| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Amortization of servicing assets | - | 1,513 |
| Net income | 18,596 | 11,893 |
| Provision for credit losses | 3,117 | 1,942 |
| Deferred income tax expense (benefit) | 755 | 1,287 |
| Net change in fair value of equity investment with readily determinable fair value | - | 64 |
| Depreciation, amortization and accretion, net | 5,633 | 741 |
| Amortization of low income housing partnerships | - | 1,062 |
| Gains on sale of loans | 5,497 | 3,460 |
| Accretion of net discounts on loans | - | 724 |
| Stock-based compensation | 487 | 313 |
| Earnings on company owned life insurance | 525 | 347 |
| Valuation of oreo | -39 | - |
| Origination of loans held-for-sale | 98,457 | 73,911 |
| Proceeds from sales of loans held-for-sale | 99,961 | 60,685 |
| Amortization of net premiums on securities | - | 4 |
| Accrued interest receivable and other assets | 3,155 | 2,402 |
| Accrued interest payable and other liabilities | 1,652 | 129 |
| Net cash provided by operating activities | 22,606 | -1,339 |
| Net change in loans receivable | 193,705 | 114,456 |
| Proceeds from matured, called, or paid-down afs debt securities | 21,682 | 14,118 |
| Purchase of loans | 0 | - |
| Purchase of afs debt securities | 29,623 | 0 |
| Purchase of fhlb stock | 541 | 540 |
| Purchase of premises and equipment, net | 2,698 | 2,144 |
| Net change in investments in low-income housing partnerships | 5,232 | 2,607 |
| Net cash used in investing activities | -210,117 | -105,629 |
| Net change in deposits | 246,132 | 227,443 |
| Cash received from stock option exercises | 0 | 0 |
| Proceeds from fhlb advances | 125,000 | 50,000 |
| Repayment of fhlb advances | 145,000 | 95,000 |
| Repurchase of common stock | 713 | 713 |
| Cash dividend paid on common stock | 5,346 | 3,560 |
| Payments related to tax-withholding for vested restricted stock awards | 757 | 757 |
| Net cash provided by financing activities | 219,316 | 177,413 |
| Net change in cash and cash equivalents | 31,805 | 70,445 |
| Cash and cash equivalents at beginning of period | 134,943 | - |
| Cash and cash equivalents at end of period | 166,748 | - |
OP Bancorp (OPBK)
OP Bancorp (OPBK)