AGÕæÈ˹ٷ½

STOCK TITAN

OP Bancorp Reports Net Income for Second Quarter 2025 of $6.3 Million and Diluted Earnings Per Share of $0.42

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

Second Quarter 2025 Highlights compared with First Quarter 2025:

  • Financial Results:
    • Net income of $6.3 million, compared to $5.6 million
    • Diluted earnings per share (“EPSâ€�) of $0.42, compared to $0.37
    • Net interest income of $19.7 million, compared to $17.4 million
    • Net interest margin of 3.23%, compared to 3.01%
    • Provision for credit losses of $1.2 million, compared to $736 thousand
    • Total assets of $2.56 billion, compared to $2.51 billion
    • Gross loans of $2.07 billion, compared to $2.04 billion
    • Total deposits of $2.25 billion, compared to $2.19 billion
  • Credit Quality:
    • Allowance for credit losses on loans to gross loans of 1.27%, compared to 1.24%
    • Net charge-offs (1) to average gross loans of 0.06%, compared to 0.02%
    • Loans past due 30-89 days to gross loans of 0.47%, compared to 0.32%
    • Nonperforming loans to gross loans of 0.43%, compared to 0.51%
    • Criticized loans (2) to gross loans of 1.15%, compared to 1.13%
  • Capital Levels:
    • Remained well-capitalized with a Common Equity Tier 1 (“CET1â€�) ratio of 11.01%
    • Book value per share increased to $14.36, compared to $14.09
    • Paid quarterly cash dividend of $0.12 per share for the periods

__________________________________________

(1) Annualized.

(2) Includes special mention, substandard, doubtful, and loss categories.

LOS ANGELES--(BUSINESS WIRE)-- OP Bancorp (the “Company�) (NASDAQ: OPBK), the holding company of Open Bank (the “Bank�), today reported its financial results for the second quarter of 2025. The Company reported net income of $6.3 million, or $0.42 diluted EPS, compared with $5.6 million, or $0.37 diluted EPS, for the first quarter of 2025, and $5.4 million, or $0.36 per diluted EPS, for the second quarter of 2024.

Sang K. Oh, President and Chief Executive Officer:

“I am honored to step into the role of Chief Executive Officer. As we look ahead, my priorities will be to strengthen our core banking operations, deepen customer engagement, and uphold the highest standards of trust and compliance. I am committed to delivering long-term value for our shareholders, supporting our customer’s financial goals, empowering our talented teams, and fostering a culture of integrity across the Company,� said Sang K. Oh, President and Chief Executive Officer.

Mr. Oh continued, “This was a solid quarter for OP Bancorp as we continued to execute on our clearly defined path to enhanced profitability. Our results were highlighted by sustained growth in loan and deposit portfolios, an expanded net interest margin, a more favorable deposit mix and an improved efficiency, all while continuing to maintain strong credit quality and capital position. We are also proud to announce the opening of our new full-service branch in Garden Grove, California, further expanding our footprint and enhancing accessibility for our customers in the region,� said Sang K. Oh, President and Chief Executive Officer.

SELECTED FINANCIAL HIGHLIGHTS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands, except per share data)

Ìý

As of and For the Quarter

Ìý

% or Basis Point Change
2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Selected Income Statement Data:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income

Ìý

$

19,721

Ìý

Ìý

$

17,418

Ìý

Ìý

$

16,194

Ìý

Ìý

13

%

Ìý

22

%

Provision for credit losses

Ìý

Ìý

1,206

Ìý

Ìý

Ìý

736

Ìý

Ìý

Ìý

617

Ìý

Ìý

64

Ìý

Ìý

95

Ìý

Noninterest income

Ìý

Ìý

3,968

Ìý

Ìý

Ìý

4,816

Ìý

Ìý

Ìý

4,184

Ìý

Ìý

(18

)

Ìý

(5

)

Noninterest expense

Ìý

Ìý

14,037

Ìý

Ìý

Ìý

13,814

Ìý

Ìý

Ìý

12,189

Ìý

Ìý

2

Ìý

Ìý

15

Ìý

Income tax expense

Ìý

Ìý

2,113

Ìý

Ìý

Ìý

2,124

Ìý

Ìý

Ìý

2,136

Ìý

Ìý

(1

)

Ìý

(1

)

Net income

Ìý

Ìý

6,333

Ìý

Ìý

Ìý

5,560

Ìý

Ìý

Ìý

5,436

Ìý

Ìý

14

Ìý

Ìý

17

Ìý

Diluted EPS

Ìý

Ìý

0.42

Ìý

Ìý

Ìý

0.37

Ìý

Ìý

Ìý

0.36

Ìý

Ìý

14

Ìý

Ìý

17

Ìý

Selected Balance Sheet Data:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross loans

Ìý

$

2,071,580

Ìý

Ìý

$

2,043,885

Ìý

Ìý

$

1,870,106

Ìý

Ìý

1

%

Ìý

11

%

Total deposits

Ìý

Ìý

2,254,728

Ìý

Ìý

Ìý

2,189,871

Ìý

Ìý

Ìý

1,940,821

Ìý

Ìý

3

Ìý

Ìý

16

Ìý

Total assets

Ìý

Ìý

2,563,595

Ìý

Ìý

Ìý

2,512,971

Ìý

Ìý

Ìý

2,290,680

Ìý

Ìý

2

Ìý

Ìý

12

Ìý

Average loans (1)

Ìý

Ìý

2,095,168

Ìý

Ìý

Ìý

2,005,044

Ìý

Ìý

Ìý

1,843,284

Ìý

Ìý

4

Ìý

Ìý

14

Ìý

Average deposits

Ìý

Ìý

2,223,575

Ìý

Ìý

Ìý

2,083,890

Ìý

Ìý

Ìý

1,970,320

Ìý

Ìý

7

Ìý

Ìý

13

Ìý

Credit Quality:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming loans

Ìý

$

8,916

Ìý

Ìý

$

10,412

Ìý

Ìý

$

4,389

Ìý

Ìý

(14

)%

Ìý

103

%

Nonperforming loans to gross loans

Ìý

Ìý

0.43

%

Ìý

Ìý

0.51

%

Ìý

Ìý

0.23

%

Ìý

(8) bps

Ìý

20 bps

Criticized loans (2) to gross loans

Ìý

Ìý

1.15

Ìý

Ìý

Ìý

1.13

Ìý

Ìý

Ìý

0.88

Ìý

Ìý

2 bps

Ìý

27 bps

Net (charge-offs) recoveries (3) to average gross loans

Ìý

Ìý

(0.06

)

Ìý

Ìý

(0.02

)

Ìý

Ìý

0.00

Ìý

Ìý

(4) bps

Ìý

(6) bps

Allowance for credit losses on loans to gross loans

Ìý

Ìý

1.27

Ìý

Ìý

Ìý

1.24

Ìý

Ìý

Ìý

1.22

Ìý

Ìý

3 bps

Ìý

5 bps

Allowance for credit losses on loans to nonperforming loans

Ìý

Ìý

295

Ìý

Ìý

Ìý

244

Ìý

Ìý

Ìý

519

Ìý

Ìý

51

%

Ìý

(224

)%

Financial Ratios:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Return on average assets ("ROA") (3)

Ìý

Ìý

1.00

%

Ìý

Ìý

0.92

%

Ìý

Ìý

0.95

%

Ìý

8 bps

Ìý

5 bps

Return on average equity ("ROE") (3)

Ìý

Ìý

11.97

Ìý

Ìý

Ìý

10.73

Ìý

Ìý

Ìý

11.23

Ìý

Ìý

124 bps

Ìý

74 bps

Net interest margin (3)

Ìý

Ìý

3.23

Ìý

Ìý

Ìý

3.01

Ìý

Ìý

Ìý

2.96

Ìý

Ìý

22 bps

Ìý

27 bps

Efficiency ratio (4)

Ìý

Ìý

59.25

Ìý

Ìý

Ìý

62.13

Ìý

Ìý

Ìý

59.81

Ìý

Ìý

(288) bps

Ìý

(56) bps

CET1 capital

Ìý

Ìý

11.01

Ìý

Ìý

Ìý

10.97

Ìý

Ìý

Ìý

12.01

Ìý

Ìý

4 bps

Ìý

(100) bps

Tier 1 leverage capital

Ìý

Ìý

8.96

Ìý

Ìý

Ìý

9.22

Ìý

Ìý

Ìý

9.28

Ìý

Ìý

(26) bps

Ìý

(32) bps

Book value per common share

Ìý

$

14.36

Ìý

Ìý

$

14.09

Ìý

Ìý

$

13.23

Ìý

Ìý

2

%

Ìý

9

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Ìý

Includes loans held-for-sale.

(2) Ìý

Includes special mention, substandard, doubtful, and loss categories.

(3) Ìý

Annualized.

(4) Ìý

Represents noninterest expense divided by the sum of net interest income and noninterest income.

INCOME STATEMENT HIGHLIGHTSÌý

Net Interest Income and Net Interest Margin

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

For the Three Months Ended

Ìý

% Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Interest Income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest income

Ìý

$

37,665

Ìý

$

34,859

Ìý

$

34,357

Ìý

8

%

Ìý

10

%

Interest expense

Ìý

Ìý

17,944

Ìý

Ìý

17,441

Ìý

Ìý

18,163

Ìý

3

Ìý

Ìý

(1

)

Net interest income

Ìý

$

19,721

Ìý

$

17,418

Ìý

$

16,194

Ìý

13

%

Ìý

22

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

For the Three Months Ended

Ìý

Average Yield/Rate Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

Ìý

Interest Income/Expense

Ìý

Average Yield/Rate(1)

Ìý

Interest Income/Expense

Ìý

Average Yield/Rate(1)

Ìý

Interest Income/Expense

Ìý

Average Yield/Rate(1)

Ìý

1Q2025

Ìý

2Q2024

Interest-earning Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans

Ìý

$

34,263

Ìý

6.56

%

Ìý

$

31,689

Ìý

6.39

%

Ìý

$

30,605

Ìý

6.67

%

Ìý

17 bps

Ìý

(11) bps

Total interest-earning assets

Ìý

Ìý

37,665

Ìý

6.18

Ìý

Ìý

Ìý

34,859

Ìý

6.04

Ìý

Ìý

Ìý

34,357

Ìý

6.29

Ìý

Ìý

14 bps

Ìý

(11) bps

Interest-bearing Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits

Ìý

Ìý

17,475

Ìý

4.18

Ìý

Ìý

Ìý

16,608

Ìý

4.31

Ìý

Ìý

Ìý

17,343

Ìý

4.84

Ìý

Ìý

(13) bps

Ìý

(66) bps

Total interest-bearing liabilities

Ìý

Ìý

17,944

Ìý

4.18

Ìý

Ìý

Ìý

17,441

Ìý

4.31

Ìý

Ìý

Ìý

18,163

Ìý

4.81

Ìý

Ìý

(13) bps

Ìý

(63) bps

Ratios:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income / interest rate spreads

