Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
First Western Financial Inc
First Western Reports Fourth Quarter 2025 Financial Results
Business
Jan 22 2026
26 min read

First Western Reports Fourth Quarter 2025 Financial Results

news images

Fourth Quarter 2025 Summary

  • Net income available to common shareholders of $3.3 million in Q4 2025, compared to $3.2 million in Q3 2025

  • Diluted earnings per share of $0.34 in Q4 2025, compared to $0.32 in Q3 2025

  • Net interest margin increased 17 basis points from 2.54% in Q3 2025 to 2.71% in Q4 2025

  • Net interest income increased $1.1 million, or 5.6%, from $19.5 million in Q3 2025 to $20.6 million in Q4 2025

  • Total loans held for investment increased $59 million, or 2.3%, from $2.59 billion in Q3 2025 to $2.65 billion in Q4 2025

DENVER, Jan. 22, 2026 (GLOBE NEWSWIRE) -- First Western Financial, Inc. (“First Western” or the “Company”) (NASDAQ: MYFW), today reported financial results for the fourth quarter ended December 31, 2025.

Net income available to common shareholders was $3.3 million, or $0.34 per diluted share, for the fourth quarter of 2025. This compares to net income of $3.2 million, or $0.32 per diluted share, for the third quarter of 2025, and net income of $2.7 million, or $0.28 per diluted share, for the fourth quarter of 2024.

Scott C. Wylie, CEO of First Western, commented, “We executed well in the fourth quarter and saw positive trends in many areas including loan growth, an increase in Net interest income, well managed expenses, and generally stable asset quality, which resulted in an increase in our level of profitability. We continue to see healthy economic conditions across our markets resulting in a solid amount of loan demand that meets our disciplined underwriting and pricing criteria, while adding full banking relationships by getting new deposit accounts with the loans. Our improving financial performance and continued prudent balance sheet management resulted in increases in both our book value and tangible book value per share during the fourth quarter.

“Our loan pipeline remains strong and we expect to see solid loan growth going forward, along with a continuation of the positive trends we are seeing in key areas, which we believe will result in another year of improved financial performance and value creation for our shareholders in 2026,” said Mr. Wylie.

 

 

 

For the Three Months Ended

 

December 31,

 

September 30,

 

December 31,

(Dollars in thousands, except per share data)

2025

 

2025

 

2024

Earnings Summary

 

 

 

 

 

Net interest income

$

20,577

 

 

$

19,454

 

 

$

16,908

 

Provision for (release of) of credit losses

 

915

 

 

 

2,257

 

 

 

(974

)

Total non-interest income

 

6,079

 

 

 

6,842

 

 

 

6,459

 

Total non-interest expense

 

21,306

 

 

 

20,074

 

 

 

20,427

 

Income before income taxes

 

4,435

 

 

 

3,965

 

 

 

3,914

 

Income tax expense

 

1,121

 

 

 

779

 

 

 

1,166

 

Net income available to common shareholders

 

3,314

 

 

 

3,186

 

 

 

2,748

 

Basic earnings per common share

 

0.34

 

 

 

0.33

 

 

 

0.28

 

Diluted earnings per common share

 

0.34

 

 

 

0.32

 

 

 

0.28

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.42

%

 

 

0.40

%

 

 

0.38

%

Return on average shareholders' equity (annualized)

 

5.06

 

 

 

4.92

 

 

 

4.39

 

Return on tangible common equity (annualized)(1)

 

5.66

 

 

 

5.54

 

 

 

4.98

 

Net interest margin

 

2.71

 

 

 

2.54

 

 

 

2.45

 

Efficiency ratio(1)

 

74.88

 

 

 

76.38

 

 

 

80.74

 

____________________

(1)

Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Financial Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.

 

 

Operating Results for the Fourth Quarter 2025

Revenue

Total income before non-interest expense was $25.7 million for the fourth quarter of 2025, an increase of 7.1% from $24.0 million for the third quarter of 2025. Gross revenue(1) was $26.7 million for the fourth quarter of 2025, an increase of 1.5% from $26.3 million for the third quarter of 2025. Relative to the third quarter of 2025, the increase in Total income before non-interest expense was primarily driven by an increase in Net interest income and a decrease in Provision for credit losses, partially offset by a decrease in Non-interest income. Relative to the fourth quarter of 2024, Total income before non-interest expense increased 5.8% from $24.3 million and Gross revenue increased 12.2% from $23.8 million. Relative to the fourth quarter of 2024, the increase in Total income before non-interest expense was primarily driven by an increase in Net interest income, partially offset by an increase in Provision for credit losses and a decrease in Non-interest income.

