|
New York
(State or other jurisdiction of incorporation or organization) |
| |
6022
(Primary Standard Industrial Classification Code Number) |
| |
81-3324480
(IRS Employer Identification No.) |
|
|
Robert A. Schwartz, Esq.
Gregory T. Krauss, Esq. Windels Marx Lane & Mittendorf LLP 120 Albany Street Plaza, 6th Floor New Brunswick, NJ 08901 (732) 448-2548 |
| |
Jay Hack, Esq.
Gallet Dreyer & Berkey, LLP 845 Third Avenue New York, New York 10022 (212) 935-3131 jlh@gdblaw.com |
|
|
Large accelerated filer ☐
|
| | | | | Accelerated filer ☐ | |
|
Non-accelerated filer ☐
|
| | (Do not check if a smaller reporting company) | | |
Smaller reporting company ☒
Emerging growth company ☒
|
|
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 27 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 57 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 65 | | | |
| | | | | 65 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 71 | | | |
| | | | | 75 | | | |
| | | | | 79 | | | |
| | | | | 79 | | | |
| | | | | 81 | | | |
| | | | | 102 | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 123 | | | |
| | | | | 126 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | |
| | |
As of or
For the Three Months Ended December 31, |
| |
As of or For the Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Financial Condition Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 876,883 | | | | | $ | 861,575 | | | | | $ | 851,606 | | | | | $ | 848,836 | | | | | $ | 649,963 | | | | | $ | 501,358 | | | | | $ | 362,278 | | |
Loans, net of deferred fees and costs
|
| | | | 728,752 | | | | | | 723,241 | | | | | | 725,019 | | | | | | 720,442 | | | | | | 559,380 | | | | | | 422,627 | | | | | | 301,098 | | |
Allowance for loan losses
|
| | | | 7,979 | | | | | | 7,143 | | | | | | 7,869 | | | | | | 7,143 | | | | | | 6,493 | | | | | | 4,795 | | | | | | 3,419 | | |
Securities – available-for-sale
|
| | | | 7,434 | | | | | | 914 | | | | | | 6,035 | | | | | | 911 | | | | | | 185 | | | | | | 1,526 | | | | | | — | | |
Securities – held-to-maturity
|
| | | | 10,001 | | | | | | 11,768 | | | | | | 10,727 | | | | | | 12,030 | | | | | | 12,931 | | | | | | 13,872 | | | | | | 1,500 | | |
Goodwill and other intangible assets
|
| | | | 1,921 | | | | | | 1,507 | | | | | | 1,922 | | | | | | 1,508 | | | | | | — | | | | | | — | | | | | | — | | |
Total borrowings
|
| | | | 98,982 | | | | | | 110,068 | | | | | | 100,138 | | | | | | 115,726 | | | | | | 124,496 | | | | | | 82,369 | | | | | | 60,386 | | |
Deposits
|
| | | | 688,316 | | | | | | 669,523 | | | | | | 664,760 | | | | | | 650,286 | | | | | | 466,159 | | | | | | 372,730 | | | | | | 266,546 | | |
Tangible common stockholders’ equity(1)
|
| | | | 78,103 | | | | | | 72,389 | | | | | | 76,121 | | | | | | 70,442 | | | | | | 54,230 | | | | | | 41,778 | | | | | | 32,063 | | |
Total stockholders’ equity
|
| | | | 80,024 | | | | | | 73,896 | | | | | | 78,043 | | | | | | 71,950 | | | | | | 54,230 | | | | | | 41,778 | | | | | | 32,063 | | |
Selected Operating Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 9,497 | | | | | $ | 10,436 | | | | | $ | 40,133 | | | | | $ | 34,497 | | | | | $ | 26,724 | | | | | $ | 18,161 | | | | | $ | 12,956 | | |
Interest expense
|
| | | | 2,170 | | | | | | 3,699 | | | | | | 13,011 | | | | | | 12,076 | | | | | | 8,503 | | | | | | 5,279 | | | | | | 3,073 | | |
Net interest income
|
| | | | 7,327 | | | | | | 6,737 | | | | | | 27,122 | | | | | | 22,421 | | | | | | 18,221 | | | | | | 12,882 | | | | | | 9,883 | | |
Provision for loan losses
|
| | | | 100 | | | | | | — | | | | | | 1,250 | | | | | | 650 | | | | | | 1,698 | | | | | | 1,376 | | | | | | 1,225 | | |
Net interest income after provision
for loan losses |
| | | | 7,227 | | | | | | 6,737 | | | | | | 25,872 | | | | | | 21,771 | | | | | | 16,523 | | | | | | 11,506 | | | | | | 8,658 | | |
Non-interest income
|
| | | | 286 | | | | | | 692 | | | | | | 1,364 | | | | | | 4,770 | | | | | | 2,733 | | | | | | 1,543 | | | | | | 846 | | |
Non-interest expense
|
| | | | 5,590 | | | | | | 5,151 | | | | | | 21,022 | | | | | | 15,887 | | | | | | 11,880 | | | | | | 9,584 | | | | | | 6,464 | | |
Income before income tax expense
|
| | | | 1,923 | | | | | | 2,278 | | | | | | 6,214 | | | | | | 10,654 | | | | | | 7,376 | | | | | | 3,465 | | | | | | 3,040 | | |
Income tax expense
|
| | | | 404 | | | | | | 508 | | | | | | 1,240 | | | | | | 2,569 | | | | | | 2,775 | | | | | | 1,313 | | | | | | 1,075 | | |
Net income
|
| | | $ | 1,519 | | | | | $ | 1,770 | | | | | $ | 4,974 | | | | | $ | 8,085 | | | | | $ | 4,601 | | | | | $ | 2,152 | | | | | $ | 1,965 | | |
| | |
As of or
For the Three Months Ended December 31, |
| |
As of or For the Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands, except share data)
|
| |||||||||||||||||||||||||||||||||||||||
Per Common Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | $ | 0.36 | | | | | $ | 0.43 | | | | | $ | 1.20 | | | | | $ | 2.10 | | | | | $ | 1.39 | | | | | $ | 0.78 | | | | | $ | 0.75 | | |
Diluted earnings per share
|
| | | | 0.36 | | | | | | 0.42 | | | | | | 1.18 | | | | | | 2.06 | | | | | | 1.36 | | | | | | 0.78 | | | | | | 0.75 | | |
Book value per common share
|
| | | | 19.12 | | | | | | 17.84 | | | | | | 18.69 | | | | | | 17.28 | | | | | | 15.14 | | | | | | 13.41 | | | | | | 12.14 | | |
Tangible book value per common share(1)
|
| | | | 18.66 | | | | | | 17.48 | | | | | | 18.23 | | | | | | 16.92 | | | | | | 15.14 | | | | | | 13.41 | | | | | | 12.14 | | |
Selected Performance Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets
|
| | | | 0.71% | | | | | | 0.83% | | | | | | 0.58% | | | | | | 1.16% | | | | | | 0.81% | | | | | | 0.51% | | | | | | 0.67% | | |
Return on average common stockholders’ equity
|
| | | | 7.62% | | | | | | 9.66% | | | | | | 6.63% | | | | | | 12.71% | | | | | | 9.89% | | | | | | 6.09% | | | | | | 6.36% | | |
Return on average tangible common
equity(1) |
| | | | 7.81% | | | | | | 9.86% | | | | | | 6.77% | | | | | | 12.81% | | | | | | 9.89% | | | | | | 6.09% | | | | | | 6.36% | | |
Operating efficiency ratio
|
| | | | 73.43% | | | | | | 69.34% | | | | | | 73.79% | | | | | | 58.43% | | | | | | 56.75% | | | | | | 66.44% | | | | | | 60.26% | | |
Net interest margin
|
| | | | 3.53% | | | | | | 3.27% | | | | | | 3.29% | | | | | | 3.30% | | | | | | 3.30% | | | | | | 3.14% | | | | | | 3.49% | | |
Selected Asset Quality Data and Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonaccrual loans (excluding loans held-for-sale)
|
| | | $ | 4,053 | | | | | $ | 760 | | | | | $ | 953 | | | | | $ | 1,613 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans 90 days or greater past due and still accruing (PCI)
|
| | | | 318 | | | | | | 302 | | | | | | 296 | | | | | | 629 | | | | | | — | | | | | | — | | | | | | — | | |
Performing TDRs
|
| | | | 454 | | | | | | 454 | | | | | | 454 | | | | | | 454 | | | | | | 354 | | | | | | 562 | | | | | | 1,055 | | |
Net loan (recoveries)/charge-offs
|
| | | | (10) | | | | | | — | | | | | | 524 | | | | | | — | | | | | | — | | | | | | — | | | | | | (14) | | |
Nonperforming assets(2) to total assets
|
| | | | 0.46% | | | | | | 0.09% | | | | | | 0.11% | | | | | | 0.19% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Allowance for loan losses to nonaccrual loans (excluding loans held-for-sale)
|
| | | | 197% | | | | | | 940% | | | | | | 826% | | | | | | 443% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Net loan (recoveries)/charge-offs to average loans
|
| | | | -0.01% | | | | | | 0.00% | | | | | | 0.07% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | -0.01% | | |
Bank Capital Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage ratio
|
| | | | 12.04% | | | | | | 10.11% | | | | | | 11.22% | | | | | | 10.47% | | | | | | 10.85% | | | | | | 10.06% | | | | | | 10.89% | | |
Common equity tier 1 capital ratio
|
| | | | 21.49% | | | | | | 18.43% | | | | | | 19.32% | | | | | | 17.81% | | | | | | 19.04% | | | | | | 16.56% | | | | | | 17.75% | | |
Tier 1 risk-based capital ratio
|
| | | | 21.49% | | | | | | 18.43% | | | | | | 19.32% | | | | | | 17.81% | | | | | | 19.04% | | | | | | 16.56% | | | | | | 17.75% | | |
Total risk-based capital ratio
|
| | | | 22.75% | | | | | | 19.68% | | | | | | 20.57% | | | | | | 19.07% | | | | | | 20.30% | | | | | | 17.82% | | | | | | 19.01% | | |
Tangible common equity to tangible
assets(1) |
| | | | 8.93% | | | | | | 8.42% | | | | | | 8.96% | | | | | | 8.31% | | | | | | 8.34% | | | | | | 8.33% | | | | | | 8.85% | | |
| | |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands, except share data)
|
| |||||||||||||||||||||||||||||||||||||||
Tangible common equity and tangible common
equity/tangible assets |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stockholders’ equity
|
| | | $ | 80,024 | | | | | $ | 73,896 | | | | | $ | 78,043 | | | | | $ | 71,950 | | | | | $ | 54,230 | | | | | $ | 41,778 | | | | | $ | 32,063 | | |
Less: goodwill and other intangible assets
|
| | | | (1,921) | | | | | | (1,507) | | | | | | (1,922) | | | | | | (1,508) | | | | | | — | | | | | | — | | | | | | — | | |
Tangible common stockholders’ equity
|
| | | $ | 78,103 | | | | | $ | 72,389 | | | | | $ | 76,121 | | | | | $ | 70,442 | | | | | $ | 54,230 | | | | | $ | 41,778 | | | | | $ | 32,063 | | |
Total assets
|
| | | $ | 876,883 | | | | | $ | 861,575 | | | | | $ | 851,606 | | | | | $ | 848,836 | | | | | $ | 649,963 | | | | | $ | 501,358 | | | | | $ | 362,278 | | |
Less: goodwill and other intangible assets
|
| | | | (1,921) | | | | | | (1,507) | | | | | | (1,922) | | | | | | (1,508) | | | | | | — | | | | | | — | | | | | | — | | |
Tangible assets
|
| | | $ | 874,962 | | | | | $ | 860,068 | | | | | $ | 849,684 | | | | | $ | 847,328 | | | | | $ | 649,963 | | | | | $ | 501,358 | | | | | $ | 362,278 | | |
Tangible common equity ratio
|
| | | | 8.93% | | | | | | 8.42% | | | | | | 8.96% | | | | | | 8.31% | | | | | | 8.34% | | | | | | 8.33% | | | | | | 8.85% | | |
Tangible book value per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per common share
|
| | | $ | 19.12 | | | | | $ | 17.84 | | | | | $ | 18.69 | | | | | $ | 17.28 | | | | | $ | 15.14 | | | | | $ | 13.41 | | | | | $ | 12.14 | | |
Less: goodwill and other intangible assets
|
| | | | (0.46) | | | | | | (0.36) | | | | | | (0.46) | | | | | | (0.36) | | | | | | — | | | | | | — | | | | | | — | | |
Tangible book value per common share
|
| | | $ | 18.66 | | | | | $ | 17.48 | | | | | $ | 18.23 | | | | | $ | 16.92 | | | | | $ | 15.14 | | | | | $ | 13.41 | | | | | $ | 12.14 | | |
Return on average tangible common equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,519 | | | | | $ | 1,770 | | | | | $ | 4,974 | | | | | $ | 8,085 | | | | | $ | 4,601 | | | | | $ | 2,152 | | | | | $ | 1,965 | | |
Average common stockholders’ equity
|
| | | | 79,063 | | | | | | 72,929 | | | | | | 74,976 | | | | | | 63,588 | | | | | | 46,545 | | | | | | 35,312 | | | | | | 30,903 | | |
Less: goodwill and other intangible assets
|
| | | | (1,922) | | | | | | (1,508) | | | | | | (1,549) | | | | | | (492) | | | | | | — | | | | | | — | | | | | | — | | |
Average tangible common stockholders’ equity
|
| | | $ | 77,141 | | | | | $ | 71,421 | | | | | $ | 73,427 | | | | | $ | 63,096 | | | | | $ | 46,545 | | | | | $ | 35,312 | | | | | $ | 30,903 | | |
Return on average common stockholders’ equity
|
| | | | 7.62% | | | | | | 9.66% | | | | | | 6.63% | | | | | | 12.71% | | | | | | 9.89% | | | | | | 6.09% | | | | | | 6.36% | | |
Return on average tangible common stockholders’ equity
|
| | | | 7.81% | | | | | | 9.86% | | | | | | 6.77% | | | | | | 12.81% | | | | | | 9.89% | | | | | | 6.09% | | | | | | 6.36% | | |
| | | | | |
At or For The Year Ended December 31,
|
| |||||||||||||||||||||||||||
($ in thousands, except per share data)
|
| | | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | | | | $ | 600,580 | | | | | $ | 382,668 | | | | | $ | 349,480 | | | | | $ | 292,759 | | | | | $ | 250,284 | | |
Cash and cash equivalents
|
| | | | | | | 90,406 | | | | | | 41,277 | | | | | | 30,912 | | | | | | 36,512 | | | | | | 39,179 | | |
Time deposits in other financial institutions
|
| | | | | | | 1,849 | | | | | | 1,600 | | | | | | 1,600 | | | | | | 1,594 | | | | | | 2,342 | | |
Securities available for sale, net
|
| | | | | | | 1,338 | | | | | | 2,778 | | | | | | 3,402 | | | | | | 2,802 | | | | | | 3,689 | | |
Loan receivable
|
| | | | | | | 501,597 | | | | | | 332,251 | | | | | | 311,120 | | | | | | 250,350 | | | | | | 203,044 | | |
Allowance for loan losses
|
| | | | | | | 8,355 | | | | | | 5,262 | | | | | | 4,723 | | | | | | 3,292 | | | | | | 2,844 | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand Deposits
|
| | | | | | | 47,358 | | | | | | 39,381 | | | | | | 35,980 | | | | | | 44,586 | | | | | | 58,749 | | |
NOW Deposits
|
| | | | | | | 7,342 | | | | | | 2,572 | | | | | | 6,551 | | | | | | 5,699 | | | | | | 6,443 | | |
Money Market Deposits
|
| | | | | | | 77,807 | | | | | | 58,152 | | | | | | 66,851 | | | | | | 47,702 | | | | | | 37,009 | | |
Savings Deposits
|
| | | | | | | 16,090 | | | | | | 14,318 | | | | | | 18,473 | | | | | | 903 | | | | | | 1,515 | | |
Certificates of Deposit
|
| | | | | | | 210,856 | | | | | | 211,432 | | | | | | 173,292 | | | | | | 158,468 | | | | | | 119,458 | | |
Total deposits
|
| | | | | | | 359,453 | | | | | | 325,855 | | | | | | 301,147 | | | | | | 257,358 | | | | | | 223,174 | | |
Borrowed funds
|
| | | | | | | 190,021 | | | | | | 12,500 | | | | | | 10,000 | | | | | | 5,250 | | | | | | — | | |
Stockholders’ equity
|
| | | | | | | 46,030 | | | | | | 40,957 | | | | | | 35,447 | | | | | | 29,475 | | | | | | 25,591 | | |
Asset Quality Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonaccrual loans
|
| | | | | | $ | 6,241 | | | | | $ | 2,266 | | | | | $ | 5,533 | | | | | $ | 794 | | | | | $ | 2,679 | | |
Foreclosed real estate, net of valuation allowance
|
| | | | | | | 1,500 | | | | | | 1,737 | | | | | | — | | | | | | — | | | | | | — | | |
Accruing troubled debt restructured loans
|
| | | | | | | 344 | | | | | | 1,096 | | | | | | 3,592 | | | | | | 3,035 | | | | | | 2,761 | | |
Loans 90 days past due and still accruing
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loan charge offs
|
| | | | | | | 374 | | | | | | 2,566 | | | | | | 1,232 | | | | | | 2,080 | | | | | | — | | |
Loan recoveries
|
| | | | | | | 192 | | | | | | 265 | | | | | | 161 | | | | | | 103 | | | | | | 2 | | |
Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income
|
| | | | | | $ | 25,457 | | | | | $ | 23,530 | | | | | $ | 19,502 | | | | | $ | 15,623 | | | | | $ | 11,507 | | |
Interest expense
|
| | | | | | | 6,213 | | | | | | 6,781 | | | | | | 4,509 | | | | | | 2,508 | | | | | | 1,738 | | |
Net interest and dividend income
|
| | | | | | | 19,244 | | | | | | 16,749 | | | | | | 14,993 | | | | | | 13,115 | | | | | | 9,769 | | |
Provision for loan losses
|
| | | | | | | 3,275 | | | | | | 2,840 | | | | | | 2,503 | | | | | | 2,425 | | | | | | 398 | | |
Net interest and dividend income after provision for loan losses
|
| | | | | | | 15,969 | | | | | | 13,909 | | | | | | 12,490 | | | | | | 10,690 | | | | | | 9,371 | | |
Noninterest income
|
| | | | | | | 3,762 | | | | | | 4,375 | | | | | | 2,871 | | | | | | 3,374 | | | | | | 2,897 | | |
Noninterest expense
|
| | | | | | | 11,928 | | | | | | 11,276 | | | | | | 9,533 | | | | | | 8,129 | | | | | | 6,594 | | |
Earnings before income taxes
|
| | | | | | | 7,803 | | | | | | 7,008 | | | | | | 5,828 | | | | | | 5,935 | | | | | | 5,674 | | |
Provision (benefit) for income taxes
|
| | | | | | | 2,275 | | | | | | 1,672 | | | | | | 825 | | | | | | 2,096 | | | | | | 1,957 | | |
Net earnings
|
| | | | | | $ | 5,528 | | | | | $ | 5,336 | | | | | $ | 5,003 | | | | | $ | 3,839 | | | | | $ | 3,717 | | |
| | | | | |
At or For The Year Ended December 31,
|
| |||||||||||||||||||||||||||
($ in thousands, except per share data)
|
| | | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
Per Common Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | | | | $ | 0.57 | | | | | $ | 0.56 | | | | | $ | 0.54 | | | | | $ | 0.43 | | | | | $ | 0.41 | | |
Diluted earnings per share
|
| | | | | | $ | 0.56 | | | | | $ | 0.54 | | | | | $ | 0.52 | | | | | $ | 0.41 | | | | | $ | 0.40 | | |
Cash dividends per share
|
| | | | | | $ | 0.05 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Tangible book value per share
|
| | | | | | $ | 4.78 | | | | | $ | 4.26 | | | | | $ | 3.71 | | | | | $ | 3.28 | | | | | $ | 2.85 | | |
Other Data and Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common shares outstanding
|
| | | | | | | 9,628,626 | | | | | | 9,609,646 | | | | | | 9,556,196 | | | | | | 8,994,470 | | | | | | 8,994,470 | | |
Common stock warrants and options outstanding
|
| | | | | | | 606,421 | | | | | | 625,401 | | | | | | 686,883 | | | | | | 596,883 | | | | | | 629,383 | | |
Net interest margin
|
| | | | | | | 3.64% | | | | | | 4.62% | | | | | | 4.73% | | | | | | 4.93% | | | | | | 4.47% | | |
Return on average assets
|
| | | | | | | 1.03% | | | | | | 1.44% | | | | | | 1.55% | | | | | | 1.40% | | | | | | 1.64% | | |
Return on average equity
|
| | | | | | | 12.85% | | | | | | 13.98% | | | | | | 15.73% | | | | | | 14.06% | | | | | | 15.64% | | |
Noninterest income to average assets
|
| | | | | | | 0.70% | | | | | | 1.18% | | | | | | 0.89% | | | | | | 1.24% | | | | | | 1.27% | | |
Noninterest expenses to average assets
|
| | | | | | | 2.23% | | | | | | 3.05% | | | | | | 2.96% | | | | | | 2.97% | | | | | | 2.92% | | |
Nonaccrual loans to total loans
|
| | | | | | | 1.24% | | | | | | 0.68% | | | | | | 1.78% | | | | | | 0.32% | | | | | | 1.32% | | |
Loans to deposits
|
| | | | | | | 140% | | | | | | 102% | | | | | | 103% | | | | | | 97% | | | | | | 91% | | |
Allowance for loan losses to total loans
|
| | | | | | | 1.67% | | | | | | 1.58% | | | | | | 1.52% | | | | | | 1.31% | | | | | | 1.40% | | |
Allowance for loan losses to nonaccrual loans
|
| | | | | | | 134% | | | | | | 232% | | | | | | 85% | | | | | | 415% | | | | | | 106% | | |
Efficiency ratio(1)
|
| | | | | | | 52% | | | | | | 53% | | | | | | 53% | | | | | | 49% | | | | | | 52% | | |
Stockholders’ equity to total assets
|
| | | | | | | 7.66% | | | | | | 10.70% | | | | | | 10.14% | | | | | | 10.07% | | | | | | 10.22% | | |
Common equity Tier 1 capital ratio
|
| | | | | | | 15.01% | | | | | | 12.92% | | | | | | 12.48% | | | | | | 11.44% | | | | | | 10.32% | | |
Tier 1 capital to average assets
|
| | | | | | | 10.66% | | | | | | 10.62% | | | | | | 10.25% | | | | | | 9.89% | | | | | | 8.61% | | |
Tier 1 capital to risk-weighted assets
|
| | | | | | | 15.01% | | | | | | 12.92% | | | | | | 12.48% | | | | | | 11.44% | | | | | | 10.32% | | |
Total capital to risk-weighted assets
|
| | | | | | | 16.28% | | | | | | 14.18% | | | | | | 13.74% | | | | | | 12.69% | | | | | | 11.58% | | |
|
| | |
Hanover at
December 31, 2020 |
| |
Savoy at
December 31, 2020 |
| |
Adjustments
|
| | | | |
Pro Forma
Combined at December 31, 2020 |
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 98,388 | | | | | $ | 90,406 | | | | | $ | (34,549) | | | |
(a)
|
| | | $ | 154,245 | | |
Time deposits in other financial institutions
|
| | | | — | | | | | | 1,849 | | | | | | | | | | | | | | | 1,849 | | |
Total investment securities
|
| | | | 17,435 | | | | | | 1,338 | | | | | | | | | | | | | | | 18,773 | | |
Loans held for investment
|
| | | | 728,752 | | | | | | 501,598 | | | | | | (7,995) | | | |
(b)
|
| | | | 1,222,355 | | |
Allowance for loan losses
|
| | | | (7,979) | | | | | | (8,355) | | | | | | 8,355 | | | |
(c)
|
| | | | (7,979) | | |
Loans, net
|
| | | | 720,773 | | | | | | 493,243 | | | | | | 360 | | | | | | | | | 1,214,376 | | |
Loans held for sale
|
| | | | 4,150 | | | | | | — | | | | | | | | | | | | | | | 4,150 | | |
Premises and equipment, net
|
| | | | 14,325 | | | | | | 473 | | | | | | | | | | | | | | | 14,798 | | |
Accrued interest receivable
|
| | | | 6,601 | | | | | | 4,278 | | | | | | | | | | | | | | | 10,879 | | |
Prepaid pension
|
| | | | 4,675 | | | | | | — | | | | | | | | | | | | | | | 4,675 | | |
Restricted securities, at cost
|
| | | | 3,733 | | | | | | 768 | | | | | | | | | | | | | | | 4,501 | | |
Loan servicing rights
|
| | | | 144 | | | | | | 3,178 | | | | | | | | | | | | | | | 3,322 | | |
Other real estate owned
|
| | | | — | | | | | | 1,500 | | | | | | | | | | | | | | | 1,500 | | |
Goodwill
|
| | | | 1,901 | | | | | | — | | | | | | 18,271 | | | |
(d)
|
| | | | 20,172 | | |
Other Intangibles
|
| | | | 20 | | | | | | — | | | | | | 743 | | | |
(e)
|
| | | | 763 | | |
Other assets
|
| | | | 4,738 | | | | | | 3,547 | | | | | | (83) | | | |
(f)
|
| | | | 8,202 | | |
Total Assets
|
| | | $ | 876,883 | | | | | $ | 600,580 | | | | | $ | (15,258) | | | | | | | | $ | 1,462,205 | | |
Total deposits
|
| | | $ | 688,316 | | | | | $ | 359,453 | | | | | | | | | | | | | | $ | 1,047,769 | | |
Borrowings
|
| | | | 74,514 | | | | | | 190,021 | | | | | | | | | | | | | | | 264,535 | | |
Subordinated Debt
|
| | | | 24,468 | | | | | | — | | | | | | | | | | | | | | | 24,468 | | |
Other liabilities and accrued expenses
|
| | | | 9,561 | | | | | | 5,076 | | | | | | 171 | | | |
(g)
|
| | | | 14,808 | | |
Total Liabilities
|
| | | $ | 796,859 | | | | | $ | 554,550 | | | | | $ | 171 | | | | | | | | $ | 1,351,580 | | |
Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | |||||
Common stock
|
| | | | 42 | | | | | | 9,628 | | | | | | (9,614) | | | |
(h)
|
| | | | 56 | | |
Surplus
|
| | | | 64,020 | | | | | | 21,840 | | | | | | 9,922 | | | |
(i)
|
| | | | 95,782 | | |
Retained earnings
|
| | | | 15,639 | | | | | | 14,552 | | | | | | (15,727) | | | |
(j)
|
| | | | 14,464 | | |
Accumulated other comprehensive income
|
| | | | 323 | | | | | | 10 | | | | | | (10) | | | |
(k)
|
| | | | 323 | | |
Total Stockholders’ Equity
|
| | | $ | 80,024 | | | | | $ | 46,030 | | | | | $ | (15,429) | | | | | | | | $ | 110,625 | | |
Total Liabilities and Stockholders’ equity
|