Ìý

Ìý

19,721

Ìý

2.00

Ìý

Ìý

Ìý

17,418

Ìý

1.73

Ìý

Ìý

Ìý

16,194

Ìý

1.48

Ìý

Ìý

27 bps

Ìý

52 bps

Net interest margin

Ìý

Ìý

Ìý

3.23

Ìý

Ìý

Ìý

Ìý

3.01

Ìý

Ìý

Ìý

Ìý

2.96

Ìý

Ìý

22 bps

Ìý

27 bps

Total deposits / cost of deposits

Ìý

Ìý

17,475

Ìý

3.15

Ìý

Ìý

Ìý

16,608

Ìý

3.23

Ìý

Ìý

Ìý

17,343

Ìý

3.54

Ìý

Ìý

(8) bps

Ìý

(39) bps

Total funding liabilities / cost of funds

Ìý

Ìý

17,944

Ìý

3.17

Ìý

Ìý

Ìý

17,441

Ìý

3.27

Ìý

Ìý

Ìý

18,163

Ìý

3.57

Ìý

Ìý

(10) bps

Ìý

(40) bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Ìý

Annualized.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

For the Three Months Ended

Ìý

Average Yield Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

Ìý

Interest Income

Ìý

Average Yield(1)

Ìý

Interest Income

Ìý

Average Yield(1)

Ìý

Interest Income

Ìý

Average Yield(1)

Ìý

1Q2025

Ìý

2Q2024

Loan Yield Component:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Contractual interest rate

Ìý

$

33,405

Ìý

Ìý

6.39

%

Ìý

$

31,240

Ìý

Ìý

6.30

%

Ìý

$

29,719

Ìý

Ìý

6.48

%

Ìý

9 bps

Ìý

(9) bps

Accretion of SBA loan discount(2)

Ìý

Ìý

785

Ìý

Ìý

0.15

Ìý

Ìý

Ìý

683

Ìý

Ìý

0.14

Ìý

Ìý

Ìý

1,087

Ìý

Ìý

0.24

Ìý

Ìý

1 bps

Ìý

(9) bps

Amortization of net deferred fees

Ìý

Ìý

(42

)

Ìý

(0.01

)

Ìý

Ìý

(106

)

Ìý

(0.02

)

Ìý

Ìý

(44

)

Ìý

(0.01

)

Ìý

1 bps

Ìý

0 bps

Amortization of premium

Ìý

Ìý

(392

)

Ìý

(0.07

)

Ìý

Ìý

(490

)

Ìý

(0.10

)

Ìý

Ìý

(396

)

Ìý

(0.09

)

Ìý

3 bps

Ìý

2 bps

Net interest recognized on nonaccrual loans

Ìý

Ìý

(36

)

Ìý

(0.01

)

Ìý

Ìý

43

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

(3

)

Ìý

(0.00

)

Ìý

(2) bps

Ìý

(1) bps

Prepayment penalty income and other fees(3)

Ìý

Ìý

543

Ìý

Ìý

0.11

Ìý

Ìý

Ìý

319

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

242

Ìý

Ìý

0.05

Ìý

Ìý

5 bps

Ìý

6 bps

Yield on loans

Ìý

$

34,263

Ìý

Ìý

6.56

%

Ìý

$

31,689

Ìý

Ìý

6.39

%

Ìý

$

30,605

Ìý

Ìý

6.67

%

Ìý

17 bps

Ìý

(11) bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Annualized.

(2)

Ìý

Includes discount accretion from SBA loan payoffs of $293 thousand, $193 thousand and $564 thousand for the three months ended June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

(3)

Ìý

Includes prepayment penalty income of $148 thousand, $67 thousand and $26 thousand for the three months ended June 30, 2025, March 31, 2025 and June 30, 2024, respectively, from Commercial AGÕæÈ˹ٷ½ Estate (“CREâ€�) loans.

Second Quarter 2025 vs. First Quarter 2025

Net interest income increased $2.3 million, or 13%, primarily due to loan growth, higher loan yields and lower deposit costs, partially offset by deposit growth. Net interest margin increased 22 basis points to 3.23% from 3.01%.

  • Interest income on loans increased $2.6 million, primarily driven by a $90.1 million increase in average loan balances and a 17 basis point improvement in loan yields, reflecting higher new loans rates compared to the prior quarter. The increase in loan yields also benefited from higher prepayment penalties and other related income, and lower amortization of premiums.
  • Interest expense on deposits increased $867 thousand, primarily due to a $114.2 million increase in average interest-bearing deposit balances, partially offset by a 13 basis point decline in interest-bearing deposit costs, reflecting the repricing of time deposits in response to the downward shift in federal funds rate that begun in the latter part of 2024.

Second Quarter 2025 vs. Second Quarter 2024

Net interest income increased $3.5 million, or 22%, primarily due to loan growth. Net interest margin increased 27 basis points to 3.23% from 2.96%.

  • Interest income on loans increased $3.7 million, primarily driven by a $251.9 million increase in average loan balances, partially offset by an 11 basis point decline in loan yields. The decline in loan yields was attributable to new loan originations at lower rates following the recent decrease in the federal funds rate.
  • Interest expense on deposits remained relatively unchanged, as the impact of a $234.9 million increase in average interest-bearing deposit balances was offset by a 66 basis point decline in interest-bearing deposit costs. The decline in deposit costs was primarily due to the repricing of deposit products in response to the recent decrease in federal funds rate.

Provision for Credit Losses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

For the Three Months Ended

Ìý

$ Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Provision for credit losses on loans

Ìý

$

1,255

Ìý

Ìý

$

687

Ìý

$

627

Ìý

Ìý

$

568

Ìý

Ìý

$

628

Ìý

Provision for (reversal of) credit losses on off-balance sheet exposure

Ìý

Ìý

(49

)

Ìý

Ìý

49

Ìý

Ìý

(10

)

Ìý

Ìý

(98

)

Ìý

Ìý

(39

)

Provision for credit losses

Ìý

$

1,206

Ìý

Ìý

$

736

Ìý

$

617

Ìý

Ìý

$

470

Ìý

Ìý

$

589

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Second Quarter 2025 vs. First Quarter 2025

Provision for credit losses on loans increased $568 thousand, primarily due to higher historical loss factors from risk rating downgrades within the CRE portfolio and net charge-offs recognized during the quarter, partially offset by an improved qualitative outlook.

Second Quarter 2025 vs. Second Quarter 2024

Provision for credit losses on loans increased $628 thousand, primarily due to higher historical loss factors from risk rating downgrades and net charge-offs recognized during the quarter, partially offset by an improved qualitative outlook.

Noninterest Income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

For the Three Months Ended

Ìý

% Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Noninterest Income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service charges on deposits

Ìý

$

1,017

Ìý

$

1,000

Ìý

$

793

Ìý

2

%

Ìý

28

%

Loan servicing fees, net of amortization

Ìý

Ìý

900

Ìý

Ìý

1,007

Ìý

Ìý

575

Ìý

(11

)

Ìý

57

Ìý

Gains on sale of loans

Ìý

Ìý

1,441

Ìý

Ìý

2,019

Ìý

Ìý

2,325

Ìý

(29

)

Ìý

(38

)

Other income

Ìý

Ìý

610

Ìý

Ìý

790

Ìý

Ìý

491

Ìý

(23

)

Ìý

24

Ìý

Total noninterest income

Ìý

$

3,968

Ìý

$

4,816

Ìý

$

4,184

Ìý

(18

)%

Ìý

(5

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Second Quarter 2025 vs. First Quarter 2025

Noninterest income decreased $848 thousand, or 18%, primarily due to lower gains on sale of loans, other income and loan servicing fees.

  • Gains on sale of loans declined $578 thousand, primarily due to reduced SBA loan sale activity and lower average premium rates. During the quarter, the Bank sold $25.3 million in SBA loans at an average premium rate of 7.05%, compared to the sale of $31.1 million at an average premium rate of 8.08%.
  • Other income decreased $180 thousand, primarily due to a reduction in credit-related fees collected.
  • Loan servicing fees, net of amortization, decreased $107 thousand, primarily due to increased amortization of servicing assets, driven by elevated payoff activities in servicing portfolio.

Second Quarter 2025 vs. Second Quarter 2024

Noninterest income decreased $216 thousand, or 5%, primarily due to lower gains on sale of loans, partially offset by higher loan servicing fees and service charges on deposits.

  • Gain on sale of loans declined $884 thousand, primarily due to reduced SBA loan sale activity and lower average premium rates. The Bank sold $25.3 million in SBA loans at an average premium rate of 7.05%, compared to the sale of $32.1 million at an average premium rate of 8.58%.
  • Loan servicing fees, net of amortization, increased $325 thousand, primarily due to reduced amortization expense of servicing assets, resulting from decreased loan payoff activities.
  • Service charges on deposits increased $224 thousand, primarily driven by higher deposit analysis fees, reflecting continued growth in the number of business customer accounts.

Noninterest Expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

For the Three Months Ended

Ìý

% Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Noninterest Expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and employee benefits

Ìý

$

9,075

Ìý

$

8,776

Ìý

$

7,568

Ìý

3

%

Ìý

20

%

Occupancy and equipment

Ìý

Ìý

1,584

Ìý

Ìý

1,581

Ìý

Ìý

1,660

Ìý

0

Ìý

Ìý

(5

)

Data processing and communication

Ìý

Ìý

306

Ìý

Ìý

296

Ìý

Ìý

530

Ìý

3

Ìý

Ìý

(42

)

Professional fees

Ìý

Ìý

418

Ìý

Ìý

407

Ìý

Ìý

406

Ìý

3

Ìý

Ìý

3

Ìý

FDIC insurance and regulatory assessments

Ìý

Ìý

506

Ìý

Ìý

487

Ìý

Ìý

378

Ìý

4

Ìý

Ìý

34

Ìý

Promotion and advertising

Ìý

Ìý

232

Ìý

Ìý

156

Ìý

Ìý

151

Ìý

49

Ìý

Ìý

54

Ìý

Directors� fees

Ìý

Ìý

198

Ìý

Ìý

180

Ìý

Ìý

178

Ìý

10

Ìý

Ìý

11

Ìý

Foundation donation and other contributions

Ìý

Ìý

636

Ìý

Ìý

556

Ìý

Ìý

539

Ìý

14

Ìý

Ìý

18

Ìý

Other expenses

Ìý

Ìý

1,082

Ìý

Ìý

1,375

Ìý

Ìý

779

Ìý

(21

)

Ìý

39

Ìý

Total noninterest expense

Ìý

$

14,037

Ìý

$

13,814

Ìý

$

12,189

Ìý

2

%

Ìý

15

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Second Quarter 2025 vs. First Quarter 2025

Noninterest expense increased $223 thousand, or 2%, primarily due to higher salaries and employee benefits, foundation donation and other contributions, and promotion and advertising, partially offset by a reduction in other expenses.

  • Salaries and employee benefits increased $299 thousand, primarily due to higher incentive accruals and merit-based salary adjustments, partially offset by lower vacation and payroll tax accruals. Higher health insurance costs and lower loan origination costs also contributed to the increase in employee benefits.
  • Foundation donation and other contributions increased $80 thousand, primarily due to higher donation accruals for the Open Stewardship Foundation, reflecting increased net income.
  • Promotion and advertising increased $76 thousand, primarily due to a one-time accrual adjustment recorded during the second quarter of 2025.
  • Other expenses decreased $293 thousand, primarily reflecting a return to normal credit-related expense level following an abnormally high amount in the prior quarter.