(1)

Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Financial Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.

 

 

Net Interest Margin

Net interest margin for the fourth quarter of 2025 increased 17 basis points to 2.71% from 2.54% reported in the third quarter of 2025, primarily due to a decrease in cost of funds, partially offset by a slight decrease in yield on interest-earning assets. The cost of funds decreased 20 basis points to 3.03% from 3.23% reported in the third quarter of 2025, while the yield on interest-earning assets decreased 3 basis points to 5.56% from 5.59% reported in the third quarter of 2025.

Relative to the fourth quarter of 2024, net interest margin increased 26 basis points from 2.45%, primarily due to a 21 basis point decrease in cost of funds and a 3 basis points increase in yield on interest-earning assets.

Net Interest Income

Net interest income for the fourth quarter of 2025 was $20.6 million, an increase of 5.6% from $19.5 million for the third quarter of 2025. The increase quarter over quarter was primarily driven by a 17 basis point increase in net interest margin. Relative to the fourth quarter of 2024, Net interest income increased 21.9% from $16.9 million. The increase compared to the fourth quarter of 2024 was primarily driven by a 26 basis point increase in net interest margin and a $276 million, or 10.0%, increase in average interest-earning assets.

Non-interest Income

Non-interest income for the fourth quarter of 2025 was $6.1 million, a decrease of 10.3% from $6.8 million in the third quarter of 2025. The decrease was primarily driven by decreases in Net gain on mortgage loans and Risk management and insurance fees.

Relative to the fourth quarter of 2024, Non-interest income decreased $0.4 million, primarily driven by a decrease in Risk management and insurance fees, partially offset by an increase in Net gain on mortgage loans and a decrease in Net loss on loans held for sale.

Non-interest Expense

Non-interest expense for the fourth quarter of 2025 was $21.3 million, an increase of 6.0% from $20.1 million in the third quarter of 2025. The increase was primarily driven by a $1.4 million Other real estate owned ("OREO") write-down and an increase in Professional services, partially offset by decreases in Occupancy and equipment and Salaries and employee benefits.

Relative to the fourth quarter of 2024, Non-interest expense increased 4.4% from $20.4 million, primarily driven by increases in Salaries and employee benefits, Professional Services, and Data processing, partially offset by a decrease in Occupancy and equipment.

The Company’s efficiency ratio(1) was 74.9% in the fourth quarter of 2025, compared with 76.4% in the third quarter of 2025 and 80.7% in the fourth quarter of 2024.

(1)

Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Financial Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.

 

 

Income Taxes

The Company recorded Income tax expense of $1.1 million for the fourth quarter of 2025, compared to $0.8 million for the third quarter of 2025, and $1.2 million for the fourth quarter of 2024.

Loans

Total loans held for investment were $2.65 billion as of December 31, 2025, an increase of $59 million or 2.3% compared to September 30, 2025. Changes in the quarter included growth in the Non-owner occupied and Owner occupied commercial real estate portfolios, partially offset by a decrease in the Construction and development portfolio. Relative to the fourth quarter of 2024, total loans held for investment increased from $2.43 billion as of December 31, 2024, primarily driven by growth in the Non-owner occupied commercial real estate, 1-4 family residential, Cash, securities, and other, and Owner occupied commercial real estate portfolios, partially offset by a decrease in the Construction and development portfolio.

Deposits

Total deposits were $2.75 billion as of December 31, 2025, a decrease of 3.5% from $2.85 billion as of September 30, 2025. The decrease was primarily driven by decreases in higher-cost money market deposit accounts and Noninterest-bearing deposit accounts primarily due to operating account fluctuations. Relative to the fourth quarter of 2024, Total deposits increased from $2.51 billion as of December 31, 2024, primarily driven by an increase in money market deposit accounts, partially offset by decreases in time deposit accounts and Noninterest-bearing deposit accounts.

