 million at December 31, 2025, compared to $966.6 million at December 31, 2024.
The following table summarizes the Company’s deposits at the dates indicated:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | ||||
| Non-interest bearing: | ||||||
| Total non-interest bearing deposits | 106,766 | 119,212 | ||||
| Interest bearing: | ||||||
| Negotiable order of withdrawal accounts (NOW) | 24,281 | 31,549 | ||||
| Savings | 38,036 | 38,743 | ||||
| Interest bearing DDA | 267,447 | 205,995 | ||||
| Money market | 191,177 | 262,023 | ||||
| Certificates of deposit, $250,000 or less | 206,915 | 174,095 | ||||
| Certificates of deposit, more than $250,000 | 76,480 | 65,278 | ||||
| Brokered deposits | 54,683 | 69,702 | ||||
| Total interest bearing deposits | 859,020 | 847,385 | ||||
| Total Deposits | $ | 965,786 | $ | 966,597 | ||
| Additional deposit metrics | ||||||
| Deposits associated with digital payments customers | $ | 297,702 | $ | 265,542 | ||
| Total retail branch bank deposits | $ | 341,453 | $ | 412,960 | ||
| Total uninsured deposits | $ | 194,254 | $ | 297,845 |
Deposit composition changed during 2025 as the Company continued to reposition its funding base, including reductions in brokered deposits and uninsured deposits. Brokered deposits decreased $26.3 million to $54.7 million at December 31, 2025 from $69.7 million at December 31, 2024, while uninsured deposits decreased $103.6 million to $194.3 million from $297.8 million over the same period. Deposits associated with digital payments customers decreased $43.9 million to $297.7 million at December 31, 2025 from $265.5 million at December 31, 2024. These changes reflected the Company’s ongoing efforts to manage liquidity, reduce certain deposit concentrations, and support its broader balance sheet repositioning during 2025.
2025 FORM 10-K 27
Borrowings
Total borrowings were $16.4 million compared to $33.1 million at December 31, 2024. Borrowings consist of Federal Home Loan Bank (“FHLB”) advances, FRB borrowing, and junior subordinated debt.
The decrease reflected reduced reliance on wholesale funding during 2025 as part of the Company’s broader balance sheet repositioning and liquidity management efforts. During 2025, the Bank’s funding flexibility also benefited from improved FHLB terms following an upgrade in the Bank’s FHLB status.
Shareholders’ Equity
Equity increased $90.4 million to $94.7 million at December 31, 2025 from $4.3 million at December 31, 2024. The increase was primarily due to the Company’s recapitalization and related capital raises during 2025, partially offset by a net loss of $12.7 million for the year ended December 31, 2025. For more information on shareholders’ equity and the net loss for the year ended December 31, 2025 see Note 16 and “Results of Operations” included elsewhere in this Management’s Discussion and Analysis.
Average Balances
Average interest-earning assets were substantially unchanged at $935.7 million for 2025 compared to $934.2 million for 2024, but asset mix changed significantly during the year. Average loans declined $153.2 million, while average cash equivalents and restricted cash increased $147.1 million, reflecting the Company’s balance sheet repositioning and higher liquidity levels during 2025. The yield on average interest-earning assets declined to 5.11% in 2025 from 5.59% in 2024, primarily due to the reduction in average loan balances and the shift into higher average balances of cash equivalents and restricted cash, which earned lower yields in 2025 than in 2024.
Average interest-bearing liabilities declined $23.5 million to $817.5 million for 2025 from $841.0 million for 2024, primarily due to lower average borrowings, partially offset by higher average interest-bearing deposits. The average rate paid on interest-bearing liabilities declined to 3.51% in 2025 from 3.83% in 2024. Net interest income decreased to $19.1 million in 2025 from $20.1 million in 2024, and net interest margin decreased to 2.04% from 2.14%.
The following table presents average balances, interest income, interest expense and the corresponding yields earned, and rates paid for each of the years in the three-year period ended December 31, 2025.
2025 FORM 10-K 28
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
| (In thousands) | Average Balance | Interest | Yield | Average Balance | Interest | Yield | Average Balance | Interest | Yield | |||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||||||||||
| Loans | $ | 642,082 | $ | 36,564 | 5.69 | % | $ | 795,236 | $ | 47,322 | 5.93 | % | $ | 896,500 | $ | 54,310 | 6.06 | % | ||||||||||||||
| Investments | 103,469 | 3,101 | 3.00 | % | 95,838 | 2,852 | 2.98 | % | 99,546 | 3,157 | 3.17 | % | ||||||||||||||||||||
| Cash equivalents and restricted cash | 190,184 | 8,177 | 4.30 | % | 43,125 | 2,188 | 5.06 | % | 25,140 | 1,490 | 5.93 | % | ||||||||||||||||||||
| Total interest earning assets | 935,735 | 47,843 | 5.11 | % | 934,199 | 52,362 | 5.59 | % | 1,021,186 | 58,957 | 5.77 | % | ||||||||||||||||||||
| Cash and due from banks | 2,618 | 2,711 | 3,172 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (7,842) | (14,139) | (22,596) | |||||||||||||||||||||||||||||
| OREO | 1,445 | 2,843 | 138 | |||||||||||||||||||||||||||||
| Other assets | 41,139 | 62,827 | 69,923 | |||||||||||||||||||||||||||||
| Total Assets | $ | 973,096 | $ | 988,441 | $ | 1,071,823 | ||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||||||||||
| Deposits | $ | 793,336 | $ | 26,663 | 3.36 | % | $ | 730,836 | $ | 26,049 | 3.55 | % | $ | 711,479 | $ | 21,668 | 3.05 | % | ||||||||||||||
| Borrowings | 2,233 | 100 | 4.49 | % | 80,048 | 3,476 | 4.33 | % | 134,570 | 6,141 | 4.56 | % | ||||||||||||||||||||
| Senior notes | 5,150 | 610 | 11.85 | % | 11,787 | 1,159 | 9.83 | % | 11,654 | 1,159 | 9.95 | % | ||||||||||||||||||||
| Subordinated debt | 16,726 | 1,355 | 8.10 | % | 18,024 | 1,596 | 8.83 | % | 17,985 | 1,481 | 8.23 | % | ||||||||||||||||||||
| Note Payable and other | 52 | 1 | 1.73 | % | 258 | 5 | 1.93 | % | 469 | 8 | 1.71 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 817,498 | 28,730 | 3.51 | % | 840,953 | 32,285 | 3.83 | % | 876,157 | 30,457 | 3.48 | % | ||||||||||||||||||||
| Demand deposits | 86,388 | 101,290 | 140,654 | |||||||||||||||||||||||||||||
| Other liabilities | 7,686 | 10,063 | 8,505 | |||||||||||||||||||||||||||||
| Total Liabilities | 911,572 | 952,306 | 1,025,316 | |||||||||||||||||||||||||||||
| Shareholders' equity | 61,524 | 36,135 | 46,507 | |||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 973,096 | $ | 988,441 | $ | 1,071,823 | ||||||||||||||||||||||||||
| Net interest income | $ | 19,112 | $ | 20,077 | $ | 28,500 | ||||||||||||||||||||||||||
| Net interest margin | 2.04 | % | 2.14 | % | 2.79 | % | ||||||||||||||||||||||||||
| Interest spread | 1.60 | % | 1.76 | % | 2.29 | % |
2025 FORM 10-K 29
The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2025 to 2024 and December 31, 2024 to 2023.
| Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 compared to 2024 | 2024 compared to 2023 | |||||||||||||||||||||
| Increase/(Decrease) | Increase/(Decrease) | |||||||||||||||||||||
| (In thousands) | Volume | Rate | Total | Volume | Rate | Total | ||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||
| Loans | $ | (11,959) | $ | 1,204 | $ | (10,755) | $ | (6,572) | $ | (416) | $ | (6,988) | ||||||||||
| Investments | 120 | 129 | 249 | (233) | (72) | (305) | ||||||||||||||||
| Cash equivalents and restricted cash | 7,446 | (1,445) | 6,001 | 1,074 | (376) | 698 | ||||||||||||||||
| Total interest earning assets | (4,393) | (112) | (4,505) | (5,731) | (864) | (6,595) | ||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||
| Deposits | 2,727 | (2,112) | 615 | (2,032) | 6,413 | 4,381 | ||||||||||||||||
| Borrowings | (3,316) | (61) | (3,377) | (2,490) | (175) | (2,665) | ||||||||||||||||
| Senior notes | (1,049) | 494 | (555) | 13 | (13) | — | ||||||||||||||||
| Subordinated debt | — | 526 | 526 | — | 115 | 115 | ||||||||||||||||
| Note payable and other | (4) | — | (4) | (3) | — | (3) | ||||||||||||||||
| Total interest bearing liabilities | (1,642) | (1,153) | (2,795) | (4,512) | 6,340 | 1,828 | ||||||||||||||||
| (Decrease) increase in net interest income | $ | (2,751) | $ | 1,041 | $ | (1,710) | $ | (1,219) | $ | (7,204) | $ | (8,423) |
RESULTS OF OPERATIONS
A discussion regarding the financial condition and results of operations for fiscal 2025 compared to fiscal 2024 is presented below. Discussions of fiscal 2024 items and year-to-year comparisons between fiscal 2024 and fiscal 2023 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as filed with the SEC on April 15, 2025.
Comparison of Results of Operations for the years 2025 and 2024
For the year ended December 31, 2025, the Company reported a net loss of $12.7 million, or $(0.17) per basic and diluted share, compared to a net loss of $39.9 million, or $(10.03) per basic and diluted share, for the year ended December 31, 2024.
The Company reported a pre-tax loss of $12.7 million for 2025, an improvement from a pre-tax loss of $16.1 million in 2024. The improvement in pre-tax results was primarily driven by a substantially lower provision for credit losses in 2025, following significant credit-related charges in 2024, including large charge-offs associated with two commercial real estate credits, as the Company continued to address legacy credit issues. This improvement was partially offset by lower net interest income and higher non-interest expense. Net interest income decreased $1.0 million in 2025, while non-interest expense increased $8.7 million, reflecting higher compensation expense, including equity-based compensation, as well as elevated professional fees and other transition-related operating costs associated with management changes, remediation efforts, and the Company’s broader
2025 FORM 10-K 30
strategic repositioning. Non-interest income increased $2.2 million in 2025. The year-over-year improvement in net loss was also affected by a significantly lower provision for income taxes in 2025 compared to 2024.
Net interest income
Net interest income represents the difference between interest income earned on interest-earning assets and interest expense paid on interest-bearing liabilities. It is affected by the relative levels of interest-earning assets and interest-bearing liabilities, as well as the interest rates earned or paid on these balances.
For the year ended December 31, 2025, interest income decreased to $47.8 million, compared with $52.4 million for the year ended December 31, 2024. The decrease primarily reflected lower average loan balances a shift in asset mix toward higher average balances of cash equivalents and restricted cash, which earned lower yields in 2025 than in 2024.
Interest expense for the year ended December 31, 2025 decreased to $28.7 million from $32.3 million in 2024, reflecting lower average wholesale borrowings and a lower average rate paid on interest-bearing liabilities, partially offset by higher average interest-bearing deposit balances.
As a result, net interest income decreased to $19.1 million in 2025 from $20.1 million in 2024. Net interest margin decreased to 2.04% in 2025 from 2.14% in 2024.
Provision (Credit) for credit losses
For the year ended December 31, 2025, the provision for credit losses was $1.5 million, consisting of a $1.6 million provision for credit loss on loans and a $0.1 million credit in reserve for the off-balance-sheet credit exposures. For the year ended December 31, 2024, the provision for credit losses was $12.5 million, consisting of a $12.5 million provision for loan losses and a $0.1 million credit in reserve for the off-balance-sheet exposure.
The substantially lower provision in 2025 reflected the absence of the unusually elevated credit costs recognized in 2024, as well as lower net charge-offs and lower reserve requirements in 2025. The 2024 provision was significantly affected by large charge-offs associated with two commercial real estate credits and the related reserve implications. Gross loans declined from $707.5 million at December 31, 2024 to $592.6 million at December 31, 2025 as the Company continued its balance sheet repositioning and allowed portions of the loan portfolio to run off. The allowance for credit losses on loans decreased to $6.8 million at December 31, 2025 from $7.3 million at December 31, 2024.
Non-interest income
For the year ended December 31, 2025, non-interest income increased to $10.5 million from $8.4 million in 2024. The increase was primarily attributable to higher fee income associated with increased business activity from certain existing larger digital payments program managers during 2025, as well as gains on certain financial instruments.
Non-interest expense
For the year ended December 31, 2025, non-interest expense increased to $40.8 million from $32.1 million in 2024. The increase reflected higher compensation expense, including equity-based compensation, as well as elevated professional fees and other transition-related operating costs associated with management changes, remediation efforts, and the Company’s broader strategic repositioning. Non-interest expense in 2025 also reflected overlap costs incurred during the transition as the Company added executive management and other personnel while retaining significant legacy staffing during portions of the year.
Provision for income taxes
The Company reported a provision for income taxes of $0.1 million for the year ended December 31, 2025, compared to a provision for income taxes of $23.8 million for the year ended December 31, 2024. The 2024 provision was significantly affected by the recording of a full valuation allowance against deferred tax assets during that year. At December 31, 2025, the Company continued to maintain a full valuation allowance against its deferred tax assets. See Note 14 - Income Taxes to the Consolidated Financial Statements.
2025 FORM 10-K 31
Other financial measures and ratios:
| As of and for the year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||
| (Loss) return on average assets | (1.31) | % | (4.03) | % | (0.39) | % | ||
| (Loss) return on average equity | (20.66) | % | (110.37) | % | (8.99) | % | ||
| Average equity to average assets | 6.32 | % | 3.66 | % | 4.34 | % |
We derived the selected balance sheet measures as of December 31, 2025, 2024, and 2023 and the selected statement of income measures for the years ended December 31, 2025, 2024, and 2023 from our audited Consolidated Financial Statements included elsewhere in this annual report. Average balances have been computed using daily averages.
Selected Quarterly Financial Data:
The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar year 2025:
| (In thousands, except per share amounts) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | ||||||||||||||
| Interest and dividend income | $ | 12,548 | $ | 11,494 | $ | 11,543 | $ | 12,258 | ||||||
| Interest expense | 8,594 | 7,306 | 6,533 | 6,296 | ||||||||||
| Net interest income | 3,954 | 4,188 | 5,010 | 5,962 | ||||||||||
| Provision for credit losses(a) | 733 | 1,524 | (431) | (321) | ||||||||||
| Non-interest income | 2,728 | 2,030 | 2,207 | 3,549 | ||||||||||
| Non-interest expense | 8,725 | 9,744 | 10,310 | 11,992 | ||||||||||
| Loss before income taxes | (2,776) | (5,050) | (2,662) | (2,160) | ||||||||||
| Provision (benefit) for income taxes | 1 | (49) | (5) | 112 | ||||||||||
| Net loss(b) | $ | (2,777) | $ | (5,001) | $ | (2,657) | $ | (2,272) | ||||||
| Loss per share | ||||||||||||||
| Basic | $ | (0.21) | $ | (0.06) | $ | (0.03) | $ | (0.02) | ||||||
| Diluted | $ | (0.21) | $ | (0.06) | $ | (0.03) | $ | (0.02) | ||||||
| Weighted average shares outstanding - Basic(c) | 13,289,644 | 78,123,095 | 99,937,915 | 114,991,078 | ||||||||||
| Weighted average shares outstanding - Diluted(c) | 13,289,644 | 78,123,095 | 99,937,915 | 114,991,078 |
(a) In the second quarter of 2025, the increase in allowance was mainly attributed to qualitative factors incorporated into the ACL calculations, even though a reduction in loan balances and the recognition of charge-offs on the unsecured consumer loan portfolio would typically suggest a decrease.
(b) Due to significant changes above, the net loss in the second quarter 2025 was mainly attributed to loss on sales of loans and increased non-interest expenses primarily attributed to the higher salaries and benefits, along with other operating expenses.
(c) The weighted average diluted shares outstanding did not include 112,771, 4,597,710, 5,809,410, and 10,000,970 anti-dilutive restricted shares of common stock as of March 31, 2025, June 30, 2025, September 30, 2025 and December 31, 2025, respectively.
2025 FORM 10-K 32
The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar year 2024:
| (In thousands, except per share amounts) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | ||||||||||||||
| Interest and dividend income | $ | 14,001 | $ | 13,217 | $ | 12,814 | $ | 12,330 | ||||||
| Interest expense | 8,597 | 8,194 | 7,815 | 7,679 | ||||||||||
| Net interest income | 5,404 | 5,023 | 4,999 | 4,651 | ||||||||||
| Provision for credit losses(a) | 658 | 3,092 | 1,026 | 7,679 | ||||||||||
| Non-interest income | 2,247 | 2,063 | 2,115 | 1,937 | ||||||||||
| Non-interest expense | 7,226 | 7,999 | 8,396 | 8,460 | ||||||||||
| Loss before income taxes | (233) | (4,005) | (2,308) | (9,551) | ||||||||||
| Provision (benefit) for income taxes(b) | 66 | (924) | 24,646 | (3) | ||||||||||
| Net loss(c) | $ | (299) | $ | (3,081) | $ | (26,954) | $ | (9,548) | ||||||
| Loss per share | ||||||||||||||
| Basic | $ | (0.08) | $ | (0.77) | $ | (6.78) | $ | (2.40) | ||||||
| Diluted | $ | (0.08) | $ | (0.77) | $ | (6.78) | $ | (2.40) | ||||||
| Weighted average shares outstanding - Basic(d) | 3,976,073 | 3,976,073 | 3,976,073 | 3,976,673 | ||||||||||
| Weighted average shares outstanding - Diluted(d) | 3,976,073 | 3,976,073 | 3,976,073 | 3,976,673 |
(a) In the fourth quarter of 2024, the provision for credit loss increased , primarily attributable to significant charge-offs for two individually evaluated commercial real estate loans.
(b) In the third quarter of 2024, a full valuation allowance on the Company’s U.S. federal and state deferred tax assets was recorded. This resulted in an increase in the Company’s income tax expense of approximately $25 million.
(c) Due to significant changes above, the net loss in the fourth quarter of 2024 decreased to $9.5 million, compared to a $27.0 million net loss in the third quarter of 2024.
(d) The weighted average diluted shares outstanding did not include 22,269, 8,695, 91,697, and 93,710 anti-dilutive restricted shares of common stock as of March 31, 2024, June 30, 2024, September 30, 2024 and December 31, 2024, respectively.
LIQUIDITY AND CAPITAL RESOURCES
The Company monitors liquidity using, among other measures, on-hand liquidity to total liabilities, and total liquidity to total liabilities. On-hand liquidity is comprised of interest-bearing cash and cash equivalents and unpledged available-for-sale securities. Total liquidity includes on-hand liquidity plus unused borrowing capacity and other available contingent funding
2025 FORM 10-K 33
sources, including brokered deposit capacity subject to internal limits. The Company also monitors other metrics to manage liquidity and concentration risk in its funding base.
The Company's on-hand liquidity and total liquidity ratios for the year ended December 31, 2025 and December 31, 2024, are as follows:
| (In thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| On-hand liquidity | ||||||
| Interest-bearing cash and cash equivalents | $ | 183,980 | $ | 144,273 | ||
| Available-for-sale securities, at fair value | 224,677 | 79,992 | ||||
| Less: pledged available-for-sale securities | (15,138) | (60,223) | ||||
| Total on-hand liquidity | 393,519 | 164,042 | ||||
| Borrowing capacity | ||||||
| FHLB borrowing capacity | 76,003 | 48,692 | ||||
| FRB borrowing capacity | 26,357 | 64,742 | ||||
| Unsecured credit lines from correspondent banks | — | 5,000 | ||||
| Brokered deposit capacity | 144,868 | 69,702 | ||||
| Total borrowing capacity | 247,228 | 188,136 | ||||
| Less: used borrowing capacity | ||||||
| FHLB capacity used (including the standby letter of credit) | (55,671) | (48,459) | ||||
| FRB capacity used | — | — | ||||
| Outstanding brokered deposits | (54,683) | (69,702) | ||||
| Total used borrowing capacity | (110,354) | (118,161) | ||||
| Total liquidity | $ | 530,393 | $ | 234,017 | ||
| Total liabilities | $ | 993,160 | $ | 1,008,027 | ||
| On-hand liquidity to total liabilities | 39.62 | % | 16.27 | % | ||
| Total liquidity to total liabilities | 53.40 | % | 23.22 | % |
On-hand liquidity increased $229.5 million from December 31, 2024 to December 31, 2025 primarily reflecting higher balances of cash, cash equivalents, and unpledged available-for-sale securities following the Company’s capital raises and broader balance sheet repositioning during 2025. These changes improved the Company’s funding flexibility and contingent liquidity position.
Liquidity represents the Company’s ability to meet its financial obligations as they come due, including deposit withdrawals, funding commitments, debt service, and other operating needs. Management believes the Company’s liquidity position at December 31, 2025 was sufficient to meet expected funding needs and reasonably anticipated deposit fluctuations.
Capital raised during 2025, including the March 2025 private placement and subsequent capital transactions, provided additional liquidity and enhanced both the Bank’s and the Company’s funding flexibility.
Net cash provided by operating activities was $14.3 million for the year ended December 31, 2025, compared to net cash provided by operating activities of $2.7 million for the year ended December 31, 2024. The year-over-year change was primarily driven by a larger net cash outflow related to loans held for sale activity, as originations exceeded sale proceeds by a greater amount in 2025 than in 2024, and by a lower provision for credit losses, which reduced a non-cash add-back to operating cash flow. These factors were partially offset by higher share-based compensation, which increased non-cash expense in 2025. Activity in loans held for sale primarily related to credit card receivables originated for certain digital payments customer programs, which are generally sold shortly after origination.
Net cash used in investing activities was $20.7 million for the year ended December 31, 2025, compared to net cash provided by investing activities of $135.0 million for the year ended December 31, 2024. The 2025 investing cash outflow primarily reflected
2025 FORM 10-K 34
$145.2 million of purchases of available-for-sale securities. That outflow was partially offset by $114.9 million of payments received on loans receivable, $4.5 million of proceeds from the maturity of other investments, and the absence of loan originations in 2025 compared to $48.9 million of loan originations in 2024. In 2024, investing activities also benefited from higher loan repayments and materially lower securities purchases.
Net cash provided by financing activities was $79.1 million for the year ended December 31, 2025, compared to net cash used in financing activities of $41.6 million for the year ended December 31, 2024. The 2025 financing cash inflow was primarily driven by proceeds from issuances of common stock and preferred stock, net of offering costs. Financing activities in 2025 also reflected lower reliance on wholesale funding, including a $3.0 million net repayment of Federal Home Loan Bank advances and no net Federal Reserve Bank or correspondent bank borrowings outstanding at year end, as well as $3.0 million of senior note repayments and a modest net decrease in deposits. In 2024, financing activities reflected a $126.3 million increase in deposits that was more than offset by $68.0 million of net repayments of Federal Home Loan Bank advances and $70.0 million of net repayments of Federal Reserve Bank and correspondent bank borrowings.
As a result of the foregoing, cash, cash equivalents and restricted cash increased $44.0 million during 2025, compared to an increase of $96.1 million during 2024.
As of December 31, 2025, the maturities of Patriot’s contractual obligations are as follows:
| (In thousands) | Contractual Obligations Due | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligation Category | Less than One Year | One to Three Years | Three to Five Years | Over Five Years | Total | ||||||||||||||
| Certificates of deposit | $ | 271,103 | $ | 12,134 | $ | 158 | $ | — | $ | 283,395 | |||||||||
| Brokered deposits | 49,641 | 5,042 | — | — | 54,683 | ||||||||||||||
| Subordinated debt | — | — | 8,347 | — | 8,347 | ||||||||||||||
| Junior subordinated debt | — | — | — | 8,248 | 8,248 | ||||||||||||||
| Operating lease obligations | 382 | 348 | 156 | 524 | 1,410 | ||||||||||||||
| Total contractual obligations | $ | 321,127 | $ | 17,524 | $ | 8,661 | $ | 8,772 | $ | 356,083 |
Management seeks to maintain a capital structure that supports regulatory requirements, planned balance sheet activity, and the ability to absorb potential losses, while also positioning the Company to improve profitability and shareholder value over time. The Company has not paid dividends to shareholders during the most recent three-year period.
The primary source of liquidity at the parent company is dividends or other return of capital from the Bank. Such payments are subject to regulatory restrictions, including OCC supervisory requirements and the Bank’s capital plan, and are used in part to service debt payments at the Company. Return of capital payments from the Bank to the Company totaled zero for the year ended December 31, 2025, $1.0 million for the year ended December 31, 2024, and $2.5 million for the year ended December 31, 2023.
OFF-BALANCE SHEET ARRANGEMENTS
The Bank’s off-balance sheet arrangements consist primarily of unfunded loan commitments and standby letters of credit. Because these commitments may expire unused or are contingent on the customer’s compliance with the underlying terms, the total commitment amounts do not necessarily represent future cash requirements. As of December 31, 2025 and 2024, the Bank’s off-balance sheet commitments were $69 million and $87.6 million, respectively.
As of December 31, 2025, the Bank had an irrevocable stand-by letter of credit for a maximum of $55 million, issued by the Federal Home Loan Bank of Boston on behalf of the Bank, with Mastercard as the beneficiary, which expires on April 30, 2026.
2025 FORM 10-K 35
REGULATORY CAPITAL REQUIREMENTS
The following tables illustrate the Company’s and the Bank’s regulatory capital ratios at December 31, 2025 and 2024:
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Patriot National Bancorp, Inc. | Patriot Bank, N.A. | Patriot National Bancorp, Inc. | Patriot Bank, N.A. | |||||||||||||||||||||||||
| (Dollar amounts in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||
| Total Capital (to risk weighted assets) | $ | 129,587 | 20.76 | % | $ | 120,329 | 19.25 | % | $ | 44,534 | 6.07 | % | $ | 56,536 | 7.71 | % | ||||||||||||
| Formal Agreement minimum (Bank only)(a) | $ | — | — | % | $ | 71,894 | 11.50 | % | $ | — | — | % | $ | 84,306 | 11.50 | % | ||||||||||||
| Tier 1 Capital (to risk weighted assets) | 117,567 | 18.84 | % | 116,657 | 18.66 | % | 33,545 | 4.57 | % | 55,546 | 7.58 | % | ||||||||||||||||
| Formal Agreement minimum (Bank only)(a) | — | — | % | 62,516 | 10.00 | % | — | — | % | 73,309 | 10.00 | % | ||||||||||||||||
| Common Equity Tier 1 Capital (to risk weighted assets) | 109,567 | 17.55 | % | 116,657 | 18.66 | % | 25,545 | 3.48 | % | 55,546 | 7.58 | % | ||||||||||||||||
| Formal Agreement minimum (Bank only)(a) | — | — | % | 62,516 | 10.00 | % | — | — | % | 73,309 | 10.00 | % | ||||||||||||||||
| Tier 1 Leverage Capital (to average assets) | 117,567 | 11.52 | % | 116,657 | 11.42 | % | 33,545 | 3.50 | % | 55,546 | 5.79 | % | ||||||||||||||||
| Formal Agreement minimum (Bank only)(a) | — | — | % | 91,975 | 9.00 | % | — | — | % | 86,306 | 9.00 | % |
(a) On January 17, 2025, the OCC notified the Bank that the individual minimum capital ratios established in April 2024 had been terminated in connection with the Bank’s entry into the Formal Agreement dated January 14, 2025. The minimum ratios shown above for the Bank reflect the capital requirements established by the Formal Agreement. Although the Bank’s reported capital ratios at December 31, 2025 exceeded those minimum ratios, the Formal Agreement provides that meeting and maintaining such ratios does not mean the Bank may be deemed to be “well capitalized” for purposes of 12 U.S.C. § 1831o and 12 C.F.R. Part 6.
Federal banking regulations establish minimum leverage and risk-based capital requirements for insured depository institutions, including standards applicable to institutions seeking to be considered “well capitalized.”
In April 2024, the OCC established individual minimum capital ratios for the Bank. On January 17, 2025, in connection with the Bank’s entry into the Formal Agreement on January 14, 2025, the OCC notified the Bank that the April 2024 individual minimum capital ratios had been terminated. As reflected in the table above, the minimum capital ratios applicable to the Bank at December 31, 2025 were those established by the Formal Agreement.