Second Quarter 2025 vs. Second Quarter 2024

Noninterest expense increased $1.8 million, or 15%, primarily due to higher salaries and employee benefits, and other expenses, as well as increased FDIC insurance and regulatory assessments, partially offset by a reduction in data processing and communication.

  • Salaries and employee benefits increased $1.5 million, primarily due to higher incentive accruals as well as staffing growth and annual merit-based salary adjustments.
  • Other expenses increased $303 thousand, primarily due to higher credit-related and business development expenses.
  • FDIC insurance and regulatory assessments increased $128 thousand, primarily due to higher FDIC assessment charges. The increase was largely driven by growth in the Bank’s total assets, which expanded the assessment base, along with higher assessment rates.
  • Data processing and communication decreased $224 thousand, primarily due to contractual credits received following the conversion to a new core banking system in the fourth quarter of 2024.

Income Tax Expense

Second Quarter 2025 vs. First Quarter 2025

Income tax expense was $2.1 million for both periods. The effective tax rate decreased to 25.02% from 27.64%. The decrease in effective tax rate was primarily attributable to the revaluation of deferred tax assets resulting from recent California state tax legislation. Additional contributing factors included changes in estimates related to the adoption of an enhanced interim state tax apportionment methodology and increased tax losses from a new investment in low-income housing partnerships.

Second Quarter 2025 vs. Second Quarter 2024

Income tax expense was $2.1 million for both periods. The effective tax rate decreased to 25.02% from 28.21%. The decrease in effective tax rate was primarily attributable to the revaluation of deferred tax assets resulting from recent California state tax legislation. Additional contributing factors included changes in estimates related to the adoption of an enhanced interim state tax apportionment methodology and higher discrete benefits associated with stock-based compensation.

BALANCE SHEET HIGHLIGHTS

Loans

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

As of

Ìý

% Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

CRE loans

Ìý

$

1,021,431

Ìý

$

1,023,278

Ìý

$

931,284

Ìý

0

%

Ìý

10

%

SBA loans

Ìý

Ìý

263,424

Ìý

Ìý

258,778

Ìý

Ìý

242,395

Ìý

2

Ìý

Ìý

9

Ìý

C&I loans

Ìý

Ìý

193,359

Ìý

Ìý

202,250

Ìý

Ìý

188,557

Ìý

(4

)

Ìý

3

Ìý

Home mortgage loans

Ìý

Ìý

593,256

Ìý

Ìý

559,543

Ìý

Ìý

506,873

Ìý

6

Ìý

Ìý

17

Ìý

Consumer & other loans

Ìý

Ìý

110

Ìý

Ìý

36

Ìý

Ìý

997

Ìý

206

Ìý

Ìý

(89

)

Gross loans

Ìý

$

2,071,580

Ìý

$

2,043,885

Ìý

$

1,870,106

Ìý

1

%

Ìý

11

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

The following table presents loan originations and the corresponding weighted average contractual rates for the periods indicated:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

For the Three Months Ended

Ìý

% Change in Amounts 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Ìý

Amount

Ìý

Rate

Ìý

Amount

Ìý

Rate

Ìý

Amount

Ìý

Rate

Ìý

Ìý

CRE loans

Ìý

$

39,734

Ìý

7.00

%

Ìý

$

69,889

Ìý

7.03

%

Ìý

$

48,284

Ìý

7.49

%

Ìý

(43

)%

Ìý

(18

)%

SBA loans

Ìý

Ìý

33,811

Ìý

8.64

Ìý

Ìý

Ìý

18,206

Ìý

8.81

Ìý

Ìý

Ìý

13,570

Ìý

9.80

Ìý

Ìý

86

Ìý

Ìý

149

Ìý

C&I loans

Ìý

Ìý

3,136

Ìý

7.72

Ìý

Ìý

Ìý

506

Ìý

8.18

Ìý

Ìý

Ìý

5,961

Ìý

8.05

Ìý

Ìý

520

Ìý

Ìý

(47

)

Home mortgage loans

Ìý

Ìý

54,837

Ìý

6.64

Ìý

Ìý

Ìý

74,004

Ìý

6.42

Ìý

Ìý

Ìý

13,539

Ìý

7.33

Ìý

Ìý

(26

)

Ìý

305

Ìý

Consumer & other loans

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

40

Ìý

6.05

Ìý

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

(100

)

Ìý

�

Ìý

Gross loans (1)

Ìý

$

131,518

Ìý

7.29

%

Ìý

$

162,645

Ìý

6.95

%

Ìý

$

81,354

Ìý

7.89

%

Ìý

(19

)%

Ìý

62

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Excludes changes in line utilization.

The following table summarizes the loan activity for the periods indicated:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

For the Three Months Ended

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Beginning Balance

Ìý

$

2,043,885

Ìý

Ìý

$

1,956,852

Ìý

Ìý

$

1,804,987

Ìý

Originations

Ìý

Ìý

131,518

Ìý

Ìý

Ìý

162,645

Ìý

Ìý

Ìý

81,354

Ìý

Net change in line utilization

Ìý

Ìý

27,287

Ìý

Ìý

Ìý

12,841

Ìý

Ìý

Ìý

57,698

Ìý

Purchases

Ìý

Ìý

1,750

Ìý

Ìý

Ìý

12,028

Ìý

Ìý

Ìý

5,559

Ìý

Sales

Ìý

Ìý

(26,734

)

Ìý

Ìý

(36,086

)

Ìý

Ìý

(32,102

)

Payoffs & paydowns

Ìý

Ìý

(90,923

)

Ìý

Ìý

(65,572

)

Ìý

Ìý

(56,612

)

Decrease (increase) in loans held for sale

Ìý

Ìý

(15,461

)

Ìý

Ìý

26

Ìý

Ìý

Ìý

9,590

Ìý

Other

Ìý

Ìý

258

Ìý

Ìý

Ìý

1,151

Ìý

Ìý

Ìý

(368

)

Total

Ìý

Ìý

27,695

Ìý

Ìý

Ìý

87,033

Ìý

Ìý

Ìý

65,119

Ìý

Ending balance

Ìý

$

2,071,580

Ìý

Ìý

$

2,043,885

Ìý

Ìý

$

1,870,106

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

The following table presents the composition of gross loans by interest rate type accompanied with the weighted average contractual rates as of the periods indicated:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

As of

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

%

Ìý

Rate

Ìý

%

Ìý

Rate

Ìý

%

Ìý

Rate

Fixed rate

Ìý

30.8

%

Ìý

5.54

%

Ìý

32.8

%

Ìý

5.55

%

Ìý

36.2

%

Ìý

5.39

%

Hybrid rate

Ìý

39.9

Ìý

Ìý

5.81

Ìý

Ìý

37.4

Ìý

Ìý

5.71

Ìý

Ìý

33.9

Ìý

Ìý

5.42

Ìý

Variable rate

Ìý

29.3

Ìý

Ìý

8.16

Ìý

Ìý

29.8

Ìý

Ìý

8.20

Ìý

Ìý

29.9

Ìý

Ìý

9.19

Ìý

Gross loans

Ìý

100.0

%

Ìý

6.42

%

Ìý

100.0

%

Ìý

6.40

%

Ìý

100.0

%

Ìý

6.54

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

The following table presents the maturity of gross loans by interest rate type accompanied with the weighted average contractual rates for the periods indicated:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

As of June 30, 2025

Ìý

Within One Year

Ìý

One Year Through Five Years

Ìý

After Five Years

Ìý

Total

Ìý

Amount

Ìý

Rate

Ìý

Amount

Ìý

Rate

Ìý

Amount

Ìý

Rate

Ìý

Amount

Ìý

Rate

Fixed rate

Ìý

$

164,959

Ìý

5.51

%

Ìý

$

276,925

Ìý

5.92

%

Ìý

$

195,603

Ìý

5.04

%

Ìý

$

637,487

Ìý

5.54

%

Hybrid rate

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

212,624

Ìý

4.58

Ìý

Ìý

Ìý

614,965

Ìý

6.23

Ìý

Ìý

Ìý

827,589

Ìý

5.81

Ìý

Variable rate

Ìý

Ìý

83,691

Ìý

7.87

Ìý

Ìý

Ìý

143,054

Ìý

7.80

Ìý

Ìý

Ìý

379,759

Ìý

8.37

Ìý

Ìý

Ìý

606,504

Ìý

8.16

Ìý

Gross loans

Ìý

$

248,650

Ìý

6.30

%

Ìý

$

632,603

Ìý

5.89

%

Ìý

$

1,190,327

Ìý

6.72

%

Ìý

$

2,071,580

Ìý

6.42

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for Credit Losses

The following table summarizes the activity in the allowance for credit losses for the periods presented:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

As of and For the Three Months Ended

Ìý

$ Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Allowance for credit losses on loans, beginning

Ìý

$

25,368

Ìý

Ìý

$

24,796

Ìý

Ìý

$

22,129

Ìý

Ìý

$

572

Ìý

Ìý

$

3,239

Ìý

Provision for credit losses on loans

Ìý

Ìý

1,255

Ìý

Ìý

Ìý

687

Ìý

Ìý

Ìý

627

Ìý

Ìý

Ìý

568

Ìý

Ìý

Ìý

628

Ìý

Gross charge-offs

Ìý

Ìý

(542

)

Ìý

Ìý

(130

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(412

)

Ìý

Ìý

(542

)

Gross recoveries

Ìý

Ìý

205

Ìý

Ìý

Ìý

15

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

190

Ìý

Ìý

Ìý

201

Ìý

Net (charge-offs) recoveries

Ìý

Ìý

(337

)

Ìý

Ìý

(115

)

Ìý

Ìý

4

Ìý

Ìý

Ìý

(222

)

Ìý

Ìý

(341

)

Allowance for credit losses on loans, ending

Ìý

$

26,286

Ìý

Ìý

$

25,368

Ìý

Ìý

$

22,760

Ìý

Ìý

$

918

Ìý

Ìý

$

3,526

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for credit losses on off-balance sheet exposure, beginning

Ìý

$

409

Ìý

Ìý

$

360

Ìý

Ìý

$

468

Ìý

Ìý

$

49

Ìý

Ìý

$

(59

)

Provision for (reversal of) credit losses on off-balance sheet exposure

Ìý

Ìý

(49

)

Ìý

Ìý

49

Ìý

Ìý

Ìý

(10

)

Ìý

Ìý

(98

)

Ìý

Ìý

(39

)

Allowance for credit losses on off-balance sheet exposure, ending

Ìý

$

360

Ìý

Ìý

$

409

Ìý

Ìý

$

458

Ìý

Ìý

$

(49

)

Ìý

$

(98

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Asset Quality

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

As of and For the Three Months Ended

Ìý

% or Basis Point Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Accruing loans 30-89 days past due

Ìý

$

9,804

Ìý

Ìý

$

6,452

Ìý

Ìý

$

6,652

Ìý

Ìý

52

%

Ìý

47

%

As a % of gross loans

Ìý

Ìý

0.47

%

Ìý

Ìý

0.32

%

Ìý

Ìý

0.36

%

Ìý

15 bps

Ìý

11 bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming loans (1)

Ìý

$

8,916

Ìý

Ìý

$

10,412

Ìý

Ìý

$

4,389

Ìý

Ìý

(14

)%

Ìý

103

%

Nonperforming assets (1)