| | | $ | 876,883 | | | | | $ | 600,580 | | | | | $ | (15,258) | | | | | | | | $ | 1,462,205 | | |
Per share information
|
| | | | | | | | | | | | | | | | | | | | | | | |||||
Tangible common equity
|
| | | $ | 78,103 | | | | | $ | 46,030 | | | | | | | | | | | | | | $ | 89,691 | | |
Common shares outstanding
|
| | | | 4,185,534 | | | | | | 9,628,626 | | | | | | (8,274,025) | | | |
(h)
|
| | | | 5,540,135 | | |
Book value per common share
|
| | | $ | 19.12 | | | | | $ | 4.78 | | | | | | | | | | | | | | $ | 19.97 | | |
Tangible book value per common share
|
| | | $ | 18.66 | | | | | $ | 4.78 | | | | | | | | | | | | | | $ | 16.19 | | |
|
FMV adjustment to loans related to credit
|
| | | $ | (11,193) | | |
|
FMV adjustment to loans related to interest rate
|
| | | | 3,198 | | |
|
Net FMV adjustment to loans
|
| | | | (7,995) | | |
|
Reversal of allowance for loan loss reserve
|
| | | | 8,355 | | |
|
Core deposit intangible created
|
| | | | 743 | | |
|
Net deferred tax asset on all FMV adjustments
|
| | | | (254) | | |
|
Total net FMV adjustments
|
| | | | 849 | | |
|
Savoy stockholder’s equity
|
| | | $ | 46,030 | | |
|
Net FMV adjustments
|
| | | | 849 | | |
|
Less: Estimated transaction expenses
|
| | | | (1,930) | | |
|
Plus: Tax benefit of cash settlement of options
|
| | | | 332 | | |
|
Savoy net assets acquired
|
| | | | 45,281 | | |
|
Total Savoy Bank purchase price
|
| | | $ | 63,552 | | |
|
Less: Savoy Bank net assets acquired
|
| | | | (45,281) | | |
|
Goodwill created
|
| | | $ | 18,271 | | |
|
Savoy tangible common equity
|
| | | $ | 46,030 | | |
|
Plus: After-tax deferred PPP fee income
|
| | | | 2,502 | | |
|
Savoy adj. tangible common equity
|
| | | $ | 48,532 | | |
|
Adj. tangible book value per common share
|
| | | $ | 5.04 | | |
|
Price to adj. tangible book value per merger agreement
|
| | | | 1.25x | | |
|
Purchase price per share
|
| | | $ | 6.30 | | |
|
Consideration to common shareholders
|
| | | $ | 60,665 | | |
|
Consideration to optionholders**
|
| | | | 2,887 | | |
|
Total purchase price
|
| | | $ | 63,552 | | |
| | |
Hanover for the
Three Months Ended December 31, 2020 |
| |
Savoy for the
Three Months Ended December 31, 2020 |
| |
Adjustments
|
| | | | |
Pro Forma
Combined for the Three Months Ended December 31, 2020 |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| ||||||||||||||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | |||||
Loans
|
| | | $ | 9,258 | | | | | $ | 6,741 | | | | | $ | 120 | | | |
(a)
|
| | | $ | 16,119 | | |
Taxable securities
|
| | | | 173 | | | | | | 6 | | | | | | | | | | | | | | | 179 | | |
Federal funds sold
|
| | | | — | | | | | | 32 | | | | | | | | | | | | | | | 32 | | |
Other
|
| | | | 66 | | | | | | — | | | | | | | | | | | | | | | 66 | | |
Total interest income
|
| | | | 9,497 | | | | | | 6,779 | | | | | | 120 | | | | | | | | | 16,396 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | |||||
Deposits
|
| | | | 1,571 | | | | | | 1,192 | | | | | | | | | | | | | | | 2,763 | | |
Borrowings
|
| | | | 599 | | | | | | 224 | | | | | | | | | | | | | | | 823 | | |
Total interest expense
|
| | | | 2,170 | | | | | | 1,416 | | | | | | — | | | | | | | | | 3,586 | | |
Net interest income before provision
|
| | | | 7,327 | | | | | | 5,363 | | | | | | 120 | | | | | | | | | 12,810 | | |
Provision for loan losses
|
| | | | 100 | | | | | | 600 | | | | | | | | | | | | | | | 700 | | |
Net interest income after provision for loan losses
|
| | | | 7,227 | | | | | | 4,763 | | | | | | 120 | | | | | | | | | 12,110 | | |
Non-interest income: | | | | | | | | | | | | | | | | | | | | | | | | |||||
Loan fees and service charges
|
| | | | 66 | | | | | | 210 | | | | | | | | | | | | | | | 276 | | |
Mortgage servicing income
|
| | | | 17 | | | | | | 130 | | | | | | | | | | | | | | | 147 | | |
Service charges on deposit accounts
|
| | | | 15 | | | | | | 19 | | | | | | | | | | | | | | | 34 | | |
Gain on sale of SBA loans
|
| | | | — | | | | | | 1,367 | | | | | | | | | | | | | | | 1,367 | | |
Gain on sale OREO
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
Gain on sale of loans held-for-sale
|
| | | | 181 | | | | | | — | | | | | | | | | | | | | | | 181 | | |
Other income
|
| | | | 7 | | | | | | 35 | | | | | | | | | | | | | | | 42 | | |
Total non-interest income
|
| | | | 286 | | | | | | 1,761 | | | | | | — | | | | | | | | | 2,047 | | |
Non-interest expense: | | | | | | | | | | | | | | | | | | | | | | | | |||||
Salaries and employee benefits
|
| | | | 3,176 | | | | | | 1,978 | | | | | | | | | | | | | | | 5,154 | | |
Occupancy and equipment
|
| | | | 1,171 | | | | | | 217 | | | | | | | | | | | | | | | 1,388 | | |
Data processing
|
| | | | 245 | | | | | | 191 | | | | | | | | | | | | | | | 436 | | |
Advertising and promotion
|
| | | | 48 | | | | | | — | | | | | | | | | | | | | | | 48 | | |
Professional fees
|
| | | | 412 | | | | | | 437 | | | | | | | | | | | | | | | 849 | | |
Acquisition costs
|
| | | | 145 | | | | | | — | | | | | | | | | | | | | | | 145 | | |
OREO expense
|
| | | | — | | | | | | 38 | | | | | | | | | | | | | | | 38 | | |
Other
|
| | | | 393 | | | | | | 359 | | | | | | 36 | | | |
(b)
|
| | | | 788 | | |
Total non-interest expense
|
| | | | 5,590 | | | | | | 3,220 | | | | | | 36 | | | | | | | | | 8,846 | | |
Income before income tax expense
|
| | | | 1,923 | | | | | | 3,304 | | | | | | 84 | | | | | | | | | 5,311 | | |
Income tax expense
|
| | | | 404 | | | | | | 1,026 | | | | | | 19 | | | |
(c)
|
| | | | 1,449 | | |
Net Income
|
| | | $ | 1,519 | | | | | $ | 2,278 | | | | | $ | 64 | | | | | | | |
$
|
3,861
|
| |
Per share information | | | | | | | | | | | | | | | | | | | | | | | | |||||
Average basic shares
|
| | | | 4,180,936 | | | | | | 9,628,626 | | | | | | (8,274,025) | | | |
(d)
|
| | | | 5,535,537 | | |
Average fully diluted shares
|
| | | | 4,245,569 | | | | | | 9,936,783 | | | | | | (8,517,721) | | | |
(d)
|
| | | | 5,664,631 | | |
Basic earnings per share
|
| | | $ | 0.36 | | | | | $ | 0.24 | | | | | | | | | | | | | | $ | 0.70 | | |
Diluted earnings per share
|
| | | $ | 0.36 | | | | | $ | 0.23 | | | | | | | | | | | | | | $ | 0.68 | | |
| | |
Hanover for the
Twelve Months Ended September 30, 2020 |
| |
Savoy for the
Twelve Months Ended September 30, 2020 |
| |
Adjustments
|
| | | | |
Pro Forma
Combined for the Twelve Months Ended September 30, 2020 |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| ||||||||||||||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | |||||
Loans
|
| | | $ | 38,641 | | | | | $ | 23,757 | | | | | $ | 512 | | | |
(a)
|
| | | $ | 62,910 | | |
Taxable securities
|
| | | | 523 | | | | | | 46 | | | | | | | | | | | | | | | 569 | | |
Federal funds sold
|
| | | | 107 | | | | | | 387 | | | | | | | | | | | | | | | 494 | | |
Other
|
| | | | 862 | | | | | | — | | | | | | | | | | | | | | | 862 | | |
Total interest income
|
| | | | 40,133 | | | | | | 24,190 | | | | | | 512 | | | | | | | | | 64,835 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 10,625 | | | | | | 5,967 | | | | | | | | | | | | | | | 16,592 | | |
Borrowings
|
| | | | 2,386 | | | | | | 580 | | | | | | | | | | | | | | | 2,966 | | |
Total interest expense
|
| | | | 13,011 | | | | | | 6,547 | | | | | | — | | | | | | | | | 19,558 | | |
Net interest income before provision
|
| | | | 27,122 | | | | | | 17,643 | | | | | | 512 | | | | | | | | | 45,277 | | |
Provision for loan losses
|
| | | | 1,250 | | | | | | 3,050 | | | | | | | | | | | | | | | 4,300 | | |
Net interest income after provision for loan losses
|
| | | | 25,872 | | | | | | 14,593 | | | | | | 512 | | | | | | | | | 40,977 | | |
Non-interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan fees and service charges
|
| | | | 301 | | | | | | 942 | | | | | | | | | | | | | | | 1,243 | | |
Mortgage servicing income
|
| | | | 84 | | | | | | 678 | | | | | | | | | | | | | | | 762 | | |
Service charges on deposit accounts
|
| | | | 62 | | | | | | 124 | | | | | | | | | | | | | | | 186 | | |
Gain on sale of SBA loans
|
| | | | — | | | | | | 2,267 | | | | | | | | | | | | | | | 2,267 | | |
Gain on sale OREO
|
| | | | — | | | | | | 112 | | | | | | | | | | | | | | | 112 | | |
Gain on sale of loans held-for-sale
|
| | | | 917 | | | | | | — | | | | | | | | | | | | | | | 917 | | |
Other income
|
| | | | — | | | | | | 298 | | | | | | | | | | | | | | | 298 | | |
Total non-interest income
|
| | | | 1,364 | | | | | | 4,421 | | | | | | — | | | | | | | | | 5,785 | | |
Non-interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 11,182 | | | | | | 7,575 | | | | | | | | | | | | | | | 18,757 | | |
Occupancy and equipment
|
| | | | 4,462 | | | | | | 972 | | | | | | | | | | | | | | | 5,434 | | |
Data processing
|
| | | | 911 | | | | | | 538 | | | | | | | | | | | | | | | 1,449 | | |
Advertising and promotion
|
| | | | 296 | | | | | | 247 | | | | | | | | | | | | | | | 543 | | |
Professional fees
|
| | | | 2,070 | | | | | | 1,288 | | | | | | | | | | | | | | | 3,358 | | |
Acquisition costs
|
| | | | 450 | | | | | | — | | | | | | | | | | | | | | | 450 | | |
OREO expense
|
| | | | — | | | | | | 564 | | | | | | | | | | | | | | | 564 | | |
Other
|
| | | | 1,651 | | | | | | 1,176 | | | | | | 94 | | | |
(b)
|
| | | | 2,921 | | |
Total non-interest expense
|
| | | | 21,022 | | | | | | 12,360 | | | | | | 94 | | | | | | | | | 33,476 | | |
Income before income tax expense
|
| | | | 6,214 | | | | | | 6,654 | | | | | | 418 | | | | | | | | | 13,286 | | |
Income tax expense
|
| | | | 1,240 | | | | | | 1,752 | | | | | | 96 | | | |
(c)
|
| | | | 3,088 | | |
Net Income
|
| | | $ | 4,974 | | | | | $ | 4,902 | | | | | $ | 322 | | | | | | | | $ | 10,198 | | |
Per share information | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average basic shares
|
| | | | 4,162,280 | | | | | | 9,622,351 | | | | | | (8,273,114) | | | |
(d)
|
| | | | 5,511,517 | | |
Average fully diluted shares
|
| | | | 4,226,967 | | | | | | 9,923,426 | | | | | | (8,510,549) | | | |
(d)
|
| | | | 5,639,844 | | |
Basic earnings per share
|
| | | $ | 1.20 | | | | | $ | 0.51 | | | | | | | | | | | | | | $ | 1.85 | | |
Diluted earnings per share
|
| | | $ | 1.18 | | | | | $ | 0.49 | | | | | | | | | | | | | | $ | 1.81 | | |
| | |
Three Months
Ended December 31, 2020(1) |
| |
Fiscal Year
or 12 Months Ended September 30, 2020(2) |
| ||||||
HANOVER-HISTORICAL | | | | | | | | | | | | | |
Earnings per share-diluted
|
| | | $ | 0.36 | | | | | $ | 1.18 | | |
Cash dividends declared per share
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Book value per share
|
| | | $ | 19.12 | | | | | $ | 18.69 | | |
SAVOY-HISTORICAL | | | | | | | | | | | | | |
Earnings per share-diluted
|
| | | $ | 0.23 | | | | | $ | 0.49 | | |
Cash dividends declared per share
|
| | | $ | 0.00 | | | | | $ | 0.05 | | |
Book value per share
|
| | | $ | 4.78 | | | | | $ | 4.54 | | |
HANOVER and SAVOY-PRO FORMA COMBINED | | | | | | | | | | | | | |
Earnings per share-diluted
|
| | | $ | 0.68 | | | | | $ | 1.81 | | |
Cash dividends declared per share
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Book value per share
|
| | | $ | 19.97 | | | | | $ | 19.51 | | |
EQUIVALENT PRO FORMA COMBINED PER SHARE OF SAVOY COMMON STOCK(3)
|
| | | | | | | | | | | | |
Earnings per share-diluted
|
| | | $ | 0.19 | | | | | $ | 0.51 | | |
Cash dividends declared per share
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Book value per share
|
| | | $ | 5.62 | | | | | $ | 5.47 | | |
|
Transaction Price / LTM Net Income:
|
| | | | 10.9x | | |
|
Transaction Price / Tangible Book Value Per Share:
|
| | | | 119.0% | | |
|
Tangible Book Premium/Core Deposits(1):
|
| | | | 8.3% | | |
|
Transaction Price / Total Assets (excluding PPP):
|
| | | | 13.3% | | |
| 1st Capital Bank | | | American River Bankshares | |
| American Riviera Bank | | | Auburn National Bancorp | |
| Bank of James Financial Group Inc. | | | Bank7 Corp. | |
| Centric Financial Corp. | | | CoastalSouth Bancshares, Inc. | |
| CommerceWest Bank | | | Community West Bancshares | |
| Emclaire Financial Corp. | | | Harleysville Financial Corp. | |
| CenterState Bank Corp. | | | Fidelity Southern Corp. | |
| HMN Financial Inc. | | | Juniata Valley Financial Corp. | |
| Northway Financial Inc. | | | South Atlantic Bancshares, Inc. | |
| Summit Bank | | | United Bancorp, Inc. | |
| Virginia National Bankshares Corp. | | | | |
| | |
Hanover
|
| |
Hanover
Peer Group Median |
| |
Hanover
Peer Group Mean |
| |
Hanover
Peer Group High |
| |
Hanover
Peer Group Low |
| |||||||||||||||
Market Capitalization ($M)
|
| | | | NA | | | | | $ | 65.2 | | | | | $ | 71.7 | | | | | $ | 151.1 | | | | | $ | 46.1 | | |
Price/Tangible Book Value
|
| | | | NA | | | | | | 84.5% | | | | | | 92.4% | | | | | | 143.5% | | | | | | 70.5% | | |
Price/EPS
|
| | | | NA | | | | | | 10.7x | | | | | | 11.3x | | | | | | 18.0x | | | | | | 8.2x | | |
Price/Assets
|
| | | | NA | | | | | | 7.0% | | | | | | 8.1% | | | | | | 16.0% | | | | | | 5.6% | | |
Core Deposit Premium
|
| | | | NA | | | | | | −1.53% | | | | | | −0.81% | | | | | | 6.34% | | | | | | −3.75% | | |
Last Twelve Months Return
|
| | | | NA | | | | | | −22.9% | | | | | | −20.5% | | | | | | 11.9% | | | | | | −40.8% | | |
Total Assets ($M)
|
| | | $ | 838.0 | | | | | $ | 902.7 | | | | | $ | 892.5 | | | | | $ | 1,065.0 | | | | | $ | 701.3 | | |
Total Loans ($M)
|
| | | $ | 720.3 | | | | | $ | 635.9 | | | | | $ | 654.6 | | | | | $ | 922.6 | | | | | $ | 420.6 | | |
Tangible Common Equity/ Tangible Assets
|
| | | | 8.9% | | | | | | 8.9% | | | | | | 8.8% | | | | | | 11.3% | | | | | | 6.5% | | |
NPAs/Assets
|
| | | | 0.43% | | | | | | 0.36% | | | | | | 0.39% | | | | | | 0.91% | | | | | | 0.00% | | |
Last Twelve Months ROAA
|
| | | | 0.69% | | | | | | 0.87% | | | | | | 0.84% | | | | | | 1.00% | | | | | | 0.56% | | |
Last Twelve Months ROAE
|
| | | | 7.97% | | | | | | 7.99% | | | | | | 8.26% | | | | | | 11.35% | | | | | | 4.88% | | |
| Embassy Bancorp Inc. | | | Esquire Financial Holdings Inc. | |
| FNCB Bancorp Inc. | | | Harleysville Financial Corp. | |
| Norwood Financial Corp. | | | QNB Corp. | |
| Salisbury Bancorp Inc. | | | | |
| | |
Hanover
|
| |
Hanover
Peer Group Median |
| |
Hanover
Peer Group Mean |
| |
Hanover
Peer Group High |
| |
Hanover
Peer Group Low |
| |||||||||||||||
Market Capitalization ($M)
|
| | | | NA | | | | | $ | 102.5 | | | | | $ | 122.0 | | | | | $ | 234.2 | | | | | $ | 80.6 | | |
Price/Tangible Book Value
|
| | | | NA | | | | | | 88.2% | | | | | | 96.5% | | | | | | 127.4% | | | | | | 78.5% | | |
Price/EPS
|
| | | | NA | | | | | | 10.2x | | | | | | 10.6x | | | | | | 15.0x | | | | | | 7.7x | | |
Price/Assets
|
| | | | NA | | | | | | 8.6% | | | | | | 9.8% | | | | | | 15.1% | | | | | | 6.5% | | |
Core Deposit Premium
|
| | | | NA | | | | | | 0.1% | | | | | | 0.2% | | | | | | 5.8% | | | | | | −2.5% | | |
Last Twelve Months Return
|
| | | | NA | | | | | | −13.8% | | | | | | −14.0% | | | | | | 0.0% | | | | | | −29.2% | | |
Total Assets ($M)
|
| | | $ | 838.0 | | | | | $ | 1,354.5 | | | | | $ | 1,217.5 | | | | | $ | 1,418.2.0 | | | | | $ | 851.8 | | |
Total Loans ($M)
|
| | | $ | 720.3 | | | | | $ | 949.2 | | | | | $ | 855.0 | | | | | $ | 1,103.5 | | | | | $ | 593.7 | | |
Tangible Common Equity/ Tangible Assets
|
| | | | 8.9% | | | | | | 9.2% | | | | | | 9.7% | | | | | | 13.9% | | | | | | 7.7% | | |
NPAs/Assets
|
| | | | 0.43% | | | | | | 0.91% | | | | | | 0.69% | | | | | | 1.22% | | | | | | 0.16% | | |
Last Twelve Months ROAA
|
| | | | 0.69% | | | | | | 0.96% | | | | | | 1.02% | | | | | | 1.61% | | | | | | 0.80% | | |
Last Twelve Months ROAE
|
| | | | 7.97% | | | | | | 9.43% | | | | | | 9.68% | | | | | | 11.61% | | | | | | 8.26% | | |
Buyer
|
| |
Target
|
|
SB Financial Group, Inc. | | | Edon Bancorp Inc. | |
CSBH LLC | | | New Horizon Bank NA | |
Seacoast Banking Corp. of FL | | | Fourth Street Banking Co. | |
Beacon Bancorp | | | Freedom National Bank | |
Cambridge Financial Group Inc. | | | Melrose Bancorp Inc. | |
Buyer
|
| |
Target
|
|
American Bancshares Inc. | | | Mississippi River Bank | |
Bank First Corporation | | | Tomah Bancshares, Inc. | |
Seacoast Banking Corp. of FL | | | First Bank of the Palm Beaches | |
CCB Financial Corp. | | | Prairie Star Bancshares Inc. | |
Citizens Union Bancorp | | | Owenton Bancorp Inc. | |
Keweenaw Financial Corporation | | | North Star Financial Holdings Inc. | |
Farmers National Banc Corp. | | | Maple Leaf Financial Inc. | |
Community First Bancshares (MHC) | | | ABB Financial Group Inc. | |
Heartland Financial USA Inc. | | | Rockford B&TC | |
Eagle Bancorp Montana Inc. | | | Western Holding Co. of Wolf Point | |
Investar Holding Corp. | | | Bank of York | |
Premier Financial Bancorp Inc. | | | First National Bank of Jackson | |
Nicolet Bankshares Inc. | | | Choice Bancorp Inc. | |
Waterford Bancorp Inc. | | | Clarkston Financial Corp. | |
West Florida Banking Corp. | | | Flagship Community Bank | |
Santa Cruz County Bank | | | Lighthouse Bank | |
Merchants Financial Group Inc. | | | First National Bank of Northfield | |
RMB Bancshares Inc. | | | Cairo/Moberly Bancshares, Inc. | |
Wintrust Financial Corp. | | | Rush-Oak Corp. | |
Lewis & Clark Bank | | | Clatsop Community Bank | |
Citizens Community Bancorp | | | F. & M. Bancorp of Tomah Inc. | |
| | |
Savoy Bank/
Hanover |
| |
National
Transactions Median |
| |
National
Transactions Mean |
| |
National
Transactions High |
| |
National
Transactions Low |
| |||||||||||||||
Deal Value ($M)
|
| | | $ | 52.6 | | | | | $ | 28.9 | | | | | $ | 32.4 | | | | | $ | 72.1 | | | | | $ | 10.3 | | |
Transaction price/Tangible book value per
share: |
| | | | 119.0% | | | | | | 152.0% | | | | | | 152.0% | | | | | | 240.0% | | | | | | 86.0% | | |
Transaction price/Earnings per share
|
| | | | 10.9x | | | | | | 15.5x | | | | | | 15.4x | | | | | | 21.6x | | | | | | 8.9x | | |
Transaction price/Total assets
|
| | | | 13.3% | | | | | | 16.4% | | | | | | 16.6% | | | | | | 25.1% | | | | | | 9.9% | | |
Core deposit premium
|
| | | | 8.3% | | | | | | 9.4% | | | | | | 8.8% | | | | | | 19.5% | | | | | | −3.6% | | |
Target Total Assets ($M)
|
| | | $ | 597 | | | | | $ | 190 | | | | | $ | 201 | | | | | $ | 523 | | | | | $ | 52 | | |
Target NPAs/Assets
|
| | | | 0.80% | | | | | | 0.52% | | | | | | 0.77% | | | | | | 4.86% | | | | | | 0.00% | | |
Target TCE/TA
|
| | | | 7.08% | | | | | | 11.38% | | | | | | 12.05% | | | | | | 19.10% | | | | | | 8.26% | | |
Target LTM ROAA
|
| | | | 1.14% | | | | | | 0.99% | | | | | | 1.04% | | | | | | 3.19% | | | | | | 0.11% | | |
Buyer
|
| |
Target
|
|
Norwood Financial Corp. | | | UpState New York Bancorp Inc. | |
Northfield Bancorp Inc. | | | VSB Bancorp Inc. | |
Evans Bancorp Inc. | | | FSB Bancorp Inc. | |
CNB Financial Corp. | | | Bank of Akron | |
Kearny Financial Corp. | | | MSB Financial Corp. | |
Centreville Bank | | | PB Bancorp Inc. | |
Community Bank System Inc. | | | Steuben Trust Corporation | |
ConnectOne Bancorp Inc. | | | Bancorp of New Jersey Inc. | |
OceanFirst Financial Corp. | | | Country Bank Holding Co. | |
Investors Bancorp Inc. | | | Gold Coast Bancorp Inc. | |
1st Constitution Bancorp | | | Shore Community Bank. | |
Columbia Financial Inc. (MHC) | | | Stewardship Financial Corp. | |
Liberty Bank | | | STB Bancorp Inc. | |
First Bank | | | Grand Bank NA | |
Community Bank System Inc. | | | Kinderhook Bank Corp. | |
| | |
Savoy Bank/
Hanover |
| |
Regional
Transactions Median |
| |
Regional
Transactions Mean |
| |
Regional
Transactions High |
| |
Regional
Transactions Low |
| |||||||||||||||
Deal Value ($M)
|
| | | $ | 52.6 | | | | | $ | 80.0 | | | | | $ | 81.4 | | | | | $ | 137.2 | | | | | $ | 22.1 | | |
Transaction price/Tangible book value per
share: |
| | | | 119.0% | | | | | | 162.0% | | | | | | 154.0% | | | | | | 202.0% | | | | | | 102.0% | | |
Transaction price/Earnings per share
|
| | | | 10.9x | | | | | | 17.4x | | | | | | 18.7x | | | | | | 27.8x | | | | | | 9.8x | | |
Transaction price/Total assets
|
| | | | 13.3% | | | | | | 14.9% | | | | | | 15.4% | | | | | | 21.5% | | | | | | 10.7% | | |
Core deposit premium
|
| | | | 8.3% | | | | | | 9.0% | | | | | | 8.2% | | | | | | 19.0% | | | | | | 0.3% | | |
Target Total Assets ($M)
|
| | | $ | 597 | | | | | $ | 538 | | | | | $ | 537 | | | | | $ | 961 | | | | | $ | 197 | | |
Target NPAs/Assets
|
| | | | 0.80% | | | | | | 1.00% | | | | | | 1.15% | | | | | | 4.15% | | | | | | 0.00% | | |
Target TCE/TA
|
| | | | 7.08% | | | | | | 10.01% | | | | | | 9.85% | | | | | | 14.72% | | | | | | 6.23% | | |
Target LTM ROAA
|
| | | | 1.14% | | | | | | 0.83% | | | | | | 0.89% | | | | | | 1.51% | | | | | | 0.00% | | |
Buyer
|
| |
Target
|
|
Enterprise Financial Services | | | Seacoast Commerce Banc | |
Blue Ridge Bankshares Inc. | | | Bay Banks of Virginia Inc. | |
Bridge Bancorp Inc. | | | Dime Community Bancshares Inc. | |
BV Financial Inc. (MHC) | | | Delmarva Bancshares Inc. | |
| | |
Savoy Bank/
Hanover |
| |
COVID Era
Transactions Median |
| |
COVID Era
Transactions Mean |
| |
COVID Era
Transactions High |
| |
COVID Era
Transactions Low |
| |||||||||||||||
Deal Value ($M)
|
| | | $ | 52.6 | | | | | $ | 126.0 | | | | | $ | 201.2 | | | | | $ | 498.7 | | | | | $ | 54.0 | | |
Transaction price/Tangible book value per
share: |
| | | | 119.0% | | | | | | 104.0% | | | | | | 111.0% | | | | | | 153.0% | | | | | | 81.0% | | |
Transaction price/Earnings per share
|
| | | | 10.9x | | | | | | 15.1x | | | | | | 13.3x | | | | | | 17.2x | | | | | | 7.6x | | |
Transaction price/Total assets
|
| | | | 13.3% | | | | | | 9.9% | | | | | | 10.5% | | | | | | 14.3% | | | | | | 7.9% | | |
Core deposit premium
|
| | | | 8.3% | | | | | | 0.8% | | | | | | 1.0% | | | | | | 5.4% | | | | | | −2.8% | | |
Target Total Assets ($M)
|
| | | $ | 597 | | | | | $ | 1,263 | | | | | $ | 2,313 | | | | | $ | 6,348 | | | | | $ | 378 | | |
Target NPAs/Assets
|
| | | | 0.80% | | | | | | 0.83% | | | | | | 0.83% | | | | | | 1.38% | | | | | | 0.29% | | |
Target TCE/TA
|
| | | | 7.08% | | | | | | 8.90% | | | | | | 9.05% | | | | | | 10.34% | | | | | | 8.04% | | |