At December 31, 2025, the Bank’s reported capital ratios exceeded both the standard “well capitalized” thresholds and the higher minimum capital ratios required by the Formal Agreement. Specifically, the Bank’s common equity tier 1 capital ratio was 18.66%, its Tier 1 capital ratio was 18.66%, its total capital ratio was 19.25%, and its Tier 1 leverage ratio was 11.42%. By comparison, at December 31, 2024, the Bank did not meet the higher minimum capital ratios then applicable. The Company’s capital actions during 2025, including the March 2025 private placement and related recapitalization transactions, materially improved the Bank’s capital position.
Notwithstanding the Bank’s reported capital ratios at December 31, 2025, the Formal Agreement provides that meeting and maintaining specified capital levels does not mean that the Bank may be deemed to be “well capitalized” for purposes of 12 U.S.C. § 1831o and 12 C.F.R. Part 6.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001628280-25-017837.
ITEM 7. Management’s Discussion and Analysis - Financial Condition & Results of Operations
General
Management's Discussion and Analysis of Financial Condition and Results of Operations is intended to assist in understanding the consolidated financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the consolidated financial statements and accompanying notes thereto included in Item 8 of this Annual Report on Form 10-K.
Critical Accounting Policies
The accounting and reporting policies of Patriot conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) and to general practices within the financial services industry. A summary of Patriot’s significant accounting policies is included in the Notes to consolidated financial statements that are referenced in Item 8. Financial Statements and Supplementary Data. Although all of Patriot’s policies are integral to understanding its consolidated financial statements, certain accounting policies involve management to exercise judgment, develop assumptions, and make estimates that may have a material impact on the financial information presented in the consolidated financial statements or Notes thereto. The assumptions and estimates are based on historical experience and other factors representing the best available information to management as of the date of the consolidated financial statements, up to and including the date of issuance or availability for issuance. As the basis for the assumptions and estimates incorporated in the consolidated financial statements may change, as new information comes to light, the consolidated financial statements could reflect different assumptions and estimates.
Due to the judgments, assumptions, and estimates inherent in the following policies, management considers such accounting policies critical to an understanding of the Consolidated Financial Statements and Management's Discussion and Analysis of Financial Condition and Results of Operations.
Allowance for Credit Losses (ACL)
The Company adopted Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, Accounting Standard Codification (“ASC”) 326, effective January 1, 2023, which introduced the current expected credit loss (“CECL”) methodology for estimating all expected losses over the life of a financial asset. The allowance for credit losses represents management’s estimate of expected credit losses over the life of a financial asset carried at amortized cost. Determining the amount of the allowance for credit losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the fair value of the underlying collateral and amount and timing of expected future cash flows on individually assessed financial assets, estimated credit losses on pools of loans with similar risk characteristics, and consideration of reasonable and supportable forecasts of macroeconomic conditions, all of which are susceptible to significant change. The Company also maintains an allowance for lending-related commitments, specifically unfunded loan commitments, which relates to certain amounts the Company is committed to lend (not unconditionally cancellable) but for which funds have not yet been disbursed.
Loans deemed uncollectible are charged against and reduce the allowance. A provision for credit losses is charged to current expense and acts to replenish the ACL in order to maintain the allowance at a level that management deems adequate. Determining the allowance involves significant judgments and assumptions by management. Because of the nature of the judgments and assumptions made by management, actual results may differ from these judgments and assumptions.
20
Table of Contents
FINANCIAL CONDITION
Assets
The Company’s total assets decreased $81.1 million, or 7.4%, from $1.09 billion at December 31, 2023 to $1.01 billion at December 31, 2024. The decrease was primarily driven by a $141.4 million decline in gross loans held for investment, which was partially offset by a rise in cash, cash equivalents and restricted cash of $96.1 million.
Cash, cash equivalents and restricted cash
Cash, cash equivalents and restricted cash increased $96.1 million or 144.4%, from $66.5 million as of December 31, 2023 to $162.6 million as of December 31, 2024. The increase in cash reflects the Company’s efforts to increase balance sheet liquidity due to the cumulative losses incurred by the Company in the prior two years and decreases in borrowing capacity.
Investment securities
The following table is a summary of the Company’s available-for-sale securities portfolio and other investments at the dates shown:
| December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | |||||||
| U. S. Government agency and mortgage-backed securities | $ | 60,223 | $ | 65,671 | $ | 59,046 | ||||
| Corporate bonds | 12,735 | 13,766 | 14,655 | |||||||
| Subordinated notes | 3,461 | 4,227 | 4,602 | |||||||
| SBA loan pools | 3,573 | 5,037 | 5,718 | |||||||
| Municipal bonds | — | 486 | 499 | |||||||
| Total available-for-sale securities, at fair value | 79,992 | 89,187 | 84,520 | |||||||
| Other investments, at cost | 4,450 | 4,450 | 4,450 | |||||||
| $ | 84,442 | $ | 93,637 | $ | 88,970 |
Total investments decreased $9.2 million or 9.8%, from $93.6 million at December 31, 2023 to $84.4 million at December 31, 2024. This decrease in 2024 was primarily attributable to $8.3 million sale of available-for-sale securities and $3.6 million in repayments and maturity of principal on available-for-sale securities, which was partially offset by the purchases of available-for-sale securities of $2.3 million, and net unrealized gain of $614,000 for the available-for-sale securities, associated with rising market interest rates. During the year ended December 31, 2024, the Bank sold $8.3 million available-for-sale securities and recognized $334,000 net loss on sale. In 2023, the Bank sold $1.8 million available-for-sale securities and recognized net gain on sale of securities of $24,000. There was no sale of available-for-sale securities during the year ended December 31, 2022.
21
Table of Contents
Loans held for investment
The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for each of the years shown:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | |||||||||||||||||
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| Loan portfolio segment: | ||||||||||||||||||||
| Commercial Real Estate | $ | 419,489 | 59.30 | % | $ | 472,093 | 55.62 | % | $ | 437,443 | 51.57 | % | ||||||||
| Residential Real Estate | 92,215 | 13.03 | % | 106,783 | 12.58 | % | 124,140 | 14.63 | % | |||||||||||
| Commercial and Industrial | 129,608 | 18.32 | % | 163,565 | 19.27 | % | 138,787 | 16.36 | % | |||||||||||
| Consumer and Other | 59,973 | 8.48 | % | 99,688 | 11.74 | % | 141,091 | 16.63 | % | |||||||||||
| Construction | 3,830 | 0.54 | % | 4,266 | 0.50 | % | 4,922 | 0.58 | % | |||||||||||
| Construction to permanent - CRE | 2,357 | 0.33 | % | 2,464 | 0.29 | % | 1,933 | 0.23 | % | |||||||||||
| Loans receivable, gross | 707,472 | 100.00 | % | 848,859 | 100.00 | % | 848,316 | 100.00 | % | |||||||||||
| Allowance for credit losses | (7,305) | (15,925) | (10,310) | |||||||||||||||||
| Loans receivable, net | $ | 700,167 | $ | 832,934 | $ | 838,006 |
The gross loans receivable decreased $141.4 million or 16.7%, from $848.9 million at December 31, 2023 to $707.5 million at December 31, 2024. The Company has continued the trend of restricting loan growth and allowing loans to pay down as the balance sheet is reduced in order to strengthen capital ratios.
SBA loans held for investment were included in the commercial real estate loans and commercial and industrial loan classifications above. As of December 31, 2024 and 2023, SBA loans included in the commercial real estate loans were $18.7 million and $12.9 million, respectively. SBA loans included in the commercial and industrial loan were $11.2 million and $17.1 million as of December 31, 2024 and 2023, respectively.
At December 31, 2024, the net loan to deposit ratio was 72.4% and the net loan to total assets ratio was 69.2%. At December 31, 2023, these ratios were 99.1% and 76.2%, respectively. The net loan to deposit ratio and net loan to total assets improvement as of December 31, 2024 compared to as of December 31, 2023 was due to the loan runoff as well as increasing deposits and cash and cash equivalents to supplement liquidity at the Company during 2024.
The following table provides the composition of the commercial real estate loan portfolio segment as of December 31, for each of the years shown:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | |||||||||||||||||
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| Commercial Real Estate | ||||||||||||||||||||
| CRE owner occupied | $ | 83,934 | 20.01 | % | $ | 83,120 | 17.61 | % | $ | 72,896 | 16.67 | % | ||||||||
| CRE multifamily | 77,443 | 18.46 | % | 82,342 | 17.44 | % | 52,550 | 12.01 | % | |||||||||||
| CRE office | 55,900 | 13.33 | % | 61,368 | 13.00 | % | 50,179 | 11.47 | % | |||||||||||
| CRE retail | 46,946 | 11.19 | % | 63,918 | 13.54 | % | 56,471 | 12.91 | % | |||||||||||
| Other CRE non-owner occupied | 155,266 | 37.01 | % | 181,345 | 38.41 | % | 205,347 | 46.94 | % | |||||||||||
| Total | $ | 419,489 | 100.00 | % | $ | 472,093 | 100.00 | % | $ | 437,443 | 100.00 | % |
22
Table of Contents
The following table provides the commercial real estate loan portfolio segment by geographic concentrations as of December 31, for each of the years shown:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | |||||||||||||||||
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| New York | $ | 208,093 | 49.61 | % | $ | 241,711 | 51.20 | % | $ | 189,851 | 43.40 | % | ||||||||
| Connecticut | 98,342 | 23.44 | % | 111,523 | 23.62 | % | 130,605 | 29.86 | % | |||||||||||
| New Jersey | 26,861 | 6.40 | % | 37,277 | 7.90 | % | 37,591 | 8.59 | % | |||||||||||
| Outside Market (1) | 86,193 | 20.55 | % | 81,582 | 17.28 | % | 79,396 | 18.15 | % | |||||||||||
| Total Commercial Real Estate | $ | 419,489 | 100.00 | % | $ | 472,093 | 100.00 | % | $ | 437,443 | 100.00 | % |
(1) Outside Market consists of loans in all other states, none of which are greater than 5% of the total.
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents loans receivable, gross by portfolio segment, by contractual maturity as of December 31, 2024:
| Contractual Maturity of Loan Balance | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | One year or less | One through Five Years | After Five Years | Total | ||||||||||
| Loan portfolio segment: | ||||||||||||||
| Commercial Real Estate | $ | 44,799 | $ | 240,063 | $ | 134,627 | $ | 419,489 | ||||||
| Residential Real Estate | 2,513 | 5,582 | 84,120 | 92,215 | ||||||||||
| Commercial and Industrial | 24,822 | 53,195 | 51,591 | 129,608 | ||||||||||
| Consumer and Other | 3,370 | 20,004 | 36,599 | 59,973 | ||||||||||
| Construction | 3,830 | — | — | 3,830 | ||||||||||
| Construction to permanent - CRE | — | — | 2,357 | 2,357 | ||||||||||
| Total | $ | 79,334 | $ | 318,844 | $ | 309,294 | $ | 707,472 | ||||||
| Fixed rate loans | $ | 38,459 | $ | 215,984 | $ | 104,949 | $ | 359,392 | ||||||
| Variable rate loans | 40,875 | 102,860 | 204,345 | 348,080 | ||||||||||
| Total | $ | 79,334 | $ | 318,844 | $ | 309,294 | $ | 707,472 |
All variable rate loans account for 49.2% of the total loan portfolio. Approximately 20.2% of the variable rate loan portfolio reprices with changes in interest rates within three months of the rate change. The balance of the loan portfolio has an initial rate for a fixed period, for example one, three or five years and then reprice annually after the initial fixed period. These repricing characteristics are reflected in the Bank’s aggregate analysis of net interest sensitivity included in Item 7A. of this report.
As a community bank, the Bank is invested in a local economy, which may be subject to the vagaries of general economic conditions. As of December 31, 2024, the investments in Commercial Real Estate and Commercial and Industrial were approximately 77.6% of total loans receivable. These loans generally are collateralized by the underlying real estate and supported by personal guarantees of the borrowers.
23
Table of Contents
Allowance for Credit Losses on Loans
The Company adopted ASU 2016-13 effective January 1, 2023. ASU 2016-13 requires the measurement of expected credit losses for financial assets, including loans and certain off-balance-sheet credit exposures, measured at amortized cost.
The allowance for credit losses was $7.3 million at December 31, 2024, compared to the allowance for credit losses of $15.9 million at December 31, 2023. The decrease was primarily driven by charge-offs totaling $13.6 million from two large commercial real estate loans in December 2024.
Based upon the overall assessment and evaluation of the loan portfolio at December 31, 2024, management believes the allowance for credit losses of $7.3 million, which represents 1.0% of gross loans outstanding, was adequate under prevailing economic conditions to absorb existing losses in the loan portfolio.
The following table provides detail of activity in the allowance for credit losses. The Company used the CECL methodology in 2024 and 2023 while the incurred loss methodology was used in 2022:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | |||||||
| Balance at beginning of the period | $ | 15,925 | $ | 10,310 | $ | 9,905 | ||||
| Impact of ASC 326 adoption | — | 13,001 | — | |||||||
| Charge-offs: | ||||||||||
| Commercial Real Estate | (13,889) | (6,346) | — | |||||||
| Residential Real Estate | (21) | (515) | — | |||||||
| Commercial and Industrial | (1,252) | (927) | (70) | |||||||
| Consumer and Other | (7,431) | (10,479) | (1,690) | |||||||
| Construction | — | (150) | (68) | |||||||
| Total charge-offs | (22,593) | (18,417) | (1,828) | |||||||
| Recoveries: | ||||||||||
| Commercial Real Estate | — | — | 154 | |||||||
| Residential Real Estate | — | 14 | 4 | |||||||
| Commercial and Industrial | 369 | 34 | 69 | |||||||
| Consumer and Other | 1,060 | 1,080 | 121 | |||||||
| Total recoveries | 1,429 | 1,128 | 348 | |||||||
| Net charge-offs | (21,164) | (17,289) | (1,480) | |||||||
| Provision for credit losses | 12,544 | 9,903 | 1,885 | |||||||
| Balance at end of the period | $ | 7,305 | $ | 15,925 | $ | 10,310 | ||||
| Ratios: | ||||||||||
| Net charge-offs to average loans | (2.66) | % | (1.93) | % | (0.18) | % | ||||
| Allowance for credit losses to total loans | 1.03 | % | 1.88 | % | 1.22 | % | ||||
| Allowance for credit losses to nonaccrual loans | 28.24 | % | 87.85 | % | 55.45 | % |
24
Table of Contents
The net charge-offs increased $3.9 million from $17.3 million as of December 31, 2023 to $21.2 million as of December 31, 2024, with an increase in net charge-offs to average loans ratio of 2.66% for the year ended December 31, 2024 , from 1.93% for the year ended December 31, 2023.
The increase in net charge-offs for the year ended December 31, 2024 was primarily associated charge-offs totaling $13.6 million from two large commercial real estate loans in December 2024.
The average loan balance decreased by $101.3 million, from $896.5 million for the year ended December 31, 2023, to $795.2 million for the year ended December 31, 2024. The decrease in average loan balance, reflects the Company's continued approach of limiting loan growth and allowing loans to pay down to strengthen capital ratios as the balance sheet is reduced.
As of December 31, 2024 and December 31, 2023, the ACL was $7.3 million and $15.9 million, respectively. The decrease was due to significant charge-offs of reserved CRE and consumer loans in 2024, which also impacted the ACL to loans ratio of 1.03% as of December 31, 2024, compared to ACL to loans ratio of 1.88% as of December 31, 2023.
Nonaccrual loans was $25.9 million as of December 31, 2024, compared to $18.1 million as of December 31, 2023. The ACL to nonaccrual loans ratio was 28.24% as of December 31, 2024, compared to 87.85% as of December 31, 2023. The rate at December 31, 2023 was significantly higher due to reserves on individually evaluated CRE loans that were subsequently charged-off in the fourth quarter of 2024. Nonaccrual CRE loans of $13.6 million have been charged-off to net realizable value as of December 31, 2024.
The following table provides an allocation of allowance for credit losses by portfolio segment and the percentage of the loans to total loans:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||
| (In thousands) | Allowance for credit losses | Percent of loans in each category to total loans | Allowance for credit losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | ||||||||||||||
| Commercial Real Estate | $ | 2,241 | 59.30 | % | $ | 6,089 | 55.62 | % | $ | 6,966 | 51.57 | % | ||||||||
| Residential Real Estate | 596 | 13.03 | % | 607 | 12.58 | % | 665 | 14.63 | % | |||||||||||
| Commercial and Industrial | 1,077 | 18.32 | % | 1,269 | 19.27 | % | 1,403 | 16.36 | % | |||||||||||
| Consumer and Other | 3,386 | 8.48 | % | 7,843 | 11.74 | % | 1,207 | 16.63 | % | |||||||||||
| Construction | 5 | 0.54 | % | 4 | 0.50 | % | 24 | 0.58 | % | |||||||||||
| Construction to permanent - CRE | — | 0.33 | % | 113 | 0.29 | % | 10 | 0.23 | % | |||||||||||
| Unallocated | — | N/A | — | N/A | 35 | N/A | ||||||||||||||
| Total Allowance for credit losses | $ | 7,305 | 100.00 | % | $ | 15,925 | 100.00 | % | $ | 10,310 | 100.00 | % |
25
Table of Contents
Nonperforming Assets
The following table presents non-accrual and accruing loans which were past due by over 90 days for the dates indicated:
| December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | |||||||
| Non-accruing loans: | ||||||||||
| Commercial Real Estate | $ | 19,334 | $ | 12,775 | $ | 11,241 | ||||
| Residential Real Estate | 109 | — | 2,470 | |||||||
| Commercial and Industrial | 3,341 | 3,921 | 4,833 | |||||||
| Consumer and Other | 730 | 977 | 49 | |||||||
| Construction | — | 454 | — | |||||||
| Construction to Permanent - CRE | 2,357 | — | — | |||||||
| Total non-accruing loans | 25,871 | 18,127 | 18,593 | |||||||
| Loans past due over 90 days and still accruing | — | 341 | 1,155 | |||||||
| Other real estate owned | 2,843 | 2,843 | — | |||||||
| Total nonperforming assets | $ | 28,714 | $ | 21,311 | $ | 19,748 | ||||
| Nonperforming assets to total assets | 2.84 | % | 1.95 | % | 1.89 | % | ||||
| Nonperforming loans to total loans, net | 3.69 | % | 2.22 | % | 2.36 | % |
Non-accrual loans increased $7.7 million, from $18.1 million at December 31, 2023 to $25.9 million at December 31, 2024. The $25.9 million of non-accrual loans at December 31, 2024 was comprised of 335 borrowers. Of these, 14 loans were individually evaluated and a specific reserve of $463,000 was established as of December 31, 2024. For collateral dependent loans, the Bank has obtained appraisal reports from independent licensed appraisal firms and discounted those values based on the Bank’s experience selling OREO properties and for estimated selling costs to determine estimated impairment. For cash flow dependent loans, the Bank determined the reserve based on the present value of expected future cash flows discounted at the loan's effective interest rate.
As of December 31, 2023, the $18.1 million of non-accrual loans was comprised of 139 borrowers. Of these, 19 loans were individually evaluated and a specific reserve of $4.2 million was established.
Loans held for sale
As of December 31, 2024, loans held for sale totaled $15.7 million, consisting of nil of SBA loans, $11.4 million loans held for sale for digital payments of credit cards and $4.3 million residential mortgage loans held for sale. In comparison, at December 31, 2023, loans held for sale totaled $20.8 million, consisting of $9.9 million SBA loans and $10.8 million loans held for sale for digital payments of credit cards.
SBA loans made by the Bank under the SBA 7(a) program generally are made to small businesses to provide working capital or to provide funding for the purchase of businesses, real estate, or equipment. SBA loans are made based primarily on the historical and projected cash flow of the business and secondarily on the underlying collateral provided.
Patriot sells the guaranteed portion of SBA loans for liquidity purposes and to generate non-interest income. Loans held for sale represent the guaranteed portion of SBA loans and are reflected at the lower of aggregate cost or market value. No SBA loans held for sale were recorded as of December 31, 2024. SBA loans held for sale at December 31, 2023, consisted of $3.5 million SBA commercial and industrial loans and $6.4 million SBA commercial real estate. The Company sold $8.4 million SBA loans and recorded $378,000 gain on sale for the year ended December 31, 2024. For the year ended December 31, 2023, the Company sold $4.6 million SBA loans and recorded $169,000 gain on sale. Total servicing assets recognized as of December 31, 2024 and December 31, 2023 were $739,000 and $857,000, respectively.
During 2024, $4.3 million loans held for investment were transferred to loans held for sale, and sold in 2024. In 2023 and 2022, no loans held for investment were transferred to loans held for sale.
26
Table of Contents
In July 2023, Patriot Bank's Digital Payments Division has entered into a Program Management Agreement with a buyer. Under the agreement, Patriot originates credit card loans that are marketed by the buyer. As of December 31, 2024 , the Bank had credit card loans held for sale totaling $11.4 million. The credit card loans expected to be held for no longer than three days before being sold to the buyer. The credit card receivable are fully cash-secured by deposits at Patriot. The credit card loans are sold to the third party as a whole loan sale transaction, priced at par, thus there is no servicing asset or gain or loss on sale.
In 2024, the Bank reentered the residential mortgage business. The Residential Mortgage Division, located in Jacksonville, FL, generates the loans and typically sells them to third parties. As of December 31, 2024, the Company reported residential mortgage loans held for sale totaling $4.3 million. These loans are recorded at the lower of aggregate cost or market value. For the year ended December 31, 2024, a total gain on sale of $62,000 was recorded. A servicing asset of $27,000 was recognized as of December 31, 2024.
Premises and equipment
As of December 31, 2024 and 2023, Patriot recorded premises and equipment of $28.9 million and $29.9 million, respectively. The decreases in premises and equipment were normal depreciation of the active premises and equipment during the year ended December 31, 2024.
Management continuously reviews its branch locations and corporate offices evaluating operating efficiencies and market share as well as effective customer service and delivery.
Other Real Estate Owned (“OREO”)
As of December 31, 2024 and 2023, the Bank recorded one OREO of $2.8 million. The OREO balance represents the lower of the carrying value of loan receivable due from the mortgage of the foreclosed residential property or the estimated net realized value of the underlying property acquired through foreclosure. During 2024 and 2023, no OREO balance was sold.
Goodwill
The Company performs its annual impairment analysis of goodwill. In 2023, the impairment analysis determined that the estimated fair value of the reporting unit was less than its carrying value as of October 31, 2023. As a result, a full impairment charge of $1.1 million was recorded for the year ended December 31, 2023. As of December 31, 2024 and 2023, the goodwill balance was zero.
Core deposit intangible (“CDI”)
Core deposit intangible (“CDI”) was recorded as part of the Prime Bank business combination in May 2018. The CDI is amortized over a 10-year period using the straight-line method. The Company performed a review of the CDI as of October 31, 2024 and determined that there was no impairment of the CDI as of December 31, 2024. The decrease in CDI of $47,000 from $203,000 at December 31, 2023 to $156,000 at December 31, 2024, was solely due to the amortization of the CDI for the year ended December 31, 2024.
27
Table of Contents
Deferred Taxes
As of December 31, 2024 the carrying value of the deferred tax assets (“DTAs”) is nil as there is a full valuation allowance against all of the DTAs. As of December 31, 2023, DTAs were $24.1 million, consisting predominately of Federal and state net operating losses, capitalized costs and allowance for credit losses.
As of December 31, 2024, Patriot had available approximately $41.9 million of Federal net operating loss carryforwards (“NOL”) that are offset by $15.5 million in Internal Revenue Code §382 limitations. After applying the limitation, at December 31, 2024, Patriot has $26.4 million post-change net operating loss carry-forwards which do not expire. For the years ended December 31, 2024 and 2023, the Bank did not record any uncertain tax position (“UTP”) related to the utilization of certain federal net operating losses.
Additionally, Patriot has approximately $63.4 million of NOLs available for Connecticut tax purposes at December 31, 2024, which may be used to offset up to 50% of taxable income in any year. The NOLs will expire between 2030 and 2044.
The Company recognizes deferred tax assets to the extent we believe it is more likely than not the asset will be realized. Quarterly, management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit the use of existing deferred tax assets, including future reversals of existing taxable temporary differences, projected taxable income, tax-planning strategies, carryback potential if permitted, and the results of recent operations. A significant piece of objective negative evidence is the existence of a three or four year cumulative loss. Such objective negative evidence limits the ability of management to consider other subjective evidence, such as projected taxable income. When appropriate, the Company records a valuation allowance to reduce deferred tax assets to the amount that is more likely than not to be realized. A valuation allowance is subject to ongoing adjustment based on changes in circumstances that affect management’s judgment about the realizability of the deferred tax asset. Adjustments to increase or decrease the valuation allowance are charged or credited to the deferred tax component of the income tax provision or benefit or, in certain circumstances, to accumulated other comprehensive income.
Based on our assessment performed in September 2024, we determined that a full valuation allowance was appropriate against the Company’s U.S. federal and state deferred tax assets. For the year ended December 31, 2024, the Company recorded income tax expense of $23.8 million which includes $25.1 million of expense from the initial recognition of the full valuation allowance.
The key factor for providing a full valuation allowance was our 3-year cumulative operating losses. Once the Company begins generating profits, we will re-evaluate whether a full valuation allowance remains appropriate or if the allowance should be reduced. As deferred tax assets associated with NOL carryforwards are already a direct reduction to Tier 1 Capital, the valuation allowance at September 30, 2024 resulted in a reduction of Tier 1 Capital of $19.9 million.
Derivatives
As of December 31, 2024, the Company had two interest rate swaps outstanding. One swap is held with a loan customer to provide a facility to mitigate the fluctuations in the variable rate on the respective loan. The other swaps is with an outside third party. The customer interest rate swap is matched in offsetting terms to the third-party interest rate swaps. These swaps are reported at fair value in other assets or other liabilities on the Consolidated Balance Sheets. Patriot’s swaps are derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other non-interest income. The Company did not recognize any unrealized and realized gain or loss for the year ended December 31, 2024, 2023 and 2022.
Further discussion of the final derivatives is set forth in Note 11 and Note 21 to the Consolidated Financial Statements.
28
Table of Contents
Deposits
The following table is a summary of the Company’s deposits at the dates shown:
| (In thousands) | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| Non-interest bearing: | ||||||||||
| Non-interest bearing | $ | 106,689 | $ | 95,109 | $ | 118,541 | ||||
| Non-interest bearing DDA- Digital Payments | 12,523 | 14,947 | 151,095 | |||||||
| Total non-interest bearing | 119,212 | 110,056 | 269,636 | |||||||
| Interest bearing: | ||||||||||
| Negotiable order of withdrawal accounts (NOW) | 31,549 | 33,035 | 34,440 | |||||||
| Savings | 38,743 | 44,104 | 71,002 | |||||||
| Interest bearing DDA | 19,630 | 7,127 | — | |||||||
| Interest bearing DDA - Digital Payments | 186,365 | 164,450 | — | |||||||
| Money market | 195,369 | 166,294 | 164,827 | |||||||
| Money market - Digital Payments | 66,654 | 33,986 | 46,173 | |||||||
| Certificates of deposit, $250,000 or less | 174,095 | 175,988 | 165,793 | |||||||
| Certificates of deposit, more than $250,000 | 65,278 | 64,745 | 59,877 | |||||||
| Brokered deposits | 69,702 | 40,526 | 48,698 | |||||||
| Total Interest bearing | 847,385 | 730,255 | 590,810 | |||||||
| Total Deposits | $ | 966,597 | $ | 840,311 | $ | 860,446 | ||||
| Total Digital Payments deposits | $ | 265,542 | $ | 213,383 | $ | 197,268 | ||||
| Total retail branch bank deposits | $ | 412,960 | $ | 394,819 | $ | 430,650 | ||||
| Total uninsured deposits | $ | 297,845 | $ | 334,300 | $ | 343,980 | ||||
| Uninsured deposits to total deposits | 30.81 | % | 39.78 | % | 39.98 | % | ||||
| Non-GAAP uninsured deposits to total deposits excluding Digital Payments deposits | 15.80 | % | 20.06 | % | 22.35 | % |
Total deposits increased by $126.3 million during 2024, rising from $840.3 million as of December 31, 2023, to $966.6 million as of December 31, 2024. The growth was primarily driven by higher deposits in the Digital Payments Division, an increase in brokered deposits, increased online money market deposits and higher retail branch deposits. The Company raised additional deposits to lower borrowings, including the Fed Bank Term Funding Program (“BTFP”) as $70 million of BTFP borrowings were repaid during 2024, as well as a reduction in outstanding advances with the FHLB.
