Pacific Financial Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	14.77	79.15	106.82	314.24	386.37
Investment Securities	202.3	110.29	126.44	150.13	129.91
Mortgage-Backed Securities	220.3	196.9	170.17	143	109.49
Total Investments	422.59	307.19	296.61	293.13	239.4
Gross Loans	775.85	704.87	685.35	640.72	629.76
Allowance for Loan Losses	-9.29	-8.85	-8.53	-8.24	-8.3
Other Adjustments to Gross Loans	-0.59	-0.62	-0.8	-0.76	-1.43
Net Loans	765.97	695.4	676.02	631.72	620.04
Property, Plant & Equipment	16.13	16.95	15.58	13.95	14.47
Goodwill	-	12.17	12.17	12.17	12.17
Other Intangible Assets	13.44	1.27	1.27	1.27	1.28
Loans Held for Sale	-	-	1.1	-	6.1
Accrued Interest Receivable	-	4.16	4.43	4.04	3.36
Other Current Assets	-	3.76	2.83	3.68	10.72
Long-Term Deferred Tax Assets	-	5.19	4.57	5.23	-
Other Long-Term Assets	42.21	28.33	27.5	26.78	26.07
Total Assets	1,275	1,154	1,149	1,306	1,320
Accrued Expenses	-	7.39	8.79	8	8.06
Interest Bearing Deposits	717.02	586.46	563.52	662.93	673.99
Institutional Deposits	-	52.4	36.5	9.8	12.8
Non-Interest Bearing Deposits	405.91	375.88	409.27	507.64	492.15
Total Deposits	1,123	1,015	1,009	1,180	1,179
Current Portion of Leases	-	0.9	-	-	-
Accrued Interest Payable	-	0.14	0.16	0.13	0.04
Federal Home Loan Bank Debt, Long-Term	-	-	-	-	0.4
Long-Term Leases	-	3.14	2.57	1.15	1.48
Trust Preferred Securities	13.4	13.4	13.4	13.4	13.4
Other Long-Term Liabilities	12.39	-	-	-	-
Total Liabilities	1,149	1,040	1,034	1,203	1,202
Common Stock	136.11	10.11	10.39	10.41	10.39
Additional Paid-In Capital	-	38.82	41.79	42.07	41.88
Retained Earnings	-	82.23	78.47	69.84	64.36
Comprehensive Income & Other	-9.72	-17.3	-15.96	-19.16	1.01
Shareholders' Equity	126.39	113.86	114.69	103.16	117.64
Total Liabilities & Equity	1,275	1,154	1,149	1,306	1,320
Total Debt	13.4	17.44	15.97	14.55	15.29
Net Cash (Debt)	101.4	62.71	92.1	303.93	374.33
Net Cash Growth	61.71%	-31.91%	-69.70%	-18.80%	75.77%
Net Cash Per Share	10.10	6.08	8.83	29.16	35.85
Filing Date Shares Outstanding	10.02	10.11	10.39	10.41	10.39
Total Common Shares Outstanding	10.02	10.11	10.39	10.41	10.39
Book Value Per Share	12.61	11.26	11.04	9.91	11.32
Tangible Book Value	112.96	100.42	101.26	89.73	104.2
Tangible Book Value Per Share	11.27	9.93	9.75	8.62	10.03

Source: S&P Global Market Intelligence. Banks template. Financial Sources.