Target LTM ROAA
|
| | | | 1.14% | | | | | | 0.68% | | | | | | 0.57% | | | | | | 1.31% | | | | | | −0.37% | | |
Discount Rate
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| |
16.0x
|
| |
17.0x
|
| |||||||||||||||
12.0%
|
| | | $ | 8.92 | | | | | $ | 9.55 | | | | | $ | 10.19 | | | | | $ | 10.83 | | | | | $ | 11.46 | | |
13.5%
|
| | | $ | 8.47 | | | | | $ | 9.08 | | | | | $ | 9.68 | | | | | $ | 10.28 | | | | | $ | 10.89 | | |
15.0%
|
| | | $ | 8.06 | | | | | $ | 8.63 | | | | | $ | 9.20 | | | | | $ | 9.77 | | | | | $ | 10.35 | | |
16.5%
|
| | | $ | 7.67 | | | | | $ | 8.21 | | | | | $ | 8.75 | | | | | $ | 9.30 | | | | | $ | 9.84 | | |
18.0%
|
| | | $ | 7.30 | | | | | $ | 7.82 | | | | | $ | 8.34 | | | | | $ | 8.85 | | | | | $ | 9.37 | | |
Discount Rate
|
| |
85%
|
| |
95%
|
| |
105%
|
| |
115%
|
| |
125%
|
| |||||||||||||||
12.0%
|
| | | $ | 4.58 | | | | | $ | 5.05 | | | | | $ | 5.51 | | | | | $ | 5.97 | | | | | $ | 6.44 | | |
13.5%
|
| | | $ | 4.37 | | | | | $ | 4.80 | | | | | $ | 5.24 | | | | | $ | 5.68 | | | | | $ | 6.12 | | |
15.0%
|
| | | $ | 4.16 | | | | | $ | 4.58 | | | | | $ | 4.99 | | | | | $ | 5.41 | | | | | $ | 5.86 | | |
16.5%
|
| | | $ | 3.97 | | | | | $ | 4.36 | | | | | $ | 4.76 | | | | | $ | 5.16 | | | | | $ | 5.55 | | |
18.0%
|
| | | $ | 3.79 | | | | | $ | 4.16 | | | | | $ | 4.54 | | | | | $ | 4.92 | | | | | $ | 5.29 | | |
|
Number of Options
|
| |
Exercise Price
|
| |
Gain(1)
|
| ||||||
| 213,572 | | | | $ | 1.25 | | | | | $ | 1,119,117.28 | | |
| 300,000 | | | | $ | 1.75 | | | | | $ | 1,422,000.00 | | |
| | |
Three Months Ended December 31,
|
| |
Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans(1)(2)(3)
|
| | | $ | 724,751 | | | | | $ | 9,258 | | | | | | 5.07% | | | | | $ | 732,567 | | | | | $ | 9,946 | | | | | | 5.40% | | | | | $ | 717,834 | | | | | $ | 38,641 | | | | | | 5.38% | | | | | $ | 616,353 | | | | | $ | 32,660 | | | | | | 5.30% | | | | | $ | 504,145 | | | | | $ | 25,466 | | | | | | 5.05% | | |
Investment securities(1)
|
| | | | 16,520 | | | | | | 173 | | | | | | 4.15% | | | | | | 12,761 | | | | | | 110 | | | | | | 3.43% | | | | | | 13,907 | | | | | | 523 | | | | | | 3.76% | | | | | | 12,851 | | | | | | 427 | | | | | | 3.32% | | | | | | 13,627 | | | | | | 451 | | | | | | 3.31% | | |
Interest-earning cash
|
| | | | 78,958 | | | | | | 21 | | | | | | 0.11% | | | | | | 69,108 | | | | | | 291 | | | | | | 1.68% | | | | | | 87,828 | | | | | | 692 | | | | | | 0.79% | | | | | | 45,598 | | | | | | 1,044 | | | | | | 2.29% | | | | | | 29,134 | | | | | | 480 | | | | | | 1.65% | | |
FHLB stock and other investments
|
| | | | 3,922 | | | | | | 45 | | | | | | 4.55% | | | | | | 5,448 | | | | | | 89 | | | | | | 6.50% | | | | | | 4,678 | | | | | | 277 | | | | | | 5.92% | | | | | | 5,611 | | | | | | 366 | | | | | | 6.52% | | | | | | 4,916 | | | | | | 327 | | | | | | 6.65% | | |
Total interest-earning assets
|
| | | | 824,151 | | | | | | 9,497 | | | | | | 4.57% | | | | | | 819,884 | | | | | | 10,436 | | | | | | 5.06% | | | | | | 824,247 | | | | | | 40,133 | | | | | | 4.87% | | | | | | 680,413 | | | | | | 34,497 | | | | | | 5.07% | | | | | | 551,822 | | | | | | 26,724 | | | | | | 4.84% | | |
Non interest-earning assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | | 4,709 | | | | | | | | | | | | | | | | | | 6,380 | | | | | | | | | | | | | | | | | | 5,588 | | | | | | | | | | | | | | | | | | 4,320 | | | | | | | | | | | | | | | | | | 2,834 | | | | | | | | | | | | | | |
Other assets
|
| | | | 24,300 | | | | | | | | | | | | | | | | | | 21,325 | | | | | | | | | | | | | | | | | | 22,219 | | | | | | | | | | | | | | | | | | 13,133 | | | | | | | | | | | | | | | | | | 12,564 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 853,160 | | | | | | | | | | | | | | | | | $ | 847,589 | | | | | | | | | | | | | | | | | $ | 852,054 | | | | | | | | | | | | | | | | | $ | 697,866 | | | | | | | | | | | | | | | | | $ | 567,220 | | | | | | | | | | | | | | |
LIABILITIES & STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | $ | 186,894 | | | | | $ | 117 | | | | | | 0.25% | | | | | $ | 186,524 | | | | | $ | 636 | | | | | | 1.36% | | | | | $ | 179,106 | | | | | $ | 1,445 | | | | | | 0.81% | | | | | $ | 160,073 | | | | | $ | 2,510 | | | | | | 1.57% | | | | | $ | 110,180 | | | | | $ | 1,265 | | | | | | 1.15% | | |
Time deposits
|
| | | | 391,442 | | | | | | 1,454 | | | | | | 1.47% | | | | | | 393,823 | | | | | | 2,370 | | | | | | 2.39% | | | | | | 418,384 | | | | | | 9,180 | | | | | | 2.19% | | | | | | 302,124 | | | | | | 6,725 | | | | | | 2.23% | | | | | | 273,186 | | | | | | 4,811 | | | | | | 1.76% | | |
Total savings and time deposits
|
| | | | 578,336 | | | | | | 1,571 | | | | | | 1.08% | | | | | | 580,347 | | | | | | 3,006 | | | | | | 2.06% | | | | | | 597,490 | | | | | | 10,625 | | | | | | 1.78% | | | | | | 462,197 | | | | | | 9,235 | | | | | | 2.00% | | | | | | 383,366 | | | | | | 6,076 | | | | | | 1.58% | | |
Fed funds purchased, FHLB & FRB borrowings
|
| | | | 78,937 | | | | | | 221 | | | | | | 1.11% | | | | | | 98,304 | | | | | | 468 | | | | | | 1.89% | | | | | | 84,568 | | | | | | 1,491 | | | | | | 1.76% | | | | | | 105,397 | | | | | | 1,949 | | | | | | 1.85% | | | | | | 93,614 | | | | | | 1,544 | | | | | | 1.65% | | |
Note payable
|
| | | | 1,303 | | | | | | 73 | | | | | | 22.23%(6) | | | | | | 14,981 | | | | | | 225 | | | | | | 5.97% | | | | | | 14,982 | | | | | | 895 | | | | | | 5.97% | | | | | | 14,979 | | | | | | 892 | | | | | | 5.96% | | | | | | 13,377 | | | | | | 883 | | | | | | 6.60% | | |
Subordinated debentures
|
| | | | 22,899 | | | | | | 305 | | | | | | 5.28% | | | | | | — | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | — | | | | | | 0.00% | | |
Total interest-bearing liabilities
|
| | | | 681,475 | | | | | | 2,170 | | | | | | 1.26% | | | | | | 693,632 | | | | | | 3,699 | | | | | | 2.12% | | | | | | 697,040 | | | | | | 13,011 | | | | | | 1.87% | | | | | | 582,573 | | | | | | 12,076 | | | | | | 2.07% | | | | | | 490,357 | | | | | | 8,503 | | | | | | 1.73% | | |
Noninterest-bearing demand deposits
|
| | | | 83,701 | | | | | | | | | | | | | | | | | | 72,503 | | | | | | | | | | | | | | | | | | 72,007 | | | | | | | | | | | | | | | | | | 46,132 | | | | | | | | | | | | | | | | | | 25,785 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 8,921 | | | | | | | | | | | | | | | | | | 8,525 | | | | | | | | | | | | | | | | | | 8,031 | | | | | | | | | | | | | | | | | | 5,573 | | | | | | | | | | | | | | | | | | 4,533 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 774,097 | | | | | | | | | | | | | | | | | | 774,660 | | | | | | | | | | | | | | | | | | 777,078 | | | | | | | | | | | | | | | | | | 634,278 | | | | | | | | | | | | | | | | | | 520,675 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 79,063 | | | | | | | | | | | | | | | | | | 72,929 | | | | | | | | | | | | | | | | | | 74,976 | | | | | | | | | | | | | | | | | | 63,588 | | | | | | | | | | | | | | | | | | 46,545 | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 853,160 | | | | | | | | | | | | | | | | | $ | 847,589 | | | | | | | | | | | | | | | | | $ | 852,054 | | | | | | | | | | | | | | | | | $ | 697,866 | | | | | | | | | | | | | | | | | $ | 567,220 | | | | | | | | | | | | | | |
Net interest rate spread(4)
|
| | | | | | | | | | | | | | | | 3.31% | | | | | | | | | | | | | | | | | | 2.94% | | | | | | | | | | | | | | | | | | 3.00% | | | | | | | | | | | | | | | | | | 3.00% | | | | | | | | | | | | | | | | | | 3.11% | | |
Net interest income/margin(5)
|
| | | | | | | | | $ | 7,327 | | | | | | 3.53% | | | | | | | | | | | $ | 6,737 | | | | | | 3.27% | | | | | | | | | | | $ | 27,122 | | | | | | 3.29% | | | | | | | | | | | $ | 22,421 | | | | | | 3.30% | | | | | | | | | | | $ | 18,221 | | | | | | 3.30% | | |
Less: Tax Equivalent Adjustment
|
| | | | | | | | | $ | — | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | | | | $ | — | | | | | | | | |
Net Interest Income
|
| | | | | | | | | $ | 7,327 | | | | | | | | | | | | | | | | | $ | 6,737 | | | | | | | | | | | | | | | | | $ | 27,122 | | | | | | | | | | | | | | | | | $ | 22,421 | | | | | | | | | | | | | | | | | $ | 18,221 | | | | | | | | |
| | |
Three Months Ended December 31,
|
| |
Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020/2019
Increase (Decrease) Due to Change in: |
| |
2020/2019
Increase (Decrease) Due to Change in: |
| |
2019/2018
Increase (Decrease) Due to Change in: |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Volume |
| |
Average
Rate |
| |
Net
Change |
| |
Average
Volume |
| |
Average
Rate |
| |
Net
Change |
| |
Average
Volume |
| |
Average
Rate |
| |
Net
Change |
| |||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | (107) | | | | | $ | (581) | | | | | $ | (688) | | | | | $ | 5,455 | | | | | $ | 526 | | | | | $ | 5,981 | | | | | $ | 5,894 | | | | | $ | 1,300 | | | | | $ | 7,194 | | |
Investment securities
|
| | | | 36 | | | | | | 27 | | | | | | 63 | | | | | | 37 | | | | | | 59 | | | | | | 96 | | | | | | (26) | | | | | | 2 | | | | | | (24) | | |
Interest-earning cash
|
| | | | 36 | | | | | | (306) | | | | | | (270) | | | | | | 596 | | | | | | (948) | | | | | | (352) | | | | | | 334 | | | | | | 230 | | | | | | 564 | | |
FHLB stock and other investments
|
| | | | (22) | | | | | | (22) | | | | | | (44) | | | | | | (57) | | | | | | (32) | | | | | | (89) | | | | | | 45 | | | | | | (6) | | | | | | 39 | | |
Total interest income
|
| | | | (57) | | | | | | (882) | | | | | | (939) | | | | | | 6,031 | | | | | | (395) | | | | | | 5,636 | | | | | | 6,247 | | | | | | 1,526 | | | | | | 7,773 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | | 1 | | | | | | (520) | | | | | | (519) | | | | | | 269 | | | | | | (1,334) | | | | | | (1,065) | | | | | | 688 | | | | | | 557 | | | | | | 1,245 | | |
Time deposits
|
| | | | (15) | | | | | | (901) | | | | | | (916) | | | | | | 2,553 | | | | | | (98) | | | | | | 2,455 | | | | | | 548 | | | | | | 1,366 | | | | | | 1,914 | | |
Fed funds purchased, FHLB & FRB
borrowings |
| | | | (80) | | | | | | (167) | | | | | | (247) | | | | | | (370) | | | | | | (88) | | | | | | (458) | | | | | | 206 | | | | | | 199 | | | | | | 405 | | |
Note payable
|
| | | | (346) | | | | | | 194 | | | | | | (152) | | | | | | — | | | | | | 3 | | | | | | 3 | | | | | | 100 | | | | | | (91) | | | | | | 9 | | |
Subordinated debentures
|
| | | | 305 | | | | | | — | | | | | | 305 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total interest expense
|
| | | | (135) | | | | | | (1,394) | | | | | | (1,529) | | | | | | 2,452 | | | | | | (1,517) | | | | | | 935 | | | | | | 1,542 | | | | | | 2,031 | | | | | | 3,573 | | |
Net interest income
|
| | | $ | 78 | | | | | $ | 512 | | | | | $ | 590 | | | | | $ | 3,579 | | | | | $ | 1,122 | | | | | $ | 4,701 | | | | | $ | 4,705 | | | | | $ | (505) | | | | | $ | 4,200 | | |
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
Investment Securities Available-for-Sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 957 | | | | | $ | 914 | | | | | $ | 962 | | | | | $ | 911 | | | | | $ | — | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 185 | | |
Corporate bonds
|
| | | | 6,477 | | | | | | — | | | | | | 5,073 | | | | | | — | | | | | | — | | |
Total investment securities available-for-sale
|
| | | | 7,434 | | | | | | 914 | | | | | | 6,035 | | | | | | 911 | | | | | | 185 | | |
Investment Securities Held-to-Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | | 3,766 | | | | | | 5,480 | | | | | | 4,478 | | | | | | 5,729 | | | | | | 6,579 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | 2,735 | | | | | | 2,788 | | | | | | 2,749 | | | | | | 2,801 | | | | | | 2,852 | | |
Corporate bonds
|
| | | | 3,500 | | | | | | 3,500 | | | | | | 3,500 | | | | | | 3,500 | | | | | | 3,500 | | |
Total investment securities held-to-maturity
|
| | | | 10,001 | | | | | | 11,768 | | | | | | 10,727 | | | | | | 12,030 | | | | | | 12,931 | | |
Total Investment Securities
|
| | | $ | 17,435 | | | | | $ | 12,682 | | | | | $ | 16,762 | | | | | $ | 12,941 | | | | | $ | 13,116 | | |
| | |
As of December 31, 2020
|
| |
As of September 30, 2020
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Due after 1 year
through 5 years |
| |
Due after 5 years
through 10 years |
| |
Due after 10 years
|
| |
Total
|
| |
Due after 5 years
through 10 years |
| |
Due after 10 years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Market
Value |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Market
Value |
| ||||||||||||||||||||||||||||||||||||||||||||||||
Investment Securities Available-for-Sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | — | | | | | | 0.00% | | | | | $ | — | | | | | | 0.00% | | | | | $ | 826 | | | | | | 2.81% | | | | | $ | 826 | | | | | | 2.81% | | | | | $ | 957 | | | | | $ | — | | | | | | 0.00% | | | | | $ | 838 | | | | | | 2.73% | | | | | $ | 838 | | | | | | 2.73% | | | | | $ | 962 | | |
Corporate bonds
|
| | | | — | | | | | | 0.00% | | | | | | 6,200 | | | | | | 5.51% | | | | | | — | | | | | | 0.00% | | | | | | 6,200 | | | | | | 5.51% | | | | | | 6,477 | | | | | | 5,000 | | | | | | 5.75% | | | | | | — | | | | | | 0.00% | | | | | | 5,000 | | | | | | 5.75% | | | | | | 5,073 | | |
Total investment securities available-for-
sale |
| | | | — | | | | | | 0.00% | | | | | | 6,200 | | | | | | 5.51% | | | | | | 826 | | | | | | 2.81% | | | | | | 7,026 | | | | | | 5.19% | | | | | | 7,434 | | | | | | 5,000 | | | | | | 5.75% | | | | | | 838 | | | | | | 2.73% | | | | | | 5,838 | | | | | | 5.32% | | | | | | 6,035 | | |
Investment Securities Held-to-Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 3,766 | | | | | | 2.18% | | | | | | 3,766 | | | | | | 2.18% | | | | | | 3,865 | | | | | | — | | | | | | 0.00% | | | | | | 4,478 | | | | | | 2.19% | | | | | | 4,478 | | | | | | 2.19% | | | | | | 4,596 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | — | | | | | | 0.00% | | | | | | 2,735 | | | | | | 2.68% | | | | | | — | | | | | | 0.00% | | | | | | 2,735 | | | | | | 2.68% | | | | | | 2,982 | | | | | | 2,749 | | | | | | 2.68% | | | | | | — | | | | | | 0.00% | | | | | | 2,749 | | | | | | 2.68% | | | | | | 3,002 | | |
Corporate bonds
|
| | | | 1,500 | | | | | | 6.50% | | | | | | 2,000 | | | | | | 5.25% | | | | | | — | | | | | | 0.00% | | | | | | 3,500 | | | | | | 5.79% | | | | | | 3,520 | | | | | | 3,500 | | | | | | 5.79% | | | | | | — | | | | | | 0.00% | | | | | | 3,500 | | | | | | 5.79% | | | | | | 3,533 | | |
Total investment securities held-to-maturity
|
| | | | 1,500 | | | | | | 6.50% | | | | | | 4,735 | | | | | | 3.76% | | | | | | 3,766 | | | | | | 2.18% | | | | | | 10,001 | | | | | | 3.58% | | | | | | 10,367 | | | | | | 6,249 | | | | | | 4.42% | | | | | | 4,478 | | | | | | 2.19% | | | | | | 10,727 | | | | | | 3.49% | | | | | | 11,131 | | |
Total Investment Securities
|
| | | $ | 1,500 | | | | | | 6.50% | | | | | $ | 10,935 | | | | | | 4.75% | | | | | $ | 4,592 | | | | | | 2.29% | | | | | $ | 17,027 | | | | | | 4.24% | | | | | $ | 17,801 | | | | | $ | 11,249 | | | | | | 5.01% | | | | | $ | 5,316 | | | | | | 2.28% | | | | | $ | 16,565 | | | | | | 4.13% | | | | | $ | 17,166 | | |
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 445,992 | | | | | $ | 479,610 | | | | | $ | 454,073 | | | | | $ | 465,422 | | | | | $ | 372,673 | | | | | $ | 238,251 | | | | | $ | 147,286 | | |
Multi-family
|
| | | | 147,043 | | | | | | 131,303 | | | | | | 136,539 | | | | | | 139,504 | | | | | | 132,301 | | | | | | 120,143 | | | | | | 95,407 | | |
Commercial
|
| | | | 115,190 | | | | | | 104,849 | | | | | | 113,615 | | | | | | 108,197 | | | | | | 48,669 | | | | | | 59,190 | | | | | | 51,527 | | |
Commercial and industrial
|
| | | | 20,497 | | | | | | 7,450 | | | | | | 21,100 | | | | | | 7,353 | | | | | | 6,736 | | | | | | 5,715 | | | | | | 6,697 | | |
Consumer
|
| | | | 28 | | | | | | 496 | | | | | | 24 | | | | | | 501 | | | | | | 24 | | | | | | 86 | | | | | | 217 | | |
Gross loans
|
| | | | 728,750 | | | | | | 723,708 | | | | | | 725,351 | | | | | | 720,977 | | | | | | 560,403 | | | | | | 423,385 | | | | | | 301,134 | | |
Net deferred costs (fees)
|
| | | | 2 | | | | | | (467) | | | | | | (332) | | | | | | (535) | | | | | | (1,023) | | | | | | (758) | | | | | | (36) | | |
Total loans
|
| | | | 728,752 | | | | | | 723,241 | | | | | | 725,019 | | | | | | 720,442 | | | | | | 559,380 | | | | | | 422,627 | | | | | | 301,098 | | |
Allowance for loan losses
|
| | | | (7,979) | | | | | | (7,143) | | | | | | (7,869) | | | | | | (7,143) | | | | | | (6,493) | | | | | | (4,795) | | | | | | (3,419) | | |
Total loans, net
|
| | | $ | 720,773 | | | | | $ | 716,098 | | | | | $ | 717,150 | | | | | $ | 713,299 | | | | | $ | 552,887 | | | | | $ | 417,832 | | | | | $ | 297,679 | | |
| | |
At December 31, 2020, Maturing
|
| |
At September 30, 2020, Maturing
|
| ||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
In One
Year or Less |
| |
After
One Year through Five Years |
| |
After
Five Years |
| |
Total
|
| |
In One
Year or Less |
| |
After
One Year through Five Years |
| |
After
Five Years |
| |
Total
|
| ||||||||||||||||||||||||
Commercial and industrial
|
| | | $ | 2,320 | | | | | $ | 17,811 | | | | | $ | 366 | | | | | $ | 20,497 | | | | | $ | 2,322 | | | | | $ | 18,123 | | | | | $ | 655 | | | | | $ | 21,100 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 2,320 | | | | | $ | 17,811 | | | | | $ | 366 | | | | | $ | 20,497 | | | | | $ | 2,322 | | | | | $ | 18,123 | | | | | $ | 655 | | | | | $ | 21,100 | | |
Loans with: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed rates
|
| | | | | | | | | $ | 17,516 | | | | | $ | 200 | | | | | $ | 17,716 | | | | | | | | | | | $ | 17,825 | | | | | $ | 206 | | | | | $ | 18,031 | | |
Variable rates
|
| | | | | | | | | | 295 | | | | | | 166 | | | | | | 461 | | | | | | | | | | | | 298 | | | | | | 449 | | | | | | 747 | | |
Total
|
| | | | | | | | | $ | 17,811 | | | | | $ | 366 | | | | | $ | 18,177 | | | | | | | | | | | $ | 18,123 | | | | | $ | 655 | | | | | $ | 18,778 | | |
| | |
At December 31,
|
| |
At September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Nonaccrual loans
|
| | | $ | 4,053 | | | | | $ | 760 | | | | | $ | 953 | | | | | $ | 1,613 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Nonaccrual loans (held-for-sale)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
At December 31,
|
| |
At September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
OREO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total nonperforming assets(1)
|
| | | $ | 4,053 | | | | | $ | 760 | | | | | $ | 953 | | | | | $ | 1,613 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Performing TDRs
|
| | | $ | 454 | | | | | $ | 454 | | | | | $ | 454 | | | | | $ | 454 | | | | | $ | 354 | | | | | $ | 562 | | | | | $ | 1,055 | | |
Loans 90 days or greater past due and still accruing
|
| | | $ | 318 | | | | | $ | 302 | | | | | $ | 296 | | | | | $ | 629 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Nonaccrual loans (excluding loans held-for-sale) to total loans
|
| | | | 0.56% | | | | | | 0.11% | | | | | | 0.13% | | | | | | 0.22% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Nonperforming assets to total assets
|
| | | | 0.46% | | | | | | 0.09% | | | | | | 0.11% | | | | | | 0.19% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Nonperforming assets, performing TDRs, and
loans 90 days or greater past due and still accruing to total loans and loans held-for- sale |
| | | | 0.66% | | | | | | 0.21% | | | | | | 0.23% | | | | | | 0.37% | | | | | | 0.06% | | | | | | 0.13% | | | | | | 0.33% | | |
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Classified Loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Substandard
|
| | | $ | 5,440 | | | | | $ | 2,644 | | | | | $ | 3,132 | | | | | $ | 2,697 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total classified loans
|
| | | | 5,440 | | | | | | 2,644 | | | | | | 3,132 | | | | | | 2,697 | | |
Special Mention Loans
|
| | | | 11,264 | | | | | | 223 | | | | | | 5,080 | | | | | | 241 | | |
Total classified and special mention loans
|
| | | $ | 16,704 | | | | | $ | 2,867 | | | | | $ | 8,212 | | | | | $ | 2,938 | | |
| | |
Three Months Ended December 31,
|
| |
Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Beginning balance
|
| | | $ | 7,869 | | | | | $ | 7,143 | | | | | $ | 7,143 | | | | | $ | 6,493 | | | | | $ | 4,795 | | | | | $ | 3,419 | | | | | $ | 2,180 | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | 224 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | 300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total charge-offs
|
| | | | — | | | | | | — | | | | | | 524 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | |
Total recoveries
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | |
Net charge-offs/(recoveries)
|
| | | | (10) | | | | | | — | | | | | | 524 | | | | | | — | | | | | | — | | | | | | — | | | | | | (14) | | |
Provision for loan losses
|
| | | | 100 | | | | | | — | | | | | | 1,250 | | | | | | 650 | | | | | | 1,698 | | | | | | 1,376 | | | | | | 1,225 | | |
Balance at end of period
|
| | | $ | 7,979 | | | | | $ | 7,143 | | | | | $ | 7,869 | | | | | $ | 7,143 | | | | | $ | 6,493 | | | | | $ | 4,795 | | | | | $ | 3,419 | | |
| | |
Three Months Ended
December 31, |
| |
Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Ratio of net charge-offs/ (recoveries) during the period to average loans outstanding during the period
|
| | | | -0.01% | | | | | | 0.00% | | | | | | 0.07% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | -0.01% | | |
Allowance for loan losses as a percentage of total loans at period end
|
| | | | 1.09% | | | | | | 0.99% | | | | | | 1.09% | | | | | | 0.99% | | | | | | 1.16% | | | | | | 1.13% | | | | | | 1.14% | | |
| | |
Residential
Real Estate |
| |
Multi-family
|
| |
Commercial
Real Estate |
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Unallocated
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
of Allowance |
| |
Loans to
Gross Loans |
| |
Amount
of Allowance |
| |
Loans to