Non-GAAP Financial Measures:
In addition to evaluating the Company's financial performance in accordance with U.S. generally accepted accounting principles ("GAAP"), management may evaluate certain non-GAAP financial measures, such as uninsured deposits to total deposits excluding Digital Payments deposits. A computation and reconciliation of non-GAAP financial measures used for these purposes is contained in the accompanying Reconciliation of GAAP to Non-GAAP Measures tables. We believe that by excluding Digital Payments deposits, management can present a view of uninsured deposits that better reflects the Company's traditional deposit base, providing investors with useful information for understanding our uninsured deposits position and financial stability. Digital Payments deposits are analyzed for FDIC insurance at the Program Manager level. Certain accounts are reciprocal deposits through the IntraFi network and therefore the entire deposit balances qualify for FDIC insurance. The remaining deposit balances are aggregated at the Program Manager level, and any deposits exceeding $250,000 are considered uninsured.
29
Table of Contents
The non-GAAP financial measures should not be considered a substitute for GAAP basis measures and results, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure.
Reconciliation of GAAP to Non-GAAP Measures:
| December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||||||
| Non-GAAP Uninsured deposits to total deposits excluding Digital Payments deposits | ||||||||||
| Total deposits | $ | 966,597 | $ | 840,311 | $ | 860,446 | ||||
| Digital Payments deposits | 265,542 | 213,383 | 197,268 | |||||||
| Non-GAAP total deposits excluding Digital Payments deposits | $ | 701,055 | $ | 626,928 | $ | 663,178 | ||||
| Total uninsured deposits | $ | 297,845 | $ | 334,300 | $ | 343,980 | ||||
| Total uninsured Digital Payments deposits | 187,048 | 208,524 | 195,778 | |||||||
| Total uninsured deposits excluding Digital Payments deposits | $ | 110,797 | $ | 125,776 | $ | 148,202 | ||||
| Non-GAAP uninsured deposits to total deposits excluding Digital Payments deposits | 15.80 | % | 20.06 | % | 22.35 | % |
Borrowings
As of December 31, 2024 and 2023, total borrowings were $33.1 million and $201.1 million, respectively. Borrowings consist of Federal Home Loan Bank (“FHLB”) advances, FRB borrowing, senior notes, junior subordinated debentures, and a note payable to the seller from whom the Fairfield branch building was purchased in 2015.
Shareholders’ Equity
Equity decreased $40.1 million from $44.4 million at December 31, 2023 to $4.3 million at December 31, 2024. The decrease was primarily due to a net loss of $39.9 million for the year ended December 31, 2024. For more information on the net loss for the year ended December 31, 2024 see Results of Operations section of this Management’s Discussion and Analysis.
30
Table of Contents
Average Balances
The following table presents average balance sheets, interest income, interest expense and the corresponding yields earned, and rates paid for each of the years in the three-year period ended December 31, 2024.
| (In thousands) | Year Ended December 31, | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
| Average Balance | Interest | Yield | Average Balance | Interest | Yield | Average Balance | Interest | Yield | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||||||||||
| Loans | $ | 795,236 | $ | 47,322 | 5.93 | % | $ | 896,500 | $ | 54,310 | 6.06 | % | $ | 831,634 | $ | 40,823 | 4.91 | % | ||||||||||||||
| Investments | 95,838 | 2,852 | 2.98 | % | 99,546 | 3,157 | 3.17 | % | 96,770 | 2,691 | 2.78 | % | ||||||||||||||||||||
| Cash equivalents and restricted cash | 43,125 | 2,188 | 5.06 | % | 25,140 | 1,490 | 5.93 | % | 32,229 | 498 | 1.55 | % | ||||||||||||||||||||
| Total interest earning assets | 934,199 | 52,362 | 5.59 | % | 1,021,186 | 58,957 | 5.77 | % | 960,633 | 44,012 | 4.58 | % | ||||||||||||||||||||
| Cash and due from banks | 2,711 | 3,172 | 8,091 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (14,139) | (22,596) | (9,762) | |||||||||||||||||||||||||||||
| OREO | 2,843 | 138 | — | |||||||||||||||||||||||||||||
| Other assets | 62,827 | 69,923 | 66,440 | |||||||||||||||||||||||||||||
| Total Assets | $ | 988,441 | $ | 1,071,823 | $ | 1,025,402 | ||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||||||||||
| Deposits | $ | 730,836 | $ | 26,049 | 3.55 | % | $ | 711,479 | $ | 21,668 | 3.05 | % | $ | 572,295 | $ | 5,300 | 0.93 | % | ||||||||||||||
| Borrowings | 80,048 | 3,476 | 4.33 | % | 134,570 | 6,141 | 4.56 | % | 106,292 | 3,509 | 3.30 | % | ||||||||||||||||||||
| Senior notes | 11,787 | 1,159 | 9.83 | % | 11,654 | 1,159 | 9.95 | % | 12,002 | 866 | 7.22 | % | ||||||||||||||||||||
| Subordinated debt | 18,024 | 1,596 | 8.83 | % | 17,985 | 1,481 | 8.23 | % | 17,947 | 1,066 | 5.94 | % | ||||||||||||||||||||
| Note Payable | 258 | 5 | 1.93 | % | 469 | 8 | 1.71 | % | 678 | 12 | 1.77 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 840,953 | 32,285 | 3.83 | % | 876,157 | 30,457 | 3.48 | % | 709,214 | 10,753 | 1.52 | % | ||||||||||||||||||||
| Demand deposits | 101,290 | 140,654 | 244,128 | |||||||||||||||||||||||||||||
| Other liabilities | 10,063 | 8,505 | 9,651 | |||||||||||||||||||||||||||||
| Total Liabilities | 952,306 | 1,025,316 | 962,993 | |||||||||||||||||||||||||||||
| Shareholders' equity | 36,135 | 46,507 | 62,409 | |||||||||||||||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 988,441 | $ | 1,071,823 | $ | 1,025,402 | ||||||||||||||||||||||||||
| Net interest income | $ | 20,077 | $ | 28,500 | $ | 33,259 | ||||||||||||||||||||||||||
| Interest margin | 2.14 | % | 2.79 | % | 3.46 | % | ||||||||||||||||||||||||||
| Interest spread | 1.76 | % | 2.29 | % | 3.06 | % |
31
Table of Contents
The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2024 to 2023 and December 31, 2023 to 2022.
| Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 compared to 2023 | 2023 compared to 2022 | |||||||||||||||||||||
| (In thousands) | Increase/(Decrease) | Increase/(Decrease) | ||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||
| Loans | $ | (6,572) | $ | (416) | $ | (6,988) | $ | 3,850 | $ | 9,637 | $ | 13,487 | ||||||||||
| Investments | (233) | (72) | (305) | 59 | 407 | 466 | ||||||||||||||||
| Cash equivalents and other | 1,074 | (376) | 698 | (109) | 1,101 | 992 | ||||||||||||||||
| Total interest earning assets | (5,731) | (864) | (6,595) | 3,800 | 11,145 | 14,945 | ||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||
| Deposit | (2,032) | 6,413 | 4,381 | 2,430 | 13,938 | 16,368 | ||||||||||||||||
| Borrowings | (2,490) | (175) | (2,665) | 937 | 1,695 | 2,632 | ||||||||||||||||
| Senior notes | 13 | (13) | — | (27) | 320 | 293 | ||||||||||||||||
| Subordinated debt | — | 115 | 115 | — | 415 | 415 | ||||||||||||||||
| Note payable and other | (3) | — | (3) | (4) | — | (4) | ||||||||||||||||
| Total interest bearing liabilities | (4,512) | 6,340 | 1,828 | 3,336 | 16,368 | 19,704 | ||||||||||||||||
| (Decrease) increase in net interest income | $ | (1,219) | $ | (7,204) | $ | (8,423) | $ | 464 | $ | (5,223) | $ | (4,759) |
RESULTS OF OPERATIONS
A discussion regarding the financial condition and results of operations for fiscal 2024 compared to fiscal 2023 is presented below. Discussions of fiscal 2023 items and year-to-year comparisons between fiscal 2023 and fiscal 2022 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as filed with the SEC on April 1, 2024.
Comparison of Results of Operations for the years 2024 and 2023
For the year ended December 31, 2024, the Company recorded net loss of $39.9 million ($(10.03) basic and diluted loss per share) compared to net loss of $4.2 million ($(1.05) basic and diluted loss per share) for the year ended December 31, 2023.
The results for the year of 2024 were significantly impacted by a $25.1 million full valuation allowance on the Company's deferred tax assets ("DTA") recorded as of September 30, 2024. The accounting guidance under generally accepted accounting principles ("GAAP") require an assessment of the realizability of a DTA if the Company has had a recent history of cumulative losses. Given the losses in the previous year and a half, management determined the need for a valuation allowance on the Company's DTAs. The valuation allowance lowers the balance sheet asset with a charge to tax provision, but does not limit the potential future usage of the DTAs.
32
Table of Contents
Pre-tax loss was $16.1 million for the year ended December 31, 2024, compared to pre-tax loss of $5.6 million for the year ended December 31, 2023. Significant variances are summarized below and discussed in detail subsequently:
•Interest and dividend income decreased $6.6 million;
•Interest expense increased $1.8 million;
•Net interest income decreased $8.4 million;
•Provision for credit losses increased $5.0 million;
•Non-interest income increased $2.4 million; and
•Non-interest expense decreased $628,000.
Net interest income
Net interest income is the difference between interest income on interest earning assets and interest expense on interest-bearing liabilities. Net interest income depends on the relative amounts of interest earning assets and interest-bearing liabilities and the interest rates earned or paid on them, respectively.
For the year ended December 31, 2024, interest income decreased to $52.4 million, as compared to $59.0 million for the year ended December 31, 2023, which was primarily attributable to a reduction of $101.3 million in average loan balances in 2024, and narrower net interest margin due to higher deposit costs and increase in nonaccrual loans.
For the year ended December 31, 2024, total interest expense increased to $32.3 million, as compared to $30.5 million for the year ended December 31, 2023, primarily due to an increase in average deposits balance of $19.4 million. The increase in deposit interest expense reflects higher deposit balances and higher market interest rates.
Net interest income for the years ended December 31, 2024 and 2023 was $20.1 million and $28.5 million, respectively. The Bank’s net interest margin decreased to 2.1% for the year ended December 31, 2024, compared with 2.8% for the year ended December 31, 2023. The decline in net interest margin was primarily associated with an increase in the cost of deposits due to the significant rise in market interest rates, only partially mitigated by the rise in variable rate interest earning assets.
Provision (Credit) for credit losses
For the year ended December 31, 2024, the provision for credit losses was $12.5 million, consisting of a $12.5 million provision for credit loss on loans and a $89,000 credit in reserve for the off-balance sheet exposure. For the year ended December 31, 2023, the provision for credit losses was $7.4 million, consisting of a $9.9 million provision for loan losses and a $2.5 million credit in reserve for the off-balance-sheet exposure.
The Bank has been selectively managing down its credit exposure in certain higher-risk areas in 2024. The loan portfolio declined from $848.9 million as of December 31, 2023, to $707.5 million as of December 31, 2024. This reduction in credit exposure (which included $13.6 million of charge-offs against the Bank’s two largest problem credits) has required a lower level of reserves. Consequently, the ACL for loans outstanding decreased from $15.9 million as of December 31, 2023, to $7.3 million as of December 31, 2024.
Non-interest income
For the year ended December 31, 2024, non-interest income increased to $8.4 million, as compared to $6.0 million in 2023. The increase was primarily attributable to higher non-interest income from the digital payments program.
Non-interest expense
For the year ended December 31, 2024, non-interest expense decreased to $32.1 million, as compared to $32.7 million for the year ended December 31, 2023. The decrease primary associated with a $1.1 million goodwill impairment recorded in the fourth quarter of 2023, which was offset by increased salaries and benefit expenses and professional services in 2024, some of which related to the buildup of the mortgage origination business.
Provision for income taxes
The Company reported a provision for income taxes of $23.8 million for the year ended December 31, 2024, compared to a benefit for income taxes of $1.5 million for the year ended December 31, 2023. The provision for income taxes for year 2024 included a valuation allowance recorded against all deferred tax assets of $27.6 million, See Note 14 - Income Taxes.
33
Table of Contents
Other financial measures and ratios:
| As of and for the year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||
| (Loss) return on average assets | (4.03) | % | (0.39) | % | 0.60 | % | ||
| (Loss) return on average equity | (110.37) | % | (8.99) | % | 9.87 | % | ||
| Average equity to average assets | 3.66 | % | 4.34 | % | 6.09 | % |
We derived the selected balance sheet measures as of December 31, 2024, 2023 and 2022 and the selected statement of income measures for the years ended December 31, 2024, 2023 and 2022 from our audited Consolidated Financial Statements included elsewhere in this annual report. Average balances have been computed using daily averages.
Selected Quarterly Financial Data:
The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar year 2024:
| (In thousands, except per share amounts) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | ||||||||||||||||
| Interest and dividend income | $ | 14,001 | $ | 13,217 | $ | 12,814 | $ | 12,330 | ||||||||
| Interest expense | 8,597 | 8,194 | 7,815 | 7,679 | ||||||||||||
| Net interest income | 5,404 | 5,023 | 4,999 | 4,651 | ||||||||||||
| Provision for credit losses | 658 | 3,092 | 1,026 | 7,679 | (1) | |||||||||||
| Non-interest income | 2,247 | 2,063 | 2,115 | 1,937 | ||||||||||||
| Non-interest expense | 7,226 | 7,999 | 8,396 | 8,460 | ||||||||||||
| Loss before income taxes | (233) | (4,005) | (2,308) | (9,551) | ||||||||||||
| Provision (benefit) for income taxes | 66 | (924) | 24,646 | (3) | (2) | |||||||||||
| Net loss | $ | (299) | $ | (3,081) | $ | (26,954) | $ | (9,548) | (3) | |||||||
| Loss per share | ||||||||||||||||
| Basic | $ | (0.08) | $ | (0.77) | $ | (6.78) | $ | (2.40) | ||||||||
| Diluted | $ | (0.08) | $ | (0.77) | $ | (6.78) | $ | (2.40) | ||||||||
| Weighted average shares outstanding - Basic | 3,976,073 | 3,976,073 | 3,976,073 | 3,976,673 | (4) | |||||||||||
| Weighted average shares outstanding - Diluted | 3,976,073 | 3,976,073 | 3,976,073 | 3,976,673 | (4) |
(1) In the fourth quarter of 2024, the provision for credit loss increased , primarily attributable to significant charge-offs for two individually evaluated commercial real estate loans.
(2) In the third quarter of 2024, a full valuation allowance on the Company’s U.S. federal and state deferred tax assets was recorded. This resulted in an increase in the Company’s income tax expense of approximately $25 million.
(3) Due to significant changes above, the net loss in the fourth quarter of 2024 decreased to $9.5 million, compared to a $27.0 million net loss in the third quarter of 2024.
(4) The weighted average diluted shares outstanding did not include 22,269, 8,695, 91,697, and 93,710 anti-dilutive restricted shares of common stock as of March 31, 2024, June 30, 2024, September 30, 2024 and December 31, 2024, respectively.
34
Table of Contents
The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar year 2023:
| (In thousands, except per share amounts) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | ||||||||||||||||
| Interest and dividend income | $ | 13,646 | $ | 15,309 | $ | 15,070 | $ | 14,932 | ||||||||
| Interest expense | 5,633 | 7,596 | 8,545 | 8,683 | ||||||||||||
| Net interest income | 8,013 | 7,713 | 6,525 | 6,249 | ||||||||||||
| Provision (credit) for credit losses | 2,220 | 1,325 | 4,688 | (804) | (1) | |||||||||||
| Non-interest income | 835 | 829 | 1,169 | 3,172 | (2) | |||||||||||
| Non-interest expense | 7,584 | 8,063 | 8,109 | 8,953 | (3) | |||||||||||
| (Loss) income before income taxes | (956) | (846) | (5,103) | 1,272 | ||||||||||||
| (Benefit) provision for income taxes | (257) | (231) | (1,333) | 367 | ||||||||||||
| Net (loss) income | $ | (699) | $ | (615) | $ | (3,770) | $ | 905 | (4) | |||||||
| (Loss) earnings per share | ||||||||||||||||
| Basic | $ | (0.18) | $ | (0.16) | $ | (0.95) | $ | 0.23 | ||||||||
| Diluted | $ | (0.18) | $ | (0.16) | $ | (0.95) | $ | 0.23 | (5) | |||||||
| Weighted average shares outstanding - Basic | 3,965,186 | 3,965,186 | 3,965,186 | 3,965,733 | (6) | |||||||||||
| Weighted average shares outstanding - Diluted | 3,965,186 | 3,965,186 | 3,965,186 | 3,965,733 | (6) |
(1) In the fourth quarter of 2023, the provision for credit loss decreased to a credit , primarily due to decrease in loan balance and the reversal of a commitment reserve associated with its consumer loan portfolio that was no longer needed as the result of the termination of the commitments.
(2) The non-interest income was primarily attributable to an income of $1.3 million resulted from a credit loss sharing agreement entered with a seller/servicer of consumer loans.
(3) During the fourth quarter of 2023, the increase in non-interest expense was primarily attributable to an impairment charge for goodwill totaled $1.1 million.
(4) Due to significant changes above, the net income increased to $905,000, compared to net losses in the first three quarters of 2023.
(5) The sum of Earnings (loss) per share - Basic and Diluted of each of the quarters in the year ended December 31, 2023 does not agree to the amount of Basic and Diluted earnings per share presented on the Consolidated Statement of Operations for the year ended December 31, 2023, due to the impact of rounding to the nearest cent on the amount of Earnings per share - Basic and Diluted for the three months ended December 31, 2023 (i.e., the "Fourth Quarter").
(6) The weighted average diluted shares outstanding did not include 491, 1,528, 1,651, and 15,622 anti-dilutive restricted shares of common stock as of March 31, 2023, June 30, 2023, September 30, 2023 and December 31, 2023, respectively.
35
Table of Contents
LIQUIDITY AND CAPITAL RESOURCES
The Company measures liquidity in two primary ratios: on-hand liquidity to total liabilities, and total liquidity to total liabilities. On-hand liquidity is comprised of interest-bearing cash and cash equivalents and unpledged available-for-sale securities. Total liquidity includes on-hand liquidity, plus total available credit lines, plus availability of brokered deposits which is subject to internal limitations. The Company monitors other metrics in addition to on-hand liquidity and total liquidity to manage concentration risk in certain types of liabilities.
The Company's on-hand liquidity and total liquidity ratios for the year ended December 31, 2024 and December 31, 2023, are as follows:
| (In thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| On-hand liquidity | ||||||
| Interest-bearing cash and cash equivalents | $ | 144,273 | $ | 50,322 | ||
| Available-for-sale securities, at fair value | 79,992 | 89,187 | ||||
| Less: pledged available-for-sale securities | (60,223) | (68,465) | ||||
| Total on-hand liquidity | 164,042 | 71,044 | ||||
| Borrowing capacity | ||||||
| FHLB borrowing capacity | 48,692 | 174,533 | ||||
| FRB borrowing capacity | 64,742 | 81,401 | ||||
| Unsecured credit lines from correspondent banks | 5,000 | 22,000 | ||||
| Brokered deposit capacity | 69,702 | 126,047 | ||||
| Total borrowing capacity | 188,136 | 403,981 | ||||
| Less: used borrowing capacity | ||||||
| FHLB capacity used (including the standby letter of credit) | (48,459) | (173,147) | ||||
| FRB capacity used | — | (70,000) | ||||
| Outstanding brokered deposits | (69,702) | (40,526) | ||||
| Total used borrowing capacity | (118,161) | (283,673) | ||||
| Total liquidity | $ | 234,017 | $ | 191,352 | ||
| Total liabilities | $ | 1,008,027 | $ | 1,049,042 | ||
| On-hand liquidity to total liabilities | 16.27 | % | 6.77 | % | ||
| Total liquidity to total liabilities | 23.22 | % | 18.24 | % |
On-hand liquidity increased $93.0 million from December 31, 2023 to December 31, 2024 as the Company increased its cash balances to provide available liquidity since the borrowing capacity had been reduced. The Company’s decline in financial performance resulted in less borrowing capacity from the FHLB and the brokered deposit channel. The Company paid off the BTFP in September 2024 which has a slight benefit on the Company's Net Interest Income as the rate on the BTFP was slightly higher than the current replacement funding. Both on-hand liquidity to total liabilities and total liquidity to total liabilities increased at December 31, 2024 compared to December 31, 2023 due to the increased cash balances and the reduction in total liabilities as the overall balance sheet has shrunk in an effort to improve the Bank's capital ratios.
Liquidity is a measure of the Company’s ability to generate adequate cash to meet its financial obligations. The principal cash requirements of a financial institution are to cover downward fluctuations in deposit accounts. Management believes the Company’s liquid assets are sufficient to cover probable and reasonable fluctuations in deposit accounts, and to meet other anticipated operational cash requirements at the Bank. As of December 31, 2024, due to the decline in borrowing capacity, the Bank’s ability to fund significant unexpected deposit outflows was limited.
36
Table of Contents
The Private Placement closing provided additional liquidity to both the Bank and the Company and alleviated the liquidity risk. The Private Placement provided additional operating cash to the Bank and the Company and the amendment of the Company’s Senior Notes deferred interest payments until 2026 and extended the maturity to April 15, 2028 and the amendment of the Company’s Subordinated Notes deferred interest payment until 2026.
Net cash provided by operating activities increased by $13.4 million for the year ended December 31, 2024, compared to the year ended December 31, 2023. Within this activity there was a significant increase in originations of loans held for sale and proceeds from sale of assets held for sale. This activity is primarily related to the Digital Payments Division credit card loans. This program started in the third quarter of 2023 and continues today. The activity generates non-interest income and only requires short term liquidity as the loans are originated and expected to be sold within three days.
Net cash provided by investing activities increased by $162.2 million for the year ended December 31, 2024 compared to the year ended December 31, 2023. The increase is primarily due to lower originations of loans receivable and purchases of loans receivable as the Company is focused on lowering total assets to improve the Company's capital ratios.
Net cash provided by financing activities decreased by $107.6 million for the year ended December 31, 2024 compared to the year ended December 31, 2023. The decrease is primarily due to activity in proceeds from FRB and correspondent bank borrowings and repayments of FRB and correspondent bank borrowings. The Company did not require as much funding from FRB and correspondent bank borrowings due to the net cash provided by lower loan originations and loan purchases.
As of December 31, 2024, the maturities of Patriot’s contractual obligations are as follows:
| (In thousands) | Contractual Obligations Due | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligation Category | Less than One Year | One to Three Years | Three to Five Years | Over Five Years | Total | ||||||||||||||
| Certificates of deposit | $ | 198,260 | $ | 40,785 | $ | 328 | $ | — | $ | 239,373 | |||||||||
| Brokered deposits | 14,959 | 54,743 | — | — | 69,702 | ||||||||||||||
| FHB, FRB and correspondent bank borrowings | 3,000 | — | — | — | 3,000 | ||||||||||||||
| Senior notes | — | 12,000 | — | — | 12,000 | ||||||||||||||
| Subordinated debt | — | — | 10,000 | — | 10,000 | ||||||||||||||
| Junior subordinated debt | — | — | — | 8,248 | 8,248 | ||||||||||||||
| Note payable | 162 | — | — | — | 162 | ||||||||||||||
| Operating lease obligations | 401 | 579 | 229 | 601 | 1,810 | ||||||||||||||
| Total contractual obligations | $ | 216,782 | $ | 108,107 | $ | 10,557 | $ | 8,849 | $ | 344,295 |
Management manages its capital resources by seeking to maintain a capital structure that will ensure an adequate level of capital to support anticipated asset growth and absorb potential losses while effectively leveraging capital to enhance profitability and return to shareholders. Dividends have not been paid to shareholders over the most recent three-year period but may resume in future periods.
The primary source of liquidity at the Company as a stand-alone parent company is return of capital from the Bank. These capital returns are subject to OCC approval and are needed periodically to provide funds needed to service debt payments at the Company. Return of capital payments from the Bank to the Company totaled $950,000 for the year ended December 31, 2024, $2.5 million for the year ended December 31, 2023, and $900,000 for the year ended December 31, 2022. The return of capital payments for the year ended December 31, 2024 compared to the year ended December 31, 2023 were lower as the Company obtained an interest deferral on its senior notes until April 1, 2025, which is described in Note 25 Subsequent Events.
37
Table of Contents
OFF-BALANCE SHEET ARRANGEMENTS
The Bank’s off-balance sheet commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Since these commitments could expire without being drawn upon or are contingent upon the customer adhering to the terms of the agreements, the total commitment amounts do not necessarily represent future cash requirements. As of December 31, 2024 and 2023, the Bank’s off-balance sheet commitments were $87.6 million and $92.5 million, respectively.
As of December 31, 2024, the Bank has an irrevocable stand-by letter of credit for a maximum of $45 million, issued by the Federal Home Loan Bank of Boston on behalf of the Bank, with Mastercard as the beneficiary, which expires on April 30, 2025.
REGULATORY CAPITAL REQUIREMENTS
The following tables illustrate the Company’s and the Bank’s regulatory capital ratios at December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Patriot National Bancorp, Inc. | Patriot Bank, N.A. | Patriot National Bancorp, Inc. | Patriot Bank, N.A. | |||||||||||||||||||||||||
| (Dollar amounts in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||
| Total Capital (to risk weighted assets) | $ | 44,534 | 6.07 | % | $ | 56,536 | 7.71 | % | $ | 89,727 | 10.00 | % | $ | 100,683 | 11.22 | % | ||||||||||||
| Individual minimum capital ratio | $ | — | — | % | $ | 84,306 | 11.50 | % | $ | — | — | % | N/A | N/A | ||||||||||||||
| Tier 1 Capital (to risk weighted assets) | 33,545 | 4.57 | % | 55,546 | 7.58 | % | 73,282 | 8.17 | % | 94,238 | 10.50 | % | ||||||||||||||||
| Individual minimum capital ratio | — | — | % | 73,309 | 10.00 | % | — | — | % | N/A | N/A | |||||||||||||||||
| Common Equity Tier 1 Capital (to risk weighted assets) | 25,545 | 3.48 | % | 55,546 | 7.58 | % | 65,282 | 7.27 | % | 94,238 | 10.50 | % | ||||||||||||||||
| Individual minimum capital ratio | — | — | % | 73,309 | 10.00 | % | — | — | % | N/A | N/A | |||||||||||||||||
| Tier 1 Leverage Capital (to average assets) | 33,545 | 3.50 | % | 55,546 | 5.79 | % | 73,282 | 6.76 | % | 94,238 | 8.70 | % | ||||||||||||||||
| Individual minimum capital ratio | — | — | % | 86,306 | 9.00 | % | — | — | % | N/A | N/A |
Capital adequacy is one of the most important factors used to determine the safety and soundness of individual banks and the banking system. Under the regulatory framework for prompt correction action, to be considered “well capitalized,” an institution must generally have a leverage capital ratio of at least 5.0%, CET1 capital ratio at least 6.5%, a Tier 1 risk-based capital ratio of at least 8.0% and a total risk-based capital ratio of at least 10%. However, the OCC has the discretion to require increased capital ratios.
On April 17, 2024, based on its supervisory profile, the Bank was notified by the OCC that it established individual minimum capital ratios ("IMCR") for the Bank. Specifically, the Bank is required to maintain the following ratios: a common equity tier 1 capital ratio of 10.00%, a Tier 1 capital ratio of 10.00%, a Tier 1 leverage ratio of 9.00% and a total capital ratio of 11.50%.
As of December 31, 2024, the Bank did not meet any of its regulatory capital requirements. The common equity tier 1 capital was $55.5 million, or 7.58% of risk-weighted assets, below the required level of 10.00%. The Tier 1 capital was $55.5 million, or 7.58% of risk-weighted assets, also below the required level of 10.00%. The Tier 1 leverage capital was $55.5 million, or 5.79% of average assets, falling short of the required 9.00%. The total risk-based capital was $56.5 million or 7.71% of risk-weighted assets, below the required 11.50%. During 2024, the Bank significantly reduced its average and risk-based assets to work towards achieving the IMCR targets. Average assets are down $124.4 million to $959.0 million as of December 31, 2024 from $1.1 billion as of December 31, 2023, reflecting the actions of the Company during the year to lower assets.