Ìý

Ìý

10,153

Ìý

Ìý

Ìý

11,649

Ìý

Ìý

Ìý

5,626

Ìý

Ìý

(13

)

Ìý

80

Ìý

Nonperforming loans to gross loans

Ìý

Ìý

0.43

%

Ìý

Ìý

0.51

%

Ìý

Ìý

0.23

%

Ìý

(8) bps

Ìý

20 bps

Nonperforming assets to total assets

Ìý

Ìý

0.40

Ìý

Ìý

Ìý

0.46

Ìý

Ìý

Ìý

0.25

Ìý

Ìý

(6) bps

Ìý

15 bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Criticized loans (2)(3)

Ìý

$

23,758

Ìý

Ìý

$

23,055

Ìý

Ìý

$

16,428

Ìý

Ìý

3.0

%

Ìý

44.6

%

Criticized loans to gross loans

Ìý

Ìý

1.15

%

Ìý

Ìý

1.13

%

Ìý

Ìý

0.88

%

Ìý

2 bps

Ìý

27 bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for credit losses ratios:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As a % of gross loans

Ìý

Ìý

1.27

%

Ìý

Ìý

1.24

%

Ìý

Ìý

1.22

%

Ìý

3 bps

Ìý

5 bps

As a % of nonperforming loans

Ìý

Ìý

295

Ìý

Ìý

Ìý

244

Ìý

Ìý

Ìý

519

Ìý

Ìý

51

%

Ìý

(224

)%

As a % of nonperforming assets

Ìý

Ìý

259

Ìý

Ìý

Ìý

218

Ìý

Ìý

Ìý

405

Ìý

Ìý

41

Ìý

Ìý

(146

)

As a % of criticized loans

Ìý

Ìý

111

Ìý

Ìý

Ìý

110

Ìý

Ìý

Ìý

139

Ìý

Ìý

1

Ìý

Ìý

(28

)

Net (charge-offs) recoveries (4) to average gross loans

Ìý

Ìý

(0.06

)

Ìý

Ìý

(0.02

)

Ìý

Ìý

0.00

Ìý

Ìý

(4) bps

Ìý

(6) bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Excludes the guaranteed portion of loans that were in liquidation totaling $13.9 million, $14.3 million and $3.5 million as of June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

(2)

Ìý

Excludes the guaranteed portion of loans that were in liquidation totaling $17.1 million, $17.2 million and $3.5 million as of June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

(3)

Ìý

Consists of special mention, substandard, doubtful and loss categories.

(4)

Ìý

Annualized.

Credit quality remained strong, with nonperforming loans declining to 0.43% of gross loans and annualized net charge-offs at a low 0.06%. The allowance remained adequate at 1.27% of gross loans.

  • Accruing loans 30-89 days past due increased to $9.8 million or 0.47% of gross loans, compared with $6.5 million or 0.32% in the prior quarter.
  • Nonperforming loans decreased $1.5 million, primarily attributable to increased payoffs across various loan categories, partially offset by the addition of a new nonaccrual home mortgage loan.
  • Criticized loans increased $703 thousand, primarily attributable to the downgrade of SBA and home mortgage loans, partially offset by the payoffs of certain home mortgage loans and partial charge-offs.

Deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

As of

Ìý

% Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

Ìý

Amount

Ìý

%

Ìý

Amount

Ìý

%

Ìý

Amount

Ìý

%

Ìý

1Q2025

Ìý

2Q2024

Noninterest-bearing deposits

Ìý

$

565,683

Ìý

25.1

%

Ìý

$

552,797

Ìý

25.2

%

Ìý

$

518,456

Ìý

26.7

%

Ìý

2

%

Ìý

9

%

Money market deposits and others

Ìý

Ìý

431,252

Ìý

19.1

Ìý

Ìý

Ìý

385,080

Ìý

17.6

Ìý

Ìý

Ìý

332,137

Ìý

17.1

Ìý

Ìý

12

Ìý

Ìý

30

Ìý

Time deposits

Ìý

Ìý

1,257,793

Ìý

55.8

Ìý

Ìý

Ìý

1,251,994

Ìý

57.2

Ìý

Ìý

Ìý

1,090,228

Ìý

56.2

Ìý

Ìý

0

Ìý

Ìý

15

Ìý

Total deposits

Ìý

$

2,254,728

Ìý

100.0

%

Ìý

$

2,189,871

Ìý

100.0

%

Ìý

$

1,940,821

Ìý

100.0

%

Ìý

3

%

Ìý

16

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Estimated uninsured deposits

Ìý

$

1,156,311

Ìý

51

%

Ìý

$

1,072,753

Ìý

49

%

Ìý

$

860,419

Ìý

44

%

Ìý

8

%

Ìý

34

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of June 30, 2025 vs. March 31, 2025

Total deposits increased $64.9 million or 3%, primarily driven by a $46.2 million increase in money market deposits and others, along with a $12.9 million increase in noninterest-bearing deposits. This growth reflects our continued strategic focus on expanding lower-cost deposit products, resulting in growth in both noninterest-bearing and money market deposit balances.

As of June 30, 2025 vs. June 30, 2024

Total deposits increased $313.9 million or 16%, primarily driven by growth of $167.6 million in time deposits, $99.1 million in money market deposits and others, and $47.2 million in noninterest-bearing deposits. This strong deposit growth reflects the continued strategic focus on developing and deepening deposit relationships with both new and existing customers.

The following table sets forth the maturity of time deposits as of June 30, 2025:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of June 30, 2025

($ in thousands)

Ìý

Within Three

Months

Ìý

Three to

Six Months

Ìý

Six to Nine Months

Ìý

Nine to Twelve

Months

Ìý

After

Twelve Months

Ìý

Total

Time deposits (greater than $250)

Ìý

$

235,531

Ìý

Ìý

$

146,560

Ìý

Ìý

$

154,074

Ìý

Ìý

$

107,185

Ìý

Ìý

$

�

Ìý

Ìý

$

643,350

Ìý

Time deposits ($250 or less)

Ìý

Ìý

257,458

Ìý

Ìý

Ìý

150,671

Ìý

Ìý

Ìý

121,833

Ìý

Ìý

Ìý

82,293

Ìý

Ìý

Ìý

2,188

Ìý

Ìý

Ìý

614,443

Ìý

Total time deposits

Ìý

$

492,989

Ìý

Ìý

$

297,231

Ìý

Ìý

$

275,907

Ìý

Ìý

$

189,478

Ìý

Ìý

$

2,188

Ìý

Ìý

$

1,257,793

Ìý

Weighted average rate

Ìý

Ìý

4.48

%

Ìý

Ìý

4.27

%

Ìý

Ìý

4.25

%

Ìý

Ìý

4.27

%

Ìý

Ìý

3.22

%

Ìý

Ìý

4.34

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

OTHER HIGHLIGHTS

Liquidity

The Company maintains ample access to liquidity, including highly liquid assets on our balance sheet and available unused borrowings from other financial institutions. The following table presents the Company's liquid assets and available borrowings as of dates presented:

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Liquidity Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

205,388

Ìý

Ìý

$

198,861

Ìý

Ìý

$

127,676

Ìý

Available-for-sale debt securities

Ìý

Ìý

175,000

Ìý

Ìý

Ìý

182,480

Ìý

Ìý

Ìý

199,205

Ìý

Liquid assets

Ìý

$

380,388

Ìý

Ìý

$

381,341

Ìý

Ìý

$

326,881

Ìý

Liquid assets to total assets

Ìý

Ìý

15

%

Ìý

Ìý

15

%

Ìý

Ìý

14

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Available Borrowings:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Federal Home Loan Bank ("FHLB") —San Francisco

Ìý

$

443,207

Ìý

Ìý

$

381,456

Ìý

Ìý

$

343,600

Ìý

Federal Reserve Bank

Ìý

Ìý

223,373

Ìý

Ìý

Ìý

217,563

Ìý

Ìý

Ìý

191,421

Ìý

Pacific Coast Bankers Bank

Ìý

Ìý

50,000

Ìý

Ìý

Ìý

50,000

Ìý

Ìý

Ìý

50,000

Ìý

Zions Bank

Ìý

Ìý

25,000

Ìý

Ìý

Ìý

25,000

Ìý

Ìý

Ìý

25,000

Ìý

First Horizon Bank

Ìý

Ìý

25,000

Ìý

Ìý

Ìý

25,000

Ìý

Ìý

Ìý

25,000

Ìý

Total available borrowings

Ìý

$

766,580

Ìý

Ìý

$

699,019

Ìý

Ìý

$

635,021

Ìý

Total available borrowings to total assets

Ìý

Ìý

30

%

Ìý

Ìý

28

%

Ìý

Ìý

28

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liquid assets and available borrowings to total deposits

Ìý

Ìý

51

%

Ìý

Ìý

49

%

Ìý

Ìý

50

%

Ìý

Ìý

Ìý

Ìý

Ìý

Capital and Capital Ratios

On July 24, 2025, the Company’s Board of Directors declared a quarterly cash dividend of $0.12 per share of its common stock. The dividend is payable on or about August 21, 2025, to shareholders of record as of the close of business on August 7, 2025. The principal source of funds from which the Company pays dividends are the dividends received from the Bank. Future dividends are subject to Board of Directors� approval and will depend on the Company’s earnings, financial condition, capital requirements, and other relevant factors. During the second quarter of 2025, the Company repurchased 65,387 shares of its common stock at an average price of $10.77 per share under the Company’s previously announced share repurchase program.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

OP Bancorp(1)

Ìý

Open Bank

Ìý

Well-

Capitalized

Requirement

Ìý

Minimum

Capital Ratio+

Conservation

Buffer(2)

Risk-Based Capital Ratios (3):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total capital

Ìý

12.26

%

Ìý

12.15

%

Ìý

10.00

%

Ìý

10.50

%

Tier 1 capital

Ìý

11.01

Ìý

Ìý

10.90

Ìý

Ìý

8.00

Ìý

Ìý

8.50

Ìý

CET1 capital

Ìý

11.01

Ìý

Ìý

10.90

Ìý

Ìý

6.50

Ìý

Ìý

7.00

Ìý

Tier 1 leverage

Ìý

8.96

Ìý

Ìý

8.87

Ìý

Ìý

5.00

Ìý

Ìý

4.00

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

The capital requirements are only applicable to the Bank, and the Company's ratios are included for comparison purpose.

(2)

Ìý

An additional 2.5% capital conservation buffer above the minimum capital ratios are required in order to avoid limitations on distributions, including dividend payments and certain discretionary bonuses to executive officers. This buffer does not apply and is not included in the tier 1 leverage ratio.

(3)

Ìý

The Company’s June 30, 2025 regulatory capital ratios and risk-weighted assets are preliminary.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

OP Bancorp

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

% or Basis Point Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Risk-Based Capital Ratios:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total capital

Ìý

Ìý

12.26

%

(1)

Ìý

12.22

%

Ìý

Ìý

13.26

%

Ìý

4 bps

Ìý

(100) bps

Tier 1 capital

Ìý

Ìý

11.01

Ìý

(1)

Ìý

10.97

Ìý

Ìý

Ìý

12.01

Ìý

Ìý

4 bps

Ìý

(100) bps

CET1 capital

Ìý

Ìý

11.01

Ìý

(1)

Ìý

10.97

Ìý

Ìý

Ìý

12.01

Ìý

Ìý

4 bps

Ìý

(100) bps

Tier 1 leverage

Ìý

Ìý

8.96

Ìý

(1)

Ìý

9.22

Ìý

Ìý

Ìý

9.28

Ìý

Ìý

(26) bps

Ìý

(32) bps

Risk-weighted Assets ($ in thousands)

Ìý

$

2,062,986

Ìý

(1)

$

2,034,969

Ìý

Ìý

$

1,776,821

Ìý

Ìý

1

%

Ìý

16

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

The Company’s June 30, 2025 regulatory capital ratios and risk-weighted assets are preliminary.