Gross Loans |
| |
Amount
of Allowance |
| |
Loans to
Gross Loans |
| |
Amount
of Allowance |
| |
Loans to
Gross Loans |
| |
Amount
of Allowance |
| |
Loans to
Gross Loans |
| |
Amount
of Allowance |
| |
Total
Allowance |
| ||||||||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2020
|
| | | $ | 5,094 | | | | | | 61.2% | | | | | $ | 1,619 | | | | | | 20.2% | | | | | $ | 1,221 | | | | | | 15.8% | | | | | $ | 44 | | | | | | 2.8% | | | | | $ | 1 | | | | | | 0.0% | | | | | $ | — | | | | | $ | 7,979 | | |
December 31, 2019
|
| | | | 4,685 | | | | | | 66.3% | | | | | | 1,192 | | | | | | 18.1% | | | | | | 1,175 | | | | | | 14.5% | | | | | | 79 | | | | | | 1.0% | | | | | | 12 | | | | | | 0.1% | | | | | | — | | | | | | 7,143 | | |
September 30, 2020
|
| | | | 5,103 | | | | | | 62.6% | | | | | | 1,506 | | | | | | 18.8% | | | | | | 1,221 | | | | | | 15.7% | | | | | | 38 | | | | | | 2.9% | | | | | | 1 | | | | | | 0.0% | | | | | | — | | | | | | 7,869 | | |
September 30, 2019
|
| | | | 4,647 | | | | | | 64.6% | | | | | | 1,215 | | | | | | 19.3% | | | | | | 1,193 | | | | | | 15.0% | | | | | | 75 | | | | | | 1.0% | | | | | | 13 | | | | | | 0.1% | | | | | | — | | | | | | 7,143 | | |
September 30, 2018
|
| | | | 4,363 | | | | | | 66.5% | | | | | | 1,478 | | | | | | 23.6% | | | | | | 500 | | | | | | 8.7% | | | | | | 152 | | | | | | 1.2% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 6,493 | | |
September 30, 2017
|
| | | | 2,659 | | | | | | 56.3% | | | | | | 1,422 | | | | | | 28.4% | | | | | | 651 | | | | | | 14.0% | | | | | | 62 | | | | | | 1.3% | | | | | | 1 | | | | | | 0.0% | | | | | | — | | | | | | 4,795 | | |
September 30, 2016
|
| | | | 1,524 | | | | | | 48.9% | | | | | | 975 | | | | | | 31.7% | | | | | | 528 | | | | | | 17.1% | | | | | | 78 | | | | | | 2.2% | | | | | | 2 | | | | | | 0.1% | | | | | | 312 | | | | | | 3,419 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
September 30, 2020
|
| |
September 30, 2019
|
| ||||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
% of
total |
| |
Amount
|
| |
% of
total |
| |
Amount
|
| |
% of
total |
| |
Amount
|
| |
% of
total |
| ||||||||||||||||||||||||
Demand, noninterest-bearing
|
| | | $ | 86,266 | | | | | | 12.5% | | | | | $ | 73,018 | | | | | | 10.9% | | | | | $ | 82,350 | | | | | | 12.4% | | | | | $ | 69,606 | | | | | | 10.7% | | |
NOW
|
| | | | 93,258 | | | | | | 13.5% | | | | | | 42,432 | | | | | | 6.3% | | | | | | 34,086 | | | | | | 5.1% | | | | | | 53,564 | | | | | | 8.2% | | |
Money market
|
| | | | 87,843 | | | | | | 12.8% | | | | | | 101,680 | | | | | | 15.2% | | | | | | 110,353 | | | | | | 16.6% | | | | | | 102,054 | | | | | | 15.7% | | |
Savings
|
| | | | 44,072 | | | | | | 6.4% | | | | | | 41,249 | | | | | | 6.2% | | | | | | 43,218 | | | | | | 6.5% | | | | | | 39,548 | | | | | | 6.1% | | |
Time
|
| | | | 376,877 | | | | | | 54.8% | | | | | | 411,144 | | | | | | 61.4% | | | | | | 394,753 | | | | | | 59.4% | | | | | | 385,514 | | | | | | 59.3% | | |
Total Deposits
|
| | | $ | 688,316 | | | | | | 100.0% | | | | | $ | 669,523 | | | | | | 100.0% | | | | | $ | 664,760 | | | | | | 100.0% | | | | | $ | 650,286 | | | | | | 100.0% | | |
| | |
Three Months Ended December 31,
|
| |
Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Balance
|
| |
Rate
|
| |
Balance
|
| |
Rate
|
| |
Balance
|
| |
Rate
|
| |
Balance
|
| |
Rate
|
| |
Balance
|
| |
Rate
|
| ||||||||||||||||||||||||||||||
Demand, noninterest-bearing
|
| | | $ | 83,701 | | | | | | 0.00% | | | | | $ | 72,503 | | | | | | 0.00% | | | | | $ | 72,007 | | | | | | 0.00% | | | | | $ | 46,132 | | | | | | 0.00% | | | | | $ | 25,785 | | | | | | 0.00% | | |
NOW
|
| | | | 41,143 | | | | | | 0.26% | | | | | | 46,183 | | | | | | 0.94% | | | | | | 37,774 | | | | | | 0.63% | | | | | | 40,764 | | | | | | 0.86% | | | | | | 16,199 | | | | | | 0.73% | | |
| | |
Three Months Ended December 31,
|
| |
Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Balance
|
| |
Rate
|
| |
Balance
|
| |
Rate
|
| |
Balance
|
| |
Rate
|
| |
Balance
|
| |
Rate
|
| |
Balance
|
| |
Rate
|
| ||||||||||||||||||||||||||||||
Money market
|
| | | | 102,260 | | | | | | 0.28% | | | | | | 100,501 | | | | | | 1.80% | | | | | | 100,109 | | | | | | 1.02% | | | | | | 93,621 | | | | | | 2.03% | | | | | | 27,324 | | | | | | 1.43% | | |
Savings
|
| | | | 43,491 | | | | | | 0.17% | | | | | | 39,840 | | | | | | 0.72% | | | | | | 41,223 | | | | | | 0.45% | | | | | | 25,688 | | | | | | 1.01% | | | | | | 66,657 | | | | | | 1.13% | | |
Time
|
| | | | 391,442 | | | | | | 1.47% | | | | | | 393,823 | | | | | | 2.39% | | | | | | 418,384 | | | | | | 2.19% | | | | | | 302,124 | | | | | | 2.23% | | | | | | 273,186 | | | | | | 1.76% | | |
Total Deposits
|
| | | $ | 662,037 | | | | | | 0.94% | | | | | $ | 652,850 | | | | | | 1.83% | | | | | $ | 669,497 | | | | | | 1.59% | | | | | $ | 508,329 | | | | | | 1.82% | | | | | $ | 409,151 | | | | | | 1.49% | | |
|
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
3 months or less
|
| | | $ | 73,409 | | | | | $ | 31,272 | | | | | $ | 59,075 | | | | | $ | 38,372 | | |
Over 3 to 6 months
|
| | | | 31,037 | | | | | | 77,691 | | | | | | 73,907 | | | | | | 30,459 | | |
Over 6 to 12 months
|
| | | | 98,911 | | | | | | 106,241 | | | | | | 83,940 | | | | | | 94,411 | | |
Over 12 months
|
| | | | 41,346 | | | | | | 48,204 | | | | | | 39,111 | | | | | | 84,311 | | |
Total
|
| | | $ | 244,703 | | | | | $ | 263,408 | | | | | $ | 256,033 | | | | | $ | 247,553 | | |
| | |
At December 31, 2020
|
| |
At September 30, 2020
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Contractual Obligation
(dollars in thousands) |
| |
Total
|
| |
Less than
one year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |
Total
|
| |
Less than
one year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| ||||||||||||||||||||||||||||||
Time deposits
|
| | | $ | 376,877 | | | | | $ | 320,635 | | | | | $ | 46,296 | | | | | $ | 9,946 | | | | | $ | — | | | | | $ | 394,753 | | | | | $ | 339,826 | | | | | $ | 45,058 | | | | | $ | 9,869 | | | | | $ | — | | |
Subordinated debentures
|
| | | | 24,468 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,468 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Note payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,984 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,984 | | |
FHLB borrowings
|
| | | | 58,607 | | | | | | 28,367 | | | | | | 4,300 | | | | | | 25,940 | | | | | | — | | | | | | 68,998 | | | | | | 34,758 | | | | | | 8,300 | | | | | | 25,940 | | | | | | — | | |
FRB borrowings
|
| | | | 15,907 | | | | | | — | | | | | | 15,907 | | | | | | — | | | | | | — | | | | | | 16,156 | | | | | | — | | | | | | 16,156 | | | | | | — | | | | | | — | | |
Operating leases
|
| | | | 13,902 | | | | | | 1,558 | | | | | | 3,242 | | | | | | 3,312 | | | | | | 5,790 | | | | | | 14,287 | | | | | | 1,544 | | | | | | 3,223 | | | | | | 3,354 | | | | | | 6,166 | | |
Standby letters of credit
|
| | | | 159 | | | | | | 159 | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | | | | | 159 | | | | | | — | | | | | | — | | | | | | — | | |
Unused lines of credit(1)
|
| | | | 444 | | | | | | 5 | | | | | | — | | | | | | — | | | | | | 439 | | | | | | 492 | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 489 | | |
At December 31, 2020
|
| |
At September 30, 2020
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Rates
(basis points) |
| |
Estimated
EVE |
| |
Estimated
Change in EVE |
| |
Interest Rates
(basis points) |
| |
Estimated
NII (1) |
| |
Estimated
Change in NII (1) |
| |
Interest Rates
(basis points) |
| |
Estimated
EVE |
| |
Estimated
Change in EVE |
| |
Interest Rates
(basis points) |
| |
Estimated
NII (1) |
| |
Estimated
Change in NII (1) |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
+400
|
| | | $ | 124,394 | | | | | $ | (15,040) | | | | | | (10.8) | | | | | | +400 | | | | | $ | 33,770 | | | | | $ | (1,239) | | | | | | (3.5) | | | | | | +400 | | | | | $ | 97,340 | | | | | $ | (35,495) | | | | | | (26.7) | | | | | | +400 | | | | | $ | 31,699 | | | | | $ | (1,692) | | | | | | (5.1) | | | | | |
+300
|
| | | | 130,596 | | | | | | (8,838) | | | | | | (6.3) | | | | | | +300 | | | | | | 34,420 | | | | | | (589) | | | | | | (1.7) | | | | | | +300 | | | | | | 106,667 | | | | | | (26,168) | | | | | | (19.7) | | | | | | +300 | | | | | | 32,436 | | | | | | (955) | | | | | | (2.9) | | | | | |
+200
|
| | | | 133,706 | | | | | | (5,728) | | | | | | (4.1) | | | | | | +200 | | | | | | 34,838 | | | | | | (171) | | | | | | (0.5) | | | | | | +200 | | | | | | 113,957 | | | | | | (18,878) | | | | | | (14.2) | | | | | | +200 | | | | | | 32,964 | | | | | | (427) | | | | | | (1.3) | | | | | |
+100
|
| | | | 134,359 | | | | | | (5,075) | | | | | | (3.6) | | | | | | +100 | | | | | | 34,961 | | | | | | (48) | | | | | | (0.1) | | | | | | +100 | | | | | | 119,920 | | | | | | (12,915) | | | | | | (9.7) | | | | | | +100 | | | | | | 33,219 | | | | | | (172) | | | | | | (0.5) | | | | | |
0
|
| | | | 139,434 | | | | | | | | | | | | | | | | | | 0 | | | | | | 35,009 | | | | | | | | | | | | | | | | | | 0 | | | | | | 132,835 | | | | | | | | | | | | | | | | | | 0 | | | | | | 33,391 | | | | | | | | | | | | | | | | ||
-100
|
| | | | 149,821 | | | | | | 10,387 | | | | | | 7.4 | | | | | | -100 | | | | | | 34,738 | | | | | | (271) | | | | | | (0.8) | | | | | | -100 | | | | | | 144,913 | | | | | | 12,078 | | | | | | 9.1 | | | | | | -100 | | | | | | 33,299 | | | | | | (92) | | | | | | (0.3) | | | | | |
Name and Position with the Hanover
|
| |
Age
|
| |
Principal Occupation for Past Five Years
|
| |
Term of Office
Since – Expires(1) |
|
Varkey Abraham, Director | | |
66
|
| | Owner of Shoe Wholesale/Retail Company and Real Estate Investor | | |
2008 – 2021
|
|
Ahron H. Haspel, Director | | |
77
|
| | Retired Attorney and Certified Public Accountant, formerly Partner of the law firm of Jones Day and KPMG, LLP | | |
2012 – 2021
|
|
Robert Golden, Director | | |
56
|
| | Founder and CEO of TREO Brands and President of Golden Properties Group LLC | | |
2014 – 2021
|
|
Frank V. Carone, Director | | |
50
|
| | Partner in law firm of Abrams, Fensterman, Fensterman, Eisman, Formato, Ferrara, Wolf & Carone, LLP | | |
2010 – 2022
|
|
Michael P. Puorro, Chairman and CEO | | |
61
|
| | Chairman and CEO of Hanover and Hanover Bank | | |
2012 – 2022
|
|
Michael Katz, Director | | |
81
|
| | Physician, Former President of Ear Nose and Throat Associates of New York, P.C. | | |
2012 – 2023
|
|
John R. Sorrenti, Director | | |
69
|
| | Architect, Founder and President of JRS Architect, P.C. | | |
2012 – 2023
|
|
Philip Okun, Director | | |
65
|
| | Former President of Polimeni International and Chief Operating Officer of Skyline Management; Founding Partner of Realty Connect USA, LLC | | |
2008 – 2023
|
|
Name
|
| |
Age
|
| |
Position with Hanover
|
| |
Term of Office
Since – Expires(1) |
|
Brian K. Finneran | | |
63
|
| | President of Hanover Bank, Chief Financial Officer | | |
2017
|
|
Kevin Corbett | | |
61
|
| | Executive Vice President/ Chief Credit Officer | | |
2020
|
|
Denise Chardavoyne | | |
43
|
| | Executive Vice President/ Chief Retail & Information Officer | | |
2018
|
|
Lisa A. Diiorio | | |
57
|
| | First Senior Vice President/ Chief Accounting Officer | | |
2016
|
|
Alice Rouse | | |
54
|
| | Executive Vice President/ Chief Risk Officer | | |
2017
|
|
Summary Compensation Table
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards (1) ($) |
| |
Option
Awards ($) |
| |
Non-equity
incentive plan compensation ($) |
| |
Change in
pension value and non- qualified deferred compensation earnings ($) |
| |
All other
compensation(2) ($) |
| |
Total
($) |
| |||||||||||||||||||||||||||
(a)
|
| |
(b)
|
| |
(c)
|
| |
(d)
|
| |
(e)
|
| |
(f)
|
| |
(g)
|
| |
(h)
|
| |
(i)
|
| |
(j)
|
| |||||||||||||||||||||||||||
Michael P. Puorro,
Chairman and Chief Executive Officer |
| | | | 2020 | | | | | | 534,615 | | | | | | 311,200 | | | | | | 103,742 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,194 | | | | | | 977,751 | | |
| | | 2019 | | | | | | 486,346 | | | | | | 304,853 | | | | | | 669,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,790 | | | | | | 1,485,739 | | | ||
| | | 2018 | | | | | | 432,596 | | | | | | 273,000 | | | | | | 93,373 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,590 | | | | | | 823,559 | | | ||
Brian K. Finneran,
President and Chief Financial Officer |
| | | | 2020 | | | | | | 381,539 | | | | | | 150,000 | | | | | | 51,010 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,506 | | | | | | 608,055 | | |
| | | 2019 | | | | | | 331,398 | | | | | | 138,825 | | | | | | 280,782 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,306 | | | | | | 776,311 | | | ||
| | | 2018 | | | | | | 297,942 | | | | | | 56,326 | | | | | | 43,501 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,106 | | | | | | 422,875 | | | ||
Kevin Corbett,
Executive Vice President and Chief Credit Officer |
| | | | 2020 | | | | | | 204,981 | | | | | | — | | | | | | 65,370 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,823 | | | | | | 275,174 | | |
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0 | | | ||
| | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0 | | |
Outstanding Equity Awards at Fiscal Year-End
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Number of
securities underlying unexercised options (#) exerciseable (#) |
| |
Number of
securities underlying unexercised options (#) unexerciseable (#) |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date (#) |
| |
Number of
shares or units of stock that have not vested (#) |
| |
Market
value of shares or units of stock that have not vested ($) |
| |
Equity
incentive plan awards: Number of unearned shares, units or other rights that have not vested (#) |
| |
Equity
incentive plan awards: market or payout value of unearned shares, units or other rights that have not vested ($) |
| |||||||||||||||||||||||||||
(a)
|
| |
(b)
|
| |
(c)
|
| |
(d)
|
| |
(e)
|
| |
(f)
|
| |
(g)
|
| |
(h)
|
| |
(i)
|
| |
(j)
|
| |||||||||||||||||||||||||||
Michael P. Puorro
|
| | | | 71,840 | | | | | | 0 | | | | | | 0 | | | | | | 10.00 | | | | | | 10/1/2024 | | | | | | 30,239 | | | | | | 665,258 | | | | | | — | | | | | | — | | |
Brian K. Finneran
|
| | | | 20,000 | | | | | | 0 | | | | | | 0 | | | | | | 16.25 | | | | | | 7/24/2027 | | | | | | 13,112 | | | | | | 288,464 | | | | | | — | | | | | | — | | |
Kevin Corbett
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,000 | | | | | | 66,000 | | | | | | — | | | | | | — | | |
Director Compensation
|
| ||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Fees
earned or paid in cash ($) |
| |
Stock
Awards ($) |
| |
Options
awards ($) |
| |
Non-equity
incentive plan compensation ($) |
| |
Change in
pension value and nonqualified deferred compensation earnings ($) |
| |
All other
compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
(a)
|
| |
(b)
|
| |
(c)
|
| |
(d)
|
| |
(e)
|
| |
(f)
|
| |
(g)
|
| |
(h)
|
| |||||||||||||||||||||
Varkey Abraham
|
| | | | 28,850 | | | | | | 21,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,640 | | |
Frank V. Carone
|
| | | | 30,000 | | | | | | 21,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51,790 | | |
Robert Golden
|
| | | | 50,350 | | | | | | 21,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 72,140 | | |
Ahron H. Haspel
|
| | | | 45,250 | | | | | | 21,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,040 | | |
Michael Katz
|
| | | | 31,850 | | | | | | 21,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53,640 | | |
Philip Okun
|
| | | | 33,350 | | | | | | 21,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,140 | | |
John R. Sorrenti
|
| | | | 31,100 | | | | | | 21,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,890 | | |
Name
|
| |
Common Stock
Beneficially Owned |
| |
Percentage
of Class |
| ||||||
Directors: | | | | | | | | | | | | | |
Michael P. Puorro
|
| | | | 282,486(1) | | | | | | 6.44% | | |
Varkey Abraham
|
| | | | 40,952(2) | | | | | | 0.89% | | |
Frank V. Carone
|
| | | | 26,660(3) | | | | | | 0.56% | | |
Robert Golden
|
| | | | 362,053(4) | | | | | | 8.38% | | |
Ahron H. Haspel
|
| | | | 54,218(5) | | | | | | 1.24% | | |
Michael Katz
|
| | | | 234,120(6) | | | | | | 5.41% | | |
Philip Okun
|
| | | | 29,490(7) | | | | | | 0.66% | | |
John R. Sorrenti
|
| | | | 28,984(8) | | | | | | 0.61% | | |
Executive Officers: | | | | | | | | | | | | | |
Brian K. Finneran
|
| | | | 78,002(9) | | | | | | 1.60% | | |
Deonisia Chardavoyne
|
| | | | 6,820(10) | | | | | | 0.13% | | |
Alice Rouse
|
| | | | 19,000(11) | | | | | | | | |
Kevin Corbett
|
| | | | 3,000(12) | | | | | | | | |
All Executive Officers and Directors as a Group (12 persons)
|
| | | | 1,165,784 | | | | | | 29.88% | | |
Name of Beneficial Owner of More Than 5% of the Common Stock
|
| |
Number of Shares
Beneficially Owned |
| |
Percent
of Class |
| ||||||
Muthoot Holdings LLC
|
| | | | 443,481 | | | | | | 10.62% | | |
Name and Position with the Savoy
|
| |
Age
|
| |
Principal Occupation for Past Five Years
|
| |
Term of Office
Since – Expires |
|
Metin Negrin, Chairman and Director
|
| |
55
|
| | Founder, owner and President of Lexin Capital, a real estate investment, redevelopment and management company. | | |
2011 – 2021
|
|
Elena Sista, Director | | |
65
|
| | Managing Partner of Durel Associates and Agem LLC, real estate investment and management companies in N.J. | | |
2008 – 2021
|
|
Name of Individual
|
| |
Position with Bank
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percent
of Class(7) |
| ||||||
Jeffrey N. Bruce
|
| | Director | | | | | 854,476(1) | | | | | | 8.87% | | |
John Campbell
|
| | Director | | | | | 68,500(2) | | | | | | 0.71% | | |
Robert Liberman
|
| | Director | | | | | 85,000 | | | | | | 0.88% | | |
Metin Negrin
|
| | Director, Chairman of the Board | | | | | 1,542,603(3) | | | | | | 16.02% | | |
Dennis C. Reeder
|
| | Director | | | | | 74,076 | | | | | | 0.77% | | |
Elena Sisti
|
| | Director & Chairwoman Emeritus | | | | | 895,613(4) | | | | | | 9.30% | | |
Gregory Tolston
|
| | Director & Chairman Emeritus | | | | | 962,152(5) | | | | | | 9.99% | | |
McClelland W. Wilcox
|
| | President and CEO, Director | | | | | 713,572(6) | | | | | | 7.04% | | |
All Directors as a Group
|
| | | | | | | 5,195,992 | | | | | | 51.23% | | |
Danilo Holdings LLC
|
| | None | | | | | 876,625 | | | | | | 9.10% | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
Assets
|
| |
Average
Balance |
| |
Interest
Inc./Exp. |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Inc./Exp. |
| |
Yield/
Rate |
| ||||||||||||||||||
Interest-Earning Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 333,824,517 | | | | | $ | 21,261,888 | | | | | | 6.37% | | | | | $ | 316,293,487 | | | | | $ | 22,447,692 | | | | | | 7.10% | | |
Loans PPP
|
| | | | 134,054,701 | | | | | | 3,918,027 | | | | | | 2.92% | | | | | | — | | | | | $ | — | | | | | | 0.00% | | |
Securities
|
| | | | 2,571,810 | | | | | | 36,171 | | | | | | 1.41% | | | | | | 3,247,282 | | | | | | 82,577 | | | | | | 2.54% | | |
Other interest-earning assets
|
| | | | 58,247,637 | | | | | | 241,322 | | | | | | 0.41% | | | | | | 43,332,992 | | | | | | 999,977 | | | | | | 2.31% | | |
Total interest-earning assets
|
| | |
|
528,698,665
|
| | | |
$
|
25,457,408
|
| | | | | 4.82% | | | | |
|
362,873,761
|
| | | |
$
|
23,530,246
|
| | | | | 6.48% | | |
Noninterest-earning assets
|
| | | | 7,027,426 | | | | | | | | | | | | | | | | | | 6,625,981 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 535,726,091 | | | | | | | | | | | | | | | | | $ | 369,499,742 | | | | | | | | | | | | | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
Liabilities & Stockholders’ Equity
|
| |
Average
Balance |
| |
Interest
Inc./Exp. |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Inc./Exp. |
| |
Yield/
Rate |
| ||||||||||||||||||
Interest-Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Checking accounts
|
| | | $ | 7,474,107 | | | | | $ | 77,022 | | | | | | 1.03% | | | | | $ | 3,348,098 | | | | | $ | 26,863 | | | | | | 0.80% | | |
Savings accounts
|
| | | | 13,639,536 | | | | | | 163,621 | | | | | | 1.20% | | | | | | 18,764,874 | | | | | | 311,428 | | | | | | 1.66% | | |
Money market accounts
|
| | | | 49,514,710 | | | | | | 570,480 | | | | | | 1.15% | | | | | | 66,647,848 | | | | | | 1,226,261 | | | | | | 1.84% | | |
Time deposit accounts
|
| | | | 224,688,725 | | | | | | 4,685,235 | | | | | | 2.09% | | | | | | 194,927,112 | | | | | | 4,883,073 | | | | | | 2.51% | | |
Total deposits
|
| | | | 295,317,078 | | | | | | 5,496,358 | | | | | | 1.86% | | | | | | 283,687,932 | | | | | | 6,447,625 | | | | | | 2.27% | | |
Borrowed funds: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fed funds purchased & FHLB
advances |
| | | | 9,319,672 | | | | | | 268,629 | | | | | | 2.88% | | | | | | 12,098,630 | | | | | | 333,252 | | | | | | 2.75% | | |
FRBPPLF borrowings
|
| | | | 128,288,693 | | | | | | 448,510 | | | | | | 0.35% | | | | | | — | | | | | | — | | | | | | 0.00% | | |
Total borrowed funds
|
| | | | 137,608,365 | | | | | | 717,139 | | | | | | 0.52% | | | | | | 12,098,630 | | | | | | 333,252 | | | | | | 2.75% | | |
Total interest-bearing liabilities
|
| | | | 432,925,443 | | | | | | 6,213,497 | | | | | | 1.44% | | | | | | 295,786,562 | | | | | | 6,780,877 | | | | | | 2.29% | | |
Noninterest-bearing deposits
|
| | | | 55,764,804 | | | | | | | | | | | | | | | | | | 32,588,362 | | | | | | | | | | | | | | |
Noninterest-bearing liabilities
|
| | | | 4,017,020 | | | | | | | | | | | | | | | | | | 2,954,177 | | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | 43,018,824 | | | | | | | | | | | | | | | | | | 38,170,641 | | | | | | | | | | | | | | |
Total liabilities & stockholders’
equity |
| | | $ | 535,726,091 | | | | | | | | | | | | | | | | | $ | 369,499,742 | | | | | | | | | | | | | | |
Net interest & dividend income/spread
|