38
Table of Contents
On January 14, 2025, the Bank entered into an agreement with the OCC, pursuant to which the Bank agreed, through its board of directors to take certain actions in the areas of strategic planning, capital planning, Bank Secrecy Act / Anti-Money Laundering risk management, payment activities oversight, credit administration and concentrations risk management. The Bank’s Board appointed a Compliance Committee in January 2025, as required, to oversee the progress and compliance with the OCC Agreement.
The Capital Plan and Higher Minimums Article in the OCC Agreement established capital minimums that need to be met and maintained. The Bank is required to maintain the following ratios: a common equity tier 1 capital ratio of 10.00%, a Tier 1 capital ratio of 10.00%, a Tier 1 leverage ratio of 9.00% and a total capital ratio of 11.50%. As of December 31, 2024, the Bank did not meet all of its regulatory capital requirements. The Private Placement results in capital ratios that are in excess of the minimums required by the OCC Agreement.
On January 17, 2025, the OCC notified the Bank that, in connection with the entry into the OCC Agreement, the individual minimum capital ratios previously established on April 17, 2024 for the Bank has been terminated.
FY 2023 10-K MD&A
SEC filing source: 0001628280-24-013983.
ITEM 7. Management’s Discussion and Analysis - Financial Condition & Results of Operations
General
Management's Discussion and Analysis of Financial Condition and Results of Operations is intended to assist in understanding the consolidated financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the consolidated financial statements and accompanying notes thereto included in Item 8 of this Annual Report on Form 10-K.
Critical Accounting Policies
The accounting and reporting policies of Patriot conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) and to general practices within the financial services industry. A summary of Patriot’s significant accounting policies is included in the Notes to consolidated financial statements that are referenced in Item 8. Financial Statements and Supplementary Data. Although all of Patriot’s policies are integral to understanding its consolidated financial statements, certain accounting policies involve management to exercise judgment, develop assumptions, and make estimates that may have a material impact on the financial information presented in the consolidated financial statements or Notes thereto. The assumptions and estimates are based on historical experience and other factors representing the best available information to management as of the date of the consolidated financial statements, up to and including the date of issuance or availability for issuance. As the basis for the assumptions and estimates incorporated in the consolidated financial statements may change, as new information comes to light, the consolidated financial statements could reflect different assumptions and estimates.
Due to the judgments, assumptions, and estimates inherent in the following policies, management considers such accounting policies critical to an understanding of the Consolidated Financial Statements and Management's Discussion and Analysis of Financial Condition and Results of Operations.
Allowance for Credit Losses (ACL)
The Company adopted Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, Accounting Standard Codification (“ASC”) 326, effective January 1, 2023, which introduced the current expected credit loss (“CECL”) methodology for estimating all expected losses over the life of a financial asset. The allowance for credit losses represents management’s estimate of expected credit losses over the life of a financial asset carried at amortized cost. Determining the amount of the allowance for credit losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the fair value of the underlying collateral and amount and timing of expected future cash flows on individually assessed financial assets, estimated credit losses on pools of loans with similar risk characteristics, and consideration of reasonable and supportable forecasts of macroeconomic conditions, all of which are susceptible to significant change. The Company also maintains an allowance for lending-related commitments, specifically unfunded loan commitments, which relates to certain amounts the Company is committed to lend (not unconditionally cancellable) but for which funds have not yet been disbursed.
Loans deemed uncollectible are charged against and reduce the allowance. A provision for credit losses is charged to current expense and acts to replenish the ACL in order to maintain the allowance at a level that management deems adequate. Determining the allowance involves significant judgments and assumptions by management. Because of the nature of the judgments and assumptions made by management, actual results may differ from these judgments and assumptions.
Allowance for Credit Losses - Debt Securities Available for Sale
The Company receives estimated fair values of debt securities from independent valuation services and brokers. In developing these fair values, the valuation services and brokers use estimates of cash flows based on historical performance of similar instruments in similar rate environments. Available-for-sale debt securities consist primarily of U.S. Government agency debt and mortgage-backed securities issued by the U.S. government, corporate bonds, subordinated notes and SBA loan pools. Effective January1, 2023, as a result of adopting ASU No. 2016-13, quarterly assessments are conducted to evaluate impairment credit losses on available-for-sale debt securities. These evaluations consider factors like fair value deviation from cost, issuer financial health, and the Company's intent to hold securities for fair value recovery. Impairments due to non-credit factors are recorded in other comprehensive income, while credit-related impairments are recognized as allowances for credit losses on the balance sheet. If a security is likely to be sold before amortized cost basis recovery, the entire impairment is recognized in net income with an adjustment to the security's basis. No allowance for ALC-Securities was recorded for available -for-sale securities as of December 31, 2023.
20
Table of Contents
Deferred Income Taxes
The Company uses the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on temporary differences between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect on deferred tax assets and liabilities of a change in tax laws is recognized in the consolidated statements of operations in the period that includes the enactment date.
Valuation allowances are established when necessary to reduce deferred tax assets to the amounts that are more likely than not expected to be realized based on the weighting of positive and negative evidence. Future realization of deferred tax assets ultimately depends on the existence of sufficient taxable income of the appropriate character (for example, ordinary income or capital gain) within the carryback or carryforward periods available under the applicable tax law. The Company regularly reviews the deferred tax assets for recoverability based on historical taxable income, projected future taxable income, the expected timing of the reversals of existing temporary differences and tax planning strategies. The Company’s judgments regarding future profitability may change due to many factors, including future market conditions and the ability to successfully execute its business plans. Should there be a change in the ability to recover deferred tax assets, the tax provision would increase or decrease in the period in which the assessment is changed.
Goodwill and Other Intangible Assets
Goodwill represents the excess of cost over the identifiable net assets of businesses acquired. Goodwill is recognized as an asset and is to be reviewed for impairment annually and between annual tests when events and circumstances indicate that impairment may have occurred. Impairment is a condition that exists when the carrying amount of goodwill exceeds its implied fair value.
Intangible assets, other than goodwill and indefinite-lived intangible assets, are amortized to expense over their estimated useful lives in a manner consistent with that in which the related benefits are expected to be realized, and are periodically reviewed by management to assess recoverability. Impairment losses on other intangibles are recognized as a charge to expense if carrying amounts exceed fair values.
Servicing Assets
A servicing asset related to SBA loans is initially recorded when these loans are sold and the servicing rights are retained. The servicing asset is recorded on the balance sheet and included in other assets. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. Impairment is evaluated based on stratifying the underlying financial assets by date of origination and term. Any impairment, if temporary, would be reported as a valuation allowance.
Derivatives Instruments
The Company enters into interest rate swap agreements as part of the Company’s interest rate risk management strategy. The Company has derivatives not designated as hedges. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain loan customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. The swaps are reported at fair value in other assets or other liabilities. The interest rate swaps qualify as derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other non-interest income.
Further discussion of the derivatives is set forth in Note 1, Note 11, and Note 21 to the consolidated financial statements.
FINANCIAL CONDITION
Assets
The Company’s total assets increased $50.1 million, or 4.8%, from $1.04 billion at December 31, 2022 to $1.09 billion at December 31, 2023. The increase was primarily driven by a rise in cash, cash equivalents and restricted cash of $28.0 million, and an increase in loans held for sale of $15.6 million.
21
Table of Contents
Cash, cash equivalents and restricted cash
Cash, cash equivalents and restricted cash increased $28.0 million or 72.9%, from $38.5 million at December 31, 2022 to $66.5 million as of December 31, 2023. The increase in cash reflects the intention to boost balance sheet liquidity in connection with recent uncertainty in the banking sector. The Company’s liquidity position is strong with liquid assets to total assets of 8.7% as of December 31, 2023.
Investment securities
The following table is a summary of the Company’s available-for-sale securities portfolio and other investments at the dates shown:
| December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | |||||||
| U. S. Government agency and mortgage-backed securities | $ | 65,671 | $ | 59,046 | $ | 66,629 | ||||
| Corporate bonds | 13,766 | 14,655 | 16,921 | |||||||
| Subordinated notes | 4,227 | 4,602 | 4,626 | |||||||
| SBA loan pools | 5,037 | 5,718 | 5,603 | |||||||
| Municipal bonds | 486 | 499 | 562 | |||||||
| Total available-for-sale securities, at fair value | 89,187 | 84,520 | 94,341 | |||||||
| Other investments, at cost | 4,450 | 4,450 | 4,450 | |||||||
| $ | 93,637 | $ | 88,970 | $ | 98,791 |
Total investments increased $4.6 million or 5.2%, from $89.0 million at December 31, 2022 to $93.6 million at December 31, 2023. This increase was primarily attributable to the purchases of available-for-sale securities of $10.4 million in 2023, which was partially offset by $4.3 million in repayments and maturity of principal on available-for-sale securities, and net unrealized loss of $216,000 for the available-for-sale securities, associated with rising market interest rates. During the year ended December 31, 2023, the Bank sold $1.8 million available-for-sale securities and recognized $24,000 net gain on sale. There was no sale of available-for-sales securities during the year ended December 31, 2022. In 2021, the Bank sold $58.8 million available-for-sale securities and recognized net gain on sale of securities of $76,000.
Loans held for investment
The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for each of the years shown:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| Loan portfolio segment: | ||||||||||||||||||||
| Commercial Real Estate | $ | 472,093 | 55.62 | % | $ | 437,443 | 51.57 | % | $ | 365,247 | 49.38 | % | ||||||||
| Residential Real Estate | 106,783 | 12.58 | % | 124,140 | 14.63 | % | 158,591 | 21.45 | % | |||||||||||
| Commercial and Industrial | 163,565 | 19.27 | % | 138,787 | 16.36 | % | 122,810 | 16.61 | % | |||||||||||
| Consumer and Other | 99,688 | 11.74 | % | 141,091 | 16.63 | % | 59,364 | 8.03 | % | |||||||||||
| Construction | 4,266 | 0.50 | % | 4,922 | 0.58 | % | 21,781 | 2.95 | % | |||||||||||
| Construction to permanent - CRE | 2,464 | 0.29 | % | 1,933 | 0.23 | % | 11,695 | 1.58 | % | |||||||||||
| Loans receivable, gross | 848,859 | 100.00 | % | 848,316 | 100.00 | % | 739,488 | 100.00 | % | |||||||||||
| Allowance for credit losses | (15,925) | (10,310) | (9,905) | |||||||||||||||||
| Loans receivable, net | $ | 832,934 | $ | 838,006 | $ | 729,583 |
22
Table of Contents
The gross loans receivable increased $543,000 or 0.1%, from $848.3 million at December 31, 2022 to $848.9 million at December 31, 2023. The increase in loans was primarily attributable to $145.5 million in loan origination and $21.1 million in purchases of loans receivable which was partially offset by a net decrease in loan payoffs of $144.0 million for the year ended December 31, 2023. During the second half of 2023 the Bank limited new loan originations to a minimal amount to bring down total assets in line with the objective to enhance its capital ratios. During the second half of 2023, loans held for investment declined $80 million (9%) resulting in an improvement in the Bank’s year end capital ratios. This trend is expected to continue during 2024.
SBA loans held for investment were included in the commercial real estate loans and commercial and industrial loan classifications above. As of December 31, 2023 and 2022, SBA loans included in the commercial real estate loans were $12.9 million and $12.2 million, respectively. SBA loans included in the commercial and industrial loan were $17.1 million and $20.3 million as of December 31, 2023 and 2022, respectively.
At December 31, 2023, the net loan to deposit ratio was 99.1% and the net loan to total assets ratio was 76.2%. At December 31, 2022, these ratios were 97.4% and 80.3%, respectively.
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents loans receivable, gross by portfolio segment, by contractual maturity as of December 31, 2023:
| Contractual Maturity of Loan Balance | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | One year or less | One through Five Years | After Five Years | Total | ||||||||||
| Loan portfolio segment: | ||||||||||||||
| Commercial Real Estate | $ | 38,127 | $ | 275,055 | $ | 158,911 | $ | 472,093 | ||||||
| Residential Real Estate | 1,085 | 7,710 | 97,988 | 106,783 | ||||||||||
| Commercial and Industrial | 14,518 | 80,378 | 68,669 | 163,565 | ||||||||||
| Consumer and Other | 1,194 | 46,206 | 52,288 | 99,688 | ||||||||||
| Construction | 3,812 | 454 | — | 4,266 | ||||||||||
| Construction to permanent - CRE | — | — | 2,464 | 2,464 | ||||||||||
| Total | $ | 58,736 | $ | 409,803 | $ | 380,320 | $ | 848,859 | ||||||
| Fixed rate loans | $ | 9,501 | $ | 275,775 | $ | 129,754 | $ | 415,030 | ||||||
| Variable rate loans | 49,235 | 134,028 | 250,566 | 433,829 | ||||||||||
| Total | $ | 58,736 | $ | 409,803 | $ | 380,320 | $ | 848,859 |
All variable rate loans account for 51.1% of the total loan portfolio. Approximately 24.4% of the variable rate loan portfolio reprices with changes in interest rates within three months of the rate change. The balance of the loan portfolio has an initial rate for a fixed period, for example one, three or five years and then reprice annually after the initial fixed period. These repricing characteristics are reflected in the Bank’s aggregate analysis of net interest sensitivity included in Item 7A. of this report.
As a community bank, the Bank is invested in a local economy, which may be subject to the vagaries of general economic conditions. As of December 31, 2023, the investments in Commercial Real Estate and Commercial and Industrial were approximately 74.9% of total loans receivable. These loans generally are collateralized by the underlying real estate and supported by personal guarantees of the borrowers.
Allowance for credit losses
The Company adopted ASU 2016-13 effective January 1, 2023. ASU 2016-13 requires the measurement of expected credit losses for financial assets, including loans and certain off-balance-sheet credit exposures, measured at amortized cost. See Note 1 - Summary of Significant Accounting Policies to the Company's financial statements for a description of the adoption of ASU 2016-13 and the Company's allowance methodology.
23
Table of Contents
The allowance for credit losses was $15.9 million at December 31, 2023, compared to allowance for loans and lease losses of $10.3 million at December 31, 2022. The increase was primarily due to the adoption of CECL as the Company recorded a transition adjustment of $13.0 million effective January 1, 2023 and a provision for credit losses on loans of $9.9 million, which was partially offset by net charge-offs of $17.3 million for the year ended December 31, 2023.
Based upon the overall assessment and evaluation of the loan portfolio at December 31, 2023, management believes the allowance for credit losses of $15.9 million, which represents 1.9% of gross loans outstanding, was adequate under prevailing economic conditions to absorb existing losses in the loan portfolio.
The following table provides detail of activity in the allowance for credit losses. The Company used the CECL methodology in 2023 while the incurred loss methodology was used in prior years:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | |||||||
| Balance at beginning of the period | $ | 10,310 | $ | 9,905 | $ | 10,584 | ||||
| Impact of ASC 326 adoption | 13,001 | — | — | |||||||
| Charge-offs: | ||||||||||
| Commercial Real Estate | (6,346) | — | (51) | |||||||
| Residential Real Estate | (515) | — | (3) | |||||||
| Commercial and Industrial | (927) | (70) | (212) | |||||||
| Consumer and Other | (10,479) | (1,690) | (23) | |||||||
| Construction | (150) | (68) | (69) | |||||||
| Total charge-offs | (18,417) | (1,828) | (358) | |||||||
| Recoveries: | ||||||||||
| Commercial Real Estate | — | 154 | — | |||||||
| Residential Real Estate | 14 | 4 | 3 | |||||||
| Commercial and Industrial | 34 | 69 | 65 | |||||||
| Consumer and Other | 1,080 | 121 | 111 | |||||||
| Total recoveries | 1,128 | 348 | 179 | |||||||
| Net charge-offs | (17,289) | (1,480) | (179) | |||||||
| Provision (credit) for credit losses | 9,903 | 1,885 | (500) | |||||||
| Balance at end of the period | $ | 15,925 | $ | 10,310 | $ | 9,905 | ||||
| Ratios: | ||||||||||
| Net charge-offs to average loans | (1.93) | % | (0.18) | % | (0.03) | % | ||||
| Allowance for credit losses to total loans | 1.88 | % | 1.22 | % | 1.34 | % |
24
Table of Contents
The following table provides an allocation of allowance for credit losses by portfolio segment and the percentage of the loans to total loans:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
| Allowance for credit losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | |||||||||||||||
| Commercial Real Estate | $ | 6,089 | 55.62 | % | $ | 6,966 | 51.57 | % | $ | 5,063 | 49.38 | % | ||||||||
| Residential Real Estate | 607 | 12.58 | % | 665 | 14.63 | % | 1,700 | 21.45 | % | |||||||||||
| Commercial and Industrial | 1,269 | 19.27 | % | 1,403 | 16.36 | % | 2,532 | 16.61 | % | |||||||||||
| Consumer and Other | 7,843 | 11.74 | % | 1,207 | 16.63 | % | 253 | 8.03 | % | |||||||||||
| Construction | 4 | 0.50 | % | 24 | 0.58 | % | 78 | 2.95 | % | |||||||||||
| Construction to permanent - CRE | 113 | 0.29 | % | 10 | 0.23 | % | 41 | 1.58 | % | |||||||||||
| Unallocated | — | N/A | 35 | N/A | 238 | N/A | ||||||||||||||
| Total Allowance for credit losses | $ | 15,925 | 100.00 | % | $ | 10,310 | 100.00 | % | $ | 9,905 | 100.00 | % |
Nonperforming Assets
The following table presents non-accrual and accruing loans which were past due by over 90 days for the dates indicated:
| (In thousands) | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Non-accruing loans: | ||||||||||
| Commercial Real Estate | $ | 12,775 | $ | 11,241 | $ | 15,704 | ||||
| Residential Real Estate | — | 2,470 | 3,148 | |||||||
| Commercial and Industrial | 3,921 | 4,833 | 4,101 | |||||||
| Consumer and Other | 977 | 49 | 142 | |||||||
| Construction | 454 | — | — | |||||||
| Total non-accruing loans | 18,127 | 18,593 | 23,095 | |||||||
| Loans past due over 90 days and still accruing | 341 | 1,155 | 2 | |||||||
| Other real estate owned | 2,843 | — | — | |||||||
| Total nonperforming assets | $ | 21,311 | $ | 19,748 | $ | 23,097 | ||||
| Nonperforming assets to total assets | 1.95 | % | 1.89 | % | 2.44 | % | ||||
| Nonperforming loans to total loans, net | 2.22 | % | 2.36 | % | 3.17 | % |
Non-accrual loans decreased $466,000, from $18.6 million at December 31, 2022 to $18.1 million at December 31, 2023. The $18.1 million of non-accrual loans at December 31, 2023 was comprised of 139 borrowers. Of these, 19 loans were individually evaluated and a specific reserve of $4.2 million was established as of December 31, 2023. For collateral dependent loans, the Bank has obtained appraisal reports from independent licensed appraisal firms and discounted those values based on the Bank’s experience selling OREO properties and for estimated selling costs to determine estimated impairment. For cash flow dependent loans, the Bank determined the reserve based on the present value of expected future cash flows discounted at the loan's effective interest rate.
As of December 31, 2022, the $18.6 million of non-accrual loans was comprised of twenty-eight borrowers, for which a specific reserve of $6.0 million was established.
25
Table of Contents
Loans held for sale
As of December 31, 2023, loans held for sale totaled $20.8 million, consisting of $9.9 million of SBA loans and $10.8 million loans held for sale for digital payments of credit cards. In comparison, at December 31, 2022, loans held for sale solely for SBA loans amounted to $5.2 million.
SBA loans made by the Bank under the SBA 7(a) program generally are made to small businesses to provide working capital or to provide funding for the purchase of businesses, real estate, or equipment. SBA loans are made based primarily on the historical and projected cash flow of the business and secondarily on the underlying collateral provided.
Patriot sells the guaranteed portion of SBA loans for liquidity purposes and to generate non-interest income. Loans held for sale represent the guaranteed portion of SBA loans and are reflected at the lower of aggregate cost or market value. SBA loans held for sale at December 31, 2023 consisted of $3.5 million SBA commercial and industrial loans and $6.4 million SBA commercial real estate. SBA loans held for sale at December 31, 2022, consisted of $3.1 million SBA commercial and industrial loans and $2.1 million SBA commercial real estate. The Company sold $4.6 million SBA loans during the year ended December 31, 2023, compared to $21.6 million for the year ended December 31, 2022.
During 2023, 2022 and 2021, no loans held for investment were transferred to loans held for sale.
Other consumer loans held for sale
In July 2023, Patriot Bank's Digital Payments Division has entered into a Program Management Agreement with a buyer. Under the agreement, Patriot originates various types of consumer loans that are marketed by the buyer. As of December 31, 2023 , the Bank had credit card loans held for sale totaling $10.8 million. The credit card loans expected to be held for no longer than three days before being sold to the buyer. The credit card receivable are fully cash-secured by deposits at Patriot.
Premises and equipment
As of December 31, 2023 and 2022, Patriot recorded premises and equipment of $29.9 million and $30.6 million, respectively. The decreases in premises and equipment were normal depreciation of the active premises and equipment during the year ended December 31, 2023.
Management continuously reviews its branch locations and corporate offices evaluating operating efficiencies and market share as well as effective customer service and delivery.
Other Real Estate Owned (“OREO”)
As of December 31, 2023, the Bank recorded one OREO of $2.8 million. The OREO balance represents the lower of the carrying value of loan receivable due from the mortgage of the foreclosed residential property or the estimated net realized value of the underlying property acquired through foreclosure. As of December 31, 2022, no OREO balance was record on the balance sheet. In 2021, Patriot sold one OREO of $1.9 million and recognized a gain of $2,000.
Goodwill
The Company performed its annual impairment analysis of goodwill as of October 31, 2023. The analysis determined that the estimated fair value of the reporting unit was less than its carrying value as of October 31, 2023. As a result, the goodwill was considered impaired, leading to a $1.1 million impairment charge recorded in the other non-interest expense on the Consolidated Statements of Operations for the year ended December 31, 2023. As of December 31, 2022, the Company’s goodwill remained unchanged at $1.1 million.
Core deposit intangible (“CDI”)
Core deposit intangible (“CDI”) was recorded as part of the Prime Bank business combination in May 2018. The CDI is amortized over a 10-year period using the straight-line method. The Company performed a review of the CDI as of October 31, 2023 and determined that there was no impairment of the CDI as of December 31, 2023. The decrease in CDI of $46,000 from $249,000 at December 31, 2022 to $203,000 at December 31, 2023, was solely due to the amortization of the CDI for the year ended December 31, 2023.
26
Table of Contents
Deferred Taxes
As of December 31, 2023, Patriot had available approximately $15.5 million of Federal net operating loss carryforwards (“NOL”) that are offset by $15.5 million in Internal Revenue Code §382 limitations. After applying the limitation, at December 31, 2022, Patriot has no post-change net operating loss carry-forwards. For the years ended December 31, 2023 and 2022, the Bank did not record any uncertain tax position (“UTP”) related to the utilization of certain federal net operating losses.
Additionally, Patriot has approximately $47.3 million of NOLs available for Connecticut tax purposes at December 31, 2023, which may be used to offset up to 50% of taxable income in any year. The NOLs will expire between 2030 and 2040.
As of December 31, 2023, Patriot had a $24.1 million deferred tax asset, comprised of multiple temporary differences, in addition to the previously aforementioned NOLs. The assessment of the potential realizability of the deferred tax assets is based on observation of the condition and future of the Bank, including cumulative pre-tax profit from the last three years, forecasted taxable income for 2024 and future periods, and net operating loss carry-forwards that do not begin to expire until 2030.
Patriot evaluates its ability to realize its net deferred tax assets on a quarterly basis. In doing so, management considers all available evidence, both positive and negative, to determine whether it is more likely than not that the deferred tax assets will be realized. In 2023, management noted forecasted future period taxable income, the overall quality of the loan portfolio, continued efforts to reduce and control operating expenses, and net operating loss carryforwards that do not begin to expire until the year 2030. Based upon this evidence, management concluded there was no need for a valuation allowance as of December 31, 2023.
Patriot will continue to evaluate its ability to realize its net deferred tax assets. If future evidence suggests that it is more likely than not that a portion of the deferred tax assets will not be realized, a valuation allowance will be established.
Derivatives
In December 2023, two back to back interest rate swaps were terminated. As of December 31, 2023, total two interest rate swaps remained outstanding. One swap is held with a loan customer to provide a facility to mitigate the fluctuations in the variable rate on the respective loan. The other swaps is with an outside third party. The customer interest rate swap is matched in offsetting terms to the third-party interest rate swaps. These swaps are reported at fair value in other assets or other liabilities on the Consolidated Balance Sheets. Patriot’s swaps are derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other non-interest income. No gain on the swaps was recognized for the year ended December 31, 2023, 2022 and 2021.
The Company did not recognize any unrealized and realized gain or loss for the year ended December 31, 2023 and 2022. During the year ended December 31, 2021, the Company recognized $149,000 of accumulated other comprehensive income that was reclassified into interest income. The interest swap interest income is included in interest and fees on loans on the Consolidated Statements of Operations. A gain of $512,000 was recognized from the termination of the interest rate swap cash flow hedge for the year ended December 31, 2021, which is included in other income on the Consolidated Statements of Operations.
Further discussion of the final derivatives is set forth in Note 11 and Note 21 to the Consolidated Financial Statements.
27
Table of Contents
Deposits
The following table is a summary of the Company’s deposits at the dates shown:
| (In thousands) | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Non-interest bearing: | ||||||||||
| Non-interest bearing | $ | 95,109 | $ | 118,541 | $ | 140,384 | ||||
| Non-interest bearing DDA- Digital Payments | 14,947 | 151,095 | 86,329 | |||||||
| Total non-interest bearing | 110,056 | 269,636 | 226,713 | |||||||
| Interest bearing: | ||||||||||
| Negotiable order of withdrawal accounts (NOW) | 42,416 | 34,440 | 34,741 | |||||||
| Savings | 44,104 | 71,002 | 109,744 | |||||||
| Interest bearing DDA - Digital Payments | 162,196 | — | — | |||||||
| Money market | 166,294 | 164,827 | 111,957 | |||||||
| Money market - Digital Payments | 33,986 | 46,173 | 52,561 | |||||||
| Certificates of deposit, less than $250,000 | 175,988 | 165,793 | 142,246 | |||||||
| Certificates of deposit, $250,000 or greater | 64,745 | 59,877 | 53,584 | |||||||
| Brokered deposits | 40,526 | 48,698 | 17,016 | |||||||
| Total Interest bearing | 730,255 | 590,810 | 521,849 | |||||||
| Total Deposits | $ | 840,311 | $ | 860,446 | $ | 748,562 | ||||
| Total Digital Payments deposits | $ | 213,383 | $ | 197,268 | $ | 138,890 | ||||
| Total retail bank deposits | $ | 394,819 | $ | 430,650 | $ | 493,066 |
As of December 31, 2023, total deposits decreased $20.1 million, primarily due to a decline in retail branch deposits partially offset by a growth in digital payments deposits. The decline in non-interest bearing deposits was the result of the transfer of most of the digital payments deposits from non-interest bearing to interest bearing due to the growth of that business and decrease in savings.
Borrowings
As of December 31, 2023 and 2022, total borrowings were $201.1 million and $115.2 million, respectively. Borrowings consist of Federal Home Loan Bank (“FHLB”) advances, FRB borrowing, senior notes, junior subordinated debentures, and a note payable to the seller from whom the Fairfield branch building was purchased in 2015.
Shareholders’ Equity
Equity decreased $15.2 million from $59.6 million at December 31, 2022 to $44.4 million at December 31, 2023. The decrease was primarily due to a cumulative adjustment to the opening balance of accumulated deficit of $11.5 million upon adoption of CECL effective January 1, 2023, and $4.2 million net loss for the year ended December 31, 2023.