ABOUT OP BANCORP

OP Bancorp, the holding company for Open Bank (the “Bank�), is a California corporation whose common stock is quoted on the Nasdaq Global Market under the ticker symbol, “OPBK.� The Bank is engaged in the general commercial banking business in Los Angeles, Orange, and Santa Clara Counties in California, the Dallas metropolitan area in Texas, and Clark County in Nevada and is focused on serving the banking needs of small- and medium-sized businesses, professionals, and residents with a particular emphasis on Korean and other ethnic minority communities. The Bank currently operates twelve full-service branch offices in Downtown Los Angeles, Los Angeles Fashion District, Los Angeles Koreatown, Cerritos, Gardena, Buena Park, Garden Grove and Santa Clara, California; Carrollton, Texas; and Las Vegas, Nevada. The Bank also has five loan production offices in Pleasanton, California; Atlanta, Georgia; Aurora, Colorado; Lynnwood, Washington; and Fairfax, Virginia. The Bank commenced its operations on June 10, 2005 as First Standard Bank and changed its name to Open Bank in October 2010. Its headquarters is located at 1000 Wilshire Blvd., Suite 500, Los Angeles, California 90017. Phone 213.892.9999; .

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain matters set forth herein constitute “forward-looking statements� within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder. All statements that are not statements of historical fact are forward-looking, and readers should not construe these statements of assurances of expected or intended results, or of promises that management will take a given course of action or pursue the currently expected strategies and objectives. Forward-looking statements in this report include comments about the Company’s current business plans and expectations regarding future operating results, as well as management’s statements about expected future events and economic developments, plans, strategies and objectives. All such statements reflect the current intentions, beliefs and expectations of the Company’s executive management based on currently available information and current and expected market conditions. Forward-looking statements can sometimes be identified by the use of forward-looking language, such as “likely result in,� “expects,� “anticipates,� “estimates,� “forecasts,� “projects,� “intends to,� or may include other similar words or phrases, such as “believes,� “plans,� “trend,� “objective,� “continues,� “remains,� or similar expressions, or future or conditional verbs, such as “will,� “would,� “should,� “could,� “may,� “might,� “can,� or similar verbs. Readers should not construe these statements as assurances of a given level of performance, or as promises that we will take the actions our management currently expects.

Our forward-looking statements are subject to risks and uncertainties that could cause actual results, performance or achievements to differ materially from those projected or could cause us to change plans or strategies or otherwise to take actions that differ from those we currently expect. The known risks and uncertainties that may have these effects are described in Part II, Item 1A, of our Quarterly Report on Form 10-Q for the period ended March 31, 2025, and in our other filings with the Securities and Exchange Commission. You should read all forward-looking statements in the context of the foregoing and should not consider them to be reliable predictions of future events or as assurances of a particular level of performance or intended course of action. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

CONSOLIDATED BALANCE SHEETS (unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

As of

Ìý

% Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and due from banks

Ìý

$

16,592

Ìý

Ìý

$

12,575

Ìý

Ìý

$

21,771

Ìý

Ìý

32

%

Ìý

(24

)%

Interest-bearing deposits with banks

Ìý

Ìý

188,796

Ìý

Ìý

Ìý

186,286

Ìý

Ìý

Ìý

105,905

Ìý

Ìý

1

Ìý

Ìý

78

Ìý

Cash and cash equivalents

Ìý

Ìý

205,388

Ìý

Ìý

Ìý

198,861

Ìý

Ìý

Ìý

127,676

Ìý

Ìý

3

Ìý

Ìý

61

Ìý

Available-for-sale debt securities, at fair value

Ìý

Ìý

175,000

Ìý

Ìý

Ìý

182,480

Ìý

Ìý

Ìý

199,205

Ìý

Ìý

(4

)

Ìý

(12

)

Other investments

Ìý

Ìý

17,101

Ìý

Ìý

Ìý

16,517

Ìý

Ìý

Ìý

16,367

Ìý

Ìý

4

Ìý

Ìý

4

Ìý

Loans held-for-sale

Ìý

Ìý

20,016

Ìý

Ìý

Ìý

4,555

Ìý

Ìý

Ìý

6,485

Ìý

Ìý

339

Ìý

Ìý

209

Ìý

CRE loans

Ìý

Ìý

1,021,431

Ìý

Ìý

Ìý

1,023,278

Ìý

Ìý

Ìý

931,284

Ìý

Ìý

0

Ìý

Ìý

10

Ìý

SBA loans

Ìý

Ìý

263,424

Ìý

Ìý

Ìý

258,778

Ìý

Ìý

Ìý

242,395

Ìý

Ìý

2

Ìý

Ìý

9

Ìý

C&I loans

Ìý

Ìý

193,359

Ìý

Ìý

Ìý

202,250

Ìý

Ìý

Ìý

188,557

Ìý

Ìý

(4

)

Ìý

3

Ìý

Home mortgage loans

Ìý

Ìý

593,256

Ìý

Ìý

Ìý

559,543

Ìý

Ìý

Ìý

506,873

Ìý

Ìý

6

Ìý

Ìý

17

Ìý

Consumer loans

Ìý

Ìý

110

Ìý

Ìý

Ìý

36

Ìý

Ìý

Ìý

997

Ìý

Ìý

206

Ìý

Ìý

(89

)

Gross loans

Ìý

Ìý

2,071,580

Ìý

Ìý

Ìý

2,043,885

Ìý

Ìý

Ìý

1,870,106

Ìý

Ìý

1

Ìý

Ìý

11

Ìý

Allowance for credit losses on loans

Ìý

Ìý

(26,286

)

Ìý

Ìý

(25,368

)

Ìý

Ìý

(22,760

)

Ìý

4

Ìý

Ìý

15

Ìý

Net loans

Ìý

Ìý

2,045,294

Ìý

Ìý

Ìý

2,018,517

Ìý

Ìý

Ìý

1,847,346

Ìý

Ìý

1

Ìý

Ìý

11

Ìý

Premises and equipment, net

Ìý

Ìý

6,852

Ìý

Ìý

Ìý

6,526

Ìý

Ìý

Ìý

4,716

Ìý

Ìý

5

Ìý

Ìý

45

Ìý

Accrued interest receivable

Ìý

Ìý

9,991

Ìý

Ìý

Ìý

9,871

Ìý

Ìý

Ìý

8,555

Ìý

Ìý

1

Ìý

Ìý

17

Ìý

Servicing assets

Ìý

Ìý

10,572

Ìý

Ìý

Ìý

10,848

Ìý

Ìý

Ìý

11,043

Ìý

Ìý

(3

)

Ìý

(4

)

Company owned life insurance

Ìý

Ìý

23,259

Ìý

Ìý

Ìý

23,084

Ìý

Ìý

Ìý

22,566

Ìý

Ìý

1

Ìý

Ìý

3

Ìý

Deferred tax assets, net

Ìý

Ìý

12,633

Ìý

Ìý

Ìý

13,183

Ìý

Ìý

Ìý

14,117

Ìý

Ìý

(4

)

Ìý

(11

)

Other real estate owned ("OREO")

Ìý

Ìý

1,237

Ìý

Ìý

Ìý

1,237

Ìý

Ìý

Ìý

1,237

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Operating right-of-use assets

Ìý

Ìý

9,887

Ìý

Ìý

Ìý

6,930

Ìý

Ìý

Ìý

8,348

Ìý

Ìý

43

Ìý

Ìý

18

Ìý

Other assets

Ìý

Ìý

26,365

Ìý

Ìý

Ìý

20,362

Ìý

Ìý

Ìý

23,019

Ìý

Ìý

29

Ìý

Ìý

15

Ìý

Total assets

Ìý

$

2,563,595

Ìý

Ìý

$

2,512,971

Ìý

Ìý

$

2,290,680

Ìý

Ìý

2

%

Ìý

12

%

Liabilities and Shareholders' Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing

Ìý

$

565,683

Ìý

Ìý

$

552,797

Ìý

Ìý

$

518,456

Ìý

Ìý

2

%

Ìý

9

%

Money market and others

Ìý

Ìý

431,252

Ìý

Ìý

Ìý

385,080

Ìý

Ìý

Ìý

332,137

Ìý

Ìý

12

Ìý

Ìý

30

Ìý

Time deposits greater than $250

Ìý

Ìý

643,350

Ìý

Ìý

Ìý

610,783

Ìý

Ìý

Ìý

533,857

Ìý

Ìý

5

Ìý

Ìý

21

Ìý

Other time deposits

Ìý

Ìý

614,443

Ìý

Ìý

Ìý

641,211

Ìý

Ìý

Ìý

556,371

Ìý

Ìý

(4

)

Ìý

10

Ìý

Total deposits

Ìý

Ìý

2,254,728

Ìý

Ìý

Ìý

2,189,871

Ìý

Ìý

Ìý

1,940,821

Ìý

Ìý

3

Ìý

Ìý

16

Ìý

FHLB advances

Ìý

Ìý

50,000

Ìý

Ìý

Ìý

75,000

Ìý

Ìý

Ìý

115,000

Ìý

Ìý

(33

)

Ìý

(57

)

Accrued interest payable

Ìý

Ìý

15,720

Ìý

Ìý

Ìý

14,994

Ìý

Ìý

Ìý

15,504

Ìý

Ìý

5

Ìý

Ìý

1

Ìý

Operating lease liabilities

Ìý

Ìý

12,243

Ìý

Ìý

Ìý

9,193

Ìý

Ìý

Ìý

9,000

Ìý

Ìý

33

Ìý

Ìý

36

Ìý

Other liabilities

Ìý

Ìý

17,186

Ìý

Ìý

Ìý

13,824

Ìý

Ìý

Ìý

14,369

Ìý

Ìý

24

Ìý

Ìý

20

Ìý

Total liabilities

Ìý

Ìý

2,349,877

Ìý

Ìý

Ìý

2,302,882

Ìý

Ìý

Ìý

2,094,694

Ìý

Ìý

2

Ìý

Ìý

12

Ìý

Shareholders' equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common stock

Ìý

Ìý

72,984

Ìý

Ìý

Ìý

73,697

Ìý

Ìý

Ìý

73,749

Ìý

Ìý

(1

)

Ìý

(1

)

Additional paid-in capital

Ìý

Ìý

11,484

Ìý

Ìý

Ìý

11,371

Ìý

Ìý

Ìý

11,441

Ìý

Ìý

1

Ìý

Ìý

0

Ìý

Retained earnings

Ìý

Ìý

143,114

Ìý

Ìý

Ìý

138,563

Ìý

Ìý

Ìý

127,929

Ìý

Ìý

3

Ìý

Ìý

12

Ìý

Accumulated other comprehensive loss, net of tax

Ìý

Ìý

(13,864

)