| | | | | | | | | $ | 19,243,911 | | | | | | 3.38% | | | | | | | | | | | $ | 16,749,369 | | | | | | 4.19% | | |
Net interest-earning assets/margin
|
| | | $ | 95,773,222 | | | | | | | | | | | | 3.64% | | | | | $ | 67,087,199 | | | | | | | | | | | | 4.62% | | |
Ratio of total interest-earning assets to total interest-bearing liabilities
|
| | | | 1.221 | | | | | | | | | | | | | | | | | | 1.227 | | | | | | | | | | | | | | |
| | |
Increase (Decrease) Due to:
|
| | | | | | | |||||||||||||||
Assets
|
| |
Rate
|
| |
Volume
|
| |
Rate/Volume
|
| |
Total
|
| ||||||||||||
Interest-Earning Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Total loans
|
| | | $ | (2,302,387) | | | | | $ | 1,244,196 | | | | | $ | (127,613) | | | | | $ | (1,185,804) | | |
PPP loans
|
| | | | — | | | | | | — | | | | | | 3,918,027 | | | | | | 3,918,027 | | |
Total securities
|
| | | | (36,906) | | | | | | (17,177) | | | | | | 7,677 | | | | | | (46,406) | | |
Total other interest-earning assets
|
| | | | (820,447) | | | | | | 344,179 | | | | | | (282,387) | | | | | | (758,655) | | |
Total interest-earning assets
|
| | | | (3,159,740) | | | | | | 1,571,198 | | | | | | 3,515,704 | | | | | | 1,927,162 | | |
| | |
Increase (Decrease) Due to:
|
| | | | | | | |||||||||||||||
Liabilities & Stockholders’ Equity
|
| |
Rate
|
| |
Volume
|
| |
Rate/Volume
|
| |
Total
|
| ||||||||||||
Interest-Bearing Liabilities | | | | | | ||||||||||||||||||||
Deposits: | | | | | | ||||||||||||||||||||
Checking accounts
|
| | | | 7,640 | | | | | | 33,104 | | | | | | 9,415 | | | | | | 50,159 | | |
Savings accounts
|
| | | | (86,323) | | | | | | (85,062) | | | | | | 23,578 | | | | | | (147,807) | | |
Money market accounts
|
| | | | (458,383) | | | | | | (315,234) | | | | | | 117,836 | | | | | | (655,781) | | |
Time deposit accounts
|
| | | | (818,430) | | | | | | 745,551 | | | | | | (124,959) | | | | | | (197,838) | | |
Total deposits
|
| | | | (1,355,496) | | | | | | 378,359 | | | | | | 25,870 | | | | | | (951,267) | | |
Borrowed funds: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fed funds purchased & FHLB advances
|
| | | | 15,477 | | | | | | (76,545) | | | | | | (3,555) | | | | | | (64,623) | | |
FRBPPLF borrowings
|
| | | | 0 | | | | | | 0 | | | | | | 448,510 | | | | | | 448,510 | | |
Total borrowed funds
|
| | | | 15,477 | | | | | | (76,545) | | | | | | 444,955 | | | | | | 383,887 | | |
Total interest-bearing liabilities
|
| | | | (1,340,019) | | | | | | 301,814 | | | | | | 470,825 | | | | | | (567,380) | | |
Total Change
|
| | | $ | (1,819,721) | | | | | $ | 1,269,384 | | | | | $ | 3,044,879 | | | | | $ | 2,494,542 | | |
| | |
Economic Value of Equity Model
|
| |
Net Interest Income Model
|
| ||||||||||||||||||||||||||||||
Rate Shift
|
| |
Projected EVE
(In thousands) |
| |
Maximum Per
Savoy Policy |
| |
Result at
12/31/2020 |
| |
Projected NII
(In thousands) |
| |
Maximum Per
Savoy Policy |
| |
Result at
12/31/2020 |
| ||||||||||||||||||
-400 BPS
|
| | | $ | 46,878 | | | | | | -30.00% | | | | | | 3.73% | | | | | $ | 13,890 | | | | | | -25.00% | | | | | | -8.28% | | |
-300 BPS
|
| | | $ | 46,878 | | | | | | -25.00% | | | | | | 3.73% | | | | | $ | 13,994 | | | | | | -20.00% | | | | | | -7.59% | | |
-200 BPS
|
| | | $ | 46,875 | | | | | | -20.00% | | | | | | 3.72% | | | | | $ | 14,405 | | | | | | -15.00% | | | | | | -4.88% | | |
-100 BPS
|
| | | $ | 46,868 | | | | | | -15.00% | | | | | | 3.70% | | | | | $ | 14,819 | | | | | | -10.00% | | | | | | -2.15% | | |
Base
|
| | | $ | 45,194 | | | | | | — | | | | | | — | | | | | $ | 15,144 | | | | | | — | | | | | | — | | |
+100 BPS
|
| | | $ | 45,431 | | | | | | -15.00% | | | | | | 0.52% | | | | | $ | 15,956 | | | | | | -10.00% | | | | | | 5.36% | | |
+200 BPS
|
| | | $ | 45,344 | | | | | | -20.00% | | | | | | 0.33% | | | | | $ | 17,166 | | | | | | -15.00% | | | | | | 13.36% | | |
+300 BPS
|
| | | $ | 44,720 | | | | | | -25.00% | | | | | | -1.05% | | | | | $ | 18,318 | | | | | | -20.00% | | | | | | 20.96% | | |
+400 BPS
|
| | | $ | 43,713 | | | | | | -30.00% | | | | | | -3.28% | | | | | $ | 19,459 | | | | | | -25.00% | | | | | | 28.50% | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | | |
| | | | | F-67 | | | |
| | | | | F-68 | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | |
| | |
December 31,
2020 |
| |
September 30,
2020 |
| ||||||
| | |
(unaudited)
|
| | ||||||||
ASSETS | | | | | | | | | | | | | |
Cash and non-interest-bearing deposits due from banks
|
| | | $ | 6,186 | | | | | $ | 6,239 | | |
Interest-bearing deposits due from banks
|
| | | | 92,162 | | | | | | 73,970 | | |
Federal funds sold
|
| | | | 40 | | | | | | — | | |
Total cash and cash equivalents
|
| | | | 98,388 | | | | | | 80,209 | | |
Securities: | | | | | | | | | | | | | |
Held to maturity (fair value of $10,367 and $11,131, respectively)
|
| | | | 10,001 | | | | | | 10,727 | | |
Available for sale, at fair value
|
| | | | 7,434 | | | | | | 6,035 | | |
Total securities
|
| | | | 17,435 | | | | | | 16,762 | | |
Loans held for sale
|
| | | | 4,150 | | | | | | — | | |
Loans held for investment
|
| | | | 728,752 | | | | | | 725,019 | | |
Allowance for loan losses
|
| | | | (7,979) | | | | | | (7,869) | | |
Loans held for investment, net
|
| | | | 720,773 | | | | | | 717,150 | | |
Premises and equipment, net
|
| | | | 14,325 | | | | | | 14,156 | | |
Accrued interest receivable
|
| | | | 6,601 | | | | | | 6,766 | | |
Prepaid pension
|
| | | | 4,675 | | | | | | 4,660 | | |
Restricted securities, at cost
|
| | | | 3,733 | | | | | | 4,202 | | |
Goodwill
|
| | | | 1,901 | | | | | | 1,901 | | |
Other assets
|
| | | | 4,902 | | | | | | 5,800 | | |
TOTAL ASSETS
|
| | | $ | 876,883 | | | | | $ | 851,606 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Non-interest-bearing demand
|
| | | $ | 86,266 | | | | | $ | 82,350 | | |
Savings, NOW and money market
|
| | | | 225,173 | | | | | | 187,657 | | |
Time
|
| | | | 376,877 | | | | | | 394,753 | | |
Total deposits
|
| | | | 688,316 | | | | | | 664,760 | | |
Borrowings
|
| | | | 74,514 | | | | | | 85,154 | | |
Subordinated debentures
|
| | | | 24,468 | | | | | | — | | |
Note payable
|
| | | | — | | | | | | 14,984 | | |
Accrued interest payable
|
| | | | 554 | | | | | | 374 | | |
Other liabilities
|
| | | | 9,007 | | | | | | 8,291 | | |
TOTAL LIABILITIES
|
| | | | 796,859 | | | | | | 773,563 | | |
COMMITMENTS AND CONTINGENT LIABILITIES | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Preferred stock (par value $0.01; 15,000,000 shares authorized; none issued)
|
| | | | — | | | | | | — | | |
Common stock (par value $0.01; 17,000,000 shares authorized; issued and outstanding 4,185,534 and 4,175,144, respectively)
|
| | | | 42 | | | | | | 42 | | |
Surplus
|
| | | | 64,020 | | | | | | 63,725 | | |
Retained earnings
|
| | | | 15,639 | | | | | | 14,120 | | |
Accumulated other comprehensive income, net of tax
|
| | | | 323 | | | | | | 156 | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 80,024 | | | | | | 78,043 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 876,883 | | | | | $ | 851,606 | | |
| | |
Three Months Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
INTEREST INCOME | | | | | | | | | | | | | |
Loans
|
| | | $ | 9,258 | | | | | $ | 9,946 | | |
Taxable securities
|
| | | | 173 | | | | | | 110 | | |
Federal funds sold
|
| | | | — | | | | | | 67 | | |
Other interest income
|
| | | | 66 | | | | | | 313 | | |
Total interest income
|
| | | | 9,497 | | | | | | 10,436 | | |
INTEREST EXPENSE | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | | 117 | | | | | | 636 | | |
Time deposits
|
| | | | 1,454 | | | | | | 2,370 | | |
Borrowings
|
| | | | 599 | | | | | | 693 | | |
Total interest expense
|
| | | | 2,170 | | | | | | 3,699 | | |
Net interest income
|
| | | | 7,327 | | | | | | 6,737 | | |
Provision for loan losses
|
| | | | 100 | | | | | | — | | |
Net interest income after provision for loan losses
|
| | | | 7,227 | | | | | | 6,737 | | |
NON-INTEREST INCOME | | | | | | | | | | | | | |
Loan fees and service charges
|
| | | | 66 | | | | | | 80 | | |
Mortgage servicing income
|
| | | | 17 | | | | | | 29 | | |
Service charges on deposit accounts
|
| | | | 15 | | | | | | 20 | | |
Net gain on sale of loans held for sale
|
| | | | 181 | | | | | | 563 | | |
Other operating income
|
| | | | 7 | | | | | | — | | |
Total non-interest income
|
| | | | 286 | | | | | | 692 | | |
NON-INTEREST EXPENSE | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 3,176 | | | | | | 2,588 | | |
Occupancy and equipment
|
| | | | 1,171 | | | | | | 1,132 | | |
Data processing
|
| | | | 245 | | | | | | 216 | | |
Advertising and promotion
|
| | | | 48 | | | | | | 106 | | |
Acquisition costs
|
| | | | 145 | | | | | | 236 | | |
Professional fees
|
| | | | 412 | | | | | | 505 | | |
Other operating expenses
|
| | | | 393 | | | | | | 368 | | |
Total non-interest expense
|
| | | | 5,590 | | | | | | 5,151 | | |
Income before income tax expense
|
| | | | 1,923 | | | | | | 2,278 | | |
Income tax expense
|
| | | | 404 | | | | | | 508 | | |
NET INCOME
|
| | | $ | 1,519 | | | | | $ | 1,770 | | |
EARNINGS PER COMMON SHARE – BASIC
|
| | | $ | 0.36 | | | | | $ | 0.43 | | |
EARNINGS PER COMMON SHARE – DILUTED
|
| | | $ | 0.36 | | | | | $ | 0.42 | | |
| | |
Three Months Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 1,519 | | | | | $ | 1,770 | | |
Other comprehensive income, net of tax: | | | | | | | | | | | | | |
Change in unrealized gain on securities available for sale arising during the
period, net of tax of $45 and $3, respectively |
| | | | 167 | | | | | | 10 | | |
Total other comprehensive income, net of tax
|
| | | | 167 | | | | | | 10 | | |
Total comprehensive income, net of tax
|
| | | $ | 1,686 | | | | | $ | 1,780 | | |
| | |
Three Months Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Common stock | | | | | | | | | | | | | |
Balance, October 1
|
| | | $ | 42 | | | | | $ | 42 | | |
Stock-based compensation (in 2020: 7,500 shares issued, 110 shares withheld;
in 2019: 21,880 shares forfeited) |
| | | | — | | | | | | — | | |
Issuance of common stock (3,000 and 878 shares issued, respectively)
|
| | | | — | | | | | | — | | |
Ending balance
|
| | | | 42 | | | | | | 42 | | |
Surplus | | | | | | | | | | | | | |
Balance, October 1
|
| | | | 63,725 | | | | | | 62,740 | | |
Stock-based compensation
|
| | | | 229 | | | | | | 147 | | |
Issuance of common stock
|
| | | | 66 | | | | | | 19 | | |
Ending balance
|
| | | | 64,020 | | | | | | 62,906 | | |
Retained earnings | | | | | | | | | | | | | |
Balance, October 1
|
| | | | 14,120 | | | | | | 9,146 | | |
Net income
|
| | | | 1,519 | | | | | | 1,770 | | |
Ending balance
|
| | | | 15,639 | | | | | | 10,916 | | |
Accumulated other comprehensive income, net of tax | | | | | | | | | | | | | |
Balance, October 1
|
| | | | 156 | | | | | | 22 | | |
Other comprehensive income, net of tax
|
| | | | 167 | | | | | | 10 | | |
Ending balance
|
| | | | 323 | | | | | | 32 | | |
Total stockholders’ equity
|
| | | $ | 80,024 | | | | | $ | 73,896 | | |
| | |
Three Months Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
NET INCOME
|
| | | $ | 1,519 | | | | | $ | 1,770 | | |
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH USED IN
OPERATING ACTIVITIES |
| | | | | | | | | | | | |
Provision for loan losses
|
| | | | 100 | | | | | | — | | |
Depreciation and amortization
|
| | | | 344 | | | | | | 326 | | |
Originations of loans held for sale
|
| | | | (12,279) | | | | | | (469) | | |
Proceeds from sale of loans held for sale
|
| | | | 8,286 | | | | | | 474 | | |
Gain on sale of loans
|
| | | | (181) | | | | | | (563) | | |
Stock-based compensation
|
| | | | 229 | | | | | | 147 | | |
Amortization of premiums, discounts, loan fees and costs
|
| | | | (105) | | | | | | (9) | | |
Amortization of debt issuance costs
|
| | | | 30 | | | | | | 1 | | |
Amortization of intangible assets
|
| | | | 1 | | | | | | 1 | | |
Mortgage servicing rights valuation adjustment
|
| | | | 11 | | | | | | 19 | | |
Deferred tax expense
|
| | | | — | | | | | | 3 | | |
Decrease (increase) in accrued interest receivable
|
| | | | 165 | | | | | | (92) | | |
Decrease in other assets
|
| | | | 827 | | | | | | 185 | | |
Increase in accrued interest payable
|
| | | | 180 | | | | | | 21 | | |
Increase (decrease) in other liabilities
|
| | | | 716 | | | | | | (2,808) | | |
Net cash used in operating activities
|
| | | | (157) | | | | | | (994) | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of securities available for sale
|
| | | | (1,200) | | | | | | — | | |
Purchases of restricted securities
|
| | | | — | | | | | | — | | |
Principal repayments of securities held to maturity
|
| | | | 720 | | | | | | 259 | | |
Principal repayments of securities available for sale
|
| | | | 9 | | | | | | 8 | | |
Redemptions of restricted securities
|
| | | | 469 | | | | | | 256 | | |
Proceeds from sales of loans
|
| | | | 334 | | | | | | 20,189 | | |
Net increase in loans
|
| | | | (3,919) | | | | | | (22,415) | | |
Purchases of premises and equipment
|
| | | | (514) | | | | | | (316) | | |
Net cash used in investing activities
|
| | | | (4,101) | | | | | | (2,019) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net increase in deposits
|
| | | | 23,556 | | | | | | 19,238 | | |
Increase in Federal Home Loan Bank advances
|
| | | | — | | | | | | — | | |
Repayments of Federal Home Loan Bank advances
|
| | | | (10,390) | | | | | | (5,660) | | |
Increase in Federal Reserve Bank borrowings
|
| | | | — | | | | | | — | | |
Repayments of Federal Reserve Bank borrowings
|
| | | | (250) | | | | | | — | | |
Proceeds from issuance of subordinated debentures, net of issuance costs
|
| | | | 24,455 | | | | | | — | | |
Repayment of note payable
|
| | | | (15,000) | | | | | | — | | |
Net proceeds from issuance of common stock
|
| | | | 66 | | | | | | 19 | | |
Net cash provided by financing activities
|
| | | | 22,437 | | | | | | 13,597 | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
| | | | 18,179 | | | | | | 10,584 | | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
| | | | 80,209 | | | | | | 87,831 | | |
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
| | | $ | 98,388 | | | | | $ | 98,415 | | |
SUPPLEMENTAL DATA:
|
| | | | | | | | | | | | |
Interest paid
|
| | | $ | 1,990 | | | | | $ | 3,678 | | |
Income taxes paid
|
| | | $ | 36 | | | | | $ | 33 | | |
SUPPLEMENTAL NON-CASH DISCLOSURE: | | | | ||||||||||
Transfers from portfolio loans to loans held for sale
|
| | | $ | 334 | | | | | $ | 19,628 | | |
| | |
Three Months Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Basic earnings per common share | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,519 | | | | | $ | 1,770 | | |
Weighted average common shares outstanding
|
| | | | 4,180,936 | | | | | | 4,155,961 | | |
Basic earnings per common share
|
| | | $ | 0.36 | | | | | $ | 0.43 | | |
Diluted earnings per common share | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,519 | | | | | $ | 1,770 | | |
Weighted average common shares outstanding for
|
| | | | | | | | | | | | |
basic earnings per common share
|
| | | | 4,180,936 | | | | | | 4,155,961 | | |
Add: dilutive effects of assumed exercises of stock
|
| | | | | | | | | | | | |
options
|
| | | | 64,633 | | | | | | 61,442 | | |
Average shares and dilutive potential common shares
|
| | | | 4,245,569 | | | | | | 4,217,403 | | |
Diluted earnings per common share
|
| | | $ | 0.36 | | | | | $ | 0.42 | | |
| | |
December 31, 2020
|
| |
September 30, 2020
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage- backed securities
|
| | | $ | 826 | | | | | $ | 131 | | | | | $ | — | | | | | $ | 957 | | | | | $ | 838 | | | | | $ | 124 | | | | | $ | — | | | | | $ | 962 | | |
Corporate bonds
|
| | | | 6,200 | | | | | | 277 | | | | | | — | | | | | | 6,477 | | | | | | 5,000 | | | | | | 73 | | | | | | — | | | | | | 5,073 | | |
Total available for sale securities
|
| | | | 7,026 | | | | | | 408 | | | | | | — | | | | | | 7,434 | | | | | | 5,838 | | | | | | 197 | | | | | | — | | | | | | 6,035 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage – backed securities
|
| | | | 3,766 | | | | | | 99 | | | | | | — | | | | | | 3,865 | | | | | | 4,478 | | | | | | 118 | | | | | | — | | | | | | 4,596 | | |
U.S. GSE commercial mortgage – backed securities
|
| | | | 2,735 | | | | | | 247 | | | | | | — | | | | | | 2,982 | | | | | | 2,749 | | | | | | 253 | | | | | | — | | | | | | 3,002 | | |
Corporate bonds
|
| | | | 3,500 | | | | | | 20 | | | | | | — | | | | | | 3,520 | | | | | | 3,500 | | | | | | 33 | | | | | | — | | | | | | 3,533 | | |
Total held to maturity securities
|
| | | | 10,001 | | | | | | 366 | | | | | | — | | | | | | 10,367 | | | | | | 10,727 | | | | | | 404 | | | | | | — | | | | | | 11,131 | | |
Total investment securities
|
| | | $ | 17,027 | | | | | $ | 774 | | | | | $ | — | | | | | $ | 17,801 | | | | | $ | 16,565 | | | | | $ | 601 | | | | | $ | — | | | | | $ | 17,166 | | |
| | |
December 31, 2020
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Securities available for sale: | | | | | | | | | | | | | |
Five to ten years
|
| | | $ | 6,200 | | | | | $ | 6,477 | | |
U.S. GSE residential mortgage-backed securities
|
| | | | 826 | | | | | | 957 | | |
Total securities available for sale
|
| | | | 7,026 | | | | | | 7,434 | | |
Securities held to maturity: | | | | | | | | | | | | | |
One to five years
|
| | | | 1,500 | | | | | | 1,500 | | |
Five to ten years
|
| | | | 2,000 | | | | | | 2,020 | | |
U.S. GSE residential mortgage-backed securities
|
| | | | 3,766 | | | | | | 3,865 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | 2,735 | | | | | | 2,982 | | |
Total securities held to maturity
|
| | | | 10,001 | | | | | | 10,367 | | |
Total investment securities
|
| | | $ | 17,027 | | | | | $ | 17,801 | | |
| | |
December 31, 2020
|
| |
September 30, 2020
|
| ||||||
Residential real estate
|
| | | $ | 445,992 | | | | | $ | 454,073 | | |
Multi-family
|
| | | | 147,043 | | | | | | 136,539 | | |
Commercial real estate
|
| | | | 115,190 | | | | | | 113,615 | | |
Commercial and industrial
|
| | | | 20,497 | | | | | | 21,100 | | |
Consumer
|
| | | | 28 | | | | | | 24 | | |
Gross loans
|
| | | | 728,750 | | | | | | 725,351 | | |
Net deferred costs (fees)
|
| | | | 2 | | | | | | (332) | | |
Total loans
|
| | | | 728,752 | | | | | | 725,019 | | |
Allowance for loan losses
|
| | | | (7,979) | | | | | | (7,869) | | |
Total loans, net
|
| | | $ | 720,773 | | | | | $ | 717,150 | | |
| | |
Three Months Ended December 31, 2020
|
| |
Three Months Ended December 31, 2019
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Balance at
beginning of period |
| |
Charge-
offs |
| |
Recoveries
|
| |
(Credit)
provision for loan losses |
| |
Balance at
end of period |
| |
Balance at
beginning of period |
| |
Charge-
offs |
| |
Recoveries
|
| |
Provision
(credit) for loan losses |
| |
Balance at
end of period |
| ||||||||||||||||||||||||||||||
Residential real estate
|
| | | $ | 5,103 | | | | | $ | — | | | | | $ | — | | | | | $ | (9) | | | | | $ | 5,094 | | | | | $ | 4,647 | | | | | $ | — | | | | | $ | — | | | | | $ | 38 | | | | | $ | 4,685 | | |
Multi-family
|
| | | | 1,506 | | | | | | — | | | | | | — | | | | | | 113 | | | | | | 1,619 | | | | | | 1,215 | | | | | | — | | | | | | — | | | | | | (23) | | | | | | 1,192 | | |
Commercial real estate
|
| | | | 1,221 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,221 | | | | | | 1,193 | | | | | | — | | | | | | — | | | | | | (18) | | | | | | 1,175 | | |
Commercial and industrial
|
| | | | 38 | | | | | | — | | | | | | 10 | | | | | | (4) | | | | | | 44 | | | | | | 75 | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 79 | | |
Consumer
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 13 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | 12 | | |
Total
|
| | | $ | 7,869 | | | | | $ | — | | | | | $ | 10 | | | | | $ | 100 | | | | | $ | 7,979 | | | | | $ | 7,143 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,143 | | |
| | |
Allowance for Loan Losses
|
| |
Loan Balances
|
| ||||||||||||||||||||||||||||||
December 31, 2020
|
| |
Individually
evaluated for impairment |
| |
Collectively
evaluated for impairment |
| |
Ending balance
|
| |
Individually
evaluated for impairment |
| |
Collectively
evaluated for impairment |
| |
Ending balance
|
| ||||||||||||||||||
Residential real estate
|
| | | $ | — | | | | | $ | 5,094 | | | | | $ | 5,094 | | | | | $ | 5,658 | | | | | $ | 440,226 | | | | | $ | 445,884 | | |
Multi-family
|
| | | | — | | | | | | 1,619 | | | | | | 1,619 | | | | | | 45 | | | | | | 147,221 | | | | | | 147,266 | | |
Commercial real estate
|
| | | | — | | | | | | 1,221 | | | | | | 1,221 | | | | | | 26 | | | | | | 115,332 | | | | | | 115,358 | | |
Commercial and industrial
|
| | | | — | | | | | | 44 | | | | | | 44 | | | | | | — | | | | | | 20,214 | | | | | | 20,214 | | |
Consumer
|
| | | | — | | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | 30 | | | | | | 30 | | |
Total
|
| | | $ | — | | | | | $ | 7,979 | | | | | $ | 7,979 | | | | | $ | 5,729 | | | | | $ | 723,023 | | | | | $ | 728,752 | | |
| | |
Allowance for Loan Losses
|
| |
Loan Balances
|
| ||||||||||||||||||||||||||||||
September 30, 2020
|
| |
Individually
evaluated for impairment |
| |
Collectively
evaluated for impairment |
| |
Ending balance
|
| |
Individually
evaluated for impairment |
| |
Collectively
impairment evaluated for |
| |
Ending balance
|
| ||||||||||||||||||
Residential real estate
|
| | | $ | — | | | | | $ | 5,103 | | | | | $ | 5,103 | | | | | $ | 2,221 | | | | | $ | 451,539 | | | | | $ | 453,760 | | |
Multi-family
|
| | | | — | | | | | | 1,506 | | | | | | 1,506 | | | | | | 47 | | | | | | 136,690 | | | | | | 136,737 | | |
Commercial real estate
|
| | | | — | | | | | | 1,221 | | | | | | 1,221 | | | | | | 629 | | | | | | 113,129 | | | | | | 113,758 | | |
Commercial and industrial
|
| | | | — | | | | | | 38 | | | | | | 38 | | | | | | 334 | | | | | | 20,404 | | | | | | 20,738 | | |
Consumer
|
| | | | — | | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | 26 | | | | | | 26 | | |