28
Table of Contents
The following table presents average balance sheets, interest income, interest expense and the corresponding yields earned, and rates paid for each of the years in the three-year period ended December 31, 2023.
| (In thousands) | Year Ended December 31, | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| Average Balance | Interest | Yield | Average Balance | Interest | Yield | Average Balance | Interest | Yield | ||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||
| Interest Earning Assets: | ||||||||||||||||||||||||||||||||
| Loans | $ | 896,500 | $ | 54,310 | 6.06 | % | $ | 831,634 | $ | 40,823 | 4.91 | % | $ | 705,353 | $ | 30,115 | 4.27 | % | ||||||||||||||
| Investments | 99,546 | 3,157 | 3.17 | % | 96,770 | 2,691 | 2.78 | % | 102,466 | 2,147 | 2.10 | % | ||||||||||||||||||||
| Cash equivalents and restricted cash | 25,140 | 1,490 | 5.93 | % | 32,229 | 498 | 1.55 | % | 57,753 | 89 | 0.15 | % | ||||||||||||||||||||
| Total interest earning assets | 1,021,186 | 58,957 | 5.77 | % | 960,633 | 44,012 | 4.58 | % | 865,572 | 32,351 | 3.74 | % | ||||||||||||||||||||
| Cash and due from banks | 3,172 | 8,091 | 4,016 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (22,596) | (9,762) | (10,384) | |||||||||||||||||||||||||||||
| OREO | 138 | — | 893 | |||||||||||||||||||||||||||||
| Other assets | 69,923 | 66,440 | 61,182 | |||||||||||||||||||||||||||||
| Total Assets | $ | 1,071,823 | $ | 1,025,402 | $ | 921,279 | ||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||||||||||
| Deposits | $ | 711,479 | $ | 21,668 | 3.05 | % | $ | 572,295 | $ | 5,300 | 0.93 | % | $ | 525,537 | $ | 2,243 | 0.43 | % | ||||||||||||||
| Borrowings | 134,570 | 6,141 | 4.56 | % | 106,292 | 3,509 | 3.30 | % | 94,511 | 2,986 | 3.16 | % | ||||||||||||||||||||
| Senior notes | 11,654 | 1,159 | 9.95 | % | 12,002 | 866 | 7.22 | % | 11,963 | 913 | 7.63 | % | ||||||||||||||||||||
| Subordinated debt | 17,985 | 1,481 | 8.23 | % | 17,947 | 1,066 | 5.94 | % | 17,910 | 933 | 5.21 | % | ||||||||||||||||||||
| Note Payable and other | 469 | 8 | 1.71 | % | 678 | 12 | 1.77 | % | 881 | 15 | 1.70 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 876,157 | 30,457 | 3.48 | % | 709,214 | 10,753 | 1.52 | % | 650,802 | 7,090 | 1.09 | % | ||||||||||||||||||||
| Demand deposits | 140,654 | 244,128 | 196,287 | |||||||||||||||||||||||||||||
| Other liabilities | 8,505 | 9,651 | 8,485 | |||||||||||||||||||||||||||||
| Total Liabilities | 1,025,316 | 962,993 | 855,574 | |||||||||||||||||||||||||||||
| Shareholders' equity | 46,507 | 62,409 | 65,705 | |||||||||||||||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 1,071,823 | $ | 1,025,402 | $ | 921,279 | ||||||||||||||||||||||||||
| Net interest income | $ | 28,500 | $ | 33,259 | $ | 25,261 | ||||||||||||||||||||||||||
| Interest margin | 2.79 | % | 3.46 | % | 2.92 | % | ||||||||||||||||||||||||||
| Interest spread | 2.29 | % | 3.06 | % | 2.65 | % |
29
Table of Contents
The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2023 to 2022 and December 31, 2022 to 2021.
| Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 compared to 2022 | 2022 compared to 2021 | |||||||||||||||||||||
| (In thousands) | Increase/(Decrease) | Increase/(Decrease) | ||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||
| Interest Earning Assets: | ||||||||||||||||||||||
| Loans | $ | 3,850 | $ | 9,637 | $ | 13,487 | $ | 5,063 | $ | 5,645 | $ | 10,708 | ||||||||||
| Investments | 59 | 407 | 466 | (115) | 659 | 544 | ||||||||||||||||
| Cash equivalents and other | (109) | 1,101 | 992 | (42) | 451 | 409 | ||||||||||||||||
| Total interest earning assets | 3,800 | 11,145 | 14,945 | 4,906 | 6,755 | 11,661 | ||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||
| Deposit | 2,430 | 13,938 | 16,368 | 463 | 2,594 | 3,057 | ||||||||||||||||
| Borrowings | 937 | 1,695 | 2,632 | 376 | 147 | 523 | ||||||||||||||||
| Senior notes | (27) | 320 | 293 | 3 | (50) | (47) | ||||||||||||||||
| Subordinated debt | — | 415 | 415 | 2 | 131 | 133 | ||||||||||||||||
| Note payable and other | (4) | — | (4) | (3) | — | (3) | ||||||||||||||||
| Total interest bearing liabilities | 3,336 | 16,368 | 19,704 | 841 | 2,822 | 3,663 | ||||||||||||||||
| Net interest income | $ | 464 | $ | (5,223) | $ | (4,759) | $ | 4,065 | $ | 3,933 | $ | 7,998 |
RESULTS OF OPERATIONS
A discussion regarding the financial condition and results of operations for fiscal 2023 compared to fiscal 2022 is presented below. Discussions of fiscal 2022 items and year-to-year comparisons between fiscal 2022 and fiscal 2021 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as filed with the SEC on March 29, 2023.
Comparison of Results of Operations for the years 2023 and 2022
For the year ended December 31, 2023, the Company recorded net loss of $4.2 million ($(1.05) basic and diluted loss per share) compared to net income of $6.2 million ($1.56 basic and diluted loss per share) for the year ended December 31, 2022.
Pre-tax loss was $5.6 million for the year ended December 31, 2023, compared to pre-tax income of $7.8 million for the year ended December 31, 2022. Significant variances are summarized below and discussed in detail subsequently:
•Interest and dividend income increased $14.9 million;
•Interest expense increased $19.7 million;
•Net interest income decreased $4.8 million;
•Provision for credit losses increased $5.5 million;
•Non-interest income increased $2.4 million; and
•Non-interest expense increased $5.5 million.
30
Table of Contents
Net interest income
Net interest income is the difference between interest income on interest earning assets and interest expense on interest-bearing liabilities. Net interest income depends on the relative amounts of interest earning assets and interest-bearing liabilities and the interest rates earned or paid on them, respectively.
For the year ended December 31, 2023, interest income increased to $59.0 million, as compared to $44.0 million for the year ended December 31, 2022, which was primarily attributable to an increase of $64.9 million in average loan balances, along with an increase in rates earned on loans reflecting the increase in interest rates during 2023.
For the year ended December 31, 2023, total interest expense increased to $30.5 million, as compared to $10.8 million for the year ended December 31, 2022, primarily due to an increase in average deposits balance of $139.2 million. The increase in deposit interest expense reflects higher deposit balances and higher market interest rates.
Net interest income for the years ended December 31, 2023 and 2022 was $28.5 million and $33.3 million, respectively. The Bank’s net interest margin decreased to 2.8% for the year ended December 31, 2023, compared with 3.5% for the year ended December 31, 2022. The decline in net interest margin was primarily associated with an increase in the cost of deposits and other borrowings due to the significant rise in market interest rates, only partially mitigated by the rise in variable rate interest earning assets.
Provision (Credit) for credit losses
Beginning January 1, 2023, the Company adopted the CECL accounting standard. For the year ended December 31, 2023, the Bank recorded total provision for credit losses of $7.4 million, consisting of a $9.9 million provision for credit loss on loans and a credit in reserve for the off-balance sheet exposure of $(2.5) million. For the year ended December 31, 2022, a provision for loan losses of $1.9 million was recorded, with no recorded reserve for the off-balance-sheet exposure .
The increase in the provision for credit losses for the year ended December 31, 2023 was primarily due to an additional reserve of $4.0 million associated with a single loan balance while the higher provisions also included additional charges associated with the unsecured consumer loan and SBA portfolios.
Non-interest income
For the year ended December 31, 2023, non-interest income increased to $6.0 million, as compared to $3.6 million in 2022. The increase was primarily attributable to higher non-interest income from the digital payments program in 2023, partially offset by a lower gain on sale of SBA loans.
Non-interest expense
For the year ended December 31, 2023, non-interest expense increased to $32.7 million, as compared to $27.2 million for the year ended December 31, 2022. The primary drivers of this increase in 2023 were a $1.1 million goodwill impairment recorded in the fourth quarter of 2023, and increased salaries and benefit expenses in 2023, some of which related to the build up of the mortgage origination business expected to begin operations in the first quarter of 2024.
Other financial measures and ratios:
| As of and for the year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||
| (Loss) return on average assets | (0.39) | % | 0.60 | % | 0.55 | % | ||
| (Loss) return on average equity | (8.99) | % | 9.87 | % | 7.75 | % | ||
| Average equity to average assets | 4.34 | % | 6.09 | % | 7.13 | % |
We derived the selected balance sheet measures as of December 31, 2023, 2022 and 2021 and the selected statement of income measures for the years ended December 31, 2023, 2022 and 2021 from our audited Consolidated Financial Statements included elsewhere in this annual report. Average balances have been computed using daily averages.
31
Table of Contents
Selected Quarterly Financial Data:
The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar year 2023:
| (In thousands, except per share amounts) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | ||||||||||||||||
| Interest and dividend income | $ | 13,646 | $ | 15,309 | $ | 15,070 | $ | 14,932 | ||||||||
| Interest expense | 5,633 | 7,596 | 8,545 | 8,683 | ||||||||||||
| Net interest income | 8,013 | 7,713 | 6,525 | 6,249 | ||||||||||||
| Provision (credit) for credit losses | 2,220 | 1,325 | 4,688 | (804) | (1) | |||||||||||
| Non-interest income | 835 | 829 | 1,169 | 3,172 | (2) | |||||||||||
| Non-interest expense | 7,584 | 8,063 | 8,109 | 8,953 | (3) | |||||||||||
| (Loss) income before income taxes | (956) | (846) | (5,103) | 1,272 | ||||||||||||
| (Benefit) provision for income taxes | (257) | (231) | (1,333) | 367 | ||||||||||||
| Net (loss) income | $ | (699) | $ | (615) | $ | (3,770) | $ | 905 | (4) | |||||||
| (Loss) earnings per share | ||||||||||||||||
| Basic | $ | (0.18) | $ | (0.16) | $ | (0.95) | $ | 0.23 | ||||||||
| Diluted | $ | (0.18) | $ | (0.16) | $ | (0.95) | $ | 0.23 | (5) | |||||||
| Weighted average shares outstanding - Basic | 3,965,186 | 3,965,186 | 3,965,186 | 3,965,733 | (6) | |||||||||||
| Weighted average shares outstanding - Diluted | 3,965,186 | 3,965,186 | 3,965,186 | 3,965,733 | (6) |
(1) In the fourth quarter of 2023, the provision for credit loss decreased to a credit , primarily due to decrease in loan balance and the reversal of a commitment reserve associated with its consumer loan portfolio that was no longer needed as the result of the termination of the commitments.
(2) The non-interest income was primarily attributable to an income of $1.3 million resulted from a credit loss sharing agreement entered with a seller/servicer of consumer loans.
(3) During the fourth quarter of 2023, the increase in non-interest expense was primarily attributable to an impairment charge for goodwill totaled $1.1 million.
(4) Due to significant changes above, the net income increased to $905,000, compared to net losses in the first three quarters of 2023.
(5) The sum of Earnings (loss) per share - Basic and Diluted of each of the quarters in the year ended December 31, 2023 does not agree to the amount of Basic and Diluted earnings per share presented on the Consolidated Statement of Operations for the year ended December 31, 2023, due to the impact of rounding to the nearest cent on the amount of Earnings per share - Basic and Diluted for the three months ended December 31, 2023 (i.e., the "Fourth Quarter").
(6) The weighted average diluted shares outstanding did not include 491, 1,528, 1,651, and 15,622 anti-dilutive restricted common shares as of March 31, 2023, June 30, 2023, September 30, 2023 and December 31, 2023, respectively.
32
Table of Contents
The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar year 2022:
| (In thousands, except per share amounts) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | ||||||||||||||
| Interest and dividend income | $ | 8,320 | $ | 9,687 | $ | 12,039 | $ | 13,966 | ||||||
| Interest expense | 1,594 | 1,967 | 2,796 | 4,396 | ||||||||||
| Net interest income | 6,726 | 7,720 | 9,243 | 9,570 | ||||||||||
| Provision for loan losses | — | 275 | 200 | 1,410 | ||||||||||
| Non-interest income | 814 | 798 | 654 | 1,339 | ||||||||||
| Non-interest expense | 6,429 | 6,502 | 7,214 | 7,077 | ||||||||||
| Income before income taxes | 1,111 | 1,741 | 2,483 | 2,422 | ||||||||||
| Provision for income taxes | 311 | 476 | 157 | 652 | ||||||||||
| Net income | $ | 800 | $ | 1,265 | $ | 2,326 | $ | 1,770 | ||||||
| Earnings per share | ||||||||||||||
| Basic | $0.20 | $ | 0.32 | $ | 0.59 | $ | 0.45 | |||||||
| Diluted | $0.20 | $ | 0.32 | $ | 0.59 | $ | 0.45 | (1) | ||||||
| Weighted average shares outstanding - Basic | 3,956,492 | 3,957,260 | 3,957,269 | 3,957,355 | ||||||||||
| Weighted average shares outstanding - Diluted | 3,966,002 | 3,967,079 | 3,963,708 | 3,960,631 |
(1) The sum of Earnings (loss) per share - Basic and Diluted of each of the quarters in the year ended December 31, 2022 does not agree to the amount of Basic and Diluted earnings per share presented on the Consolidated Statement of Operations for the year ended December 31, 2022, due to the impact of rounding to the nearest cent on the amount of Earnings per share - Basic and Diluted for the three months ended December 31, 2022 (i.e., the "Fourth Quarter").
LIQUIDITY AND CAPITAL RESOURCES
As of December 31, 2023, the Company’s balance sheet liquidity was $94.9 million, which was 8.7% of total assets of $1.09 billion. At December 31, 2022, the balance sheet liquidity was $97.4 million, which was 9.3% of total assets of $1.04 billion. Liquidity including readily available off-balance sheet funding sources was 18.6% at December 31, 2023 compared to 18.0% at December 31, 2022.
The following categories of assets are considered balance sheet liquidity: cash and due from banks, federal funds sold (if any), short-term investments (if any), unpledged available-for-sale securities, and loans held for sale. In addition, off-balance sheet funding sources include collateral based borrowing available from the FHLB, correspondent bank borrowing lines, and advised borrowing lines through an interbank borrowing network.
Liquidity is a measure of the Company’s ability to generate adequate cash to meet its financial obligations. The principal cash requirements of a financial institution are to cover downward fluctuations in deposit accounts. Management believes the Company’s liquid assets provide sufficient coverage to satisfy loan demand, cover potential fluctuations in deposit accounts, and to meet other anticipated operational cash requirements for next 12 months and beyond.
The Company is a member of the Federal Home Loan Bank of Boston ("FHLB-B"). At December 31, 2023, the outstanding advances from the FHLB-B aggregated $171.0 million. The additional borrowing capacity available from FHLB-B was $73.4 million, which is comprised of $71.4 million of advances and a $2.0 million overnight line of credit. Additionally, the Bank retains a collateralized borrowing line with the Federal Reserve Bank which totaled $15.5 million at December 31, 2023 and correspondent bank borrowing lines totaling $17.0 million at December 31, 2023.
33
Table of Contents
In July 2023, the Bank established a collateralized funding line of $80.0 million at par value under the Federal Reserve's newly established Bank Term Funding Program ("BTFP"). The program provides additional funding to eligible depository institutions, assuring they can meet the needs of all their depositors. The program serves as an additional source of liquidity against high-quality securities, eliminating the need of an institution to quickly sell those securities in times of stress. The line allows for a fixed rate borrowing at market rates, for up to one year, with repayment permitted at any time without penalty. As of December 31, 2023, the collateral value of the pledged securities was $72.4 million.
As of December 31, 2023, the maturities of Patriot’s contractual obligations are as follows:
| (In thousands) | Contractual Obligations Due | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligation Category | Less than One Year | One to Three Years | Three to Five Years | Over Five Years | Total | ||||||||||||||
| Certificates of deposit | $ | 200,178 | $ | 40,219 | $ | 336 | $ | — | $ | 240,733 | |||||||||
| Brokered deposits | 33,853 | 6,673 | — | — | 40,526 | ||||||||||||||
| FHB, FRB and correspondent bank borrowings | 171,000 | — | — | — | 171,000 | ||||||||||||||
| Senior notes | — | 12,000 | — | — | 12,000 | ||||||||||||||
| Subordinated debt | — | — | 10,000 | — | 10,000 | ||||||||||||||
| Junior subordinated debt | — | — | — | 8,248 | 8,248 | ||||||||||||||
| Note payable | 376 | — | — | — | 376 | ||||||||||||||
| Operating lease obligations | 457 | 634 | 403 | 679 | 2,173 | ||||||||||||||
| Total contractual obligations | $ | 405,864 | $ | 59,526 | $ | 10,739 | $ | 8,927 | $ | 485,056 |
Management manages its capital resources by seeking to maintain a capital structure that will ensure an adequate level of capital to support anticipated asset growth and absorb potential losses while effectively leveraging capital to enhance profitability and return to shareholders. Dividends have not been paid to shareholders over the most recent three-year period but may resume in future periods.
The primary source of liquidity at the Company as a stand-alone parent company is return of capital from the Bank. These capital returns are subject to OCC approval and are needed periodically to provide funds needed to service debt payments at the Company. Return of Capital payments from the Bank to the Company totaled $2.5 million for the year ended December 31, 2023, $900,000 for the year ended December 31, 2022, and $500,000 for the year ended December 31, 2021.
OFF-BALANCE SHEET ARRANGEMENTS
The Bank’s off-balance sheet commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Since these commitments could expire without being drawn upon or are contingent upon the customer adhering to the terms of the agreements, the total commitment amounts do not necessarily represent future cash requirements. As of December 31, 2023 and 2022, the Bank’s off-balance sheet commitments were $92.5 million and $154.3 million, respectively.
34
Table of Contents
REGULATORY CAPITAL REQUIREMENTS
The following tables illustrate the Company’s and the Bank’s regulatory capital ratios at December 31, 2023:
| December 31, 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Patriot National Bancorp, Inc. | Patriot Bank, N.A. | |||||||||||||
| (Dollar amounts in thousands) | Amount | Ratio | Amount | Ratio | ||||||||||
| Total Capital (to risk weighted assets) | $ | 89,727 | 10.00 | % | $ | 100,683 | 11.22 | % | ||||||
| Tier 1 Capital (to risk weighted assets) | 73,282 | 8.17 | % | 94,238 | 10.50 | % | ||||||||
| Common Equity Tier 1 Capital (to risk weighted assets) | 65,282 | 7.27 | % | 94,238 | 10.50 | % | ||||||||
| Tier 1 Leverage Capital (to average assets) | 73,282 | 6.76 | % | 94,238 | 8.70 | % |
Capital adequacy is one of the most important factors used to determine the safety and soundness of individual banks and the banking system. From September 2021 to September 30, 2023, the Company elected to adopt the CBLR framework. In the fourth quarter of 2023, the Company elected to use the instituted regulatory risk-based capital approach.
Under the regulatory framework for prompt correction action, to be considered “well capitalized,” an institution must generally have a leverage capital ratio of at least 5.0%, CET1 capital ratio at least 6.5%, a Tier 1 risk-based capital ratio of at least 8.0% and a total risk-based capital ratio of at least 10%. However, the OCC has the discretion to require increased capital ratios.
As of December 31, 2023, the Bank established minimum required capital ratios under a Board approved Capital plan which determined those ratios using a Comprehensive Capital Analysis and Review (“CCAR’)-based stress capital buffer. That plan established the following capital limits which the Bank exceeded at December 31, 2023:
Total Capital to risk weighted assets 10.50%
Tier 1 Capital to Risk weighted assets 9.30%
Common Equity Tier 1 Capital to Risk weighted assets 9.30%
Tier 1 Leverage Capital to average assets 8.10%
Management continuously assesses the adequacy of the Bank’s capital with the goal to maintain a “well capitalized” classification.
35
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0001628280-23-009713.
ITEM 7. Management’s Discussion and Analysis - Financial Condition & Results of Operations
General
Management's Discussion and Analysis of Financial Condition and Results of Operations is intended to assist in understanding the consolidated financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the consolidated financial statements and accompanying notes thereto included in Item 8 of this Annual Report on Form 10-K.
Critical Accounting Policies
The accounting and reporting policies of Patriot conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) and to general practices within the financial services industry. A summary of Patriot’s significant accounting policies is included in the Notes to consolidated financial statements that are referenced in Item 8. Financial Statements and Supplementary Data. Although all of Patriot’s policies are integral to understanding its consolidated financial statements, certain accounting policies involve management to exercise judgment, develop assumptions, and make estimates that may have a material impact on the financial information presented in the consolidated financial statements or Notes thereto. The assumptions and estimates are based on historical experience and other factors representing the best available information to management as of the date of the consolidated financial statements, up to and including the date of issuance or availability for issuance. As the basis for the assumptions and estimates incorporated in the consolidated financial statements may change, as new information comes to light, the consolidated financial statements could reflect different assumptions and estimates.
Due to the judgments, assumptions, and estimates inherent in the following policies, management considers such accounting policies critical to an understanding of the Consolidated Financial Statements and Management's Discussion and Analysis of Financial Condition and Results of Operations.
Allowance for Loan and Lease Losses (ALLL)
The Company maintains an ALLL at a level management believes is sufficient to absorb estimated credit losses incurred as of the report date. Management’s determination of the adequacy of the ALLL is based on periodic evaluations of the loan portfolio and other relevant factors. However, this evaluation is inherently subjective as it requires significant estimates by management. As applicable, consideration is given to a variety of factors in establishing these estimates including historical losses, peer and industry data, current economic conditions, the size and composition of the loan portfolio, delinquency statistics, criticized and classified assets and impaired loans, results of internal loan reviews, borrowers’ perceived financial and management strengths, the adequacy of underlying collateral, the dependence on collateral, and the strength of the present value of future cash flows and other relevant factors. These factors may be susceptible to significant change.
To the extent actual outcomes differ from management’s estimates, additional provisions for loan losses may be required, which may adversely affect the Company’s results of operations in the future. Subsequent to acquisition of purchased-credit-impaired loans, estimates of cash flows expected to be collected are updated each reporting period based on updated assumptions regarding default rates, loss severity, and other factors that are reflective of current market conditions. Subsequent decreases in expected cash flows will generally result in a provision for loan losses; subsequent increases in expected cash flows may result in a reversal of the provision for loan losses to the extent of prior charges.
The new accounting standard, CECL, effective for the Company as of January 1, 2023. will require the Bank to determine periodic estimates of lifetime expected credit losses on loans, other financial instruments and other commitments to extend credit and provide for the expected credit losses as allowances for credit losses. This will change our current method of providing allowance for loan losses and require us to record an allowance for credit losses as of January 1,2023 materially in excess of our existing allowance for loan losses. CECL will also greatly increase the data we will need to collect and review to determine the appropriate level of the allowance for credit losses and will likely require larger allowances for credit losses going forward than our current methodology.
19
Table of Contents
Unrealized Gains and Losses on Securities Available-for-sale
The Company receives estimated fair values of debt securities from independent valuation services and brokers. In developing these fair values, the valuation services and brokers use estimates of cash flows based on historical performance of similar instruments in similar rate environments. Available-for-sale debt securities consist primarily of U.S. Government agency debt and mortgage-backed securities issued by the U.S. government, corporate bonds, subordinated notes and SBA loan pools. The Company uses various indicators in determining whether a security is other-than-temporarily impaired including, for debt securities, when it is probable that the contractual interest and principal will not be collected, or for equity securities, whether the market value is below its cost for an extended period of time with low expectation of recovery. The debt securities are monitored for changes in credit ratings because adverse changes in credit ratings could indicate a change in the estimated cash flows of the underlying collateral or issuer. The Company also considers the volatility of a security’s price in comparison to the market as a whole and any recoveries or declines in fair value subsequent to the balance sheet date. If management determines that the impairment is other-than-temporary, the entire amount of the impairment, as of the balance sheet date, is recognized in earnings, even if the decision to sell the security has not been made.
The fair value of the security becomes the new amortized cost basis of the investment and is not adjusted for subsequent recoveries in fair value. Available-for-sale debt securities were not considered to be other-than-temporarily impaired as of December 31, 2022, 2021, or 2020 because the unrealized losses were related to changes in interest rates and did not affect the expected cash flows to be received, or indicate a loss of value on the underlying collateral, or a loss of financial stability on the part of the issuer. Management concluded that the declines in fair value of the investment portfolio as of the reporting dates is temporary and that values would recover by way of increases in market price or positive changes in market interest rates.
Deferred Income Taxes
The Company uses the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on temporary differences between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect on deferred tax assets and liabilities of a change in tax laws is recognized in the consolidated statements of operations in the period that includes the enactment date.
Valuation allowances are established when necessary to reduce deferred tax assets to the amounts that are more likely than not expected to be realized based on the weighting of positive and negative evidence. Future realization of deferred tax assets ultimately depends on the existence of sufficient taxable income of the appropriate character (for example, ordinary income or capital gain) within the carryback or carryforward periods available under the applicable tax law. The Company regularly reviews the deferred tax assets for recoverability based on historical taxable income, projected future taxable income, the expected timing of the reversals of existing temporary differences and tax planning strategies. The Company’s judgments regarding future profitability may change due to many factors, including future market conditions and the ability to successfully execute its business plans. Should there be a change in the ability to recover deferred tax assets, the tax provision would increase or decrease in the period in which the assessment is changed.
Goodwill and Other Intangible Assets
Goodwill represents the excess of cost over the identifiable net assets of businesses acquired. Goodwill is recognized as an asset and is to be reviewed for impairment annually and between annual tests when events and circumstances indicate that impairment may have occurred. Impairment is a condition that exists when the carrying amount of goodwill exceeds its implied fair value.
Intangible assets, other than goodwill and indefinite-lived intangible assets, are amortized to expense over their estimated useful lives in a manner consistent with that in which the related benefits are expected to be realized, and are periodically reviewed by management to assess recoverability. Impairment losses on other intangibles are recognized as a charge to expense if carrying amounts exceed fair values.
20
Table of Contents
Servicing Assets
A servicing asset related to SBA loans is initially recorded when these loans are sold and the servicing rights are retained. The servicing asset is recorded on the balance sheet and included in other assets. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. Impairment is evaluated based on stratifying the underlying financial assets by date of origination and term. Any impairment, if temporary, would be reported as a valuation allowance.
Derivatives Instruments and Hedging Activities
The Company enters into interest rate swap agreements as part of the Company’s interest rate risk management strategy. The Company has derivatives not designated as hedges. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain loan customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. The swaps are reported at fair value in other assets or other liabilities. The interest rate swaps qualify as derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other noninterest income.
The Company also had derivatives designated as cash flow hedges. Cash flow hedges are used to hedge exposures, or to modify interest rate characteristics, for certain balance sheet accounts under its interest rate risk management strategy. Changes in the fair value of these cash flow hedges are initially recorded in accumulated other comprehensive income and subsequently reclassified into earnings when the forecasted transaction affects earnings. If a hedge relationship were no longer highly effective, hedge accounting would be discontinued.
Further discussion of the derivatives is set forth in Note 1, Note 11, and Note 21 to the consolidated financial statements.
21
Table of Contents
FINANCIAL CONDITION
Assets
The Company’s total assets increased $94.9 million, or 10.0%, from $948.5 million at December 31, 2021 to $1.0 billion at December 31, 2022, primarily due to an increase in net loans from $729.6 million as of December 31, 2021, to $838.0 million at December 31, 2022.
Cash and cash equivalents
Cash and cash equivalents decreased $8.6 million or 18.2%, from $47.0 million at December 31, 2021 to $38.5 million as of December 31, 2022. The decrease as of December 31, 2022 was primarily attributable to increase in loan origination and purchased loans. The Company’s liquidity position is strong with liquid assets to total assets of 9.3% as of December 31, 2022.