Ìý

Ìý

(13,542

)

Ìý

Ìý

(17,133

)

Ìý

2

Ìý

Ìý

(19

)

Total shareholders� equity

Ìý

Ìý

213,718

Ìý

Ìý

Ìý

210,089

Ìý

Ìý

Ìý

195,986

Ìý

Ìý

2

Ìý

Ìý

9

Ìý

Total liabilities and shareholders' equity

Ìý

$

2,563,595

Ìý

Ìý

$

2,512,971

Ìý

Ìý

$

2,290,680

Ìý

Ìý

2

%

Ìý

12

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands, except share and per share data)

Ìý

For the Three Months Ended

Ìý

% Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

Interest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest and fees on loans

Ìý

$

34,263

Ìý

$

31,689

Ìý

$

30,605

Ìý

8

%

Ìý

12

%

Interest on available-for-sale debt securities

Ìý

Ìý

1,437

Ìý

Ìý

1,496

Ìý

Ìý

1,590

Ìý

(4

)

Ìý

(10

)

Other interest income

Ìý

Ìý

1,965

Ìý

Ìý

1,674

Ìý

Ìý

2,162

Ìý

17

Ìý

Ìý

(9

)

Total interest income

Ìý

Ìý

37,665

Ìý

Ìý

34,859

Ìý

Ìý

34,357

Ìý

8

Ìý

Ìý

10

Ìý

Interest expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest on deposits

Ìý

Ìý

17,475

Ìý

Ìý

16,608

Ìý

Ìý

17,343

Ìý

5

Ìý

Ìý

1

Ìý

Interest on borrowings

Ìý

Ìý

469

Ìý

Ìý

833

Ìý

Ìý

820

Ìý

(44

)

Ìý

(43

)

Total interest expense

Ìý

Ìý

17,944

Ìý

Ìý

17,441

Ìý

Ìý

18,163

Ìý

3

Ìý

Ìý

(1

)

Net interest income

Ìý

Ìý

19,721

Ìý

Ìý

17,418

Ìý

Ìý

16,194

Ìý

13

Ìý

Ìý

22

Ìý

Provision for credit losses

Ìý

Ìý

1,206

Ìý

Ìý

736

Ìý

Ìý

617

Ìý

64

Ìý

Ìý

95

Ìý

Net interest income after provision for credit losses

Ìý

Ìý

18,515

Ìý

Ìý

16,682

Ìý

Ìý

15,577

Ìý

11

Ìý

Ìý

19

Ìý

Noninterest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service charges on deposits

Ìý

Ìý

1,017

Ìý

Ìý

1,000

Ìý

Ìý

793

Ìý

2

Ìý

Ìý

28

Ìý

Loan servicing fees, net of amortization

Ìý

Ìý

900

Ìý

Ìý

1,007

Ìý

Ìý

575

Ìý

(11

)

Ìý

57

Ìý

Gains on sale of loans

Ìý

Ìý

1,441

Ìý

Ìý

2,019

Ìý

Ìý

2,325

Ìý

(29

)

Ìý

(38

)

Other income

Ìý

Ìý

610

Ìý

Ìý

790

Ìý

Ìý

491

Ìý

(23

)

Ìý

24

Ìý

Total noninterest income

Ìý

Ìý

3,968

Ìý

Ìý

4,816

Ìý

Ìý

4,184

Ìý

(18

)

Ìý

(5

)

Noninterest expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and employee benefits

Ìý

Ìý

9,075

Ìý

Ìý

8,776

Ìý

Ìý

7,568

Ìý

3

Ìý

Ìý

20

Ìý

Occupancy and equipment

Ìý

Ìý

1,584

Ìý

Ìý

1,581

Ìý

Ìý

1,660

Ìý

0

Ìý

Ìý

(5

)

Data processing and communication

Ìý

Ìý

306

Ìý

Ìý

296

Ìý

Ìý

530

Ìý

3

Ìý

Ìý

(42

)

Professional fees

Ìý

Ìý

418

Ìý

Ìý

407

Ìý

Ìý

406

Ìý

3

Ìý

Ìý

3

Ìý

FDIC insurance and regulatory assessments

Ìý

Ìý

506

Ìý

Ìý

487

Ìý

Ìý

378

Ìý

4

Ìý

Ìý

34

Ìý

Promotion and advertising

Ìý

Ìý

232

Ìý

Ìý

156

Ìý

Ìý

151

Ìý

49

Ìý

Ìý

54

Ìý

Directors� fees

Ìý

Ìý

198

Ìý

Ìý

180

Ìý

Ìý

178

Ìý

10

Ìý

Ìý

11

Ìý

Foundation donation and other contributions

Ìý

Ìý

636

Ìý

Ìý

556

Ìý

Ìý

539

Ìý

14

Ìý

Ìý

18

Ìý

Other expenses

Ìý

Ìý

1,082

Ìý

Ìý

1,375

Ìý

Ìý

779

Ìý

(21

)

Ìý

39

Ìý

Total noninterest expense

Ìý

Ìý

14,037

Ìý

Ìý

13,814

Ìý

Ìý

12,189

Ìý

2

Ìý

Ìý

15

Ìý

Income before income tax expense

Ìý

Ìý

8,446

Ìý

Ìý

7,684

Ìý

Ìý

7,572

Ìý

10

Ìý

Ìý

12

Ìý

Income tax expense

Ìý

Ìý

2,113

Ìý

Ìý

2,124

Ìý

Ìý

2,136

Ìý

(1

)

Ìý

(1

)

Net income

Ìý

$

6,333

Ìý

$

5,560

Ìý

$

5,436

Ìý

14

%

Ìý

17

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Book value per share, at period-end

Ìý

$

14.36

Ìý

$

14.09

Ìý

$

13.23

Ìý

2

%

Ìý

9

%

EPS - basic

Ìý

Ìý

0.42

Ìý

Ìý

0.37

Ìý

Ìý

0.36

Ìý

14

Ìý

Ìý

17

Ìý

EPS - diluted

Ìý

Ìý

0.42

Ìý

Ìý

0.37

Ìý

Ìý

0.36

Ìý

14

Ìý

Ìý

17

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Shares of common stock outstanding, at period-end

Ìý

Ìý

14,885,614

Ìý

Ìý

14,914,261

Ìý

Ìý

14,816,281

Ìý

(0

)%

Ìý

0

%

Weighted average shares:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

- Basic

Ìý

Ìý

14,859,718

Ìý

Ìý

14,857,234

Ìý

Ìý

14,868,344

Ìý

0

%

Ìý

0

%

- Diluted

Ìý

Ìý

14,859,718

Ìý

Ìý

14,857,234

Ìý

Ìý

14,868,344

Ìý

0

Ìý

Ìý

0

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

KEY RATIOS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of and For the Three Months Ended

Ìý

Basis Point Change 2Q2025 vs.

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Ìý

1Q2025

Ìý

2Q2024

ROA (1)

Ìý

1.00

%

Ìý

0.92

%

Ìý

0.95

%

Ìý

8 bps

Ìý

5 bps

ROE (1)

Ìý

11.97

Ìý

Ìý

10.73

Ìý

Ìý

11.23

Ìý

Ìý

124 bps

Ìý

74 bps

Net interest margin (1)

Ìý

3.23

Ìý

Ìý

3.01

Ìý

Ìý

2.96

Ìý

Ìý

22 bps

Ìý

27 bps

Efficiency ratio (2)

Ìý

59.25

Ìý

Ìý

62.13

Ìý

Ìý

59.81

Ìý

Ìý

(288) bps

Ìý

(56) bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total risk-based capital ratio

Ìý

12.26

%

(3)

12.22

%

Ìý

13.26

%

Ìý

4 bps

Ìý

(100) bps

Tier 1 risk-based capital ratio

Ìý

11.01

Ìý

(3)

10.97

Ìý

Ìý

12.01

Ìý

Ìý

4 bps

Ìý

(100) bps

CET1 capital ratio

Ìý

11.01

Ìý

(3)

10.97

Ìý

Ìý

12.01

Ìý

Ìý

4 bps

Ìý

(100) bps

Tier 1 leverage capital ratio

Ìý

8.96

Ìý

(3)

9.22

Ìý

Ìý

9.28

Ìý

Ìý

(26) bps

Ìý

(32) bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Annualized.

(2)

Ìý

Represents noninterest expense divided by the sum of net interest income and noninterest income.

(3)

Ìý

The Company’s June 30, 2025 regulatory capital ratios and risk-weighted assets are preliminary.

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands, except share and per share data)

Ìý

For the Six Months Ended

Ìý

Ìý

Ìý

2Q2025

Ìý

2Q2024

Ìý

% Change

Interest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest and fees on loans

Ìý

$

65,952

Ìý

$

60,747

Ìý

9

%

Interest on available-for-sale debt securities

Ìý

Ìý

2,933

Ìý

Ìý

3,050

Ìý

(4

)

Other interest income

Ìý

Ìý

3,639

Ìý

Ìý

3,473

Ìý

5

Ìý

Total interest income

Ìý

Ìý

72,524

Ìý

Ìý

67,270

Ìý

8

Ìý

Interest expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest on deposits

Ìý

Ìý

34,083

Ìý

Ìý

33,018

Ìý

3

Ìý

Interest on borrowings

Ìý

Ìý

1,302

Ìý

Ìý

2,079

Ìý

(37

)

Total interest expense

Ìý

Ìý

35,385

Ìý

Ìý

35,097

Ìý

1

Ìý

Net interest income

Ìý

Ìý

37,139

Ìý

Ìý

32,173

Ìý

15

Ìý

Provision for credit losses

Ìý

Ìý

1,942

Ìý

Ìý

762

Ìý

155

Ìý

Net interest income after provision for credit losses

Ìý

Ìý

35,197

Ìý

Ìý

31,411

Ìý

12

Ìý

Noninterest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service charges on deposits

Ìý

Ìý

2,017

Ìý

Ìý

1,405

Ìý

44

%

Loan servicing fees, net of amortization

Ìý

Ìý

1,907

Ìý

Ìý

1,347

Ìý

42

Ìý

Gains on sale of loans

Ìý

Ìý

3,460

Ìý

Ìý

4,028

Ìý

(14

)

Other income

Ìý

Ìý

1,400

Ìý

Ìý

990

Ìý

41

Ìý

Total noninterest income

Ìý

Ìý

8,784

Ìý

Ìý

7,770

Ìý

13

Ìý

Noninterest expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and employee benefits

Ìý

Ìý

17,851

Ìý

Ìý

15,409

Ìý

16

Ìý

Occupancy and equipment

Ìý

Ìý

3,165

Ìý

Ìý

3,315

Ìý

(5

)

Data processing and communication

Ìý

Ìý

602

Ìý

Ìý

1,017

Ìý

(41

)

Professional fees

Ìý

Ìý

825

Ìý

Ìý

801

Ìý

3

Ìý

FDIC insurance and regulatory assessments

Ìý

Ìý

993

Ìý

Ìý

752

Ìý

32

Ìý

Promotion and advertising

Ìý

Ìý

388

Ìý

Ìý

300

Ìý

29

Ìý

Directors� fees

Ìý

Ìý

378

Ìý

Ìý

335

Ìý

13

Ìý

Foundation donation and other contributions

Ìý

Ìý

1,192

Ìý

Ìý

1,079

Ìý

10

Ìý

Other expenses

Ìý

Ìý

2,457

Ìý

Ìý

1,338

Ìý

84

Ìý

Total noninterest expense

Ìý

Ìý

27,851

Ìý

Ìý

24,346

Ìý

14

Ìý

Income before income tax expense

Ìý

Ìý

16,130

Ìý

Ìý

14,835

Ìý

9

Ìý

Income tax expense

Ìý

Ìý

4,237

Ìý

Ìý

4,173

Ìý

2

Ìý

Net income

Ìý

$

11,893

Ìý

$

10,662

Ìý

12

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Book value per share, at period-end

Ìý

$

14.36

Ìý

$

13.23

Ìý

9

%

EPS - basic

Ìý

Ìý

0.79

Ìý

Ìý

0.70

Ìý

13

Ìý

EPS - diluted

Ìý

Ìý

0.79

Ìý

Ìý

0.70

Ìý

13

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Shares of common stock outstanding, at period-end

Ìý

Ìý

14,885,614

Ìý

Ìý

14,816,281

Ìý

0

%

Weighted average shares:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

- Basic

Ìý

Ìý

14,858,483

Ìý

Ìý

14,930,090

Ìý

0

%

- Diluted

Ìý

Ìý

14,858,483

Ìý

Ìý

14,930,090

Ìý

0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

KEY RATIOS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of and For the Six Months Ended

Ìý

Basis Point Change
2Q2025 vs.