Total
|
| | | $ | — | | | | | $ | 7,869 | | | | | $ | 7,869 | | | | | $ | 3,231 | | | | | $ | 721,788 | | | | | $ | 725,019 | | |
| | |
December 31, 2020
|
| |
September 30, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
Allocated |
| |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
Allocated |
| ||||||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate
|
| | | $ | 5,658 | | | | | $ | 5,658 | | | | | $ | — | | | | | $ | 2,221 | | | | | $ | 2,221 | | | | | $ | — | | |
Multi-family
|
| | | | 45 | | | | | | 45 | | | | | | — | | | | | | 47 | | | | | | 47 | | | | | | — | | |
Commercial real estate
|
| | | | 26 | | | | | | 26 | | | | | | — | | | | | | 629 | | | | | | 629 | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 634 | | | | | | 334 | | | | | | — | | |
Total
|
| | | $ | 5,729 | | | | | $ | 5,729 | | | | | $ | — | | | | | $ | 3,531 | | | | | $ | 3,231 | | | | | $ | — | | |
| | |
Three Months Ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Average
recorded investment |
| |
Interest
income recognized(1) |
| |
Average
recorded investment |
| |
Interest
income recognized(1) |
| ||||||||||||
Residential real estate
|
| | | $ | 5,655 | | | | | $ | 22 | | | | | $ | 1,712 | | | | | $ | 21 | | |
Multi-family | | | | | 46 | | | | | | 1 | | | | | | 78 | | | | | | 4 | | |
Commercial real estate
|
| | | | 28 | | | | | | 1 | | | | | | 361 | | | | | | 6 | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | 634 | | | | | | — | | |
Total
|
| | | $ | 5,729 | | | | | $ | 24 | | | | | $ | 2,785 | | | | | $ | 31 | | |
| | |
Past Due and Non-Accrual
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
December 31, 2020
|
| |
30 – 59 days
past due and accruing |
| |
60 – 89 days
past due and accruing |
| |
90 days and
over past due and accruing |
| |
Non-accrual
|
| |
Total past due
and non- accrual |
| |
Current
|
| |
Total
|
| |||||||||||||||||||||
Residential real estate
|
| | | $ | 3,672 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,982 | | | | | $ | 7,654 | | | | | $ | 438,230 | | | | | $ | 445,884 | | |
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | 45 | | | | | | 45 | | | | | | 147,221 | | | | | | 147,266 | | |
Commercial real estate
|
| | | | 1,342 | | | | | | — | | | | | | 318 | | | | | | 26 | | | | | | 1,686 | | | | | | 113,672 | | | | | | 115,358 | | |
Commercial and industrial
|
| | | | 103 | | | | | | — | | | | | | — | | | | | | — | | | | | | 103 | | | | | | 20,111 | | | | | | 20,214 | | |
Consumer
|
| | | | 6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 24 | | | | | | 30 | | |
Total
|
| | | $ | 5,123 | | | | | $ | — | | | | | $ | 318 | | | | | $ | 4,053 | | | | | $ | 9,494 | | | | | $ | 719,258 | | | | | $ | 728,752 | | |
| | |
Past Due and Non-Accrual
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
September 30, 2020
|
| |
30 – 59 days
past due and accruing |
| |
60 – 89 days
past due and accruing |
| |
90 days and
over past due and accruing |
| |
Non-accrual
|
| |
Total past due
and non- accrual |
| |
Current
|
| |
Total
|
| |||||||||||||||||||||
Residential real estate
|
| | | $ | 4,507 | | | | | $ | — | | | | | $ | — | | | | | $ | 538 | | | | | $ | 5,045 | | | | | $ | 448,715 | | | | | $ | 453,760 | | |
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | 47 | | | | | | 47 | | | | | | 136,690 | | | | | | 136,737 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | 296 | | | | | | 34 | | | | | | 330 | | | | | | 113,428 | | | | | | 113,758 | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 334 | | | | | | 334 | | | | | | 20,404 | | | | | | 20,738 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26 | | | | | | 26 | | |
Total
|
| | | $ | 4,507 | | | | | $ | — | | | | | $ | 296 | | | | | $ | 953 | | | | | $ | 5,756 | | | | | $ | 719,263 | | | | | $ | 725,019 | | |
| | |
December 31, 2020
|
| |
September 30, 2020
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Grade
|
| |
Grade
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Pass
|
| |
Special
mention |
| |
Substandard
|
| |
Total
|
| |
Pass
|
| |
Special
mention |
| |
Substandard
|
| |
Total
|
| ||||||||||||||||||||||||
Residential real estate
|
| | | $ | 437,315 | | | | | $ | 4,586 | | | | | $ | 3,983 | | | | | $ | 445,884 | | | | | $ | 449,524 | | | | | $ | 2,893 | | | | | $ | 1,343 | | | | | $ | 453,760 | | |
Multi-family
|
| | | | 141,896 | | | | | | 5,326 | | | | | | 44 | | | | | | 147,266 | | | | | | 135,396 | | | | | | 1,294 | | | | | | 47 | | | | | | 136,737 | | |
Commercial real estate
|
| | | | 112,593 | | | | | | 1,352 | | | | | | 1,413 | | | | | | 115,358 | | | | | | 111,457 | | | | | | 893 | | | | | | 1,408 | | | | | | 113,758 | | |
Commercial and industrial
|
| | | | 20,214 | | | | | | — | | | | | | — | | | | | | 20,214 | | | | | | 20,404 | | | | | | — | | | | | | 334 | | | | | | 20,738 | | |
Consumer
|
| | | | 30 | | | | | | — | | | | | | — | | | | | | 30 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | 26 | | |
Total
|
| | | $ | 712,048 | | | | | $ | 11,264 | | | | | $ | 5,440 | | | | | $ | 728,752 | | | | | $ | 716,807 | | | | | $ | 5,080 | | | | | $ | 3,132 | | | | | $ | 725,019 | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price Per Share |
| |
Aggregate
Intrinsic Value |
| |
Weighted-
Average Remaining Contractual Term |
| ||||||||||||
Outstanding, October 1, 2020
|
| | | | 155,506 | | | | | $ | 11.35 | | | | | $ | 1,623 | | | | | | 4.66 years | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding, December 31, 2020(1)
|
| | | | 155,506 | | | | | $ | 11.35 | | | | | $ | 1,656 | | | | | | 4.41 years | | |
| | |
Number of
Shares |
| |
Weighted-
Average Grant Date Fair Value |
| ||||||
Unvested, October 1, 2020
|
| | | | 95,052 | | | | | $ | 19.56 | | |
Granted
|
| | | | 7,500 | | | | | | 21.86 | | |
Vested
|
| | | | (333) | | | | | | 18.95 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Unvested, December 31, 2020
|
| | | | 102,219 | | | | | $ | 19.73 | | |
| | |
Actual
|
| |
Required for
capital adequacy purposes |
| |
Excess of amount
required for capital adequacy purposes(1) |
| |
To be Well
Capitalized under prompt corrective action regulations |
| ||||||||||||||||||||||||||||||||||||
December 31, 2020
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
Total capital to risk-weighted assets
|
| | | $ | 106,392 | | | | | | 22.75% | | | | | $ | 37,415 | | | | | | 8.00% | | | | | $ | 68,977 | | | | | | 14.75% | | | | | $ | 46,769 | | | | | | 10.00% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 100,518 | | | | | | 21.49% | | | | | | 28,061 | | | | | | 6.00% | | | | | | 72,457 | | | | | | 15.49% | | | | | | 37,415 | | | | | | 8.00% | | |
Common equity tier 1 capital to
risk-weighted assets |
| | | | 100,518 | | | | | | 21.49% | | | | | | 21,046 | | | | | | 4.50% | | | | | | 79,472 | | | | | | 16.99% | | | | | | 30,400 | | | | | | 6.50% | | |
Tier 1 capital to adjusted average assets (leverage)
|
| | | | 100,518 | | | | | | 12.04% | | | | | | 33,384 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | | | | | 41,730 | | | | | | 5.00% | | |
September 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk-weighted assets
|
| | | $ | 95,079 | | | | | | 20.57% | | | | | $ | 36,970 | | | | | | 8.00% | | | | | $ | 58,109 | | | | | | 12.57% | | | | | $ | 46,212 | | | | | | 10.00% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 89,275 | | | | | | 19.32% | | | | | | 27,727 | | | | | | 6.00% | | | | | | 61,548 | | | | | | 13.32% | | | | | | 36,970 | | | | | | 8.00% | | |
Common equity tier 1 capital to
risk-weighted assets |
| | | | 89,275 | | | | | | 19.32% | | | | | | 20,796 | | | | | | 4.50% | | | | | | 68,479 | | | | | | 14.82% | | | | | | 30,038 | | | | | | 6.50% | | |
Tier 1 capital to adjusted average assets (leverage)
|
| | | | 89,275 | | | | | | 11.22% | | | | | | 31,820 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | | | | | 39,775 | | | | | | 5.00% | | |
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||
Assets:
|
| |
December 31, 2020
|
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||
Securities available for sale: | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 957 | | | | | $ | 957 | | | | | $ | — | | |
Corporate bonds
|
| | | | 6,477 | | | | | | 6,477 | | | | | | — | | |
Mortgage servicing rights
|
| | | | 144 | | | | | | — | | | | | | 144 | | |
Total
|
| | | $ | 7,578 | | | | | $ | 7,434 | | | | | $ | 144 | | |
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||
Assets:
|
| |
September 30, 2020
|
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||
Securities available for sale: | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 962 | | | | | $ | 962 | | | | | $ | — | | |
Corporate bonds
|
| | | | 5,073 | | | | | | 5,073 | | | | | | — | | |
Mortgage servicing rights
|
| | | | 155 | | | | | | — | | | | | | 155 | | |
Total
|
| | | $ | 6,190 | | | | | $ | 6,035 | | | | | $ | 155 | | |
| | |
Three Months Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Balance, October 1
|
| | | $ | 155 | | | | | $ | 266 | | |
Adjustment to fair value
|
| | | | (11) | | | | | | (19) | | |
Balance, December 31
|
| | | $ | 144 | | | | | $ | 247 | | |
| | | | | | | | |
Fair Value Measurements Using
|
| | | | | | | |||||||||||||||
December 31, 2020
|
| |
Carrying
Amount |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Fair
Value |
| |||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 98,388 | | | | | $ | 98,388 | | | | | $ | — | | | | | $ | — | | | | | $ | 98,388 | | |
Securities held to maturity
|
| | | | 10,001 | | | | | | — | | | | | | 10,367 | | | | | | — | | | | | | 10,367 | | |
Loans, net
|
| | | | 724,923 | | | | | | — | | | | | | — | | | | | | 752,864 | | | | | | 752,864 | | |
Accrued interest receivable
|
| | | | 6,601 | | | | | | — | | | | | | 92 | | | | | | 6,509 | | | | | | 6,601 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | | | 376,877 | | | | | | — | | | | | | 379,140 | | | | | | — | | | | | | 379,140 | | |
Demand and other deposits
|
| | | | 311,439 | | | | | | 311,439 | | | | | | — | | | | | | — | | | | | | 311,439 | | |
Borrowings
|
| | | | 74,514 | | | | | | — | | | | | | 75,055 | | | | | | — | | | | | | 75,005 | | |
Subordinated debentures
|
| | | | 24,468 | | | | | | — | | | | | | 25,969 | | | | | | — | | | | | | 25,969 | | |
Accrued interest payable
|
| | | | 554 | | | | | | 1 | | | | | | 553 | | | | | | — | | | | | | 554 | | |
| | | | | | | | |
Fair Value Measurements Using
|
| | | | | | | |||||||||||||||
September 30, 2020
|
| |
Carrying
Amount |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Fair
Value |
| |||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 80,209 | | | | | $ | 80,209 | | | | | | — | | | | | | — | | | | | $ | 80,209 | | |
Securities held to maturity
|
| | | | 10,727 | | | | | | — | | | | | | 11,131 | | | | | | — | | | | | | 11,131 | | |
Loans, net
|
| | | | 717,150 | | | | | | — | | | | | | — | | | | | | 746,969 | | | | | | 746,969 | | |
Accrued interest receivable
|
| | | | 6,766 | | | | | | — | | | | | | 218 | | | | | | 6,548 | | | | | | 6,766 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | | | 394,753 | | | | | | — | | | | | | 397,842 | | | | | | — | | | | | | 397,842 | | |
Demand and other deposits
|
| | | | 270,007 | | | | | | 270,007 | | | | | | — | | | | | | — | | | | | | 270,007 | | |
Borrowings
|
| | | | 85,154 | | | | | | — | | | | | | 87,052 | | | | | | — | | | | | | 87,052 | | |
Note payable
|
| | | | 14,984 | | | | | | — | | | | | | — | | | | | | 15,329 | | | | | | 15,329 | | |
Accrued interest payable
|
| | | | 374 | | | | | | 1 | | | | | | 339 | | | | | | 34 | | | | | | 374 | | |
| | |
At December 31, 2020
|
| |||||||||
Maturity
|
| |
Amount
|
| |
Weighted
Average Rate |
| ||||||
2021
|
| | | $ | 24,367 | | | | | | 1.57% | | |
2022
|
| | | | 4,000 | | | | | | 2.02% | | |
2023
|
| | | | 4,300 | | | | | | 1.15% | | |
2024
|
| | | | 18,860 | | | | | | 0.98% | | |
2025
|
| | | | 7,080 | | | | | | 0.58% | | |
| | | | $ | 58,607 | | | | | | 1.26% | | |
|
|
| | | |
| | | |
Crowe LLP
Independent Member Crowe Global |
|
| | | |
|
|
| | | | Crowe LLP | |
|
We have served as the Company’s auditor since 2019.
|
| | ||
|
Livingston, New Jersey
January 13, 2021 |
| |
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and non-interest-bearing deposits due from banks
|
| | | $ | 6,239 | | | | | $ | 6,100 | | |
Interest-bearing deposits due from banks
|
| | |
|
73,970
|
| | | | | 60,175 | | |
Federal funds sold
|
| | |
|
—
|
| | | | | 21,556 | | |
Total cash and cash equivalents
|
| | |
|
80,209
|
| | | | | 87,831 | | |
Securities: | | | | | | | | | | | | | |
Held to maturity (fair value of $11,131 and $12,191 respectively)
|
| | |
|
10,727
|
| | | | | 12,030 | | |
Available for sale, at fair value
|
| | |
|
6,035
|
| | | | | 911 | | |
Total securities
|
| | |
|
16,762
|
| | | | | 12,941 | | |
Loans held-for-investment
|
| | |
|
725,019
|
| | | |
|
720,442
|
| |
Allowance for loan losses
|
| | |
|
(7,869)
|
| | | |
|
(7,143)
|
| |
Loans, net
|
| | |
|
717,150
|
| | | |
|
713,299
|
| |
Premises and equipment, net
|
| | |
|
14,156
|
| | | | | 14,406 | | |
Accrued interest receivable
|
| | |
|
6,766
|
| | | | | 3,265 | | |
Prepaid pension
|
| | |
|
4,660
|
| | | | | 4,416 | | |
Restricted securities, at cost
|
| | |
|
4,202
|
| | | | | 5,559 | | |
Goodwill
|
| | |
|
1,901
|
| | | | | 1,482 | | |
Other assets
|
| | |
|
5,800
|
| | | | | 5,637 | | |
Total Assets
|
| | | $ | 851,606 | | | | | $ | 848,836 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Non-interest-bearing demand
|
| | | $ | 82,350 | | | | |
$
|
69,606
|
| |
Savings, NOW and money market deposits
|
| | |
|
187,657
|
| | | |
|
195,166
|
| |
Time deposits
|
| | |
|
394,753
|
| | | |
|
385,514
|
| |
Total deposits
|
| | |
|
664,760
|
| | | |
|
650,286
|
| |
Borrowings
|
| | |
|
85,154
|
| | | |
|
100,745
|
| |
Note payable
|
| | |
|
14,984
|
| | | |
|
14,981
|
| |
Accrued interest payable
|
| | |
|
374
|
| | | |
|
531
|
| |
Other liabilities
|
| | |
|
8,291
|
| | | |
|
10,343
|
| |
Total Liabilities
|
| | | | 773,563 | | | | | | 776,886 | | |
Commitments and Contingent Liabilities – See Note (11) | | | | | | | | | | | | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, par value $0.01 per share; (15,000,000 shares authorized, none issued)
|
| | |
|
—
|
| | | |
|
—
|
| |
Common stock, par value $0.01 per share; (17,000,000 shares authorized; 4,175,144 and 4,162,904 shares issued and outstanding, respectively)
|
| | |
|
42
|
| | | | | 42 | | |
Surplus
|
| | |
|
63,725
|
| | | | | 62,740 | | |
Retained earnings
|
| | |
|
14,120
|
| | | | | 9,146 | | |
Accumulated other comprehensive income
|
| | |
|
156
|
| | | | | 22 | | |
Total Stockholders’ Equity
|
| | |
|
78,043
|
| | | | | 71,950 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 851,606 | | | | | $ | 848,836 | | |
| | |
For the Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Interest income: | | | | | | | | | | | | | |
Loans
|
| | | $ | 38,641 | | | | | $ | 32,660 | | |
Taxable securities
|
| | |
|
523
|
| | | | | 427 | | |
Federal funds sold
|
| | |
|
107
|
| | | | | 486 | | |
Other
|
| | |
|
862
|
| | | | | 924 | | |
Total interest income
|
| | |
|
40,133
|
| | | | | 34,497 | | |
Interest expense: | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | |
|
1,445
|
| | | | | 2,510 | | |
Time deposits
|
| | |
|
9,180
|
| | | | | 6,725 | | |
Borrowings
|
| | |
|
2,386
|
| | | | | 2,841 | | |
Total interest expense
|
| | |
|
13,011
|
| | | | | 12,076 | | |
Net interest income
|
| | |
|
27,122
|
| | | | | 22,421 | | |
Provision for loan losses
|
| | |
|
1,250
|
| | | | | 650 | | |
Net interest income after provision for loan losses
|
| | |
|
25,872
|
| | | | | 21,771 | | |
Non-interest income: | | | | | | | | | | | | | |
Loan fees and service charges
|
| | |
|
301
|
| | | | | 185 | | |
Mortgage servicing income
|
| | |
|
84
|
| | | | | 160 | | |
Service charges on deposit accounts
|
| | |
|
62
|
| | | | | 64 | | |
Gain on sale of loans held-for-sale
|
| | |
|
917
|
| | | | | 4,361 | | |
Total non-interest income
|
| | |
|
1,364
|
| | | | | 4,770 | | |
Non-interest expense: | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | |
|
11,182
|
| | | | | 9,041 | | |
Occupancy and equipment
|
| | |
|
4,462
|
| | | | | 2,835 | | |
Data processing
|
| | |
|
911
|
| | | | | 662 | | |
Advertising and promotion
|
| | |
|
296
|
| | | | | 487 | | |
Acquisition costs
|
| | |
|
450
|
| | | | | 737 | | |
Professional fees
|
| | |
|
2,070
|
| | | | | 775 | | |
Other
|
| | |
|
1,651
|
| | | | | 1,350 | | |
Total non-interest expense
|
| | |
|
21,022
|
| | | | | 15,887 | | |
Income before income tax expense
|
| | |
|
6,214
|
| | | | | 10,654 | | |
Income tax expense
|
| | |
|
1,240
|
| | | | | 2,569 | | |
Net Income
|
| | | $ | 4,974 | | | | | $ | 8,085 | | |
Earnings Per Share | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.20 | | | | | $ | 2.10 | | |
Diluted
|
| | | $ | 1.18 | | | | | $ | 2.06 | | |
| | |
For the Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 4,974 | | | | | $ | 8,085 | | |
Other comprehensive income: | | | | | | | | | | | | | |
Net unrealized holding gains on securities available for sale, net of income taxes of $35 and $8, respectively
|
| | |
|
134
|
| | | | | 33 | | |
Total other comprehensive income
|
| | |
|
134
|
| | | | | 33 | | |
Comprehensive income
|
| | | $ | 5,108 | | | | | $ | 8,118 | | |
| | |
Common
Stock |
| |
Surplus
|
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total
|
| |||||||||||||||
Balance at October 1, 2018
|
| | | $ | 36 | | | | | $ | 53,144 | | | | | $ | 1,061 | | | | | $ | (11) | | | | | $ | 54,230 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 8,085 | | | | | | — | | | | | | 8,085 | | |
Shares issued in the acquisition of Chinatown Federal Savings Bank (187,242 shares)
|
| | | | 2 | | | | | | 4,078 | | | | | | — | | | | | | — | | | | | | 4,080 | | |
Stock based compensation (121,642 shares)
|
| | | | 1 | | | | | | 415 | | | | | | — | | | | | | — | | | | | | 416 | | |
Exercise of stock options (6,000 shares)
|
| | | | — | | | | | | 60 | | | | | | — | | | | | | — | | | | | | 60 | | |
Issuance of common stock, net (265,543 shares)
|
| | | | 3 | | | | | | 5,043 | | | | | | — | | | | | | — | | | | | | 5,046 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 33 | | | | | | 33 | | |
Balance at September 30, 2019
|
| | | $ | 42 | | | | | $ | 62,740 | | | | | $ | 9,146 | | | | | $ | 22 | | | | | $ | 71,950 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 4,974 | | | | | | — | | | | | | 4,974 | | |
Stock based compensation (25,341 shares issued, 28,287 shares forfeited, 651 shares withheld)
|
| | | | — | | | | | | 766 | | | | | | — | | | | | | — | | | | | | 766 | | |
Exercise of stock options (10,735 shares)
|
| | | | — | | | | | | 107 | | | | | | — | | | | | | — | | | | | | 107 | | |
Issuance of common stock, net (5,102 shares)
|
| | | | — | | | | | | 112 | | | | | | — | | | | | | — | | | | | | 112 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 134 | | | | | | 134 | | |
Balance at September 30, 2020
|
| | | $ | 42 | | | | | $ | 63,725 | | | | | $ | 14,120 | | | | | $ | 156 | | | | | $ | 78,043 | | |
| | |
For the Years Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | |
$
|
4,974
|
| | | | $ | 8,085 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Provision for loan losses
|
| | |
|
1,250
|
| | | | | 650 | | |
Depreciation and amortization
|
| | |
|
1,343
|
| | | | | 711 | | |
Originations of loans held for sale
|
| | |
|
(5,337)
|
| | | | | (926) | | |
Proceeds from sales of loans held for sale
|
| | |
|
5,338
|
| | | | | 925 | | |
Gain on sale of loans
|
| | |
|
(917)
|
| | | | | (4,361) | | |
Stock based compensation
|
| | |
|
766
|
| | | | | 416 | | |
Amortization of premiums, discounts and loan fees and costs
|
| | |
|
(282)
|
| | | | | (193) | | |
Amortization of debt issuance costs
|
| | |
|
3
|
| | | | | 3 | | |
Amortization of intangible assets
|
| | |
|
5
|
| | | | | — | | |
Loss on sale of premises and equipment
|
| | |
|
—
|
| | | | | 105 | | |
Mortgage servicing rights valuation adjustments
|
| | |
|
111
|
| | | | | 138 | | |
Deferred tax expense
|
| | |
|
202
|
| | | | | 217 | | |
Increase in accrued interest receivable
|
| | |
|
(3,501)
|
| | | | | (432) | | |
(Decrease) increase in other assets
|
| | |
|
(1,180)
|
| | | | | 135 | | |
Decrease in accrued interest payable
|
| | |
|
(157)
|
| | | | | (527) | | |
(Decrease) increase in other liabilities
|
| | |
|
(2,052)
|
| | | | | 3,013 | | |
Net cash provided by operating activities
|
| | |
|
566
|
| | | | | 7,959 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of securities available for sale
|
| | |
|
(5,000)
|
| | | | | (1,893) | | |
Purchases of restricted securities
|
| | |
|
(1,155)
|
| | | | | (1,553) | | |
Principal repayments of securities held to maturity
|
| | |
|
1,288
|
| | | | | 888 | | |
Principal repayments of securities available for sale
|
| | |
|
34
|
| | | | | 1,163 | | |
Redemption of restricted securities
|
| | |
|
2,513
|
| | | | | 1,840 | | |
Proceeds from sales of loans
|
| | |
|
32,561
|
| | | | | 198,414 | | |
Net increase in loans
|
| | |
|
(36,438)
|
| | | | | (257,684) | | |
Proceeds from sales of premises and equipment
|
| | |
|
—
|
| | | | | 198 | | |
Purchases of premises and equipment
|
| | |
|
(1,093)
|
| | | | | (1,521) | | |
Cash and cash equivalents acquired in acquisition of CFSB
|
| | |
|
—
|
| | | | | 23,853 | | |
Cash consideration paid in acquisition of CFSB
|
| | |
|
—
|
| | | | | (9,520) | | |
Net cash used in investing activities
|
| | |
|
(7,290)
|
| | | | | (45,815) | | |
| | |
For the Years Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from financing activities: | | | | | | | | | | | | | |
Net increase in deposits
|
| | |
|
14,474
|
| | | | | 72,258 | | |
Increase in Federal Home Loan Bank advances
|
| | |
|
23,940
|
| | | | | 25,000 | | |
Repayments of Federal Home Loan Bank advances
|
| | |
|