Investment securities
The following table is a summary of the Company’s available-for-sale securities portfolio and other investments at the dates shown:
| December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except per share amounts) | 2022 | 2021 | 2020 | |||||||
| U. S. Government agency and mortgage-backed securities | $ | 59,046 | $ | 66,629 | $ | 16,833 | ||||
| Corporate bonds | 14,655 | 16,921 | 17,290 | |||||||
| Subordinated notes | 4,602 | 4,626 | 9,005 | |||||||
| SBA loan pools | 5,718 | 5,603 | 5,567 | |||||||
| Municipal bonds | 499 | 562 | 567 | |||||||
| Total available-for-sale securities, at fair value | 84,520 | 94,341 | 49,262 | |||||||
| Other investments, at cost | 4,450 | 4,450 | 4,450 | |||||||
| $ | 88,970 | $ | 98,791 | $ | 53,712 |
Total investments decreased $9.8 million or 9.9%, from $98.8 million at December 31, 2021 to $89.0 million at December 31, 2022. This decrease was primarily attributable to the net unrealized loss of $18.9 million for the available-for-sale securities, associated with rising market interest rates, and $10.3 million in repayments and maturity of principal on available-for-sale securities, which was partially offset by purchases of available-for-sale securities of $19.3 million in 2022. There were no sales of available-for-sales securities during the year ended December 31, 2022 and 2020. During the year ended December 31, 2021, the Bank sold $58.8 million available-for-sale securities and recognized net gain on sale of securities of $76,000.
22
Table of Contents
Loans held for investment
The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for each of the years shown:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | |||||||||||||||||
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| Loan portfolio segment: | ||||||||||||||||||||
| Commercial Real Estate | $ | 437,443 | 51.57 | % | $ | 365,247 | 49.38 | % | $ | 282,378 | 38.68 | % | ||||||||
| Residential Real Estate | 124,140 | 14.63 | % | 158,591 | 21.45 | % | 153,851 | 21.07 | % | |||||||||||
| Commercial and Industrial | 138,787 | 16.36 | % | 122,810 | 16.61 | % | 144,297 | 19.76 | % | |||||||||||
| Consumer and Other | 141,091 | 16.63 | % | 59,364 | 8.03 | % | 67,635 | 9.26 | % | |||||||||||
| Construction | 4,922 | 0.58 | % | 21,781 | 2.95 | % | 66,984 | 9.17 | % | |||||||||||
| Construction to permanent - CRE | 1,933 | 0.23 | % | 11,695 | 1.58 | % | 15,035 | 2.06 | % | |||||||||||
| Loans receivable, gross | 848,316 | 100.00 | % | 739,488 | 100.00 | % | 730,180 | 100.00 | % | |||||||||||
| Allowance for loan losses | (10,310) | (9,905) | (10,584) | |||||||||||||||||
| Loans receivable, net | $ | 838,006 | $ | 729,583 | $ | 719,596 |
The gross loans receivable increased $108.8 million or 14.7%, from $739.5 million at December 31, 2021 to $848.3 million at December 31, 2022. The increase in loans was primarily attributable to $211.4 million in loan origination and $141.4 million in purchases of loans receivable which was partially offset by a net decrease in loan payoffs of $239.6 million for the year ended December 31, 2022.
Patriot originates SBA 7(a) loans, on which the SBA has historically provided guarantees of 75% of the principal balance. However, during the COVID-19 pandemic in 2021, the SBA temporarily increased the guarantees to 90% and reverted to 75% on October 1, 2021. The guaranteed portion of the Company’s SBA loans is generally sold in the secondary market with the unguaranteed portion held in the portfolio as a loan held for investment.
SBA loans held for investment were included in the commercial real estate loans and commercial and industrial loan classifications above. As of December 31, 2022 and 2021, SBA loans included in the commercial real estate loans were $12.2 million and $9.7 million, respectively. SBA loans included in the commercial and industrial loan were $20.3 million and $17.4 million as of December 31, 2022 and 2021, respectively.
At December 31, 2022, the net loan to deposit ratio was 97.4% and the net loan to total assets ratio was 80.3%. At December 31, 2021, these ratios were 97.0% and 77.0%, respectively.
23
Table of Contents
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents loans receivable, gross by portfolio segment, by contractual maturity as of December 31, 2022:
| Contractual Maturity of Loan Balance | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | One year or less | One through Five Years | After Five Years | Total | ||||||||||
| Loan portfolio segment: | ||||||||||||||
| Commercial Real Estate | $ | 51,910 | $ | 201,391 | $ | 184,142 | $ | 437,443 | ||||||
| Residential Real Estate | 1,006 | 8,053 | 115,081 | 124,140 | ||||||||||
| Commercial and Industrial | 17,638 | 59,946 | 61,203 | 138,787 | ||||||||||
| Consumer and Other | 112 | 72,991 | 67,988 | 141,091 | ||||||||||
| Construction | 3,885 | 1,037 | — | 4,922 | ||||||||||
| Construction to permanent - CRE | — | — | 1,933 | 1,933 | ||||||||||
| Total | $ | 74,551 | $ | 343,418 | $ | 430,347 | $ | 848,316 | ||||||
| Fixed rate loans | $ | 7,307 | $ | 211,974 | $ | 148,959 | $ | 368,240 | ||||||
| Variable rate loans | 67,244 | 131,444 | 281,388 | 480,076 | ||||||||||
| Total | $ | 74,551 | $ | 343,418 | $ | 430,347 | $ | 848,316 |
All variable rate loans account for 56.59% of the total loan portfolio. Approximately 26.00% of the variable rate loan portfolio reprices with changes in interest rates within three months of the rate change. The balance of the loan portfolio has an initial rate for a fixed period, for example one, three or five years and then reprice annually after the initial fixed period. These repricing characteristics are reflected in the Bank’s aggregate analysis of net interest sensitivity included in Item 7A. of this report.
As a community bank, the Bank is invested in a local economy, which may be subject to the vagaries of general economic conditions. As of December 31, 2022, the investments in Commercial Real Estate and Commercial and Industrial were approximately 67.93% of total loans receivable. These loans generally are collateralized by the underlying real estate and supported by personal guarantees of the borrowers.
24
Table of Contents
Allowance for loan and lease losses
The allowance for loan and lease losses increased $405,000 from $9.9 million at December 31, 2021 to $10.3 million at December 31, 2022. The increase was primarily attributable to a provision for loan losses of $1.9 million due to increased loan balances and additional specific reserve for one impaired loan, which was partially offset by net charge-offs of $1.5 million for the year ended December 31, 2022.
Based upon the overall assessment and evaluation of the loan portfolio at December 31, 2022 and based upon the prevailing accounting standard (ASC 310-10-35), management believes the allowance for loan and lease losses of $10.3 million, which represents 1.2% of gross loans outstanding, was adequate under prevailing economic conditions to absorb existing losses in the loan portfolio. As of January 1, 2023, the Company adopted ASU 2016-13 to recognize and measure credit losses on financial assets measured at amortized cost as discussed further in the Summary of Significant Accounting Policies.
The following table provides detail of activity in the allowance for loan and lease losses:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | |||||||
| Balance at beginning of the period | $ | 9,905 | $ | 10,584 | $ | 10,115 | ||||
| Charge-offs: | ||||||||||
| Commercial Real Estate | — | (51) | (1,032) | |||||||
| Residential Real Estate | — | (3) | (24) | |||||||
| Commercial and Industrial | (70) | (212) | (677) | |||||||
| Consumer and Other | (1,690) | (23) | (45) | |||||||
| Construction | (68) | (69) | — | |||||||
| Total charge-offs | (1,828) | (358) | (1,778) | |||||||
| Recoveries: | ||||||||||
| Commercial Real Estate | 154 | — | — | |||||||
| Residential Real Estate | 4 | 3 | 1 | |||||||
| Commercial and Industrial | 69 | 65 | 70 | |||||||
| Consumer and Other | 121 | 111 | 6 | |||||||
| Total recoveries | 348 | 179 | 77 | |||||||
| Net charge-offs | (1,480) | (179) | (1,701) | |||||||
| Provision (credit) for loan losses | 1,885 | (500) | 2,170 | |||||||
| Balance at end of the period | $ | 10,310 | $ | 9,905 | $ | 10,584 | ||||
| Ratios: | ||||||||||
| Net charge-offs to average loans | (0.18) | % | (0.03) | % | (0.22) | % | ||||
| Allowance for loan losses to total loans | 1.22 | % | 1.34 | % | 1.45 | % |
25
Table of Contents
The following table provides an allocation of allowance for loan and lease losses by portfolio segment and the percentage of the loans to total loans:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | |||||||||||||||||
| Allowance for loan losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | |||||||||||||||
| Commercial Real Estate | $ | 6,966 | 51.57 | % | $ | 5,063 | 49.38 | % | $ | 4,485 | 38.68 | % | ||||||||
| Residential Real Estate | 665 | 14.63 | % | 1,700 | 21.45 | % | 1,379 | 21.07 | % | |||||||||||
| Commercial and Industrial | 1,403 | 16.36 | % | 2,532 | 16.61 | % | 3,284 | 19.76 | % | |||||||||||
| Consumer and Other | 1,207 | 16.63 | % | 253 | 8.03 | % | 295 | 9.26 | % | |||||||||||
| Construction | 24 | 0.58 | % | 78 | 2.95 | % | 739 | 9.17 | % | |||||||||||
| Construction to permanent - CRE | 10 | 0.23 | % | 41 | 1.58 | % | 162 | 2.06 | % | |||||||||||
| Unallocated | 35 | N/A | 238 | N/A | 240 | N/A | ||||||||||||||
| Total Allowance for loan losses | $ | 10,310 | 100.00 | % | $ | 9,905 | 100.00 | % | $ | 10,584 | 100.00 | % |
Nonperforming Assets
The following table presents non-accrual and accruing loans which were past due by over 90 days for the dates indicated:
| (In thousands) | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Non-accruing loans: | ||||||||||
| Commercial Real Estate | $ | 11,241 | $ | 15,704 | $ | 14,534 | ||||
| Residential Real Estate | 2,470 | 3,148 | 3,854 | |||||||
| Commercial and Industrial | 4,833 | 4,101 | 700 | |||||||
| Consumer and Other | 49 | 142 | 917 | |||||||
| Construction | — | — | — | |||||||
| Total non-accruing loans | 18,593 | 23,095 | 20,005 | |||||||
| Loans past due over 90 days and still accruing | 1,155 | 2 | 16 | |||||||
| Other real estate owned | — | — | 1,906 | |||||||
| Total nonperforming assets | $ | 19,748 | $ | 23,097 | $ | 21,927 | ||||
| Nonperforming assets to total assets | 1.89 | % | 2.44 | % | 2.49 | % | ||||
| Nonperforming loans to total loans, net | 2.36 | % | 3.17 | % | 2.78 | % |
Non-accrual loans decreased $4.5 million, from $23.1 million at December 31, 2021 to $18.6 million at December 31, 2022. The $18.6 million of non-accrual loans at December 31, 2022 was comprised of 28 borrowers. Two TDR loans totaling $9.5 million were included in the non-accrual loans. For collateral dependent loans, the Bank has obtained appraisal reports from independent licensed appraisal firms and discounted those values based on the Bank’s experience selling OREO properties and for estimated selling costs to determine estimated impairment. For cash flow dependent loans, the Bank determined the reserve based on the present value of expected future cash flows discounted at the loan's effective interest rate. The Bank evaluated the impaired loans individually and established a specific reserve of $6.0 million as of December 31, 2022.
As of December 31, 2021, the $23.1 million of non-accrual loans was comprised of thirty borrowers, for which a specific reserve of $2.3 million had been established. Three TDR loans of total $9.7 million were included in the non-accrual loans as of December 31, 2021.
26
Table of Contents
Loans held for sale
Loans held for sale are made up of SBA loans which totaled $5.2 million and $3.1 million at December 31, 2022 and 2021, respectively.
Loans made by the Bank under the SBA 7(a) program generally are made to small businesses to provide working capital or to provide funding for the purchase of businesses, real estate, or equipment. SBA loans are made based primarily on the historical and projected cash flow of the business and secondarily on the underlying collateral provided.
Under the SBA 7(a) program the loans generally carry an SBA guaranty for 75% of the loan. The Bank can sell the guaranteed portion in the secondary market and retain and hold for investment the related unguaranteed portion of these loans, as well as the servicing on such loans, for which it is paid a fee. SBA loans held for investment are included in the commercial real estate loans and commercial and industrial loan classifications. As a result of the COVID-19 pandemic, in 2021, the SBA increased the guaranteed percentage to 90% during one of the rounds of stimulus. As of October 1, 2021, the guaranteed percentage reverted back to 75% of the loan.
Patriot sells the guaranteed portion of SBA loans for liquidity purposes and to generate non-interest income. Loans held for sale represent the guaranteed portion of SBA loans and are reflected at the lower of aggregate cost or market value. Loans held for sale at December 31, 2022 consisted of $3.1 million SBA commercial and industrial loans and $2.1 million SBA commercial real estate, respectively. SBA loans held for sale at December 31, 2021, consisted of $2.6 million SBA commercial and industrial loans and $562,000 SBA commercial real estate, respectively. The Company sold $21.6 million SBA loans during the year ended December 31, 2022, compared to $14.3 million for the year ended December 31, 2021.
During 2022 and 2021, no loans held for investment were transferred to loans held for sale. In September 2020, one commercial and industrial loan of $5.0 million was reclassified from loans held for investment to loans held for sale. The loan was sold in October 2020 which resulted in proceeds of $5.0 million.
Premises and equipment
As of December 31, 2022 and 2021, Patriot recorded premises and equipment, net, of $30.6 million and $31.5 million, respectively. The decreases in premises and equipment were normal depreciation of the active premises and equipment during the year ended December 31, 2022. In 2021, the Bank sold a building in New Haven, Connecticut, and recognized proceeds from the sale of $1.5 million for the year ended December 31, 2021. The Bank did not sell any property and equipment in 2022.
Management continuously reviews its branch locations and corporate offices evaluating operating efficiencies and market share as well as effective customer service and delivery.
Other Real Estate Owned (“OREO”)
In 2021, Patriot sold the last OREO of $1.9 million and recognized a gain of $2,000. Therefore, no OREO balance was record on the balance sheet as of December 31, 2022 and 2021.
Goodwill
As of December 31, 2022 and 2021, the Company's goodwill was recorded unchanged at $1.1 million, which resulted from the acquisition of Prime Bank in May 2018. The Company performed its annual review of goodwill as of October 31, 2022 and determined that there was no impairment of goodwill.
Core deposit intangible (“CDI”)
Core deposit intangible (“CDI”) was recorded as part of the Prime Bank business combination in May 2018. The CDI is amortized over a 10-year period using the straight-line method. In 2020, an impairment charge of $206,000 was recorded for the year ended December 31, 2020, due to the decline in interest rates in 2020. The Company performed a review of the CDI as of October 31, 2022 and determined that there was no impairment of the CDI as of December 31, 2022. The decrease in CDI of $47,000 from $296,000 at December 31, 2021 to $249,000 at December 31, 2022, was solely due to the amortization of the CDI for the year ended December 31, 2022.
27
Table of Contents
Deferred Taxes
As of December 31, 2022, Patriot had available approximately $15.8 million of Federal net operating loss carryforwards (“NOL”) that are offset by $15.5 million in Internal Revenue Code §382 limitations. After applying the limitation, at December 31, 2022, Patriot has post-change net operating loss carry-forwards of approximately $0.3 million which do not expire. For the years ended December 31, 2022 and 2021, the Bank did not record any uncertain tax position (“UTP”) related to the utilization of certain federal net operating losses.
Additionally, Patriot has approximately $52.8 million of NOLs available for Connecticut tax purposes at December 31, 2022, which may be used to offset up to 50% of taxable income in any year. The NOLs expire between 2030 and 2040.
As of December 31, 2022, Patriot had a $15.5 million deferred tax asset, comprised of multiple temporary differences, in addition to the previously aforementioned NOLs. The assessment of the potential realizability of the deferred tax assets is based on observation of the condition and future of the Bank, including:
•Cumulative pre-tax profit over the last four years;
•Forecasted taxable income for 2023 and future periods;
•Historical average pre-tax income over the last four years adjusted for a fraud loss and other non-recurring expenses relating to merger and acquisition activity, and a reduced cost of funds now reflected in its most recent results;
•Improvements in operations and cost management; and
•Net operating loss carry-forwards that do not begin to expire until 2030.
Patriot evaluates its ability to realize its net deferred tax assets on a quarterly basis. In doing so, management considers all available evidence, both positive and negative, to determine whether it is more likely than not that the deferred tax assets will be realized. In 2022, management noted improvements in the results of operations, forecasted future period taxable income, the overall quality of the loan portfolio, continued efforts to reduce and control operating expenses, and net operating loss carryforwards that do not begin to expire until the year 2030. Based upon this evidence, management concluded there was no need for a valuation allowance as of December 31, 2022.
Patriot will continue to evaluate its ability to realize its net deferred tax assets. If future evidence suggests that it is more likely than not that a portion of the deferred tax assets will not be realized, a valuation allowance will be established.
Derivatives
As of December 31, 2022, Patriot had entered into four interest rate swaps (“swaps”). Two swaps are with a loan customer to provide a facility to mitigate the fluctuations in the variable rate on the respective loan. The other two swaps are with an outside third party. The customer interest rate swaps are matched in offsetting terms to the third-party interest rate swaps. The swaps are reported at fair value in other assets or other liabilities on the consolidated balance sheets. Patriot’s swaps are derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other non-interest income. No gain on the swaps was recognized for the year ended December 31, 2022, 2021 and 2020.
In April 2021, Patriot entered into a receive fixed/pay variable interest rate swap, intended to reduce the Company’s exposure to interest rate movements. This contractual agreement was designated as a cash flow hedge. Under the term of the swap contract, the Company hedged the cash flows associated with a pool of 1-month LIBOR floating rate loans by converting a $50 million portion of that pool of loans into fixed rates with the swap. The Bank received fixed and paid float swap for a 7-year rolling period beginning April 29, 2021. In August 2021, the cash flow hedge interest rate swap contract was terminated.
The Company did not recognize any unrealized and realized gain or loss for the year ended December 31, 2022. During the year ended December 31, 2021, the Company recognized $149,000 of accumulated other comprehensive income that was reclassified into interest income. The interest swap interest income is included in interest and fees on loans on the consolidated statements of operations. A gain of $512,000 was recognized from the termination of the interest rate swap cash flow hedge for the year ended December 31, 2021, which is included in other income on the consolidated statements of operations.
Further discussion of the final derivatives is set forth in Note 11 and Note 21 to the consolidated financial statements.
28
Table of Contents
Deposits
The following table is a summary of the Company’s deposits at the dates shown:
| (In thousands) | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Non-interest bearing: | ||||||||||
| Non-interest bearing | $ | 118,541 | $ | 140,384 | $ | 99,344 | ||||
| Prepaid DDA | 151,095 | 86,329 | 59,332 | |||||||
| Total non-interest bearing | 269,636 | 226,713 | 158,676 | |||||||
| Interest bearing: | ||||||||||
| Negotiable order of withdrawal accounts | 34,440 | 34,741 | 30,529 | |||||||
| Savings | 71,002 | 109,744 | 98,635 | |||||||
| Money market | 164,827 | 111,957 | 131,378 | |||||||
| Money market - prepaid deposits | 46,173 | 52,561 | 15,011 | |||||||
| Certificates of deposit, less than $250,000 | 165,793 | 142,246 | 160,968 | |||||||
| Certificates of deposit, $250,000 or greater | 59,877 | 53,584 | 49,172 | |||||||
| Brokered deposits | 48,698 | 17,016 | 41,287 | |||||||
| Total Interest bearing | 590,810 | 521,849 | 526,980 | |||||||
| Total Deposits | $ | 860,446 | $ | 748,562 | $ | 685,656 |
The Bank has substantially improved its deposit and funding mix over the past year, while reducing its aggregate cost of funds. As of December 31, 2022, total deposits increased $111.9 million, primarily due to growth in prepaid DDA and Money market deposits of $58.4 million and a $61.5 million increase in brokered deposits and certificates of deposits.
Borrowings
As of December 31, 2022 and 2021, total borrowings were $115.2 million and $120.7 million, respectively. Borrowings consist of Federal Home Loan Bank (“FHLB”) advances, senior notes, junior subordinated debentures, and a note payable to the seller from whom the Fairfield branch building was purchased in 2015.
Shareholders’ Equity
Equity decreased $7.8 million from $67.3 million at December 31, 2021 to $59.6 million at December 31, 2022. The decrease was primarily due to $14.0 million unrealized loss in investment portfolio for the year ended December 31, 2022, which was partially offset by $6.2 million of net income for the year ended December 31, 2022.
29
Table of Contents
The following table presents average balance sheets, interest income, interest expense and the corresponding yields earned, and rates paid for each of the years in the three-year period ended December 31, 2022.
| (In thousands) | Year Ended December 31, | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
| Average Balance | Interest | Yield | Average Balance | Interest | Yield | Average Balance | Interest | Yield | ||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||
| Interest Earning Assets: | ||||||||||||||||||||||||||||||||
| Loans | $ | 831,634 | $ | 40,823 | 4.91 | % | $ | 705,353 | $ | 30,115 | 4.27 | % | $ | 791,626 | $ | 35,835 | 4.51 | % | ||||||||||||||
| Investments | 96,770 | 2,691 | 2.78 | % | 102,466 | 2,147 | 2.10 | % | 59,668 | 1,859 | 3.12 | % | ||||||||||||||||||||
| Cash equivalents and other | 32,229 | 498 | 1.55 | % | 57,753 | 89 | 0.15 | % | 49,071 | 209 | 0.42 | % | ||||||||||||||||||||
| Total interest earning assets | 960,633 | 44,012 | 4.58 | % | 865,572 | 32,351 | 3.74 | % | 900,365 | 37,903 | 4.20 | % | ||||||||||||||||||||
| Cash and due from banks | 8,091 | 4,016 | 2,357 | |||||||||||||||||||||||||||||
| Allowance for loan losses | (9,762) | (10,384) | (10,896) | |||||||||||||||||||||||||||||
| OREO | — | 893 | 2,259 | |||||||||||||||||||||||||||||
| Other assets | 66,440 | 61,182 | 62,086 | |||||||||||||||||||||||||||||
| Total Assets | $ | 1,025,402 | $ | 921,279 | $ | 956,171 | ||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||||||||||
| Deposits | $ | 572,295 | $ | 5,300 | 0.93 | % | $ | 525,537 | $ | 2,243 | 0.43 | % | $ | 641,981 | $ | 9,154 | 1.42 | % | ||||||||||||||
| Borrowings | 105,333 | 3,475 | 3.30 | % | 94,511 | 2,986 | 3.16 | % | 92,469 | 2,671 | 2.88 | % | ||||||||||||||||||||
| Senior notes | 12,002 | 866 | 7.22 | % | 11,963 | 913 | 7.63 | % | 11,888 | 915 | 7.70 | % | ||||||||||||||||||||
| Subordinated debt | 17,947 | 1,066 | 5.94 | % | 17,910 | 933 | 5.21 | % | 17,872 | 991 | 5.53 | % | ||||||||||||||||||||
| Note Payable and other | 678 | 46 | 6.78 | % | 881 | 15 | 1.70 | % | 1,086 | 19 | 1.74 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 708,255 | 10,753 | 1.52 | % | 650,802 | 7,090 | 1.09 | % | 765,296 | 13,750 | 1.79 | % | ||||||||||||||||||||
| Demand deposits | 244,128 | 196,287 | 116,519 | |||||||||||||||||||||||||||||
| Other liabilities | 10,610 | 8,485 | 8,760 | |||||||||||||||||||||||||||||
| Total Liabilities | 962,993 | 855,574 | 890,575 | |||||||||||||||||||||||||||||
| Shareholders' equity | 62,409 | 65,705 | 65,596 | |||||||||||||||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 1,025,402 | $ | 921,279 | $ | 956,171 | ||||||||||||||||||||||||||
| Net interest income | $ | 33,259 | $ | 25,261 | $ | 24,153 | ||||||||||||||||||||||||||
| Interest margin | 3.46 | % | 2.92 | % | 2.68 | % | ||||||||||||||||||||||||||
| Interest spread | 3.06 | % | 2.65 | % | 2.41 | % |
30
Table of Contents
The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2022 to 2021 and December 31, 2021 to 2020.
| Year ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 compared to 2021 | 2021 compared to 2020 | |||||||||||||||||||||
| (In thousands) | Increase/(Decrease) | Increase/(Decrease) | ||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||
| Interest Earning Assets: | ||||||||||||||||||||||
| Loans | $ | 5,063 | $ | 5,645 | $ | 10,708 | $ | (3,816) | $ | (1,904) | $ | (5,720) | ||||||||||
| Investments | (115) | 659 | 544 | 1,252 | (964) | 288 | ||||||||||||||||
| Cash equivalents and other | (42) | 451 | 409 | 36 | (156) | (120) | ||||||||||||||||
| Total interest earning assets | 4,906 | 6,755 | 11,661 | (2,528) | (3,024) | (5,552) | ||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||
| Deposit | 463 | 2,594 | 3,057 | (2,762) | (4,149) | (6,911) | ||||||||||||||||
| Borrowings | 342 | 147 | 489 | 58 | 257 | 315 | ||||||||||||||||
| Senior notes | 3 | (50) | (47) | (2) | — | (2) | ||||||||||||||||
| Subordinated debt | 2 | 131 | 133 | — | (58) | (58) | ||||||||||||||||
| Note payable and other | 31 | — | 31 | (4) | — | (4) | ||||||||||||||||
| Total interest bearing liabilities | 841 | 2,822 | 3,663 | (2,710) | (3,950) | (6,660) | ||||||||||||||||
| Net interest income | $ | 4,065 | $ | 3,933 | $ | 7,998 | $ | 182 | $ | 926 | $ | 1,108 |
31
Table of Contents
RESULTS OF OPERATIONS
A discussion regarding the financial condition and results of operations for fiscal 2022 compared to fiscal 2021 is presented below. Discussions of fiscal 2021 items and year-to-year comparisons between fiscal 2021 and fiscal 2020 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, as filed with the SEC on March 24, 2022.
Comparison of Results of Operations for the years 2022 and 2021
For the year ended December 31, 2022, the Company recorded net income of $6.2 million ($1.56 basic and diluted earnings per share) compared to net income of $5.1 million ($1.29 basic and diluted loss per share) for the year ended December 31, 2021.
Pre-tax income was $7.8 million for the year ended December 31, 2022, compared to pre-tax income of $5.0 million for the year ended December 31, 2021. Significant variances are summarized below and discussed in detail subsequently:
•Interest and dividend income increased $11.7 million;
•Interest expense increased $3.7 million;
•Net interest income increased $8.0 million;
•Provision for loan losses increased $2.4 million;
•Non-interest income decreased $818,000; and
•Non-interest expense increased $2.1 million.
Net interest income
Net interest income is the difference between interest income on interest earning assets and interest expense on interest-bearing liabilities. Net interest income depends on the relative amounts of interest earning assets and interest-bearing liabilities and the interest rates earned or paid on them, respectively.
For the year ended December 31, 2022, interest income increased to $44.0 million, as compared to $32.4 million for the year ended December 31, 2021, which was primarily attributable to an increase of $126.3 million in average loan balances, along with an increase in rates earned on loans reflecting the increase in interest rates during 2022.
For the year ended December 31, 2022, total interest expense increased to $10.8 million, as compared to $7.1 million for the year ended December 31, 2021, primarily due to an increase in average deposits balance of $46.8 million. The increase in deposit interest expense reflects higher deposit balances and higher market interest rates.
Net interest income for the years ended December 31, 2022 and 2021 was $33.3 million and $25.3 million, respectively. The Bank’s net interest margin showed improvement, and increased to 3.5% for the year ended December 31, 2022, compared with 2.9% for the year ended December 31, 2021. The higher net interest margin was due to effective monitoring of the Bank’s interest sensitivity position during the rising interest rate environment, higher loan balances and the increase in deposit balances resulting from the addition of $58.4 million of low-cost prepaid deposits in 2022.
Provision (Credit) for loan losses
For the year ended December 31, 2022, the Bank recorded a provision for loan losses of $1.9 million reflecting the increased loan balance and higher charge-offs associated with a purchased consumer loan portfolio. For the year ended December 31, 2021, a credit for loan losses of $500,000 was recorded as a result of improvements in the economy and in classified loan balances.