Borrowings

Federal Home Loan Bank (“FHLB”) and Federal Reserve borrowings were a combined $62.8 million as of December 31, 2025, an increase of $11.9 million from $50.9 million as of September 30, 2025. The change when compared to September 30, 2025 was primarily driven by an increase in FHLB borrowings due to loan growth and a decrease in deposits during the quarter. Relative to the fourth quarter of 2024, borrowings increased $5.8 million from $57.0 million as of December 31, 2024. The increase in borrowings from December 31, 2024 was primarily driven by an increase in FHLB borrowings to support the interest-earning asset growth.

Subordinated notes were $44.8 million as of December 31, 2025, compared to $44.7 million as of September 30, 2025. Subordinated notes decreased $7.8 million from $52.6 million as of December 31, 2024. Relative to the fourth quarter of 2024, the decrease was primarily due to the redemption of $8.0 million of subordinated notes that became eligible to call in the first quarter of 2025.

Assets Under Management

Assets Under Management (“AUM”) was $7.28 billion as of December 31, 2025, a decrease of $155 million, or 2.1%, from $7.43 billion as of September 30, 2025. The decrease in AUM during the quarter was primarily attributable to net withdrawals. Compared to December 31, 2024, total AUM decreased 0.5% from $7.32 billion.

Credit Quality

Non-performing assets totaled $19.6 million, or 0.62% of Total assets, as of December 31, 2025, compared to $22.7 million, or 0.70% of Total assets, as of September 30, 2025. The decrease in non-performing assets during the quarter was primarily driven by a write-down of OREO, pay downs, and a charge-off. As of December 31, 2024, non-performing assets totaled $49.0 million, or 1.68% of Total assets. Relative to the fourth quarter of 2024, the decrease in non-performing assets was primarily driven by the sale of two OREO properties, a write-down of OREO, pay downs, and a charge-off, partially offset by additions to non-accrual loans. OREO totaled $3.0 million as of December 31, 2025, a decrease of $1.4 million from $4.4 million as of September 30, 2025 due to a write-down during the quarter. Relative to the fourth quarter of 2024, OREO decreased from $35.9 million as of December 31, 2024.

Non-accrual loans totaled $16.6 million as of December 31, 2025, a decrease of $1.7 million from $18.3 million as of September 30, 2025. As of December 31, 2024, non-accrual loans totaled $13.1 million. Relative to the third quarter of 2025, the decrease was primarily driven by pay downs and a charge-off. Relative to the fourth quarter of 2024, the increase was primarily driven by the addition of one credit relationship, partially offset by pay downs and a charge-off.

During the fourth quarter of 2025, the Company recorded provision expense of $0.9 million, compared to $2.3 million in the third quarter of 2025 and a provision release of $1.0 million in the fourth quarter of 2024. As of December 31, 2025 and September 30, 2025, the Allowance for credit losses as a percentage of Total loans was 81 basis points.

Capital

As of December 31, 2025, First Western (“Consolidated”) and First Western Trust Bank (“Bank”) exceeded the minimum capital levels required by their respective regulators. As of December 31, 2025, the Bank was classified as “well capitalized,” as summarized in the following table:

 

December 31,

 

2025

Consolidated Capital

 

Tier 1 capital to risk-weighted assets

9.75

%

Common Equity Tier 1 ("CET1") to risk-weighted assets

9.75

 

Total capital to risk-weighted assets

12.34

 

Tier 1 capital to average assets

7.68

 

 

 

Bank Capital

 

Tier 1 capital to risk-weighted assets

11.15

%

CET1 to risk-weighted assets

11.15

 

Total capital to risk-weighted assets

11.99

 

Tier 1 capital to average assets

8.79

 

 

 

 

Book value per common share increased 1.4% from $26.92 as of September 30, 2025 to $27.30 as of December 31, 2025. Book value per common share increased 4.6% from $26.10 as of December 31, 2024.

Tangible book value per common share(1) increased 1.6% from $23.68 as of September 30, 2025, to $24.07 as of December 31, 2025. Tangible book value per common share increased 5.4% from $22.83 as of December 31, 2024.

(1)

Represents a Non-GAAP financial measure. See “Reconciliations of Non-GAAP Financial Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.

 

 

Conference Call, Webcast and Slide Presentation

The Company will host a conference call and webcast at 10:00 a.m. MT/ 12:00 p.m. ET on Friday, January 23, 2026. Telephone access: https://register-conf.media-server.com/register/BI97c1bab5cd874d858746f83b76919a8d

A slide presentation relating to the fourth quarter 2025 results will be accessible prior to the scheduled conference call. The slide presentation and webcast of the conference call can be accessed on the Events and Presentations page of the Company’s investor relations website at https://myfw.gcs-web.com.