(55,688)
|
| | | | | (33,773) | | |
Increase in Federal Reserve Bank borrowings
|
| | |
|
16,255
|
| | | | | — | | |
Repayments of Federal Reserve Bank borrowings
|
| | |
|
(98)
|
| | | | | — | | |
Net proceeds from exercise of stock options
|
| | |
|
107
|
| | | | | 60 | | |
Net proceeds from issuance of common stock
|
| | |
|
112
|
| | | | | 5,046 | | |
Net cash (used in) provided by financing activities
|
| | |
|
(898)
|
| | | | | 68,591 | | |
Net (decrease) increase in cash and cash equivalents
|
| | |
|
(7,622)
|
| | | | | 30,735 | | |
Cash and cash equivalents at beginning of period
|
| | |
|
87,831
|
| | | | | 57,096 | | |
Cash and cash equivalents at end of period
|
| | |
$
|
80,209
|
| | | | $ | 87,831 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Interest paid:
|
| | |
$
|
13,168
|
| | | | $ | 11,950 | | |
Income taxes paid
|
| | |
$
|
1,243
|
| | | | $ | 2,582 | | |
Supplemental noncash disclosures | | | | | | | | | | | | | |
Transfers from portfolio loans to loans held for sale
|
| | |
$
|
31,668
|
| | | | $ | 194,979 | | |
Acquisition of noncash assets and liabilities | | | | | | | | | | | | | |
Non-cash assets acquired: | | | | | | | | | | | | | |
Loans held for investment
|
| | |
$
|
—
|
| | | | $ | 94,520 | | |
Prepaid pension
|
| | |
|
—
|
| | | | | 4,416 | | |
Premises and equipment, net
|
| | |
|
—
|
| | | | | 56 | | |
Accrued interest receivable
|
| | |
|
—
|
| | | | | 424 | | |
FHLB stock
|
| | |
|
—
|
| | | | | 117 | | |
Deferred tax asset
|
| | |
|
(324)
|
| | | | | 1,178 | | |
Other assets
|
| | |
|
—
|
| | | | | 4,215 | | |
Total non-cash assets acquired
|
| | |
|
(324)
|
| | | | | 104,926 | | |
Liabilities assumed: | | | | | | | | | | | | | |
Deposits
|
| | |
|
—
|
| | | | | 109,905 | | |
Accrued interest payable
|
| | |
|
95
|
| | | | | 653 | | |
Other liabilities
|
| | |
|
—
|
| | | | | 4,621 | | |
Total liabilities assumed
|
| | |
|
95
|
| | | | | 115,179 | | |
Net non-cash assets acquired
|
| | |
|
(419)
|
| | | | | (10,253) | | |
Cash and cash equivalents acquired in acquisition
|
| | |
|
—
|
| | | | | 23,853 | | |
Total consideration paid
|
| | |
|
—
|
| | | | $ | 13,600 | | |
|
| | |
September 30, 2020
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 838 | | | | | $ | 124 | | | | | $ | — | | | | | $ | 962 | | |
Corporate bonds
|
| | |
|
5,000
|
| | | |
|
73
|
| | | |
|
—
|
| | | |
|
5,073
|
| |
Total available for sale
|
| | | $ | 5,838 | | | | | $ | 197 | | | | | $ | — | | | | | $ | 6,035 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 4,478 | | | | | $ | 118 | | | | | $ | — | | | | | $ | 4,596 | | |
U.S. GSE commercial mortgage-backed securities
|
| | |
|
2,749
|
| | | |
|
253
|
| | | |
|
—
|
| | | |
|
3,002
|
| |
Corporate bonds
|
| | |
|
3,500
|
| | | |
|
33
|
| | | |
|
—
|
| | | |
|
3,533
|
| |
Total held to maturity
|
| | |
|
10,727
|
| | | |
$
|
404
|
| | | |
|
—
|
| | | |
$
|
11,131
|
| |
Total securities
|
| | |
$
|
16,565
|
| | | |
$
|
601
|
| | | |
$
|
—
|
| | | |
$
|
17,166
|
| |
| | |
September 30, 2019
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 883 | | | | | $ | 28 | | | | | $ | — | | | | | $ | 911 | | |
Total available for sale
|
| | | $ | 883 | | | | | $ | 28 | | | | | $ | — | | | | | $ | 911 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 5,729 | | | | | $ | 20 | | | | | $ | (1) | | | | | $ | 5,748 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | 2,801 | | | | | | 103 | | | | | | — | | | | | | 2,904 | | |
Corporate bonds
|
| | | | 3,500 | | | | | | 39 | | | | | | — | | | | | | 3,539 | | |
Total held to maturity
|
| | | | 12,030 | | | | | $ | 162 | | | | | | (1) | | | | | $ | 12,191 | | |
Total securities
|
| | | $ | 12,913 | | | | | $ | 190 | | | | | $ | (1) | | | | | $ | 13,102 | | |
| | |
September 30, 2020
|
| |||||||||
| | |
Available for Sale
|
| |||||||||
| | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Within one year
|
| | | $ | — | | | | | $ | — | | |
One to five years
|
| | | | — | | | | | | — | | |
Five to ten years
|
| | | | 5,000 | | | | | | 5,073 | | |
Beyond ten years
|
| | | | — | | | | | | — | | |
Mortgage-backed securities – residential
|
| | | | 838 | | | | | | 962 | | |
Total
|
| | | $ | 5,838 | | | | | $ | 6,035 | | |
| | |
Held to Maturity
|
| |||||||||
| | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Within one year
|
| | | $ | — | | | | | $ | — | | |
One to five years
|
| | | | — | | | | | | — | | |
Five to ten years
|
| | | | 3,500 | | | | | | 3,533 | | |
Beyond ten years
|
| | | | — | | | | | | — | | |
Mortgage-backed securities – residential
|
| | | | 4,478 | | | | | | 4,596 | | |
Mortgage-backed securities – commercial
|
| | | | 2,749 | | | | | | 3,002 | | |
Total
|
| | | $ | 10,727 | | | | | $ | 11,131 | | |
| | |
September 30, 2019
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,860 | | | | | $ | (1) | | | | | $ | 2,860 | | | | | $ | (1) | | |
Total held to maturity
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,860 | | | | | $ | (1) | | | | | $ | 2,860 | | | | | $ | (1) | | |
| | |
September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Real estate: | | | | | | | | | | | | | |
Residential
|
| | |
$
|
454,073
|
| | | | $ | 465,422 | | |
Multi-family
|
| | |
|
136,539
|
| | | | | 139,504 | | |
Commercial
|
| | |
|
113,615
|
| | | | | 108,197 | | |
Total real estate
|
| | |
|
704,227
|
| | | | | 713,123 | | |
Commercial and industrial
|
| | |
|
21,100
|
| | | | | 7,353 | | |
Consumer
|
| | |
|
24
|
| | | | | 501 | | |
Total loans
|
| | |
|
725,351
|
| | | | | 720,977 | | |
Deferred loan fees and costs, net
|
| | |
|
(332)
|
| | | | | (535) | | |
Total loans-held-for-investment
|
| | |
|
725,019
|
| | | | | 720,442 | | |
Allowance for loan losses
|
| | |
|
(7,869)
|
| | | | | (7,143) | | |
Net Loans
|
| | |
$
|
717,150
|
| | | | $ | 713,299 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | |
$
|
449,524
|
| | | |
$
|
2,893
|
| | | |
$
|
1,343
|
| | | |
$
|
—
|
| | | |
$
|
453,760
|
| |
Multi-family
|
| | |
|
135,396
|
| | | |
|
1,294
|
| | | |
|
47
|
| | | |
|
—
|
| | | |
|
136,737
|
| |
Commercial
|
| | |
|
111,457
|
| | | |
|
893
|
| | | |
|
1,408
|
| | | |
|
—
|
| | | |
|
113,758
|
| |
Commercial and industrial
|
| | |
|
20,404
|
| | | |
|
—
|
| | | |
|
334
|
| | | |
|
—
|
| | | |
|
20,738
|
| |
Consumer
|
| | |
|
26
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
26
|
| |
Total Loans
|
| | |
$
|
716,807
|
| | | |
$
|
5,080
|
| | | |
$
|
3,132
|
| | | |
$
|
—
|
| | | |
$
|
725,019
|
| |
| | |
September 30, 2019
|
| |||||||||||||||||||||||||||
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 464,124 | | | | | $ | — | | | | | $ | 455 | | | | | $ | — | | | | | $ | 464,579 | | |
Multi-family
|
| | | | 139,596 | | | | | | — | | | | | | 89 | | | | | | — | | | | | | 139,685 | | |
Commercial
|
| | | | 106,543 | | | | | | 241 | | | | | | 1,519 | | | | | | — | | | | | | 108,303 | | |
Commercial and industrial
|
| | | | 6,736 | | | | | | — | | | | | | 634 | | | | | | — | | | | | | 7,370 | | |
Consumer
|
| | | | 505 | | | | | | — | | | | | | — | | | | | | — | | | | | | 505 | | |
Total Loans
|
| | | $ | 717,504 | | | | | $ | 241 | | | | | $ | 2,697 | | | | | $ | — | | | | | $ | 720,442 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
30-59
Days Past Due |
| |
60-89
Days Past Due |
| |
Greater
than 89 Days Past Due |
| |
Total Past
Due |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | |
$
|
4,507
|
| | | |
$
|
—
|
| | | |
$
|
538
|
| | | |
$
|
5,045
|
| | | |
$
|
448,715
|
| | | |
$
|
453,760
|
| |
Multi-family
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
47
|
| | | |
|
47
|
| | | |
|
136,690
|
| | | |
|
136,737
|
| |
Commercial
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
330
|
| | | |
|
330
|
| | | |
|
113,428
|
| | | |
|
113,758
|
| |
Commercial and industrial
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
334
|
| | | |
|
334
|
| | | |
|
20,404
|
| | | |
|
20,738
|
| |
Consumer
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
26
|
| | | |
|
26
|
| |
Total loans
|
| | |
$
|
4,507
|
| | | |
$
|
—
|
| | | |
$
|
1,249
|
| | | |
$
|
5,756
|
| | | |
$
|
719,263
|
| | | |
$
|
725,019
|
| |
| | |
September 30, 2019
|
| |||||||||||||||||||||||||||||||||
| | |
30-59
Days Past Due |
| |
60-89
Days Past Due |
| |
Greater
than 89 Days Past Due |
| |
Total Past
Due |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 846 | | | | | $ | — | | | | | $ | — | | | | | $ | 846 | | | | | $ | 463,733 | | | | | $ | 464,579 | | |
Multi-family
|
| | | | — | | | | | | — | | | | | | 89 | | | | | | 89 | | | | | | 139,596 | | | | | | 139,685 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | 371 | | | | | | 371 | | | | | | 107,932 | | | | | | 108,303 | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | 634 | | | | | | 634 | | | | | | 6,736 | | | | | | 7,370 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 505 | | | | | | 505 | | |
Total loans
|
| | | $ | 846 | | | | | $ | — | | | | | $ | 1,094 | | | | | $ | 1,940 | | | | | $ | 718,502 | | | | | $ | 720,442 | | |
| | |
Non-accrual
|
| |
89+ Days Past Due
and Still Accruing |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 538 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Multi-family
|
| | |
|
47
|
| | | | | 89 | | | | |
|
—
|
| | | | | | | |
Commercial
|
| | |
|
34
|
| | | | | 890 | | | | |
|
296
|
| | | | | 629 | | |
Commercial and industrial
|
| | |
|
334
|
| | | | | 634 | | | | |
|
—
|
| | | | | | | |
Consumer
|
| | |
|
—
|
| | | | | | | | | |
|
—
|
| | | | | | | |
Total loans
|
| | |
$
|
953
|
| | | | $ | 1,613 | | | | |
$
|
296
|
| | | | $ | 629 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
for Loan Losses Allocated |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | |
$
|
2,221
|
| | | |
$
|
2,221
|
| | | |
$
|
—
|
| | | |
$
|
87
|
| | | |
$
|
2,237
|
| |
Commercial
|
| | |
|
629
|
| | | |
|
629
|
| | | |
|
—
|
| | | |
|
44
|
| | | |
|
651
|
| |
Multi-family
|
| | |
|
47
|
| | | |
|
47
|
| | | |
|
—
|
| | | |
|
16
|
| | | |
|
66
|
| |
Commercial and industrial
|
| | |
|
634
|
| | | |
|
334
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
634
|
| |
Consumer
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Total
|
| | |
$
|
3,531
|
| | | |
$
|
3,231
|
| | | |
$
|
—
|
| | | |
$
|
147
|
| | | |
$
|
3,588
|
| |
| | |
September 30, 2019
|
| |||||||||||||||||||||||||||
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
for Loan Losses Allocated |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 1,716 | | | | | $ | 1,716 | | | | | $ | — | | | | | $ | 91 | | | | | $ | 1,695 | | |
Commercial
|
| | | | 1,715 | | | | | | 1,519 | | | | | | — | | | | | | 142 | | | | | | 1,804 | | |
Multi-family
|
| | | | 89 | | | | | | 89 | | | | | | — | | | | | | 22 | | | | | | 110 | | |
Commercial and industrial
|
| | | | 634 | | | | | | 634 | | | | | | — | | | | | | 19 | | | | | | 637 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 4,154 | | | | | $ | 3,958 | | | | | $ | — | | | | | $ | 274 | | | | | $ | 4,246 | | |
| | |
Year Ended September 30, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
Residential
Real Estate Loans |
| |
Multi-
Family Loans |
| |
Commercial
Real Estate Loans |
| |
Commercial
and Industrial Loans |
| |
Consumer
Loans |
| |
Total
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 4,647 | | | | | $ | 1,215 | | | | | $ | 1,193 | | | | | $ | 75 | | | | | $ | 13 | | | | | $ | 7,143 | | |
Provision for loan losses
|
| | |
|
456
|
| | | |
|
291
|
| | | |
|
252
|
| | | |
|
263
|
| | | |
|
(12)
|
| | | |
|
1,250
|
| |
Loans charged-off
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
(224)
|
| | | |
|
(300)
|
| | | |
|
—
|
| | | |
|
(524)
|
| |
Recoveries
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Ending Balance
|
| | | $ | 5,103 | | | | | $ | 1,506 | | | | | $ | 1,221 | | | | | $ | 38 | | | | | $ | 1 | | | | | $ | 7,869 | | |
| | |
Year Ended September 30, 2019
|
| |||||||||||||||||||||||||||||||||
| | |
Residential
Real Estate Loans |
| |
Multi-
Family Loans |
| |
Commercial
Real Estate Loans |
| |
Commercial
and Industrial Loans |
| |
Consumer
Loans |
| |
Total
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 4,363 | | | | | $ | 1,478 | | | | | $ | 500 | | | | | $ | 152 | | | | | $ | — | | | | | $ | 6,493 | | |
Provision for loan losses
|
| | | | 284 | | | | | | (263) | | | | | | 693 | | | | | | (77) | | | | | | 13 | | | | | | 650 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ending Balance
|
| | | $ | 4,647 | | | | | $ | 1,215 | | | | | $ | 1,193 | | | | | $ | 75 | | | | | $ | 13 | | | | | $ | 7,143 | | |
| | |
September 30, 2020(1)
|
| |||||||||||||||||||||||||||||||||
| | |
Residential
Real Estate Loans |
| |
Multi-
Family Loans |
| |
Commercial
Real Estate Loans |
| |
Commercial
and Industrial Loans |
| |
Consumer
Loans |
| |
Total Loans
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | |
|
5,103
|
| | | |
|
1,506
|
| | | |
|
1,221
|
| | | |
|
38
|
| | | |
|
1
|
| | | |
|
7,869
|
| |
Total allowance balance
|
| | | $ | 5,103 | | | | | $ | 1,506 | | | | | $ | 1,221 | | | | | $ | 38 | | | | | $ | 1 | | | | | $ | 7,869 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 2,221 | | | | | $ | 47 | | | | | $ | 629 | | | | | $ | 334 | | | | | $ | — | | | | | $ | 3,231 | | |
Collectively evaluated for impairment
|
| | |
|
451,539
|
| | | |
|
136,690
|
| | | |
|
113,129
|
| | | |
|
20,404
|
| | | |
|
26
|
| | | |
|
721,788
|
| |
Total Loans
|
| | |
$
|
453,760
|
| | | |
$
|
136,737
|
| | | |
$
|
113,758
|
| | | |
$
|
20,738
|
| | | |
$
|
26
|
| | | |
$
|
725,019
|
| |
| | |
September 30, 2019(1)
|
| |||||||||||||||||||||||||||||||||
| | |
Residential
Real Estate Loans |
| |
Multi-
Family Loans |
| |
Commercial
Real Estate Loans |
| |
Commercial
and Industrial Loans |
| |
Consumer
Loans |
| |
Total Loans
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 4,647 | | | | | | 1,215 | | | | | | 1,193 | | | | | | 75 | | | | | | 13 | | | | | | 7,143 | | |
Total allowance balance
|
| | | $ | 4,647 | | | | | $ | 1,215 | | | | | $ | 1,193 | | | | | $ | 75 | | | | | $ | 13 | | | | | $ | 7,143 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 1,716 | | | | | $ | 89 | | | | | $ | 1,519 | | | | | $ | 634 | | | | | $ | — | | | | | $ | 3,958 | | |
Collectively evaluated for impairment
|
| | | | 463,863 | | | | | | 139,596 | | | | | | 106,784 | | | | | | 6,736 | | | | | | 505 | | | | | | 716,484 | | |
Total Loans
|
| | | $ | 464,579 | | | | | $ | 139,685 | | | | | $ | 108,303 | | | | | $ | 7,370 | | | | | $ | 505 | | | | | $ | 720,442 | | |
| | |
September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Land
|
| | |
$
|
1,600
|
| | | | $ | 1,600 | | |
Buildings and improvements
|
| | |
|
9,434
|
| | | | | 9,292 | | |
Leasehold improvements
|
| | |
|
2,001
|
| | | | | 1,874 | | |
Furniture, fixtures and equipment
|
| | |
|
5,454
|
| | | | | 4,866 | | |
Construction in progress
|
| | |
|
329
|
| | | | | 284 | | |
| | | |
|
18,818
|
| | | | | 17,916 | | |
Accumulated depreciation and amortization
|
| | |
|
(4,662)
|
| | | | | (3,510) | | |
Total
|
| | |
$
|
14,156
|
| | | | $ | 14,406 | | |
| | |
September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Demand, non-interest bearing
|
| | |
$
|
82,350
|
| | | | $ | 69,606 | | |
NOW
|
| | |
|
34,086
|
| | | | | 53,564 | | |
Money market
|
| | |
|
110,353
|
| | | | | 102,054 | | |
Savings
|
| | |
|
43,218
|
| | | | | 39,548 | | |
Time, $250,000 and over
|
| | |
|
78,628
|
| | | | | 90,465 | | |
Time, under $250,000
|
| | |
|
316,125
|
| | | | | 295,049 | | |
Total
|
| | |
$
|
664,760
|
| | | | $ | 650,286 | | |
| | |
Total
|
| |||
| | |
(in thousands)
|
| |||
2021
|
| | | $ | 339,826 | | |
2022
|
| | | | 35,718 | | |
2023
|
| | | | 9,340 | | |
2024
|
| | | | 9,337 | | |
2025
|
| | | | 532 | | |
Total
|
| | | $ | 394,753 | | |
| | |
2020
|
| |||||||||
Contractual
Maturity |
| |
Amount
|
| |
Weighted
Average Rate |
| ||||||
2021
|
| | |
$
|
34,758
|
| | | |
|
1.67%
|
| |
2022
|
| | |
|
4,000
|
| | | |
|
2.02
|
| |
2023
|
| | |
|
4,300
|
| | | |
|
1.15
|
| |
2024
|
| | |
|
18,860
|
| | | |
|
0.98
|
| |
Thereafter
|
| | |
|
7,080
|
| | | |
|
0.58
|
| |
Total
|
| | |
$
|
68,998
|
| | | |
|
1.36%
|
| |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | |
$
|
1,303
|
| | | | $ | 1,934 | | |
State
|
| | |
|
116
|
| | | | | 134 | | |
| | | |
|
1,419
|
| | | | | 2,068 | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | |
|
91
|
| | | | | 146 | | |
State
|
| | |
|
(1,200)
|
| | | | | 30 | | |
| | | |
|
(1,109)
|
| | | | | 176 | | |
Change in valuation allowance
|
| | |
|
930
|
| | | | | 325 | | |
Total income tax expense
|
| | |
$
|
1,244
|
| | | | $ | 2,569 | | |
| | |
Year Ended September 30,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage
of Pre-tax Earnings |
| |
Amount
|
| |
Percentage
of Pre-tax Earnings |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Federal income tax expense computed by applying the statutory rate to income before income taxes
|
| | |
$
|
1,305
|
| | | |
|
21.0%
|
| | | | $ | 2,237 | | | | | | 21.0% | | |
State taxes, net of federal benefit
|
| | |
|
(646)
|
| | | |
|
(10.4)
|
| | | | | 115 | | | | | | 1.1 | | |
Corporate tax rate change
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (51) | | | | | | (0.1) | | |
Non-deductible transaction costs
|
| | |
|
43
|
| | | |
|
0.7
|
| | | | | — | | | | | | — | | |
Other
|
| | |
|
(392)
|
| | | |
|
(6.3)
|
| | | | | (57) | | | | | | (1.0) | | |
Valuation allowance
|
| | |
|
930
|
| | | |
|
15.0
|
| | | | | 325 | | | | | | 3.1 | | |
Income tax expense
|
| | |
$
|
1,240
|
| | | |
|
20.0%
|
| | | | $ | 2,569 | | | | | | 24.1% | | |
| | |
September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | |
$
|
2,468
|
| | | | $ | 2,245 | | |
Organizational costs
|
| | |
|
46
|
| | | | | 61 | | |
Start-up and other costs
|
| | |
|
115
|
| | | | | 150 | | |
Net operating loss carryforwards
|
| | |
|
1,887
|
| | | | | 1,019 | | |
Accrued SERP
|
| | |
|
1,462
|
| | | | | — | | |
Other assets
|
| | |
|
1,134
|
| | | | | 2,478 | | |
Total deferred tax assets
|
| | |
|
7,112
|
| | | | | 5,953 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation
|
| | |
|
(734)
|
| | | | | (676) | | |
Deferred loan fees/costs
|
| | |
|
(651)
|
| | | | | (263) | | |
Purchase accounting fair value adjustments
|
| | |
|
(670)
|
| | | | | (954) | | |
Tax bad debt reserve
|
| | |
|
(124)
|
| | | | | (93) | | |
Mortgage servicing rights
|
| | |
|
(49)
|
| | | | | (83) | | |
Unrealized gain on securities available for sale
|
| | |
|
(41)
|
| | | | | (6) | | |
Total deferred tax liabilities
|
| | |
|
(2,269)
|
| | | | | (2,075) | | |
Total
|
| | |
|
4,843
|
| | | | | 3,878 | | |
Valuation allowance
|
| | |
|
(2,765)
|
| | | | | (1,780) | | |
Net deferred tax asset
|
| | |
$
|
2,078
|
| | | | $ | 2,098 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |
Weighted
Average Remaining Contractual Term |
| ||||||||||||
Outstanding, October 1, 2018
|
| | | | 226,173 | | | | | $ | 10.96 | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (6,000) | | | | | | 10.00 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding, September 30, 2019
|
| | | | 220,173 | | | | | $ | 10.98 | | | | | $ | 1,754 | | | | | | 5.48 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (10,735) | | | | | | 10.00 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (53,932) | | | | | | 10.11 | | | | | | | | | | | | | | |
Outstanding, September 30, 2020
|
| | | | 155,506 | | | | | $ | 11.35 | | | | | $ | 1,623 | | | | | | 4.66 | | |
Exercisable at end of year
|
| | | | 155,506 | | | | | $ | 11.35 | | | | | $ | 1,623 | | | | | | 4.66 | | |
| | |
2020
|
| |
2019
|
| ||||||
Intrinsic value of options exercised
|
| | |
$
|
127
|
| | | | $ | 69 | | |
Cash received from option exercises
|
| | |
|
107
|
| | | | | 60 | | |
Weighted average fair value of options granted
|
| | |
|
—
|
| | | | | - | | |
| | |
Shares
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Unvested, October 1, 2019
|
| | | | 136,323 | | | | | $ | 18.67 | | |
Granted
|
| | | | 25,341 | | | | | $ | 21.79 | | |
Vested
|
| | | | (38,325) | | | | | $ | 18.55 | | |
Forfeited
|
| | | | (28,287) | | | | | $ | 18.66 | | |
Unvested, September 30, 2020
|
| | | | 95,052 | | | | | $ | 19.56 | | |
| | |
2020
|
| |||
| | |
(in thousands)
|
| |||
Beginning balance
|
| | | $ | 2,365 | | |
New Loans
|
| | |
|
460
|
| |
Repayments
|
| | |
|
(248)
|
| |
Ending balance
|
| | | | 2,577 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Standby letters of credit
|
| | |
$
|
159
|
| | | | $ | 159 | | |
Loan commitments outstanding
|
| | |
|
17,405
|
| | | | | 5,948 | | |
Unused lines of credit
|
| | |
|
11,218
|
| | | | | 13,845 | | |
Total
|
| | |
$
|
28,782
|
| | | | $ | 19,952 | | |
| | |
Total
|
| |||
| | |
(in thousands)
|
| |||
2021
|
| | | $ | 1,544 | | |
2022
|
| | | | 1,591 | | |
2023
|
| | | | 1,632 | | |
2024
|
| | | | 1,670 | | |
2025
|
| | | | 1,684 | | |
Thereafter
|
| | | | 6,166 | | |
Total
|
| | | $ | 14,287 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Actual Capital
|
| |
Minimum Capital
Adequacy Requirement |
| |
Minimum Capital
Adequacy Requirement with Capital Conservation Buffer |
| |
Minimum To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| ||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
Total capital to risk-weighted assets
|
| | |
$
|
95,079
|
| | | |
|
20.57%
|
| | | |
$
|
36,970
|
| | | |
|
8.00%
|
| | | |
$
|
48,523
|
| | | |
|
10.50%
|
| | | |
$
|
46,212
|
| | | |
|
10.00%
|
| |
Tier 1 capital to risk-weighted assets
|
| | |
|
89,275
|
| | | |
|
19.32
|
| | | |
|
27,727
|
| | | |
|
6.00
|
| | | |
|
39,281
|
| | | |
|
8.50
|
| | | |
|
36,970
|
| | | |
|
8.00
|
| |
Common equity tier 1 capital to risk-weighted assets
|
| | |
|
89,275
|
| | | |
|
19.32
|
| | | |
|
20,796
|
| | | |
|
4.50
|
| | | |
|
32,349
|
| | | |
|
7.00
|
| | | |
|
30,038
|
| | | |
|
6.50
|
| |
Tier 1 capital to average total assets
|
| | |
|
89,275
|
| | | |
|
11.22
|
| | | |