Non-interest income
For the year ended December 31, 2022, non-interest income decreased to $3.6 million, as compared to $4.4 million in 2021. The decrease was primarily attributable to lower net realized gains on sale of SBA loans as premiums available in the SBA secondary market declined during the year.
32
Table of Contents
Non-interest expense
For the year ended December 31, 2022, non-interest expense increased to $27.2 million, as compared to $25.2 million for 2021. The increase was primarily attributable to an Employee Retention Credits of $2.9 million recognized in 2021, which was partially offset by a non-recurring project expenses of $1.9 million in connection with the proposed merger transaction with American Challenger in 2021.
Termination of Pending acquisition
On November 14, 2021, the Company and American Challenger entered into a merger agreement, which was subsequently amended on January 28, 2022 and February 28, 2022. On July 18, 2022, the merger agreement was terminated by the parties due to mutual determination that not all closing conditions of the merger agreement could be satisfied. In connection with the proposed merger, the Company has previously recognized expenses of $1.9 million for the full year ended December 31, 2021 and $112,000 for the year ended December 31, 2022.
Other financial measures and ratios:
| As of and for the year ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||
| Return on average assets | 0.60 | % | 0.55 | % | (0.40) | % | ||
| Return on average equity | 9.87 | % | 7.75 | % | (5.82) | % | ||
| Average equity to average assets | 6.09 | % | 7.13 | % | 6.86 | % |
We derived the selected balance sheet measures as of December 31, 2022, 2021 and 2020 and the selected statement of income measures for the years ended December 31, 2022, 2021 and 2020 from our audited consolidated financial statements included elsewhere in this annual report. Average balances have been computed using daily averages.
LIQUIDITY AND CAPITAL RESOURCES
As of December 31, 2022, the Company’s balance sheet liquidity was $97.4 million, which was 9.3% of total assets of $1.0 billion. At December 31, 2021, the balance sheet liquidity was $108.4 million, which was 11.4% of total assets of $948.5 million. Liquidity including readily available off-balance sheet funding sources was 18.0% at December 31, 2022 compared to 21.7% at December 31, 2021.
The following categories of assets are considered balance sheet liquidity: cash and due from banks, federal funds sold (if any), short-term investments (if any), unpledged available-for-sale securities, and loans held for sale. In addition, off-balance sheet funding sources include collateral based borrowing available from the FHLB, correspondent bank borrowing lines, and advised borrowing lines through an interbank borrowing network.
Liquidity is a measure of the Company’s ability to generate adequate cash to meet its financial obligations. The principal cash requirements of a financial institution are to cover downward fluctuations in deposit accounts. Management believes the Company’s liquid assets provide sufficient coverage to satisfy loan demand, cover potential fluctuations in deposit accounts, and to meet other anticipated operational cash requirements for next 12 months and beyond.
The Company is a member of the Federal Home Loan Bank of Boston ("FHLB-B"). At December 31, 2022, the outstanding advances from the FHLB-B aggregated $85.0 million. The additional borrowing capacity available from FHLB-B was $69.2 million, which is comprised of $67.2 million of advances and a $2.0 million overnight line of credit. Additionally, the Bank retains a collateralized borrowing line with the Federal Reserve Bank which totaled $20.4 million at December 31, 2022 and correspondent bank borrowing lines totaling $24.5 million at December 31, 2022.
33
Table of Contents
As of December 31, 2022, the maturities of Patriot’s contractual obligations are as follows:
| (In thousands) | Contractual Obligations Due | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligation Category | Less than One Year | One to Three Years | Three to Five Years | Over Five Years | Total | ||||||||||||||
| Certificates of deposit | $ | 169,088 | $ | 43,876 | $ | 12,706 | $ | — | $ | 225,670 | |||||||||
| Brokered deposits | 43,589 | 5,109 | — | — | 48,698 | ||||||||||||||
| Federal Home Loan Bank borrowings | 55,000 | 30,000 | — | — | 85,000 | ||||||||||||||
| Senior notes | — | — | 12,000 | — | 12,000 | ||||||||||||||
| Subordinated debt | — | — | — | 10,000 | 10,000 | ||||||||||||||
| Junior subordinated debt | — | — | — | 8,248 | 8,248 | ||||||||||||||
| Note payable | 210 | 375 | — | — | 585 | ||||||||||||||
| Operating lease obligations | 583 | 775 | 551 | 830 | 2,739 | ||||||||||||||
| Total contractual obligations | $ | 268,470 | $ | 80,135 | $ | 25,257 | $ | 19,078 | $ | 392,940 |
Management manages its capital resources by seeking to maintain a capital structure that will ensure an adequate level of capital to support anticipated asset growth and absorb potential losses while effectively leveraging capital to enhance profitability and return to shareholders. Due to prior year losses, dividends have not been paid to shareholders over the most recent three-year period but may resume in future periods.
The primary source of liquidity at the Company as a stand-alone parent company is return of capital from the Bank. These capital returns are subject to OCC approval and are needed periodically to provide funds needed to service debt payments at the Company. Return of Capital payments from the Bank to the Company totaled $900,000 for the year ended December 31, 2022, $500,000 for the year ended December 31, 2021, and $2.0 million for the year ended December 31, 2020.
OFF-BALANCE SHEET ARRANGEMENTS
The Bank’s off-balance sheet commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Since these commitments could expire without being drawn upon or are contingent upon the customer adhering to the terms of the agreements, the total commitment amounts do not necessarily represent future cash requirements. As of December 31, 2022 and 2021, the Bank’s off-balance sheet commitments were $154.3 million and $127.0 million, respectively.
REGULATORY CAPITAL REQUIREMENTS
In September 2019, the community bank leverage ratio (CBLR) framework was jointly issued by the FDIC, OCC and FRB. The final rule gives qualifying community banks the option to use a simplified measure of capital adequacy instead of risk-based capital, beginning with their March 31, 2020 Call Report. Under the final rule a community bank may qualify for the CBLR framework if it has a Tier 1 leverage ratio of greater than 9%, less than $10 billion in total consolidated assets, and limited amounts of off-balance sheet exposures and trading assets and liabilities. In September 2021, the Bank adopted the CBLR framework. The Bank’s Tier 1 leverage ratio as of December 31, 2022 and 2021 was 9.3% and 9.9%, respectively, which is above the well-capitalized required level of 9.0%.
Management continuously assesses the adequacy of the Bank’s capital with the goal to maintain a “well capitalized” classification.
34
Table of Contents
FY 2021 10-K MD&A
SEC filing source: 0001437749-22-007098.
ITEM 7. Management’s Discussion and Analysis - Financial Condition & Results of Operations
General
Management's Discussion and Analysis of Financial Condition and Results of Operations is intended to assist in understanding the consolidated financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the consolidated financial statements and accompanying notes thereto included in Item 8 of this Annual Report on Form 10-K.
Critical Accounting Policies
The accounting and reporting policies of Patriot conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) and to general practices within the financial services industry. A summary of Patriot’s significant accounting policies is included in the Notes to consolidated financial statements that are referenced in Item 8. Financial Statements and Supplementary Data. Although all of Patriot’s policies are integral to understanding its consolidated financial statements, certain accounting policies involve management to exercise judgment, develop assumptions, and make estimates that may have a material impact on the financial information presented in the consolidated financial statements or Notes thereto. The assumptions and estimates are based on historical experience and other factors representing the best available information to management as of the date of the consolidated financial statements, up to and including the date of issuance or availability for issuance. As the basis for the assumptions and estimates incorporated in the consolidated financial statements may change, as new information comes to light, the consolidated financial statements could reflect different assumptions and estimates.
Due to the judgments, assumptions, and estimates inherent in the following policies, management considers such accounting policies critical to an understanding of the Consolidated Financial Statements and Management's Discussion and Analysis of Financial Condition and Results of Operations.
Allowance for Loan and Lease Losses (ALLL)
The Company maintains an ALLL at a level management believes is sufficient to absorb estimated credit losses incurred as of the report date. Management’s determination of the adequacy of the ALLL is based on periodic evaluations of the loan portfolio and other relevant factors. However, this evaluation is inherently subjective as it requires significant estimates by management. As applicable, consideration is given to a variety of factors in establishing these estimates including historical losses, peer and industry data, current economic conditions, the size and composition of the loan portfolio, delinquency statistics, criticized and classified assets and impaired loans, results of internal loan reviews, borrowers’ perceived financial and management strengths, the adequacy of underlying collateral, the dependence on collateral, and the strength of the present value of future cash flows and other relevant factors. These factors may be susceptible to significant change.
To the extent actual outcomes differ from management’s estimates, additional provisions for loan losses may be required, which may adversely affect the Company’s results of operations in the future. Subsequent to acquisition of purchased-credit-impaired loans, estimates of cash flows expected to be collected are updated each reporting period based on updated assumptions regarding default rates, loss severities, and other factors that are reflective of current market conditions. Subsequent decreases in expected cash flows will generally result in a provision for loan losses; subsequent increases in expected cash flows may result in a reversal of the provision for loan losses to the extent of prior charges.
19
Unrealized Gains and Losses on Securities Available-for-sale
The Company receives estimated fair values of debt securities from independent valuation services and brokers. In developing these fair values, the valuation services and brokers use estimates of cash flows based on historical performance of similar instruments in similar rate environments. Available-for-sale debt securities consist primarily of U.S. Government agency debt and mortgage-backed securities issued by the U.S. government, corporate bonds, subordinated notes and SBA loan pools. The Company uses various indicators in determining whether a security is other-than-temporarily impaired including, for debt securities, when it is probable that the contractual interest and principal will not be collected, or for equity securities, whether the market value is below its cost for an extended period of time with low expectation of recovery. The debt securities are monitored for changes in credit ratings because adverse changes in credit ratings could indicate a change in the estimated cash flows of the underlying collateral or issuer. The Company also considers the volatility of a security’s price in comparison to the market as a whole and any recoveries or declines in fair value subsequent to the balance sheet date. If management determines that the impairment is other-than-temporary, the entire amount of the impairment, as of the balance sheet date, is recognized in earnings, even if the decision to sell the security has not been made.
The fair value of the security becomes the new amortized cost basis of the investment and is not adjusted for subsequent recoveries in fair value. Available-for-sale debt securities were not considered to be other-than-temporarily impaired as of December 31, 2021, 2020, or 2019 because the unrealized losses were related to changes in interest rates and did not affect the expected cash flows to be received, or indicate a loss of value on the underlying collateral, or a loss of financial stability on the part of the issuer. Management concluded that the declines in fair value of the investment portfolio as of the reporting dates is temporary and that values would recover by way of increases in market price or positive changes in market interest rates.
Deferred Income Taxes
The Company uses the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on temporary differences between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect on deferred tax assets and liabilities of a change in tax laws is recognized in the consolidated statements of operations in the period that includes the enactment date.
Valuation allowances are established when necessary to reduce deferred tax assets to the amounts that are more likely than not expected to be realized based on the weighting of positive and negative evidence. Future realization of deferred tax assets ultimately depends on the existence of sufficient taxable income of the appropriate character (for example, ordinary income or capital gain) within the carryback or carryforward periods available under the applicable tax law. The Company regularly reviews the deferred tax assets for recoverability based on historical taxable income, projected future taxable income, the expected timing of the reversals of existing temporary differences and tax planning strategies. The Company’s judgments regarding future profitability may change due to many factors, including future market conditions and the ability to successfully execute its business plans. Should there be a change in the ability to recover deferred tax assets, the tax provision would increase or decrease in the period in which the assessment is changed.
Goodwill and Other Intangible Assets
Goodwill represents the excess of cost over the identifiable net assets of businesses acquired. Goodwill is recognized as an asset and is to be reviewed for impairment annually and between annual tests when events and circumstances indicate that impairment may have occurred. Impairment is a condition that exists when the carrying amount of goodwill exceeds its implied fair value.
Intangible assets, other than goodwill and indefinite-lived intangible assets, are amortized to expense over their estimated useful lives in a manner consistent with that in which the related benefits are expected to be realized, and are periodically reviewed by management to assess recoverability. Impairment losses on other intangibles are recognized as a charge to expense if carrying amounts exceed fair values.
20
Servicing Assets
A servicing asset related to SBA loans is initially recorded when these loans are sold and the servicing rights are retained. The servicing asset is recorded on the balance sheet and included in other assets. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. Impairment is evaluated based on stratifying the underlying financial assets by date of origination and term. Any impairment, if temporary, would be reported as a valuation allowance.
Derivatives Instruments and Hedging Activities
The Company enters into interest rate swap agreements as part of the Company’s interest rate risk management strategy. The Company has derivatives not designated as hedges. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain loan customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. The swaps are reported at fair value in other assets or other liabilities. The interest rate swaps qualify as derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other noninterest income.
The Company also had derivatives designated as cash flow hedges. Cash flow hedges are used to hedge exposures, or to modify interest rate characteristics, for certain balance sheet accounts under its interest rate risk management strategy. Changes in the fair value of these cash flow hedges are initially recorded in accumulated other comprehensive income and subsequently reclassified into earnings when the forecasted transaction affects earnings. If a hedge relationship were no longer highly effective, hedge accounting would be discontinued.
Further discussion of the derivatives is set forth in Note 1, Note 11, and Note 21 to the consolidated financial statements.
FINANCIAL CONDITION
Assets
The Company’s total assets increased $67.8 million, or 7.7%, from $880.7 million at December 31, 2020 to $948.5 million at December 31, 2021, primarily due to an increase in available-for-sale securities of $45.1 million. Net loans increased from $719.6 million as of December 31, 2020, to $729.6 million at December 31, 2021. Total deposits increased from $685.7 million at December 31, 2020, to $748.6 million at December 31, 2021.
Cash and cash equivalents
Cash and cash equivalents increased $12.4 million or 35.8%, from $34.6 million at December 31, 2020 to $47.0 million as of December 31, 2021. The increase as of December 31, 2021 was primarily attributable to increase in deposits. The Company’s liquidity position is strong with liquid assets rising to 11.4% of total assets as of December 31, 2021.
Investment securities
The following table is a summary of the Company’s available-for-sale securities portfolio and other investments at the dates shown:
| (In thousands) | December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| U. S. Government agency and mortgage-backed securities | $ | 66,629 | $ | 16,833 | $ | 16,685 | |||||
| Corporate bonds | 16,921 | 17,290 | 17,313 | ||||||||
| Subordinated notes | 4,626 | 9,005 | 9,204 | ||||||||
| SBA loan pools | 5,603 | 5,567 | 5,115 | ||||||||
| Municipal bonds | 562 | 567 | - | ||||||||
| Total available-for-sale securities, at fair value | 94,341 | 49,262 | 48,317 | ||||||||
| Other investments, at cost | 4,450 | 4,450 | 4,450 | ||||||||
| $ | 98,791 | $ | 53,712 | $ | 52,767 |
21
Total investments increased $45.1 million or 83.9%, from $53.7 million at December 31, 2020 to $98.8 million at December 31, 2021. This increase was primarily attributable to the purchases of $112.0 million U.S. Government agency debt and mortgage-backed securities, $18.2 million corporate bonds, and $5.9 million SBA loan pools, which was offset by $58.8 million sales of available-for-sales securities, $18.9 million maturity, and $11.7 million in repayments of principal on available-for-sale securities. During the year ended December 31, 2021, the Bank recognized net gain on sale of securities of $76,000. There were no sales of available-for-sales securities during the year ended December 31, 2020 and 2019.
Loans held for investment
The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for each of the years shown:
| December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||||||||||||||||||||||
| Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||||||||
| Loan portfolio segment: | ||||||||||||||||||||||||||||||||||||||||
| Commercial Real Estate | $ | 365,247 | 49.38 | % | $ | 282,378 | 38.68 | % | $ | 314,414 | 38.71 | % | $ | 274,938 | 35.23 | % | $ | 299,925 | 41.68 | % | ||||||||||||||||||||
| Residential Real Estate | 158,591 | 21.45 | % | 153,851 | 21.07 | % | 175,489 | 21.61 | % | 157,300 | 20.16 | % | 146,377 | 20.34 | % | |||||||||||||||||||||||||
| Commercial and Industrial | 122,810 | 16.61 | % | 144,297 | 19.76 | % | 173,875 | 21.41 | % | 191,852 | 24.58 | % | 131,161 | 18.23 | % | |||||||||||||||||||||||||
| Consumer and Other | 59,364 | 8.03 | % | 67,635 | 9.26 | % | 85,934 | 10.58 | % | 94,569 | 12.12 | % | 87,707 | 12.19 | % | |||||||||||||||||||||||||
| Construction | 21,781 | 2.95 | % | 66,984 | 9.17 | % | 48,388 | 5.96 | % | 46,040 | 5.90 | % | 47,619 | 6.62 | % | |||||||||||||||||||||||||
| Construction to permanent - CRE | 11,695 | 1.58 | % | 15,035 | 2.06 | % | 14,064 | 1.73 | % | 15,677 | 2.01 | % | 6,858 | 0.94 | % | |||||||||||||||||||||||||
| Loans receivable, gross | 739,488 | 100.00 | % | 730,180 | 100.00 | % | 812,164 | 100.00 | % | 780,376 | 100.00 | % | 719,647 | 100.00 | % | |||||||||||||||||||||||||
| Allowance for loan losses | (9,905 | ) | (10,584 | ) | (10,115 | ) | (7,609 | ) | (6,297 | ) | ||||||||||||||||||||||||||||||
| Loans receivable, net | $ | 729,583 | $ | 719,596 | $ | 802,049 | $ | 772,767 | $ | 713,350 |
The gross loans receivable increased $9.3 million or 1.3%, from $730.2 million at December 31, 2020 to $739.5 million at December 31, 2021. The increase in loans was primarily attributable to $89.3 million in purchases of loans receivable which was partially offset by a net decrease in internal loan originations of $77.7 million for the year ended December 31, 2021.
Patriot originates SBA 7(a) loans, on which the SBA has historically provided guarantees of 75% of the principal balance. However, during the COVID-19 pandemic in 2021, the SBA temporarily increased the guarantees to 90% and reverted to 75% on October 1, 2021. The guaranteed portion of the Company’s SBA loans is generally sold in the secondary market with the unguaranteed portion held in the portfolio as a loan held for investment.
SBA loans held for investment were included in the commercial real estate loans and commercial and industrial loan classifications above. As of December 31, 2021 and 2020, SBA loans included in the commercial real estate loans were $9.7 million and $5.7 million, respectively. SBA loans included in the commercial and industrial loan were $17.4 million and $15.9 million as of December 31, 2021 and 2020, respectively.
At December 31, 2021, the net loan to deposit ratio was 97% and the net loan to total assets ratio was 77%. At December 31, 2020, these ratios were 105% and 82%, respectively.
22
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents loans receivable, gross by portfolio segment, by contractual maturity as of December 31, 2021:
| Contractual Maturity of Loan Balance | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | One year or less | One through Five Years | After Five Years | Total | |||||||||||
| Loan portfolio segment: | |||||||||||||||
| Commercial Real Estate | $ | 13,342 | $ | 169,238 | $ | 182,667 | $ | 365,247 | |||||||
| Residential Real Estate | - | 10,012 | 148,579 | 158,591 | |||||||||||
| Commercial and Industrial | 308 | 76,151 | 46,351 | 122,810 | |||||||||||
| Consumer and Other | - | 19,891 | 39,473 | 59,364 | |||||||||||
| Construction | - | 21,781 | - | 21,781 | |||||||||||
| Construction to permanent - CRE | - | - | 11,695 | 11,695 | |||||||||||
| Total | $ | 13,650 | $ | 297,073 | $ | 428,765 | $ | 739,488 | |||||||
| Fixed rate loans | $ | 8,884 | $ | 88,575 | $ | 152,851 | $ | 250,310 | |||||||
| Variable rate loans | 4,766 | 208,498 | 275,914 | 489,178 | |||||||||||
| Total | $ | 13,650 | $ | 297,073 | $ | 428,765 | $ | 739,488 |
All variable rate loans account for 66.2% of the total loan portfolio. Approximately 29.6% of the variable rate loan portfolio reprices with changes in interest rates within three months of the rate change. The balance of the loan portfolio has an initial rate for a fixed period, for example 1, 3 or 5 years and then reprice annually after the initial fixed period. These repricing characteristics are reflected in the Bank’s aggregate analysis of net interest sensitivity included in Item 7A. of this report.
As a community bank, the Bank is invested in a local economy, which may be subject to the vagaries of general economic conditions. As of December 31, 2021, the investments in Commercial Real Estate and Commercial and Industrial were approximately 66.0% of total loans receivable. These loans generally are collateralized by the underlying real estate and supported by personal guarantees of the borrowers.
Allowance for loan and lease losses
The allowance for loan and lease losses decreased $679,000 from $10.6 million at December 31, 2020 to $9.9 million at December 31, 2021. The decrease was primarily attributable to a credit to provision for loan losses of $500,000 due to improvements in the economy and improvement in classified loans in 2021.
Based upon the overall assessment and evaluation of the loan portfolio at December 31, 2021, management believes the allowance for loan and lease losses of $9.9 million, which represents 1.34% of gross loans outstanding, was adequate under prevailing economic conditions to absorb existing losses in the loan portfolio.
23
The following table provides detail of activity in the allowance for loan and lease losses:
| Year ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||
| Balance at beginning of the period | $ | 10,584 | $ | 10,115 | $ | 7,609 | $ | 6,297 | $ | 4,675 | ||||||||||
| Charge-offs: | ||||||||||||||||||||
| Commercial Real Estate | (51 | ) | (1,032 | ) | - | - | - | |||||||||||||
| Residential Real Estate | (3 | ) | (24 | ) | (118 | ) | (2 | ) | - | |||||||||||
| Commercial and Industrial | (212 | ) | (677 | ) | (2,418 | ) | - | (265 | ) | |||||||||||
| Consumer and Other | (23 | ) | (45 | ) | (123 | ) | (33 | ) | (39 | ) | ||||||||||
| Construction | (69 | ) | - | - | - | - | ||||||||||||||
| Total charge-offs | (358 | ) | (1,778 | ) | (2,659 | ) | (35 | ) | (304 | ) | ||||||||||
| Recoveries: | ||||||||||||||||||||
| Commercial Real Estate | - | - | 2 | 7 | 10 | |||||||||||||||
| Residential Real Estate | 3 | 1 | 10 | 2 | - | |||||||||||||||
| Commercial and Industrial | 65 | 70 | 172 | 34 | 2,769 | |||||||||||||||
| Consumer and Other | 111 | 6 | 10 | 1 | 4 | |||||||||||||||
| Total recoveries | 179 | 77 | 194 | 44 | 2,783 | |||||||||||||||
| Net (charge-offs) recoveries | (179 | ) | (1,701 | ) | (2,465 | ) | 9 | 2,479 | ||||||||||||
| (Credit) provision for loan losses | (500 | ) | 2,170 | 4,971 | 1,303 | (857 | ) | |||||||||||||
| Balance at end of the period | $ | 9,905 | $ | 10,584 | $ | 10,115 | $ | 7,609 | $ | 6,297 | ||||||||||
| Ratios: | ||||||||||||||||||||
| Net (charge-offs) recoveries to average loans | (0.025 | )% | (0.215 | )% | (0.305 | )% | 0.001 | % | 0.374 | % | ||||||||||
| Allowance for loan losses to total loans | 1.34 | % | 1.45 | % | 1.25 | % | 0.98 | % | 0.88 | % |
The following table provides an allocation of allowance for loan and lease losses by portfolio segment and the percentage of the loans to total loans:
| December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||||||||||||||||||||||
| Allowance for loan losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | Allowance for loan losses | Percent of loans in each category to total loans | |||||||||||||||||||||||||||||||
| Commercial Real Estate | $ | 5,063 | 49.38 | % | $ | 4,485 | 38.68 | % | $ | 3,789 | 38.71 | % | $ | 1,866 | 35.23 | % | $ | 2,212 | 41.68 | % | ||||||||||||||||||||
| Residential Real Estate | 1,700 | 21.45 | % | 1,379 | 21.07 | % | 1,038 | 21.61 | % | 1,059 | 20.16 | % | 959 | 20.34 | % | |||||||||||||||||||||||||
| Commercial and Industrial | 2,532 | 16.61 | % | 3,284 | 19.76 | % | 4,340 | 21.41 | % | 3,558 | 24.58 | % | 2,023 | 18.23 | % | |||||||||||||||||||||||||
| Consumer and Other | 253 | 8.03 | % | 295 | 9.26 | % | 341 | 10.58 | % | 641 | 12.12 | % | 568 | 12.19 | % | |||||||||||||||||||||||||
| Construction | 78 | 2.95 | % | 739 | 9.17 | % | 477 | 5.96 | % | 350 | 5.90 | % | 481 | 6.62 | % | |||||||||||||||||||||||||
| Construction to permanent - CRE | 41 | 1.58 | % | 162 | 2.06 | % | 130 | 1.73 | % | 108 | 2.01 | % | 54 | 0.94 | % | |||||||||||||||||||||||||
| Unallocated | 238 | N/A | 240 | N/A | - | N/A | 27 | N/A | - | N/A | ||||||||||||||||||||||||||||||
| Total Allowance for loan losses | $ | 9,905 | 100.00 | % | $ | 10,584 | 100.00 | % | $ | 10,115 | 100.00 | % | $ | 7,609 | 100.00 | % | $ | 6,297 | 100.00 | % |
24
Nonperforming Assets
The following table presents non-accrual and accruing loans which were past due by over 90 days for the dates indicated:
| (In thousands) | December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||
| Non-accruing loans: | ||||||||||||||||||||
| Commercial Real Estate | $ | 15,704 | $ | 14,534 | $ | 11,961 | $ | 3,525 | $ | - | ||||||||||
| Residential Real Estate | 3,148 | 3,854 | 3,228 | 2,006 | 3,028 | |||||||||||||||
| Commercial and Industrial | 4,101 | 700 | 2,094 | 4,681 | 748 | |||||||||||||||
| Consumer and Other | 142 | 917 | 766 | 174 | 2 | |||||||||||||||
| Construction | - | - | - | 8,800 | - | |||||||||||||||
| Total non-accruing loans | 23,095 | 20,005 | 18,049 | 19,186 | 3,778 | |||||||||||||||
| Loans past due over 90 days and still accruing | 2 | 16 | 19 | 1,316 | 1,356 | |||||||||||||||
| Other real estate owned | - | 1,906 | 2,400 | 2,945 | - | |||||||||||||||
| Total nonperforming assets | $ | 23,097 | $ | 21,927 | $ | 20,468 | $ | 23,447 | $ | 5,134 | ||||||||||
| Nonperforming assets to total assets | 2.44 | % | 2.49 | % | 2.09 | % | 2.46 | % | 0.60 | % | ||||||||||
| Nonperforming loans to total loans, net | 3.17 | % | 2.78 | % | 2.25 | % | 2.65 | % | 0.72 | % |
Non-accrual loans increased $3.1 million, from $20.0 million at December 31, 2020 to $23.1 million at December 31, 2021. The $23.1 million of non-accrual loans at December 31, 2021 was comprised of 30 borrowers. Three TDR loans totaling $9.7 million were included in the non-accrual loans. For collateral dependent loans, the Bank has obtained appraisal reports from independent licensed appraisal firms and discounted those values based on the Bank’s experience selling OREO properties and for estimated selling costs to determine estimated impairment. For cash flow dependent loans, the Bank determined the reserve based on the present value of expected future cash flows discounted at the loan's effective interest rate. The Bank evaluated the impaired loans individually and established a specific reserve of $2.3 million as of December 31, 2021.
As of December 31, 2020, the $20.0 million of non-accrual loans was comprised of 21 borrowers, for which a specific reserve of $1.4 million had been established. Six TDR loans of total $11.5 million were included in the non-accrual loans as of December 31, 2020.
Loans held for sale
Loans held for sale are made up of SBA loans which totaled $3.1 million and $1.2 million at December 31, 2021 and 2020, respectively.
Loans made by the Bank under the SBA 7(a) program generally are made to small businesses to provide working capital or to provide funding for the purchase of businesses, real estate, or equipment. SBA loans are made based primarily on the historical and projected cash flow of the business and secondarily on the underlying collateral provided.
Under the SBA 7(a) program the loans generally carry an SBA guaranty for 75% of the loan. The Bank can sell the guaranteed portion in the secondary market and retain and hold for investment the related unguaranteed portion of these loans, as well as the servicing on such loans, for which it is paid a fee. SBA loans held for investment are included in the commercial real estate loans and commercial and industrial loan classifications. As a result of the COVID-19 pandemic, in 2021, the SBA increased the guaranteed percentage to 90% during one of the rounds of stimulus. As of October 1, 2021, he guaranteed percentage reverted back to 75% of the loan.