About First Western

First Western is a financial services holding company headquartered in Denver, Colorado, with operations in Colorado, Arizona, Wyoming, California, and Montana. First Western and its subsidiaries provide a fully integrated suite of wealth management services on a private trust bank platform, which includes a comprehensive selection of deposit, loan, trust, wealth planning and investment management products and services. First Western’s common stock is traded on the Nasdaq Global Select Market under the symbol “MYFW.” For more information, please visit www.myfw.com.

Non-GAAP Financial Measures

Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with generally accepted accounting principles in the United States (“GAAP”). These non-GAAP financial measures include “Tangible Common Equity,” “Tangible Common Book Value per Share,” “Return on Tangible Common Equity,” “Efficiency Ratio,” and “Gross Revenue”. The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company’s financial position and performance. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies. Reconciliation of non-GAAP financial measures to GAAP financial measures are provided at the end of this press release.

Forward-Looking Statements

Statements in this news release regarding our expectations and beliefs about our future financial performance and financial condition, as well as trends in our business and markets are “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements often include words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “position,” “outlook,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “opportunity,” “could,” or “may.” The forward-looking statements in this news release are based on current information and on assumptions that we make about future events and circumstances that are subject to a number of risks and uncertainties that are often difficult to predict and beyond our control. As a result of those risks and uncertainties, our actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this news release and could cause us to make changes to our future plans. Those risks and uncertainties include, without limitation, the risk of geographic concentration in Colorado, Arizona, Wyoming, California, and Montana; the risk of changes in the economy affecting real estate values and liquidity; the risk in our ability to continue to originate residential real estate loans and sell such loans; risks specific to commercial loans and borrowers; the risk of claims and litigation pertaining to our fiduciary responsibilities; the risk of changes in interest rates could reduce our net interest margins and Net interest income; increased credit risk, including as a result of deterioration in economic conditions, could require us to increase our allowance for credit losses and could have a material adverse effect on our results of operations and financial condition; the risk in our ability to maintain a strong core deposit base or other low-cost funding sources. Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in our Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (“SEC”) on March 7, 2025 (“Form 10-K”), and other documents we file with the SEC from time to time. We urge readers of this news release to review the “Risk Factors” section our Form 10-K and any updates to those risk factors set forth in our subsequent Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and our other filings with the SEC. Also, our actual financial results in the future may differ from those currently expected due to additional risks and uncertainties of which we are not currently aware or which we do not currently view as, but in the future may become, material to our business or operating results. Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this news release, which speak only as of today’s date, or to make predictions based solely on historical financial performance. 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, except as required by law.

Contacts:
Financial Profiles, Inc.
Tony Rossi
310-622-8221
[email protected]
[email protected]

 

 

First Western Financial, Inc.
Condensed Consolidated Statements of Income (unaudited)

 

 

 

Three Months Ended

 

December 31,

 

September 30,

 

December 31,

(dollars in thousands, except per share amounts)

2025

 

2025

 

2024

Interest and dividend income:

 

 

 

 

 

 

Loans, including fees

$

38,563

 

 

$

37,701

 

 

$

34,264

 

Loans accounted for under the fair value option

 

51

 

 

 

64

 

 

 

118

 

Investment securities

 

1,593

 

 

 

1,387

 

 

 

696

 

Interest-bearing deposits in other financial institutions

 

1,958

 

 

 

3,468

 

 

 

2,902

 

Dividends, restricted stock

 

139

 

 

 

154

 

 

 

129

 

Total interest and dividend income

 

42,304

 

 

 

42,774

 

 

 

38,109

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

Deposits

 

20,560

 

 

 

22,177

 

 

 

19,921

 

Other borrowed funds

 

1,167

 

 

 

1,143

 

 

 

1,280

 

Total interest expense

 

21,727

 

 

 

23,320

 

 

 

21,201

 

Net interest income

 

20,577

 

 

 

19,454

 

 

 

16,908

 

Less: Provision for (release of) of credit losses

 

915

 

 

 

2,257

 

 

 

(974

)

Net interest income, after provision for credit losses

 

19,662

 

 

 

17,197

 

 

 

17,882

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

Trust and investment management fees

 

4,634

 

 

 

4,629

 

 

 

4,660

 

Net gain on mortgage loans

 

795

 

 

 

1,394

 

 