Ìý

2Q2025

Ìý

2Q2024

Ìý

ROA (1)

Ìý

0.96

%

Ìý

0.96

%

Ìý

0 bps

ROE (1)

Ìý

11.36

Ìý

Ìý

11.03

Ìý

Ìý

33 bps

Net interest margin

Ìý

3.12

Ìý

Ìý

3.01

Ìý

Ìý

11 bps

Efficiency ratio (2)

Ìý

60.65

Ìý

Ìý

60.95

Ìý

Ìý

(30) bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total risk-based capital ratio

Ìý

12.26

%

(3)

13.26

%

Ìý

(100) bps

Tier 1 risk-based capital ratio

Ìý

11.01

Ìý

(3)

12.01

Ìý

Ìý

(100) bps

CET1 capital ratio

Ìý

11.01

Ìý

(3)

12.01

Ìý

Ìý

(100) bps

Tier 1 leverage capital ratio

Ìý

8.96

Ìý

(3)

9.28

Ìý

Ìý

(32) bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Annualized.

(2)

Ìý

Represents noninterest expense divided by the sum of net interest income and noninterest income.

(3)

Ìý

The Company’s June 30, 2025 regulatory capital ratios and risk-weighted assets are preliminary.

ASSET QUALITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

As of and For the Three Months Ended

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Nonaccrual loans (1)(2)

Ìý

$

8,916

Ìý

Ìý

$

10,412

Ìý

Ìý

$

4,389

Ìý

Loans 90 days or more past due, accruing

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Nonperforming loans

Ìý

Ìý

8,916

Ìý

Ìý

Ìý

10,412

Ìý

Ìý

Ìý

4,389

Ìý

OREO

Ìý

Ìý

1,237

Ìý

Ìý

Ìý

1,237

Ìý

Ìý

Ìý

1,237

Ìý

Nonperforming assets

Ìý

$

10,153

Ìý

Ìý

$

11,649

Ìý

Ìý

$

5,626

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Criticized loans (3) by risk categories:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Special mention loans

Ìý

$

9,257

Ìý

Ìý

$

7,190

Ìý

Ìý

$

3,339

Ìý

Classified loans (4)

Ìý

Ìý

14,501

Ìý

Ìý

Ìý

15,865

Ìý

Ìý

Ìý

13,089

Ìý

Total criticized loans

Ìý

$

23,758

Ìý

Ìý

$

23,055

Ìý

Ìý

$

16,428

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming loans to gross loans

Ìý

Ìý

0.43

%

Ìý

Ìý

0.51

%

Ìý

Ìý

0.23

%

Nonperforming assets to gross loans & OREO

Ìý

Ìý

0.49

Ìý

Ìý

Ìý

0.57

Ìý

Ìý

Ìý

0.30

Ìý

Nonperforming assets to total assets

Ìý

Ìý

0.40

Ìý

Ìý

Ìý

0.46

Ìý

Ìý

Ìý

0.25

Ìý

Classified loans to gross loans

Ìý

Ìý

0.70

Ìý

Ìý

Ìý

0.78

Ìý

Ìý

Ìý

0.70

Ìý

Criticized loans to gross loans

Ìý

Ìý

1.15

Ìý

Ìý

Ìý

1.13

Ìý

Ìý

Ìý

0.88

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for credit losses ratios:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As a % of gross loans

Ìý

Ìý

1.27

%

Ìý

Ìý

1.24

%

Ìý

Ìý

1.22

%

As a % of nonperforming loans

Ìý

Ìý

295

Ìý

Ìý

Ìý

244

Ìý

Ìý

Ìý

519

Ìý

As a % of nonperforming assets

Ìý

Ìý

259

Ìý

Ìý

Ìý

218

Ìý

Ìý

Ìý

405

Ìý

As a % of classified loans

Ìý

Ìý

181

Ìý

Ìý

Ìý

160

Ìý

Ìý

Ìý

174

Ìý

As a % of criticized loans

Ìý

Ìý

111

Ìý

Ìý

Ìý

110

Ìý

Ìý

Ìý

139

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net (charge-offs) recoveries

Ìý

$

(337

)

Ìý

$

(115

)

Ìý

$

4

Ìý

Net (charge-offs) recoveries (5) to average gross loans

Ìý

Ìý

(0.06

)%

Ìý

Ìý

(0.02

)%

Ìý

Ìý

0.00

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Excludes loans held-for-sale.

(2)

Ìý

Excludes the guaranteed portion of loans that are in liquidation totaling $13.9 million, $14.3 million and $3.5 million as of June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

(3)

Ìý

Excludes the guaranteed portion of loans that are in liquidation totaling $17.1 million, $17.2 million and $3.5 million as of June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

(4)

Ìý

Consists of substandard, doubtful and loss categories.

(5)

Ìý

Annualized.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

($ in thousands)

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

Accruing delinquent loans 30-89 days past due by loan type:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CRE loans

Ìý

$

�

Ìý

$

�

Ìý

$

�

SBA loans

Ìý

Ìý

4,509

Ìý

Ìý

2,483

Ìý

Ìý

1,303

C&I loans

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Home mortgage loans

Ìý

Ìý

298

Ìý

Ìý

3,969

Ìý

Ìý

2,471

Total 30-59 days

Ìý

Ìý

4,807

Ìý

Ìý

6,452

Ìý

Ìý

3,774

CRE loans

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

SBA loans

Ìý

Ìý

1,883

Ìý

Ìý

�

Ìý

Ìý

�

C&I loans

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Home mortgage loans

Ìý

Ìý

3,114

Ìý

Ìý

�

Ìý

Ìý

2,878

Total 60-89 days

Ìý

Ìý

4,997

Ìý

Ìý

�

Ìý

Ìý

2,878

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CRE loans

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

SBA loans

Ìý

Ìý

6,392

Ìý

Ìý

2,483

Ìý

Ìý

1,303

C&I loans

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Home mortgage loans

Ìý

Ìý

3,412

Ìý

Ìý

3,969

Ìý

Ìý

5,349

Total accruing delinquent loans 30-89 days past due

Ìý

$

9,804

Ìý

$

6,452

Ìý

$

6,652

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonaccrual loans (1) by loan type:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CRE loans

Ìý

$

1,802

Ìý

$

1,937

Ìý

$

�

SBA loans

Ìý

Ìý

5,696

Ìý

Ìý

6,371

Ìý

Ìý

3,757

C&I loans

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

421

Home mortgage loans

Ìý

Ìý

1,418

Ìý

Ìý

2,104

Ìý

Ìý

211

Total nonaccrual loans

Ìý

$

8,916

Ìý

$

10,412

Ìý

$

4,389

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Criticized loans(2) by loan type:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CRE loans

Ìý

$

8,816

Ìý

$

8,988

Ìý

$

5,896

SBA loans

Ìý

Ìý

12,949

Ìý

Ìý

11,574

Ìý

Ìý

9,771

C&I loans

Ìý

Ìý

575

Ìý

Ìý

389

Ìý

Ìý

550

Home mortgage loans

Ìý

Ìý

1,418

Ìý

Ìý

2,104

Ìý

Ìý

211

Total criticized loans

Ìý

$

23,758

Ìý

$

23,055

Ìý

$

16,428

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Excludes the guaranteed portion of loans that were in liquidation totaling $13.9 million, $14.3 million and $3.5 million as of June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

(2)

Ìý

Excludes the guaranteed portion of loans that were in liquidation totaling $17.1 million, $17.2 million and $3.5 million as of June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

AVERAGE BALANCE SHEET, INTEREST AND YIELD/RATE ANALYSIS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended

Ìý

Ìý

2Q2025

Ìý

1Q2025

Ìý

2Q2024

($ in thousands)

Ìý

Average

Balance

Ìý

Interest Income/Expense

Ìý

Average Yield/Rate(1)

Ìý

Average

Balance

Ìý

Interest Income/Expense

Ìý

Average Yield/Rate(1)

Ìý

Average

Balance

Ìý

Interest Income/Expense

Ìý

Average Yield/Rate(1)

Interest-earning assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits in other banks

Ìý

$

147,874

Ìý

$

1,648

Ìý

4.41

%

Ìý

$

124,069

Ìý

$

1,372

Ìý

4.42

%

Ìý

$

135,984

Ìý

$

1,847

Ìý

5.37

%

Other investments

Ìý

Ìý

16,961

Ìý

Ìý

317

Ìý

7.47

Ìý

Ìý

Ìý

16,469

Ìý

Ìý

302

Ìý

7.33

Ìý

Ìý

Ìý

16,307

Ìý

Ìý

315

Ìý

7.72

Ìý

Available-for-sale debt securities, at fair value

Ìý

Ìý

180,193

Ìý

Ìý

1,437

Ìý

3.19

Ìý

Ìý

Ìý

184,649

Ìý

Ìý

1,496

Ìý

3.24

Ìý

Ìý

Ìý

195,512

Ìý

Ìý

1,590

Ìý

3.25

Ìý

CRE loans

Ìý

Ìý

1,028,961

Ìý

Ìý

16,013

Ìý

6.24

Ìý

Ìý

Ìý

1,000,426

Ìý

Ìý

14,980

Ìý

6.07

Ìý

Ìý

Ìý

910,116

Ìý

Ìý

13,742

Ìý

6.07

Ìý

SBA loans

Ìý

Ìý

283,130

Ìý

Ìý

6,618

Ìý

9.38

Ìý

Ìý

Ìý

265,953

Ìý

Ìý

6,207

Ìý

9.47

Ìý

Ìý

Ìý

256,987

Ìý

Ìý

7,116

Ìý

11.14

Ìý

C&I loans

Ìý

Ìý

195,547

Ìý

Ìý

3,667

Ìý

7.52

Ìý

Ìý

Ìý

212,106

Ìý

Ìý

3,778

Ìý

7.22

Ìý

Ìý

Ìý

173,100

Ìý

Ìý

3,367

Ìý

7.82

Ìý

Home mortgage loans

Ìý

Ìý

587,454

Ìý

Ìý

7,962

Ìý

5.42

Ìý

Ìý

Ìý

526,326

Ìý

Ìý

6,718

Ìý

5.11

Ìý

Ìý

Ìý

501,862

Ìý

Ìý

6,348

Ìý

5.06

Ìý

Consumer loans

Ìý

Ìý

76

Ìý

Ìý

3

Ìý

15.86

Ìý

Ìý

Ìý

233

Ìý

Ìý

6

Ìý

9.75

Ìý

Ìý

Ìý

1,219

Ìý

Ìý

32

Ìý

10.44

Ìý

Total loans (2)