Patriot sells the guaranteed portion of SBA loans for liquidity purposes and to generate non-interest income. Loans held for sale represent the guaranteed portion of SBA loans and are reflected at the lower of aggregate cost or market value. Loans held for sale at December 31, 2021, consisted of $2.6 million SBA commercial and industrial loans and $562,000 SBA commercial real estate, respectively. SBA loans held for sale at December 31, 2020, consisted entirely of $1.2 million SBA commercial and industrial loans. The Company sold $14.3 million SBA loans during the year ended December 31, 2021, compared to $6.6 million for the year ended December 31, 2020.
25
During 2021, no loans held for investment were transferred to loans held for sale. In September 2020, one commercial and industrial loan of $5.0 million was reclassed from loans held for investment to loans held for sale. The loan was sold in October 2020 which resulted in proceeds of $5.0 million.
Premises and equipment
As of December 31, 2021 and 2020, Patriot recorded premises and equipment, net of $31.5 million and $33.4 million, respectively. The decrease was primarily due to a sale of the Bank owned building in New Haven, Connecticut. The Bank recognized proceeds from the sale of $1.5 million in December 2021. Other decreases in premises and equipment were normal depreciation of the active premises and equipment during the year ended December 31, 2021.
Management continuously reviews its branch locations and corporate offices evaluating operating efficiencies and market share as well as effective customer service and delivery.
Other Real Estate Owned (“OREO”)
As of December 31, 2020, Patriot recorded OREO of $1.9 million on the consolidated balance sheet. In 2021, Patriot sold the OREO of $1.9 million and recognized a gain of $2,000. In 2020, Patriot sold one OREO of $425,000 and recognized a loss of $69,000. Patriot did not have any OREO as of December 31, 2021.
Goodwill
The Company completed its acquisition of Prime Bank in May 2018, and recorded $1.1 million of goodwill after adjustments as of May 10, 2019. In December 2020, a purchase price adjustment of $556,000 was recognized to project expenses on the consolidated statements of operations. The charge represented an adjustment to the earlier estimate of the final purchase price upon preliminary settlement of the litigation related to a dispute over the final purchase price in 2020. No further adjustment to goodwill was made as of December 31, 2021. The Company performed its annual review of goodwill as of December 31, 2021 and determined that there was no impairment of goodwill.
Core deposit intangible (“CDI”)
Core deposit intangible (“CDI”) was recorded as part of the Prime Bank business combination in May 2018. The CDI is amortized over a 10-year period using the straight-line method. In 2020, an impairment charge of $206,000 was recorded for the year ended December 31, 2020, due to the decline in interest rates in 2020. The Company performed a review of the CDI as of October 31, 2021 and determined that there was no impairment of the CDI as of December 31, 2021. The decrease in CDI of $47,000 from $343,000 at December 31, 2020 to $296,000 at December 31, 2021, was solely due to the amortization of the CDI for the year ended December 31, 2021.
Deferred Taxes
As of December 31, 2021, Patriot had available approximately $17.2 million of Federal net operating loss carryforwards (“NOL”) that are offset by $15.5 million in Internal Revenue Code §382 limitations. Of the NOL of $17.2 million, approximately $15.8 million will expire between 2030 and 2033 and $1.4 million does not expire. For the year ended December 31, 2021 and 2020, the Bank did not record any uncertain tax position (“UTP”) related to the utilization of certain federal net operating losses
Additionally, Patriot has approximately $53.5 million of NOLs available for Connecticut tax purposes at December 31, 2021, which may be used to offset up to 50% of taxable income in any year. The NOLs expire between 2030 and 2040.
As of December 31, 2021, Patriot had a $12.1 million deferred tax asset, comprised of multiple temporary differences, in addition to the previously aforementioned NOLs. The assessment of the potential realizability of the deferred tax assets is based on observation of the condition and future of the Bank, including:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Cumulative pre-tax profit over the last four years; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Forecasted taxable income for 2022 and future periods; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Historical average pre-tax income over the last four years adjusted for a fraud loss and other non-recurring expenses relating to merger and acquisition activity, Employee Retention Credits recognized in 2021, and a reduced cost of funds now reflected in its most recent results; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Improvements in operations and cost management; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net operating loss carry-forwards that do not begin to expire until 2030. |
26
As of December 31, 2021, after weighing both positive and negative evidence, Patriot fully reversed the valuation allowance of $1.9 million recorded in 2020. Patriot will continue to evaluate its ability to realize its net deferred tax assets. If future evidence suggests that it is more likely than not that a portion of the deferred tax assets will not be realized, a valuation allowance will be established.
On March 27, 2020, the CARES Act was signed into law. The CARES Act includes provisions relating to refundable payroll tax credits, deferment of the employer portion of certain payroll taxes, net operating loss carryback periods, and modifications to the net interest deduction limitations. While the Company continues to evaluate the impact of the CARES Act, it does not currently believe it will have a material impact on the Company’s income taxes or related disclosures.
Derivatives
Patriot had entered into four interest rate swaps (“swaps”) in 2018 and 2019. Two swaps are with a loan customer to provide a facility to mitigate the fluctuations in the variable rate on the respective loan. The other two swaps are with an outside third party. The customer interest rate swaps are matched in offsetting terms to the third-party interest rate swaps. The swaps are reported at fair value in other assets or other liabilities on the consolidated balance sheets. Patriot’s swaps are derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other noninterest income. The Company recognized $30,000 gain on the swaps for the year ended December 31, 2019. No gain on the swaps was recognized for the year ended December 31, 2021 and 2020.
In April 2021, Patriot entered into a receive fixed/pay variable interest rate swap, intended to reduce the Company’s exposure to interest rate movements. This contractual agreement was designated as a cash flow hedge. Under the term of the swap contract, the Company hedged the cashflows associated with a pool of 1-month LIBOR floating rate loans by converting a $50 million portion of that pool of loans into fixed rates with the swap. The Bank received fixed and paid float swap for a 7-year rolling period beginning April 29, 2021.
In August 2021, the cash flow hedge interest rate swap contract was terminated. During the year ended December 31, 2021, the Company recognized $149,000 of accumulated other comprehensive income that was reclassified into interest income. The interest swap interest income is included in interest and fees on loans on the consolidated statements of operations. A gain of $512,000 was recognized from the termination of the interest rate swap cash flow hedge for the year ended December 31, 2021, which is included in other income on the consolidated statements of operations.
Further discussion of the final derivatives is set forth in Note 11 and Note 21 to the consolidated financial statements.
27
Deposits
The following table is a summary of the Company’s deposits at the dates shown:
| (In thousands) | December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Non-interest bearing: | |||||||||||
| Non-interest bearing | $ | 140,384 | $ | 99,344 | $ | 88,135 | |||||
| Prepaid DDA | 86,329 | 59,332 | - | ||||||||
| Total non-interest bearing | 226,713 | 158,676 | 88,135 | ||||||||
| Interest bearing: | |||||||||||
| Negotiable order of withdrawal accounts | 34,741 | 30,529 | 26,864 | ||||||||
| Savings | 109,744 | 98,635 | 64,020 | ||||||||
| Money market | 111,957 | 131,378 | 99,115 | ||||||||
| Money market - prepaid deposits | 52,561 | 15,011 | - | ||||||||
| Certificates of deposit, less than $250,000 | 142,246 | 160,968 | 193,942 | ||||||||
| Certificates of deposit, $250,000 or greater | 53,584 | 49,172 | 67,550 | ||||||||
| Brokered deposits | 17,016 | 41,287 | 229,909 | ||||||||
| Total Interest bearing | 521,849 | 526,980 | 681,400 | ||||||||
| Total Deposits | $ | 748,562 | $ | 685,656 | $ | 769,535 |
The Bank has substantially improved its deposit and funding mix over the past year, while reducing its aggregate cost of funds. As of December 31, 2021, total deposits increased $62.9 million, primarily due to growth in prepaid deposits of $64.5 million, which was partially offset by decline of $38.6 million in brokered deposits and certificates of deposits. Excluding brokered deposits, total deposits increased 13.5% during 2021.
Borrowings
As of December 31, 2021 and 2020, total borrowings were $120.7 million and $120.8 million, respectively. Borrowings consist of Federal Home Loan Bank (“FHLB”) advances, senior notes, junior subordinated debentures, and a note payable to the seller from whom the Fairfield branch building was purchased in 2015.
Shareholders’ Equity
Equity increased $4.1 million from $63.2 million at December 31, 2020 to $67.3 million at December 31, 2021. The increase was primarily due to $5.1 million of net income for the year ended December 31, 2021 and $150,000 of equity compensation, which was partially offset by $1.1 million unrealized loss in investment portfolio for the year ended December 31, 2021.
28
Average Balances
The following table presents average balance sheets, interest income, interest expense and the corresponding yields earned, and rates paid for each of the years in the three-year period ended December 31, 2021.
| (In thousands) | Year ended December 31, | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||
| Average Balance | Interest | Yield | Average Balance | Interest | Yield | Average Balance | Interest | Yield | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Interest Earning Assets: | ||||||||||||||||||||||||||||||||||||
| Loans | $ | 705,353 | $ | 30,115 | 4.27 | % | $ | 791,626 | $ | 35,835 | 4.51 | % | $ | 807,162 | $ | 40,568 | 5.03 | % | ||||||||||||||||||
| Investments | 102,466 | 2,147 | 2.10 | % | 59,668 | 1,859 | 3.12 | % | 56,897 | 2,120 | 3.73 | % | ||||||||||||||||||||||||
| Cash equivalents and other | 57,753 | 89 | 0.15 | % | 49,071 | 209 | 0.42 | % | 45,276 | 956 | 2.11 | % | ||||||||||||||||||||||||
| Total interest earning assets | 865,572 | 32,351 | 3.74 | % | 900,365 | 37,903 | 4.20 | % | 909,335 | 43,644 | 4.80 | % | ||||||||||||||||||||||||
| Cash and due from banks | 4,016 | 2,357 | 5,024 | |||||||||||||||||||||||||||||||||
| Allowance for loan losses | (10,384 | ) | (10,896 | ) | (8,087 | ) | ||||||||||||||||||||||||||||||
| OREO | 893 | 2,259 | 2,551 | |||||||||||||||||||||||||||||||||
| Other assets | 61,182 | 62,086 | 59,318 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 921,279 | $ | 956,171 | $ | 968,141 | ||||||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 525,537 | $ | 2,243 | 0.43 | % | $ | 641,981 | $ | 9,154 | 1.42 | % | $ | 682,826 | $ | 13,985 | 2.05 | % | ||||||||||||||||||
| Borrowings | 94,511 | 2,986 | 3.16 | % | 92,469 | 2,671 | 2.88 | % | 94,084 | 2,175 | 2.31 | % | ||||||||||||||||||||||||
| Senior notes | 11,963 | 913 | 7.63 | % | 11,888 | 915 | 7.70 | % | 11,814 | 915 | 7.75 | % | ||||||||||||||||||||||||
| Subordinated debt | 17,910 | 933 | 5.21 | % | 17,872 | 991 | 5.53 | % | 17,834 | 1,118 | 6.27 | % | ||||||||||||||||||||||||
| Note Payable and other | 881 | 15 | 1.70 | % | 1,086 | 19 | 1.74 | % | 1,364 | 25 | 1.83 | % | ||||||||||||||||||||||||
| Total interest bearing liabilities | 650,802 | 7,090 | 1.09 | % | 765,296 | 13,750 | 1.79 | % | 807,922 | 18,218 | 2.25 | % | ||||||||||||||||||||||||
| Demand deposits | 196,287 | 116,519 | 81,754 | |||||||||||||||||||||||||||||||||
| Other liabilities | 8,485 | 8,760 | 8,965 | |||||||||||||||||||||||||||||||||
| Total Liabilities | 855,574 | 890,575 | 898,641 | |||||||||||||||||||||||||||||||||
| Shareholders' equity | 65,705 | 65,596 | 69,500 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 921,279 | $ | 956,171 | $ | 968,141 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 25,261 | $ | 24,153 | $ | 25,426 | ||||||||||||||||||||||||||||||
| Interest margin | 2.92 | % | 2.68 | % | 2.80 | % | ||||||||||||||||||||||||||||||
| Interest spread | 2.65 | % | 2.41 | % | 2.55 | % |
29
The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2021 to 2020 and December 31, 2020 to 2019.
| Year ended December 31, | Year ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 compared to 2020 | 2020 compared to 2019 | |||||||||||||||||||||||
| (In thousands) | Increase/(Decrease) | Increase/(Decrease) | ||||||||||||||||||||||
| Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||
| Interest Earning Assets: | ||||||||||||||||||||||||
| Loans | $ | (3,816 | ) | $ | (1,904 | ) | $ | (5,720 | ) | $ | (744 | ) | $ | (3,989 | ) | $ | (4,733 | ) | ||||||
| Investments | 1,252 | (964 | ) | 288 | 97 | (358 | ) | (261 | ) | |||||||||||||||
| Cash equivalents and other | 36 | (156 | ) | (120 | ) | 82 | (829 | ) | (747 | ) | ||||||||||||||
| Total interest earning assets | (2,528 | ) | (3,024 | ) | (5,552 | ) | (565 | ) | (5,176 | ) | (5,741 | ) | ||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||
| Deposit | (2,762 | ) | (4,149 | ) | (6,911 | ) | (1,366 | ) | (3,465 | ) | (4,831 | ) | ||||||||||||
| Borrowings | 58 | 257 | 315 | (35 | ) | 531 | 496 | |||||||||||||||||
| Senior notes | (2 | ) | - | (2 | ) | - | - | - | ||||||||||||||||
| Subordinated debt | - | (58 | ) | (58 | ) | - | (127 | ) | (127 | ) | ||||||||||||||
| Note payable and other | (4 | ) | - | (4 | ) | (6 | ) | - | (6 | ) | ||||||||||||||
| Total interest bearing liabilities | (2,710 | ) | (3,950 | ) | (6,660 | ) | (1,407 | ) | (3,061 | ) | (4,468 | ) | ||||||||||||
| Net interest income | $ | 182 | $ | 926 | $ | 1,108 | $ | 842 | $ | (2,115 | ) | $ | (1,273 | ) |
RESULTS OF OPERATIONS
A discussion regarding the financial condition and results of operations for fiscal 2021 compared to fiscal 2020 is presented below. Discussions of fiscal 2020 items and year-to-year comparisons between fiscal 2020 and fiscal 2019 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, as filed with the SEC on March 30, 2021.
Comparison of Results of Operations for the years 2021 and 2020
For the year ended December 31, 2021, the Company recorded net income of $5.1 million ($1.29 basic and diluted earnings per share) compared to net loss of $3.8 million ($0.97 basic and diluted loss per share) for the year ended December 31, 2020.
Pre-tax income was $5.0 million for the year ended December 31, 2021, compared to pre-tax loss of $4.2 million for the year ended December 31, 2020. Significant variances are summarized below and discussed in detail subsequently:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Interest and dividend income decreased $5.5 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Interest expense decreased $6.7 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Net interest income increased $1.1 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Provision for loan losses decreased $2.7 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Non-interest income increased $2.4 million; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Non-interest expense decreased $2.9 million. |
30
Net interest income
Net interest income is the difference between interest income on interest earning assets and interest expense on interest-bearing liabilities. Net interest income depends on the relative amounts of interest earning assets and interest-bearing liabilities and the interest rates earned or paid on them, respectively.
For the year ended December 31, 2021, interest income decreased to $32.4 million, as compared to $37.9 million for the year ended December 31, 2020, which was primarily attributable to a decrease of $86.3 million in average loan balances, along with a decline in rates earned on loans reflecting the decline in interest rates during 2021.
For the year ended December 31, 2021, total interest expense decreased to $7.1 million, as compared to $13.8 million for the year ended December 31, 2020, primarily due to a decrease in average deposits balance of $116.4 million. The decline in deposit interest expense reflects a change in the composition of deposits as higher cost brokered deposits were allowed to mature without replacement to match the overall decline in average earning assets. In addition, retail deposit rates declined as market rates declined nationally as well as in Patriot’s local retail deposit market.
Net interest income for the years ended December 31, 2021 and 2020 was $25.3 million and $24.2 million, respectively. The Bank’s net interest margin showed improvement, which increased to 2.9% for the year ended December 31, 2021, compared with 2.7% for the year ended December 31, 2020.
(Credit) Provision for loan losses
For the year ended December 31, 2021, the Bank recorded a credit for loan losses of $500,000 as a result of the improvements in the economy and in classified loans in 2021. For the year ended December 31, 2020, a provision for loan losses of $2.2 million was recorded. The provision for loan losses in 2020 was primarily due to a $900,000 loan charge-off on a single borrower and additional reserves attributable to the COVID-19 pandemic.
Non-interest income
For the year ended December 31, 2021, non-interest income increased to $4.4 million, as compared to $2.0 million in 2020. The increase was primarily attributable to net realized gains on sale of SBA loans totaled $1.8 million.
Non-interest expense
For the year ended December 31, 2021, non-interest expense decreased to $25.2 million, as compared to $28.1 million for 2020. The decrease in non-interest expenses was primarily driven by the Employee Retention Credits of $2.9 million recognized during 2021. In the fourth quarter of 2021, the Company recorded material, non-recurring project expenses of $1.9 million in connection with the proposed merger transaction with American Challenger.
Pending acquisition
On November 14, 2021, the Company and American Challenger entered into a merger agreement, which was subsequently amended on January 28, 2022 and February 28, 2022, under which American Challenger will merge with and into PNBK. Following the Merger, Patriot Bank will adopt a consolidated business plan and will operate as one company with two divisions. The Patriot Division will continue to operate under the existing business model. The American Challenger Division will execute the high-growth component of the business plan. In connection with the Merger, the Company incurred $1.9 million of project expenses for the year ended December 31, 2021.
The pending acquisition is subject to several material conditions including obtaining regulatory and shareholder approval.
Other financial measures and ratios:
| As of and for the year ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Return on average assets | 0.55 | % | (0.40 | )% | (0.29 | )% | ||||||
| Return on average equity | 7.75 | % | (5.82 | )% | (4.05 | )% | ||||||
| Average equity to average assets | 7.13 | % | 6.86 | % | 7.18 | % |
We derived the selected balance sheet measures as of December 31, 2021, 2020 and 2019 and the selected statement of income measures for the years ended December 31, 2021, 2020 and 2019 from our audited consolidated financial statements included elsewhere in this annual report. Average balances have been computed using daily averages.
31
Selected Quarterly Financial Data:
The following tables present the summarized quarterly results of operations (unaudited) to the Consolidated Financial Statements for the calendar years 2021 and 2020:
| (In thousands, except per share amounts) | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||||
| 2021: | |||||||||||||||||
| Interest and dividend income | $ | 8,111 | $ | 7,767 | $ | 7,960 | $ | 8,513 | |||||||||
| Interest expense | 1,985 | 1,829 | 1,670 | 1,606 | |||||||||||||
| Net interest income | 6,126 | 5,938 | 6,290 | 6,907 | |||||||||||||
| Provision for loan losses | - | - | (300 | ) | (200 | ) | |||||||||||
| Non-interest income | 442 | 753 | 923 | 2,305 | (1) | ||||||||||||
| Non-interest expense | 5,395 | 5,286 | 5,711 | 8,779 | (2) | ||||||||||||
| Income before income taxes | 1,173 | 1,405 | 1,802 | 633 | |||||||||||||
| Provision (benefit) for income taxes | 319 | 383 | 479 | (1,262 | ) | (3) | |||||||||||
| Net income | $ | 854 | $ | 1,022 | $ | 1,323 | $ | 1,895 | (4) | ||||||||
| Earnings per share | |||||||||||||||||
| Basic | $ | 0.22 | $ | 0.26 | $ | 0.34 | $ | 0.48 | (5) | ||||||||
| Diluted | $ | 0.22 | $ | 0.26 | $ | 0.34 | $ | 0.48 | (5) | ||||||||
| Weighted average shares outstanding - Basic | 3,943,580 | 3,946,544 | 3,947,284 | 3,948,069 | |||||||||||||
| Weighted average shares outstanding - Diluted | 3,945,120 | 3,957,895 | 3,948,425 | 3,952,251 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (1) | During the fourth quarter of 2021, the increase in non-interest income was primarily attributable to gains from sales of SBA loans totaled $1.5 million. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (2) | During the fourth quarter of 2021, Patriot announced a merger transaction with American Challenger. As a result of the proposed merger transaction, material, non-recurring acquisition-related expenses of $1.9 million were incurred for the quarter ended December 31, 2021. The increase in project expenses had the effect of reducing pre-tax income for the fourth quarter of 2021 from $2.5 million to $633,000. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (3) | In the fourth quarter of 2021, the benefit for income taxes includes a full reversal of valuation allowance for deferred tax assets of $1.9 million recorded in 2020, which reduced the provision for income tax of $1.9 million. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (4) | Due to significant changes above, the net income was increased from $1.8 million to $1.9 million for the fourth quarter of 2021. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (5) | The sum of Earnings (loss) per share - Basic and Diluted of each of the quarters in the year ended December 31, 2021 does not agree to the amount of Basic and Diluted earnings per share presented on the Consolidated Statement of Operations for the year ended December 31, 2021, due to the impact of rounding to the nearest cent on the amount of Earnings per share - Basic and Diluted for the three months ended December 31, 2021 (i.e., the "Fourth Quarter"). |
32
| (In thousands, except per share amounts) | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||||
| 2020: | |||||||||||||||||
| Interest and Dividend Income | $ | 10,722 | $ | 9,603 | $ | 9,031 | $ | 8,547 | |||||||||
| Interest expense | 4,399 | 3,916 | 3,125 | 2,310 | |||||||||||||
| Net Interest Income | 6,323 | 5,687 | 5,906 | 6,237 | |||||||||||||
| Provision for loan losses | 804 | 910 | 85 | 371 | |||||||||||||
| Non-interest income | 421 | 389 | 704 | 465 | |||||||||||||
| Non-interest expense | 7,371 | 6,890 | 6,618 | 7,239 | |||||||||||||
| Income before income taxes | (1,431 | ) | (1,724 | ) | (93 | ) | (908 | ) | |||||||||
| (Benefit) provision for income taxes | (359 | ) | (446 | ) | (6 | ) | 474 | ||||||||||
| Net loss | $ | (1,072 | ) | $ | (1,278 | ) | $ | (87 | ) | $ | (1,382 | ) | |||||
| Earnings per share | |||||||||||||||||
| Basic | $ | (0.27 | ) | $ | (0.32 | ) | $ | (0.02 | ) | $ | (0.35 | ) | (6) | ||||
| Diluted (7) | $ | (0.27 | ) | $ | (0.32 | ) | $ | (0.02 | ) | $ | (0.35 | ) | (6) | ||||
| Weighted average shares outstanding - Basic | 3,931,388 | 3,935,109 | 3,935,898 | 3,937,112 | |||||||||||||
| Weighted average shares outstanding - Diluted | 3,931,388 | 3,935,109 | 3,935,898 | 3,937,112 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (6) | The sum of Earnings (loss) per share - Basic and Diluted of each of the quarters in the year ended December 31, 2020 does not agree to the amount of Basic and Diluted earnings per share presented on the Consolidated Statement of Operations for the year ended December 31, 2020, due to the impact of rounding to the nearest cent on the amount of Earnings per share - Basic and Diluted for the three months ended December 31, 2020 (i.e., the "Fourth Quarter"). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (7) | The weighted average diluted shares outstanding did not include 10,112, 15,587, 13,093, and 5,721 anti-dilutive restricted common shares as of March 31, 2020, June 30, 2020, September 30, 2020 and December 31, 2020, respectively. |
33
LIQUIDITY AND CAPITAL RESOURCES
As of December 31, 2021, the Company’s balance sheet liquidity was $108.4 million, which was 11.4% to total assets of $948.5 million. At December 31, 2020, the balance sheet liquidity was $79.5 million, which was 9.0% to total assets of $880.7 million. Liquidity including readily available off-balance sheet funding sources was 21.7% at December 31, 2021 compared to 21.7% at December 31, 2020.
The following categories of assets are considered balance sheet liquidity: cash and due from banks, federal funds sold (if any), short-term investments (if any), unpledged available-for-sale securities, and loans held for sale. In addition, off-balance sheet funding sources include collateral based borrowing available from the FHLB, and correspondent bank borrowing lines.
Liquidity is a measure of the Company’s ability to generate adequate cash to meet its financial obligations. The principal cash requirements of a financial institution are to cover downward fluctuations in deposit accounts. Management believes the Company’s liquid assets provide sufficient coverage to satisfy loan demand, cover potential fluctuations in deposit accounts, and to meet other anticipated operational cash requirements for next 12 months and beyond.
The Company is a member of the Federal Home Loan Bank of Boston ("FHLB-B"). At December 31, 2021, the outstanding advances from the FHLB-B aggregated $90.0 million. The additional borrowing capacity available from FHLB-B is $75.6 million, which is comprised of $73.6 million of advances and a $2.0 million overnight line of credit. Additionally, the Bank retains a collateralized borrowing line with the Federal Reserve Bank which totaled $25.1 million at December 31, 2021.
As of December 31, 2021, the maturities of Patriot’s contractual obligations are as follows:
| (In thousands) | Contractual Obligations Due | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligation Category | Less than One Year | One to Three Years | Three to Five Years | Over Five Years | Total | ||||||||||||||
| Certificates of deposit | $ | 133,021 | $ | 52,405 | $ | 10,404 | $ | - | $ | 195,830 | |||||||||
| Brokered deposits | 15,023 | 1,744 | 249 | - | 17,016 | ||||||||||||||
| Federal Home Loan Bank borrowings | - | 90,000 | - | - | 90,000 | ||||||||||||||
| Senior notes | 12,000 | - | - | - | 12,000 | ||||||||||||||
| Subordinated debt | - | - | - | 10,000 | 10,000 | ||||||||||||||
| Junior subordinated debt | - | - | - | 8,248 | 8,248 | ||||||||||||||
| Note payable | 206 | 585 | - | - | 791 | ||||||||||||||
| Operating lease obligations | 541 | 987 | 628 | 1,082 | 3,238 | ||||||||||||||
| Total contractual obligations | $ | 160,791 | $ | 145,721 | $ | 11,281 | $ | 19,330 | $ | 337,123 |
Management manages its capital resources by seeking to maintain a capital structure that will ensure an adequate level of capital to support anticipated asset growth and absorb potential losses while effectively leveraging capital to enhance profitability and return to shareholders. Due to prior year losses, dividends have not been paid to shareholders over the most recent three year period, but may resume in future periods with a return to consistent profitability.
The primary source of liquidity at the Company is returns of capital from the Bank. These capital returns are subject to OCC approval and are needed periodically to provide funds needed to service debt payments at the Company. Return of Capital payments from the Bank to the Company totaled $500,000 for the year ended December 31, 2021, $2.0 million for the year ended December 31, 2020, and none for the year ended December 31, 2019.
34
OFF-BALANCE SHEET ARRANGEMENTS
The Bank’s off-balance sheet commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the borrower. Since these commitments could expire without being drawn upon or are contingent upon the customer adhering to the terms of the agreements, the total commitment amounts do not necessarily represent future cash requirements. As of December 31, 2021 and 2020, the Bank’s off-balance sheet commitments were $127.0 million and $122.4 million, respectively.
REGULATORY CAPITAL REQUIREMENTS
In September 2019, the community bank leverage ratio (CBLR) framework was jointly issued by the FDIC, OCC and FRB. The final rule gives qualifying community banks the option to use a simplified measure of capital adequacy instead of risk-based capital, beginning with their March 31, 2020 Call Report. Under the final rule a community bank may qualify for the CBLR framework if it has a Tier 1 leverage ratio of greater than 9%, less than $10 billion in total consolidated assets, and limited amounts of off-balance sheet exposures and trading assets and liabilities. In September 2021, the Bank adopted the CBLR framework. The Bank’s Tier 1 leverage ratio as of December 31, 2021 and 2020 was 9.9% and 9.8%, respectively, which is above the well-capitalized required level of 9.0%.
Management continuously assesses the adequacy of the Bank’s capital with the goal to maintain a “well capitalized” classification.
35