 

377

 

Net loss on loans held for sale

 

 

 

 

 

 

 

(222

)

Bank fees

 

318

 

 

 

312

 

 

 

426

 

Risk management and insurance fees

 

52

 

 

 

193

 

 

 

1,139

 

Income on company-owned life insurance

 

117

 

 

 

116

 

 

 

112

 

Net (loss) gain on loans accounted for under the fair value option

 

(44

)

 

 

18

 

 

 

(149

)

Unrealized (loss) gain recognized on equity securities

 

(6

)

 

 

6

 

 

 

(49

)

Other

 

213

 

 

 

174

 

 

 

165

 

Total non-interest income

 

6,079

 

 

 

6,842

 

 

 

6,459

 

Total income before non-interest expense

 

25,741

 

 

 

24,039

 

 

 

24,341

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

Salaries and employee benefits

 

11,735

 

 

 

11,884

 

 

 

11,237

 

Occupancy and equipment

 

1,710

 

 

 

2,084

 

 

 

2,100

 

Professional services

 

2,232

 

 

 

1,894

 

 

 

1,821

 

Technology and information systems

 

1,094

 

 

 

1,055

 

 

 

1,073

 

Data processing

 

1,251

 

 

 

1,251

 

 

 

1,029

 

Marketing

 

386

 

 

 

351

 

 

 

397

 

Amortization of other intangible assets

 

52

 

 

 

51

 

 

 

56

 

Other

 

2,846

 

 

 

1,504

 

 

 

2,714

 

Total non-interest expense

 

21,306

 

 

 

20,074

 

 

 

20,427

 

Income before income taxes

 

4,435

 

 

 

3,965

 

 

 

3,914

 

Income tax expense

 

1,121

 

 

 

779

 

 

 

1,166

 

Net income available to common shareholders

$

3,314

 

 

$

3,186

 

 

$

2,748

 

Earnings per common share:

 

 

 

 

 

 

Basic

$

0.34

 

 

$

0.33

 

 

$

0.28

 

Diluted

 

0.34

 

 

 

0.32

 

 

 

0.28

 

 

 

 

 

 

 

 

 

 

 

 

 


First Western Financial, Inc.
Condensed Consolidated Balance Sheets (unaudited)

 

 

 

 

 

 

 

December 31,

 

September 30,

 

December 31,

(dollars in thousands)

2025

 

2025

 

2024

Assets

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

Cash and due from banks

$

9,755

 

 

$

13,889

 

 

$

9,770

 

Interest-bearing deposits in other financial institutions

 

190,526

 

 

 

341,750

 

 

 

228,171

 

Total cash and cash equivalents

 

200,281

 

 

 

355,639

 

 

 

237,941

 

 

 

 

 

 

 

Available-for-sale debt securities, at fair value (amortized cost of $45,623, $49,407, and $0, respectively)

 

45,607

 

 

 

49,177

 

 

 

 

Held-to-maturity debt securities (fair value of $90,635, $93,589 and $68,161, respectively), net of allowance for credit losses of $74, $71, and $71, respectively

 

94,970

 

 

 

98,205

 

 

 

75,724

 

Correspondent bank stock, at cost

 

6,764

 

 

 

6,481

 

 

 

5,864

 

Mortgage loans held for sale, at fair value

 

40,176

 

 

 

21,806

 

 

 

25,455

 

Loans held for sale, at fair value

 

 

 

 

 

 

 

251

 

Loans (includes $3,182, $4,208, and $7,283 measured at fair value, respectively)

 

2,650,423

 

 

 

2,590,846

 

 

 

2,425,565

 

Allowance for credit losses

 

(21,441

)

 

 

(20,967

)

 

 

(18,330

)

Loans, net

 

2,628,982

 

 

 

2,569,879

 

 

 

2,407,235

 

Premises and equipment, net

 

25,687

 

 

 

24,963

 

 

 

24,129

 

Accrued interest receivable

 

11,209

 

 

 

11,907

 

 

 

10,364

 

Accounts receivable

 

4,579

 

 

 

4,687

 

 

 

4,763

 

Other receivables

 

2,444

 

 

 

3,736

 

 

 

5,710

 

Other real estate owned, net

 

3,040

 

 

 

4,389

 

 

 

35,929

 

Goodwill and other intangible assets, net

 

31,422

 

 

 

31,473

 

 

 

31,627

 