Ìý

Ìý

2,095,168

Ìý

Ìý

34,263

Ìý

6.56

Ìý

Ìý

Ìý

2,005,044

Ìý

Ìý

31,689

Ìý

6.39

Ìý

Ìý

Ìý

1,843,284

Ìý

Ìý

30,605

Ìý

6.67

Ìý

Total interest-earning assets

Ìý

Ìý

2,440,196

Ìý

Ìý

37,665

Ìý

6.18

Ìý

Ìý

Ìý

2,330,231

Ìý

Ìý

34,859

Ìý

6.04

Ìý

Ìý

Ìý

2,191,087

Ìý

Ìý

34,357

Ìý

6.29

Ìý

Noninterest-earning assets

Ìý

Ìý

83,394

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

77,823

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

89,446

Ìý

Ìý

Ìý

Ìý

Total assets

Ìý

$

2,523,590

Ìý

Ìý

Ìý

Ìý

Ìý

$

2,408,054

Ìý

Ìý

Ìý

Ìý

Ìý

$

2,280,533

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Money market deposits and others

Ìý

$

408,667

Ìý

$

3,586

Ìý

3.52

%

Ìý

$

353,804

Ìý

$

3,085

Ìý

3.54

%

Ìý

$

338,554

Ìý

$

3,494

Ìý

4.15

%

Time deposits

Ìý

Ìý

1,267,363

Ìý

Ìý

13,889

Ìý

4.40

Ìý

Ìý

Ìý

1,208,032

Ìý

Ìý

13,523

Ìý

4.54

Ìý

Ìý

Ìý

1,102,587

Ìý

Ìý

13,849

Ìý

5.05

Ìý

Total interest-bearing deposits

Ìý

Ìý

1,676,030

Ìý

Ìý

17,475

Ìý

4.18

Ìý

Ìý

Ìý

1,561,836

Ìý

Ìý

16,608

Ìý

4.31

Ìý

Ìý

Ìý

1,441,141

Ìý

Ìý

17,343

Ìý

4.84

Ìý

Borrowings

Ìý

Ìý

46,707

Ìý

Ìý

469

Ìý

4.04

Ìý

Ìý

Ìý

78,944

Ìý

Ìý

833

Ìý

4.28

Ìý

Ìý

Ìý

77,314

Ìý

Ìý

820

Ìý

4.27

Ìý

Total interest-bearing liabilities

Ìý

Ìý

1,722,737

Ìý

Ìý

17,944

Ìý

4.18

Ìý

Ìý

Ìý

1,640,780

Ìý

Ìý

17,441

Ìý

4.31

Ìý

Ìý

Ìý

1,518,455

Ìý

Ìý

18,163

Ìý

4.81

Ìý

Noninterest-bearing liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing deposits

Ìý

Ìý

547,545

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

522,054

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

529,179

Ìý

Ìý

Ìý

Ìý

Other noninterest-bearing liabilities

Ìý

Ìý

41,624

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

38,014

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

39,301

Ìý

Ìý

Ìý

Ìý

Total noninterest-bearing liabilities

Ìý

Ìý

589,169

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

560,068

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

568,480

Ìý

Ìý

Ìý

Ìý

Shareholders� equity

Ìý

Ìý

211,684

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

207,206

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

193,598

Ìý

Ìý

Ìý

Ìý

Total liabilities and shareholders� equity

Ìý

$

2,523,590

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2,408,054

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2,280,533

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income / interest rate spreads

Ìý

Ìý

Ìý

$

19,721

Ìý

2.00

%

Ìý

Ìý

Ìý

$

17,418

Ìý

1.73

%

Ìý

Ìý

Ìý

$

16,194

Ìý

1.48

%

Net interest margin

Ìý

Ìý

Ìý

Ìý

Ìý

3.23

%

Ìý

Ìý

Ìý

Ìý

Ìý

3.01

%

Ìý

Ìý

Ìý

Ìý

Ìý

2.96

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of deposits & cost of funds:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total deposits / cost of deposits

Ìý

$

2,223,575

Ìý

$

17,475

Ìý

3.15

%

Ìý

$

2,083,890

Ìý

$

16,608

Ìý

3.23

%

Ìý

$

1,970,320

Ìý

$

17,343

Ìý

3.54

%

Total funding liabilities / cost of funds

Ìý

Ìý

2,270,282

Ìý

Ìý

17,944

Ìý

3.17

Ìý

Ìý

Ìý

2,162,834

Ìý

Ìý

17,441

Ìý

3.27

Ìý

Ìý

Ìý

2,047,634

Ìý

Ìý

18,163

Ìý

3.57

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Annualized.

(2)

Ìý

Includes loans held-for-sale.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Six Months Ended

Ìý

Ìý

2Q2025

Ìý

2Q2024

($ in thousands)

Ìý

Average

Balance

Ìý

Interest Income/Expense

Ìý

Average Yield/Rate(1)

Ìý

Average

Balance

Ìý

Interest Income/Expense

Ìý

Average Yield/Rate(1)

Interest-earning assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits in other banks

Ìý

$

136,038

Ìý

$

3,020

Ìý

4.41

%

Ìý

$

104,515

Ìý

$

2,836

Ìý

5.37

%

Other investments

Ìý

Ìý

16,716

Ìý

Ìý

619

Ìý

7.40

Ìý

Ìý

Ìý

16,286

Ìý

Ìý

637

Ìý

7.82

Ìý

Available-for-sale debt securities, at fair value

Ìý

Ìý

182,409

Ìý

Ìý

2,933

Ìý

3.22

Ìý

Ìý

Ìý

193,448

Ìý

Ìý

3,050

Ìý

3.15

Ìý

CRE loans

Ìý

Ìý

1,014,772

Ìý

Ìý

30,993

Ìý

6.16

Ìý

Ìý

Ìý

906,290

Ìý

Ìý

27,471

Ìý

6.10

Ìý

SBA loans

Ìý

Ìý

274,589

Ìý

Ìý

12,825

Ìý

9.42

Ìý

Ìý

Ìý

257,554

Ìý

Ìý

14,329

Ìý

11.19

Ìý

C&I loans

Ìý

Ìý

203,781

Ìý

Ìý

7,445

Ìý

7.37

Ìý

Ìý

Ìý

154,018

Ìý

Ìý

6,037

Ìý

7.88

Ìý

Home mortgage loans

Ìý

Ìý

557,058

Ìý

Ìý

14,681

Ìý

5.27

Ìý

Ìý

Ìý

506,943

Ìý

Ìý

12,843

Ìý

5.07

Ìý

Consumer & other loans

Ìý

Ìý

154

Ìý

Ìý

8

Ìý

11.27

Ìý

Ìý

Ìý

1,303

Ìý

Ìý

67

Ìý

10.26

Ìý

Total loans (2)

Ìý

Ìý

2,050,354

Ìý

Ìý

65,952

Ìý

6.47

Ìý

Ìý

Ìý

1,826,108

Ìý

Ìý

60,747

Ìý

6.68

Ìý

Total interest-earning assets

Ìý

Ìý

2,385,517

Ìý

Ìý

72,524

Ìý

6.11

Ìý

Ìý

Ìý

2,140,357

Ìý

Ìý

67,270

Ìý

6.31

Ìý

Noninterest-earning assets

Ìý

Ìý

80,624

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

88,516

Ìý

Ìý

Ìý

Ìý

Total assets

Ìý

$

2,466,141

Ìý

Ìý

Ìý

Ìý

Ìý

$

2,228,873

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Money market deposits and others

Ìý

$

381,387

Ìý

$

6,671

Ìý

3.53

%

Ìý

$

352,970

Ìý

$

7,434

Ìý

4.24

%

Time deposits

Ìý

Ìý

1,237,862

Ìý

Ìý

27,412

Ìý

4.47

Ìý

Ìý

Ìý

1,028,515

Ìý

Ìý

25,584

Ìý

5.00

Ìý

Total interest-bearing deposits

Ìý

Ìý

1,619,249

Ìý

Ìý

34,083

Ìý

4.24

Ìý

Ìý

Ìý

1,381,485

Ìý

Ìý

33,018

Ìý

4.81

Ìý

Borrowings

Ìý

Ìý

62,736

Ìý

Ìý

1,302

Ìý

4.19

Ìý

Ìý

Ìý

92,998

Ìý

Ìý

2,079

Ìý

4.50

Ìý

Total interest-bearing liabilities

Ìý

Ìý

1,681,985

Ìý

Ìý

35,385

Ìý

4.24

Ìý

Ìý

Ìý

1,474,483

Ìý

Ìý

35,097

Ìý

4.79

Ìý

Noninterest-bearing liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing deposits

Ìý

Ìý

534,870

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

521,841

Ìý

Ìý

Ìý

Ìý

Other noninterest-bearing liabilities

Ìý

Ìý

39,829

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

39,253

Ìý

Ìý

Ìý

Ìý

Total noninterest-bearing liabilities

Ìý

Ìý

574,699

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

561,094

Ìý

Ìý

Ìý

Ìý

Shareholders� equity

Ìý

Ìý

209,457

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

193,296

Ìý

Ìý

Ìý

Ìý

Total liabilities and shareholders� equity

Ìý

$

2,466,141

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2,228,873

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income / interest rate spreads

Ìý

Ìý

Ìý

$

37,139

Ìý

1.87

%

Ìý

Ìý

Ìý

$

32,173

Ìý

1.52

%

Net interest margin

Ìý

Ìý

Ìý

Ìý

Ìý

3.12

%

Ìý

Ìý

Ìý

Ìý

Ìý

3.01

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of deposits & cost of funds:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total deposits / cost of deposits

Ìý

$

2,154,119

Ìý

$

34,083

Ìý

3.19

%

Ìý

Ìý

1,903,326

Ìý

$

33,018

Ìý

3.49

%

Total funding liabilities / cost of funds

Ìý

Ìý

2,216,855

Ìý

Ìý

35,385

Ìý

3.22

Ìý

Ìý

Ìý

1,996,324

Ìý

Ìý

35,097

Ìý

3.54

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Ìý

Annualized.

(2)

Ìý

Includes loans held-for-sale.

Ìý

Investor Relations

OP Bancorp

Jaehyun Park

EVP & CFO

213.593.4865

[email protected]

Source: OP Bancorp

OP Bancorp

NASDAQ:OPBK

OPBK Rankings

OPBK Latest News

OPBK Latest SEC Filings

OPBK Stock Data

211.23M
11.57M
21.91%
62.33%
2.6%
Banks - Regional
State Commercial Banks
United States
LOS ANGELES