Deferred tax assets, net

 

4,003

 

 

 

3,500

 

 

 

3,079

 

Company-owned life insurance

 

17,416

 

 

 

17,299

 

 

 

16,961

 

Other assets

 

38,401

 

 

 

37,283

 

 

 

34,005

 

Total assets

$

3,154,981

 

 

$

3,240,424

 

 

$

2,919,037

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest-bearing

$

344,969

 

 

$

375,708

 

 

$

375,603

 

Interest-bearing

 

2,401,606

 

 

 

2,473,203

 

 

 

2,138,606

 

Total deposits

 

2,746,575

 

 

 

2,848,911

 

 

 

2,514,209

 

Borrowings:

 

 

 

 

 

Federal Home Loan Bank and Federal Reserve borrowings

 

62,841

 

 

 

50,867

 

 

 

57,038

 

Subordinated notes

 

44,772

 

 

 

44,724

 

 

 

52,565

 

Accrued interest payable

 

1,295

 

 

 

1,689

 

 

 

1,995

 

Other liabilities

 

33,938

 

 

 

32,738

 

 

 

40,908

 

Total liabilities

 

2,889,421

 

 

 

2,978,929

 

 

 

2,666,715

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

Total shareholders’ equity

 

265,560

 

 

 

261,495

 

 

 

252,322

 

Total liabilities and shareholders’ equity

$

3,154,981

 

 

$

3,240,424

 

 

$

2,919,037

 

 

 

 

 

 

 

 

 

 

 

 

 


First Western Financial, Inc.
Consolidated Financial Summary (unaudited)

 

 

 

 

 

 

 

December 31,

 

September 30,

 

December 31,

(dollars in thousands)

2025

 

2025

 

2024

Loan Portfolio

 

 

 

 

 

Cash, securities, and other

$

164,787

 

 

$

159,204

 

 

$

120,005

 

Consumer and other

 

19,504

 

 

 

12,254

 

 

 

17,333

 

Construction and development

 

189,790

 

 

 

230,600

 

 

 

315,686

 

1-4 family residential

 

1,030,211

 

 

 

1,041,075

 

 

 

960,354

 

Non-owner occupied CRE

 

813,408

 

 

 

728,039

 

 

 

614,384

 

Owner occupied CRE

 

205,063

 

 

 

191,239

 

 

 

173,223

 

Commercial and industrial

 

226,107

 

 

 

225,919

 

 

 

220,501

 

Total

 

2,648,870

 

 

 

2,588,330

 

 

 

2,421,486

 

Loans accounted for under the fair value option

 

3,216

 

 

 

4,319

 

 

 

7,508

 

Total loans held for investment

 

2,652,086

 

 

 

2,592,649

 

 

 

2,428,994

 

Deferred fees, unamortized premiums, basis adjustments, net(1)(2)

 

(1,663

)

 

 

(1,803

)

 

 

(3,429

)

Loans (includes $3,182, $4,208, and $7,283 measured at fair value, respectively)

$

2,650,423

 

 

$

2,590,846

 

 

$

2,425,565

 

Mortgage loans held for sale

 

40,176

 

 

 

21,806

 

 

 

25,455

 

Loans held for sale

 

 

 

 

 

 

 

251

 

 

 

 

 

 

 

Deposit Portfolio

 

 

 

 

 

Money market deposit accounts

$

1,913,591

 

 

$

1,988,336

 

 

$

1,513,605

 

Time deposits

 

352,473

 

 

 

349,533

 

 

 

471,415

 

Interest checking accounts

 

122,292

 

 

 

121,901

 

 

 

139,374

 

Savings accounts

 

13,250

 

 

 

13,433

 

 

 

14,212

 

Total interest-bearing deposits

 

2,401,606

 

 

 

2,473,203

 

 

 

2,138,606

 

Noninterest-bearing accounts

 

344,969

 

 

 

375,708

 

 

 

375,603

 

Total deposits

$

2,746,575

 

 

$

2,848,911

 

 

$

2,514,209

 

____________________

(1)

Includes fair value adjustments on loans held for investment accounted for under the fair value option.

(2)

Includes basis adjustments related to the hedged portfolio accounted for under the portfolio layer method.

 

 


First Western Financial, Inc.
Consolidated Financial Summary (unaudited) (continued)

 

 

 

As of or for the Three Months Ended

 

December 31,

 

September 30,

 

December 31,

(dollars in thousands)

2025

 

2025

 

2024

Average Balance Sheets

 

 

 

 

 

Assets

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

Interest-bearing deposits in other financial institutions

$

192,052

 

 

$

307,979

 

 

$

238,052

 

Debt securities

 

143,593

 

 

 

127,154

 

 

 

77,464

 

Correspondent bank stock

 

6,342

 

 

 

7,500

 

 

 

5,738

 

Gross loans

 

2,630,739

 

 

 

2,562,960

 

 

 

2,386,070

 

Mortgage loans held for sale

 

41,068

 

 

 

26,037

 

 

 

26,623

 

Loans held at fair value

 

3,799

 

 

 

4,809

 

 

 

8,136

 

Total interest-earning assets

 

3,017,593

 

 

 

3,036,439

 

 

 

2,742,083

 

Noninterest-earning assets

 

123,497

 

 

 

124,457

 

 

 

159,883

 

Total assets

$

3,141,090

 

 

$

3,160,896

 

 

$

2,901,966

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

Interest-bearing deposits

$

2,387,894

 

 

$

2,422,177

 

 

$

2,095,204

 

FHLB and Federal Reserve borrowings

 

50,799

 

 

 

51,065

 

 

 

54,428

 

Subordinated notes

 

44,742

 

 

 

44,690

 

 

 

52,528

 

Total interest-bearing liabilities

 

2,483,435

 

 

 

2,517,932

 

 

 

2,202,160

 

Noninterest-bearing liabilities:

 

 

 

 

 

Noninterest-bearing deposits

 

359,223

 

 

 

349,839

 

 

 

403,433

 

Other liabilities

 

36,415

 

 

 

34,072

 

 

 

45,889

 

Total noninterest-bearing liabilities

 

395,638

 

 

 

383,911

 

 

 

449,322

 

Total shareholders’ equity

 

262,017

 

 

 

259,053

 

 

 

250,484

 

Total liabilities and shareholders’ equity

$

3,141,090

 

 

$

3,160,896

 

 

$

2,901,966

 

 

 

 

 

 

 

Yields/Cost of funds (annualized)

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

4.04

%

 

 

4.47

%

 

 

4.85

%

Debt securities

 

4.40

 

 

 

4.33

 

 

 

3.57

 

Correspondent bank stock

 

8.70

 

 

 

8.15

 

 

 

8.94

 

Loans

 

5.72

 

 

 

5.78

 

 

 

5.65

 

Loan held at fair value

 

5.33

 

 

 

5.28

 

 

 

5.77

 

Mortgage loans held for sale

 

5.94

 

 

 

5.59

 

 

 

6.02

 

Total interest-earning assets

 

5.56

 

 

 

5.59

 

 

 

5.53

 

Interest-bearing deposits

 

3.42

 

 

 

3.63

 

 

 

3.78

 

Total deposits

 

2.97

 

 

 

3.17

 

 

 

3.17

 

FHLB and Federal Reserve borrowings

 

3.99

 

 

 

3.98

 

 

 

3.96

 

Subordinated notes

 

5.82

 

 

 

5.60

 

 

 

5.59

 

Total interest-bearing liabilities

 

3.47

 

 

 

3.67

 

 

 

3.83

 

Net interest margin

 

2.71

 

 

 

2.54

 

 

 

2.45

 

Net interest rate spread

 

2.09

 

 

 

1.92

 

 

 

1.70

 

 

 

 

 

 

 

 

 

 

 

 

 


First Western Financial, Inc.
Consolidated Financial Summary (unaudited) (continued)

 

 

 

As of or for the Three Months Ended

 

December 31,

 

September 30,

 

December 31,

(dollars in thousands, except share and per share amounts)

2025

 

2025

 

2024

Asset Quality

 

 

 

 

 

Non-accrual loans

$

16,588

 

 

$

18,293

 

 

$

13,052

 

Non-performing assets

 

19,628

 

 

 

22,682

 

 

 

48,981

 

Net charge-offs (recoveries)

 

401

 

 

 

259

 

 

 

(270

)

Non-accrual loans to total loans

 

0.63

%

 

 

0.71

%

 

 

0.54

%

Non-performing assets to total assets

 

0.62

 

 

 

0.70

 

 

 

1.68

 

Allowance for credit losses to non-accrual loans

 

129.26

 

 

 

114.62

 

 

 

140.44

 

Allowance for credit losses to total loans

 

0.81

 

 

 

0.81

 

 

 

0.76

 

Net charge-offs (recoveries) to average loans

 

0.02

 

 

 

0.01

 

 

 

(0.01

)

 

 

 

 

 

 

Assets Under Management

$

7,278,241

 

 

$

7,433,029

 

 

$

7,321,147

 

 

 

 

 

 

 

Market Data

 

 

 

 

 

Book value per share at period end

$

27.30

 

 

$

26.92

 

 

$

26.10

 

Tangible book value per common share(1)

$

24.07

 

 

$

23.68

 

 

$

22.83

 

Weighted average outstanding shares, basic

 

9,719,812

 

 

 

9,717,571

 

 

 

9,665,621

 

Weighted average outstanding shares, diluted

 

9,849,323

 

 

 

9,868,742

 

 

 

9,794,797

 

Shares outstanding at period end

 

9,725,731

 

 

 

9,714,711

 

 

 

9,667,142

 

 

 

 

 

 

 

Consolidated Capital

 

 

 

 

 

Tier 1 capital to risk-weighted assets

 

9.75

%

 

 

9.80

%

 

 

10.07

%

CET1 to risk-weighted assets

 

9.75

 

 

 

9.80

 

 

 

10.07

 

Total capital to risk-weighted assets

 

12.34

 

 

 

12.50

 

 

 

13.12

 

Tier 1 capital to average assets

 

7.68

 

 

 

7.51

 

 

 

7.88

 

 

 

 

 

 

 

Bank Capital

 

 

 

 

 

Tier 1 capital to risk-weighted assets

 

11.15

%

 

 

11.20

%

 

 

11.41

%

CET1 to risk-weighted assets

 

11.15

 

 

 

11.20

 

 

 

11.41

 

Total capital to risk-weighted assets

 

11.99

 

 

 

12.04

 

 

 

12.10

 

Tier 1 capital to average assets

 

8.79

 

 

 

8.59

 

 

 

8.94

 

____________________

(1)

Represents a Non-GAAP financial measure. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of our Non-GAAP measures to the most directly comparable GAAP financial measure.

 

 


First Western Financial, Inc.
Consolidated Financial Summary (unaudited) (continued)

 

 

Reconciliations of Non-GAAP Financial Measures

 

 

 

As of or for the Three Months Ended

 

December 31,

 

September 30,

 

December 31,

(dollars in thousands, except share and per share amounts)

2025

 

2025

 

2024

Tangible Common

 

 

 

 

 

Total shareholders' equity

$

265,560

 

 

$

261,495

 

 

$

252,322

 

Less: goodwill and other intangibles, net

 

31,422

 

 

 

31,473

 

 

 

31,627

 

Tangible common equity

$

234,138

 

 

$

230,022

 

 

$

220,695

 

 

 

 

 

 

 

Common shares outstanding, end of period

 

9,725,731

 

 

 

9,714,711

 

 

 

9,667,142

 

Tangible common book value per share

$

24.07

 

 

$

23.68

 

 

$

22.83

 

Net income available to common shareholders

 

3,314

 

 

 

3,186

 

 

 

2,748

 

Return on tangible common equity (annualized)

 

5.66

%

 

 

5.54

%

 

 

4.98

%

 

 

 

 

 

 

Efficiency

 

 

 

 

 

Non-interest expense

$

21,306

 

 

$

20,074

 

 

$

20,427

 

Less: OREO expenses and write-downs

 

1,310

 

 

 

8

 

 

 

1,222

 

Adjusted non-interest expense

$

19,996

 

 

$

20,066

 

 

$

19,205

 

 

 

 

 

 

 

Total income before non-interest expense

$

25,741

 

 

$

24,039

 

 

$

24,341

 

Less: unrealized (loss) gain recognized on equity securities

 

(6

)

 

 

6

 

 

 

(49

)

Less: net (loss) gain on loans accounted for under the fair value option

 

(44

)

 

 

18

 

 

 

(149

)

Less: net loss on loans held for sale

 

 

 

 

 

 

 

(222

)

Plus: provision for (release of) of credit losses

 

915

 

 

 

2,257

 

 

 

(974

)

Gross revenue

$

26,706

 

 

$

26,272

 

 

$

23,787

 

Efficiency ratio

 

74.88

%

 

 

76.38

%

 

 

80.74

%