|
31,820
|
| | | |
|
4.00
|
| | | |
|
N/A
|
| | | |
|
N/A
|
| | | |
|
39,775
|
| | | |
|
5.00
|
| |
| | |
September 30, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Actual Capital
|
| |
Minimum Capital
Adequacy Requirement |
| |
Minimum Capital
Adequacy Requirement with Capital Conservation Buffer |
| |
Minimum To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| ||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
Total capital to risk-weighted assets
|
| | | $ | 89,295 | | | | | | 19.07% | | | | | $ | 37,465 | | | | | | 8.00% | | | | | $ | 49,173 | | | | | | 10.50% | | | | | $ | 46,832 | | | | | | 10.00% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 83,424 | | | | | | 17.81 | | | | | | 28,099 | | | | | | 6.00 | | | | | | 39,807 | | | | | | 8.50 | | | | | | 37,465 | | | | | | 8.00 | | |
Common equity tier 1 capital to risk-weighted assets
|
| | | | 83,424 | | | | | | 17.81 | | | | | | 21,074 | | | | | | 4.50 | | | | | | 32,782 | | | | | | 7.00 | | | | | | 30,441 | | | | | | 6.50 | | |
Tier 1 capital to average total assets
|
| | | | 83,424 | | | | | | 10.47 | | | | | | 31,882 | | | | | | 4.00 | | | | | | N/A | | | | | | N/A | | | | | | 39,853 | | | | | | 5.00 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
| | |
Carrying Value
|
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 962 | | | | | $ | — | | | | | $ | 962 | | | | | $ | — | | |
Corporate bonds
|
| | |
|
5,073
|
| | | | | | | | | |
|
5,073
|
| | | | | | | |
Mortgage servicing rights
|
| | |
|
155
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
155
|
| |
Total
|
| | |
$
|
6,190
|
| | | |
$
|
—
|
| | | |
$
|
6,035
|
| | | |
$
|
155
|
| |
| | |
September 30, 2019
|
| |||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
| | |
Carrying Value
|
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 911 | | | | | $ | — | | | | | $ | 911 | | | | | $ | — | | |
Mortgage servicing rights
|
| | | | 266 | | | | | | — | | | | | | — | | | | | | 266 | | |
Total
|
| | | $ | 1,177 | | | | | $ | — | | | | | $ | 911 | | | | | $ | 266 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance, October 1
|
| | |
$
|
266
|
| | | | $ | 344 | | |
Additions
|
| | |
|
—
|
| | | | | 60 | | |
Adjustment to fair value
|
| | |
|
(111)
|
| | | | | (138) | | |
Balance, September 30
|
| | |
$
|
155
|
| | | | $ | 266 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||||||||
| | |
Carrying
Amount |
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 80,209 | | | | | $ | 80,209 | | | | | $ | — | | | | | $ | — | | | | | $ | 80,209 | | |
Securities held-to-maturity
|
| | |
|
10,727
|
| | | |
|
—
|
| | | |
|
11,131
|
| | | |
|
—
|
| | | |
|
11,131
|
| |
Securities available-for-sale
|
| | |
|
6,035
|
| | | |
|
—
|
| | | |
|
6,035
|
| | | |
|
—
|
| | | |
|
6,035
|
| |
Loans, net
|
| | |
|
717,150
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
746,969
|
| | | |
|
746,969
|
| |
Accrued interest receivable
|
| | |
|
6,766
|
| | | |
|
—
|
| | | |
|
218
|
| | | |
|
6,548
|
| | | |
|
6,766
|
| |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | |
|
394,753
|
| | | |
|
—
|
| | | |
|
397,842
|
| | | |
|
—
|
| | | |
|
397,842
|
| |
Demand and other deposits
|
| | |
|
270,007
|
| | | |
|
270,007
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
270,007
|
| |
Borrowings
|
| | |
|
85,154
|
| | | |
|
—
|
| | | |
|
87,052
|
| | | |
|
—
|
| | | |
|
87,052
|
| |
Note payable
|
| | |
|
14,984
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
15,329
|
| | | |
|
15,329
|
| |
Accrued interest payable
|
| | |
|
374
|
| | | |
|
1
|
| | | |
|
339
|
| | | |
|
34
|
| | | |
|
374
|
| |
| | |
September 30, 2019
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||||||||
| | |
Carrying
Amount |
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 87,831 | | | | | $ | 87,831 | | | | | $ | — | | | | | $ | — | | | | | $ | 87,831 | | |
Securities held-to-maturity
|
| | | | 12,030 | | | | | | — | | | | | | 12,191 | | | | | | — | | | | | | 12,191 | | |
Securities available-for-sale
|
| | | | 911 | | | | | | — | | | | | | 911 | | | | | | — | | | | | | 911 | | |
Loans, net
|
| | | | 713,299 | | | | | | — | | | | | | — | | | | | | 736,737 | | | | | | 736,737 | | |
Accrued interest receivable
|
| | | | 3,265 | | | | | | — | | | | | | 160 | | | | | | 3,105 | | | | | | 3,265 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | | | 385,514 | | | | | | — | | | | | | 387,337 | | | | | | — | | | | | | 387,337 | | |
Demand and other deposits
|
| | | | 264,772 | | | | | | 264,772 | | | | | | — | | | | | | — | | | | | | 264,772 | | |
Borrowings
|
| | | | 100,745 | | | | | | — | | | | | | 100,756 | | | | | | — | | | | | | 100,756 | | |
Note payable
|
| | | | 14,981 | | | | | | — | | | | | | — | | | | | | 14,478 | | | | | | 14,478 | | |
Accrued interest payable
|
| | | | 531 | | | | | | 2 | | | | | | 524 | | | | | | 5 | | | | | | 531 | | |
| | |
September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
ASSETS | | | | | | | | | | | | | |
Cash and deposits due from banks
|
| | | $ | 514 | | | | | $ | 1,168 | | |
Investment in bank
|
| | |
|
91,792
|
| | | | | 85,214 | | |
Other assets
|
| | |
|
755
|
| | | | | 567 | | |
Total Assets
|
| | | $ | 93,061 | | | | | $ | 86,949 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Note payable
|
| | | $ | 14,984 | | | | | $ | 14,981 | | |
Accrued interest payable
|
| | |
|
34
|
| | | | | 5 | | |
Accrued expenses and other liabilities
|
| | |
|
—
|
| | | | | 13 | | |
Total Liabilities
|
| | |
|
15,018
|
| | | | | 14,999 | | |
Total Stockholders’ Equity
|
| | |
|
78,043
|
| | | | | 71,950 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 93,061 | | | | | $ | 86,949 | | |
| | |
For the Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Interest income
|
| | | $ | 3 | | | | | $ | 7 | | |
Interest expense
|
| | |
|
895
|
| | | | | 892 | | |
Loss before income taxes and equity in undistributed earnings of the
bank |
| | |
|
(892)
|
| | | | | (885) | | |
Income tax benefit
|
| | |
|
187
|
| | | | | 186 | | |
Equity in undistributed earnings of the Bank
|
| | |
|
5,679
|
| | | | | 8,784 | | |
Net Income
|
| | | $ | 4,974 | | | | | $ | 8,085 | | |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | |
$
|
4,974
|
| | | | $ | 8,085 | | |
Adjustments to reconcile net income to net cash used in operating activities
|
| | | | | | | | | | | | |
Equity in undistributed earnings of the Bank
|
| | |
|
(5,679)
|
| | | | | (8,784) | | |
Amortization of debt issuance costs
|
| | |
|
3
|
| | | | | 4 | | |
Increase in other assets
|
| | |
|
(187)
|
| | | | | (186) | | |
Increase in accrued interest payable
|
| | |
|
29
|
| | | | | — | | |
(Decrease) increase in other liabilities
|
| | |
|
(13)
|
| | | | | 13 | | |
Net cash used in operating activities
|
| | |
|
(873)
|
| | | | | (868) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Investment in the Bank
|
| | |
|
—
|
| | | | | (4,318) | | |
Net cash used in investing activities
|
| | |
|
—
|
| | | | | (4,318) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net proceeds from exercise of stock options
|
| | |
|
107
|
| | | | | 60 | | |
Net proceeds from issuance of common stock
|
| | |
|
112
|
| | | | | 5,046 | | |
Net cash provided by financing activities
|
| | |
|
219
|
| | | | | 5,106 | | |
Net decrease in cash and cash equivalents
|
| | |
|
(654)
|
| | | | | (80) | | |
Cash and cash equivalents at beginning of period
|
| | |
|
1,168
|
| | | | | 1,248 | | |
Cash and cash equivalents at end of period
|
| | |
$
|
514
|
| | | | $ | 1,168 | | |
Supplemental noncash disclosures | | | | | | | | | | | | | |
Shares issued in the acquisition of CFSB
|
| | |
$
|
—
|
| | | | $ | 4,080 | | |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
(In thousands, except share data) | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | |
Net income
|
| | |
$
|
4,974
|
| | | | $ | 8,085 | | |
Weighted average common shares outstanding
|
| | |
|
4,162,280
|
| | | | | 3,857,696 | | |
Basic earnings per common share
|
| | |
$
|
1.20
|
| | | | $ | 2.10 | | |
Diluted
|
| | | | | | | | | | | | |
Net income
|
| | |
$
|
4,974
|
| | | | $ | 8,085 | | |
Weighted average common shares outstanding for basic earnings per
common share |
| | |
|
4,162,280
|
| | | | | 3,857,696 | | |
Add: Dilutive effects of assumed exercise of stock options
|
| | |
|
64,687
|
| | | | | 79,670 | | |
Average shares and dilutive potential common shares
|
| | |
|
4,226,967
|
| | | | | 3,937,366 | | |
Diluted earnings per common share
|
| | |
$
|
1.18
|
| | | | $ | 2.06 | | |
(In thousands)
|
| |
As Initially
Reported |
| |
Measurement
Period Adjustments(1) |
| |
As Adjusted
|
| |||||||||
Cash and due from banks
|
| | | $ | 23,853 | | | | | $ | — | | | | | $ | 23,853 | | |
Loans
|
| | | | 94,520 | | | | | | — | | | | | | 94,520 | | |
Prepaid pension
|
| | | | 4,416 | | | | | | — | | | | | | 4,416 | | |
Premises and equipment
|
| | | | 56 | | | | | | — | | | | | | 56 | | |
Other assets
|
| | | | 4,452 | | | | | | (324) | | | | | | 4,128 | | |
Total assets acquired
|
| | | $ | 127,297 | | | | | $ | (324) | | | | | $ | 126,973 | | |
Deposits
|
| | | $ | 109,905 | | | | | $ | — | | | | | $ | 109,905 | | |
Other liabilities and accrued expenses
|
| | | | 5,274 | | | | | | 95 | | | | | | 5,369 | | |
Total liabilities assumed
|
| | | $ | 115,179 | | | | | $ | 95 | | | | | $ | 115,274 | | |
Net assets acquired
|
| | | | 12,118 | | | | | | (419) | | | | | | 11,699 | | |
Consideration paid
|
| | | | 13,600 | | | | | | — | | | | | | 13,600 | | |
Goodwill recorded on acquisition
|
| | | $ | 1,482 | | | | | $ | 419 | | | | | $ | 1,901 | | |
| | | | | F-64 | | | |
| FINANCIAL STATEMENTS | | | | | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | | |
| | | | | F-67 | | | |
| | | | | F-68 | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | |
| | | |
|
|
| | | |
Crowe LLP
|
|
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 1,754,037 | | | | | $ | 1,424,238 | | |
Federal funds sold
|
| | | | 88,652,000 | | | | | | 39,853,000 | | |
Total cash and cash equivalents
|
| | | | 90,406,037 | | | | | | 41,277,238 | | |
Time deposits in other financial institutions
|
| | | | 1,849,055 | | | | | | 1,600,054 | | |
Securities available for sale
|
| | | | 1,337,566 | | | | | | 2,778,079 | | |
Loans, net of allowance of $8,354,694 and $5,261,783
|
| | | | 493,242,667 | | | | | | 326,989,448 | | |
Accrued interest receivable
|
| | | | 4,278,269 | | | | | | 1,571,188 | | |
Loan servicing rights
|
| | | | 3,178,189 | | | | | | 2,724,436 | | |
Restricted stock, at cost
|
| | | | 767,800 | | | | | | 969,600 | | |
Premises and equipment, net
|
| | | | 472,721 | | | | | | 580,619 | | |
Deferred tax asset, net
|
| | | | 3,129,326 | | | | | | 2,253,610 | | |
Other real estate owned
|
| | | | 1,500,257 | | | | | | 1,737,257 | | |
Other assets
|
| | | | 417,799 | | | | | | 186,585 | | |
Total assets
|
| | | $ | 600,579,686 | | | | | $ | 382,668,114 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
Non-interest bearing
|
| | | $ | 47,358,387 | | | | | $ | 39,380,646 | | |
Interest bearing
|
| | | | 312,094,312 | | | | | | 286,474,174 | | |
Total deposits
|
| | | | 359,452,699 | | | | | | 325,854,820 | | |
Borrowings
|
| | | | 190,021,351 | | | | | | 12,500,000 | | |
Accrued interest payable
|
| | | | 1,030,248 | | | | | | 1,048,857 | | |
Other liabilities
|
| | | | 4,045,812 | | | | | | 2,307,596 | | |
Total liabilities
|
| | | | 554,550,110 | | | | | | 341,711,273 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock, $1.00 par value, 10,389,070 shares authorized; 9,628,626
and 9,609,646 shares issued and outstanding |
| | | | 9,628,626 | | | | | | 9,609,646 | | |
Additional paid-in capital
|
| | | | 21,839,624 | | | | | | 21,830,134 | | |
Retained earnings
|
| | | | 14,552,017 | | | | | | 9,505,660 | | |
Accumulated other comprehensive income
|
| | | | 9,309 | | | | | | 11,401 | | |
Total shareholders’ equity
|
| | | | 46,029,576 | | | | | | 40,956,841 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 600,579,686 | | | | | $ | 382,668,114 | | |
| | |
2020
|
| |
2019
|
| ||||||
Interest income | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 25,179,915 | | | | | $ | 22,447,692 | | |
Securities
|
| | | | 36,171 | | | | | | 82,577 | | |
Federal funds sold and other
|
| | | | 241,322 | | | | | | 999,977 | | |
Total interest income
|
| | | | 25,457,408 | | | | | | 23,530,246 | | |
Interest expense | | | | | | | | | | | | | |
Deposits
|
| | | | 5,496,358 | | | | | | 6,447,625 | | |
Borrowings
|
| | | | 717,139 | | | | | | 333,252 | | |
Total interest expense
|
| | | | 6,213,497 | | | | | | 6,780,877 | | |
Net interest income
|
| | | | 19,243,911 | | | | | | 16,749,369 | | |
Provision for loan losses
|
| | | | 3,275,000 | | | | | | 2,840,000 | | |
Net interest income after provision for loan losses
|
| | | | 15,968,911 | | | | | | 13,909,369 | | |
Non-interest income | | | | | | | | | | | | | |
Service charges and fees on deposit accounts
|
| | | | 102,316 | | | | | | 182,684 | | |
Net gain on sale of the guaranteed portion of Small Business Administration (“SBA”) loans
|
| | | | 2,697,207 | | | | | | 3,552,245 | | |
Loan servicing fees
|
| | | | 728,139 | | | | | | 424,326 | | |
Gain on sale of real estate owned
|
| | | | 111,866 | | | | | | — | | |
Grants from U.S. Treasury Department
|
| | | | — | | | | | | 210,162 | | |
Other income
|
| | | | 122,062 | | | | | | 5,404 | | |
Total non-interest income
|
| | | | 3,761,590 | | | | | | 4,374,821 | | |
Non-interest expenses | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 7,128,731 | | | | | | 6,957,969 | | |
Occupancy
|
| | | | 924,812 | | | | | | 897,982 | | |
Professional services
|
| | | | 1,411,551 | | | | | | 998,342 | | |
Data processing
|
| | | | 616,564 | | | | | | 502,392 | | |
Marketing
|
| | | | 157,262 | | | | | | 279,352 | | |
Federal Deposit Insurance Corporation (“FDIC”) insurance
|
| | | | 100,941 | | | | | | 55,814 | | |
Other expense
|
| | | | 1,587,850 | | | | | | 1,583,999 | | |
Total non-interest expenses
|
| | | | 11,927,711 | | | | | | 11,275,850 | | |
Income before income taxes
|
| | | | 7,802,790 | | | | | | 7,008,340 | | |
Income tax expense
|
| | | | 2,275,003 | | | | | | 1,672,621 | | |
Net income
|
| | | $ | 5,527,787 | | | | | $ | 5,335,719 | | |
| | |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 5,527,787 | | | | | $ | 5,335,719 | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Unrealized gain (loss) on securities
|
| | | | | | | | | | | | |
Unrealized holding gain (loss) arising during the period
|
| | | | (2,649) | | | | | | 118,788 | | |
Tax effect
|
| | | | (557) | | | | | | 24,985 | | |
Total other comprehensive income (loss)
|
| | | | (2,092) | | | | | | 93,803 | | |
Comprehensive income
|
| | | $ | 5,525,695 | | | | | $ | 5,429,522 | | |
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| |||||||||||||||
Balances, January 1, 2019
|
| | | $ | 9,556,196 | | | | | $ | 21,803,409 | | | | | $ | 4,169,941 | | | | | $ | (82,402) | | | | | $ | 35,447,144 | | |
Exercise of 53,450 stock options
|
| | | | 53,450 | | | | | | 26,725 | | | | | | — | | | | | | — | | | | | | 80,175 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 5,335,719 | | | | | | — | | | | | | 5,335,719 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 93,803 | | | | | | 93,803 | | |
Balances, December 31, 2019
|
| | | | 9,609,646 | | | | | | 21,830,134 | | | | | | 9,505,660 | | | | | | 11,401 | | | | | | 40,956,841 | | |
Exercise of 18,980 stock options
|
| | | | 18,980 | | | | | | 9,490 | | | | | | — | | | | | | — | | | | | | 28,470 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 5,527,787 | | | | | | — | | | | | | 5,527,787 | | |
Dividends declared, $0.05 per share
|
| | | | — | | | | | | — | | | | | | (481,430) | | | | | | — | | | | | | (481,430) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,092) | | | | | | (2,092) | | |
Balances, December 31, 2020
|
| | | $ | 9,628,626 | | | | | $ | 21,839,624 | | | | | $ | 14,552,017 | | | | | $ | 9,309 | | | | | $ | 46,029,576 | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,527,787 | | | | | $ | 5,335,719 | | |
Adjustments to reconcile net income to net cash
|
| | | | | | | | | | | | |
provided by operating activities Provision for loan losses
|
| | | | 3,275,000 | | | | | | 2,840,000 | | |
Gain on sale of real estate owned
|
| | | | (111,866) | | | | | | — | | |
Depreciation and amortization
|
| | | | 235,812 | | | | | | 201,527 | | |
Net (accretion) amortization of securities
|
| | | | (1,056) | | | | | | (7,046) | | |
Loan servicing rights
|
| | | | 333,995 | | | | | | 456,657 | | |
Deferred income taxes
|
| | | | (875,160) | | | | | | 24,007 | | |
Net gain on sale of the guaranteed portion of SBA loans
|
| | | | (2,697,207) | | | | | | (3,552,245) | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accrued interest receivable
|
| | | | (2,707,081) | | | | | | (23,675) | | |
Other assets
|
| | | | (231,213) | | | | | | 93,493 | | |
Accrued interest payable
|
| | | | (18,609) | | | | | | 209,606 | | |
Other liabilities
|
| | | | 1,738,216 | | | | | | 260,500 | | |
Net cash provided by operating activities
|
| | | | 4,468,618 | | | | | | 5,838,543 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Net change in time deposits in other financial institutions
|
| | | | (249,001) | | | | | | — | | |
Purchases of securities available for sale
|
| | | | (5,597,712) | | | | | | — | | |
Proceeds from calls, maturities and principal payments of securities available for sale
|
| | | | 7,036,632 | | | | | | 749,725 | | |
Net increase in loans
|
| | | | (204,187,195) | | | | | | (81,524,117) | | |
Proceeds from sale of the guaranteed portion of SBA loans
|
| | | | 36,568,435 | | | | | | 58,663,734 | | |
Sale of real estate owned
|
| | | | 348,866 | | | | | | — | | |
Sale (purchase) of restricted stock
|
| | | | 201,800 | | | | | | (179,400) | | |
Purchase of bank premises and equipment, net
|
| | | | (127,914) | | | | | | (471,053) | | |
Net cash used in investing activities
|
| | | | (166,006,089) | | | | | | (22,761,111) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Net change in deposits
|
| | | | 33,597,879 | | | | | | 24,708,117 | | |
Proceeds from FHLB advances
|
| | | | — | | | | | | 2,500,000 | | |
Repayment of FHLB advances
|
| | | | (5,000,000) | | | | | | — | | |
Proceeds from Federal Reserve Bank (“FRB”) borrowings
|
| | | | 182,521,351 | | | | | | — | | |
Cash dividends paid
|
| | | | (481,430) | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | 28,470 | | | | | | 80,175 | | |
Net cash provided by financing activities
|
| | | | 210,666,270 | | | | | | 27,288,292 | | |
Net change in cash and cash equivalents
|
| | | | 49,128,799 | | | | | | 10,365,724 | | |
Cash and cash equivalents at beginning of year
|
| | | | 41,277,238 | | | | | | 30,911,514 | | |
Cash and cash equivalents at end of year
|
| | | $ | 90,406,037 | | | | | $ | 41,277,238 | | |
Supplemental cash flow information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 6,232,106 | | | | | $ | 6,571,271 | | |
Income taxes paid
|
| | | | 2,661,904 | | | | | | 1,629,421 | | |
| | | |||||
2021 | | | | $ | 1,849,055 | | |
| | | | | |
Amortized Cost |
| | | | |
Gross Unrealized Gains |
| | | | |
Gross Unrealized Losses |
| | | | |
Fair Value |
| |
| 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government agency
|
| | | $ | 350,000 | | | | | $ | 335 | | | | | $ | — | | | | | $ | 350,335 | | |
|
Residential mortgage-backed securities
|
| | | | 275,742 | | | | | | 10,291 | | | | | | (12) | | | | | | 286,021 | | |
|
Corporate bonds
|
| | | | 700,000 | | | | | | 1,210 | | | | | | — | | | | | | 701,210 | | |
| | | | | $ | 1,325,742 | | | | | $ | 11,836 | | | | | $ | (12) | | | | | $ | 1,337,566 | | |
| 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government agency
|
| | | $ | 1,783,049 | | | | | $ | 15,934 | | | | | $ | (4,154) | | | | | $ | 1,794,829 | | |
|
Residential mortgage-backed securities
|
| | | | 480,548 | | | | | | 8,702 | | | | | | (2,296) | | | | | | 486,954 | | |
|
Corporate bonds
|
| | | | 500,000 | | | | | | — | | | | | | (3,704) | | | | | | 496,296 | | |
| | | | | $ | 2,763,597 | | | | | $ | 24,636 | | | | | $ | (10,154) | | | | | $ | 2,778,079 | | |
|
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Less than one year
|
| | | $ | — | | | | | $ | — | | |
One to five years
|
| | | | 1,050,000 | | | | | | 1,051,545 | | |
Five to ten years
|
| | | | — | | | | | | — | | |
Beyond ten years
|
| | | | — | | | | | | — | | |
Mortgage-backed
|
| | | | 275,742 | | | | | | 286,021 | | |
| | | | $ | 1,325,742 | | | | | $ | 1,337,566 | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agency
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Residential mortgage
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
backed securities
|
| | | | — | | | | | | — | | | | | | 5,634 | | | | | | (12) | | | | | | 5,634 | | | | | | (12) | | |
Corporate bonds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (12) | | | | | $ | — | | | | | $ | (12) | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agency
|
| | | $ | — | | | | | $ | — | | | | | $ | 995,846 | | | | | $ | (4,154) | | | | | $ | 995,846 | | | | | $ | (4,154) | | |
Residential mortgage
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
backed securities
|
| | | | — | | | | | | — | | | | | | 76,474 | | | | | | (2,296) | | | | | | 76,474 | | | | | | (2,296) | | |
Corporate bonds
|
| | | | — | | | | | | — | | | | | | 496,296 | | | | | | (3,704) | | | | | | 496,296 | | | | | | (3,704) | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 1,568,616 | | | | | $ | (10,154) | | | | | $ | 1,568,616 | | | | | $ | (10,154) | | |
| | |
2020
|
| |
2019
|
| ||||||
Real estate
|
| | | $ | 272,087,625 | | | | | $ | 279,813,216 | | |
Commercial
|
| | | | 232,192,454 | | | | | | 52,076,265 | | |
600.ns
|
| | | | 504,280,079 | | | | | | 331,889,481 | | |
Net deferred loan costs (fees)
|
| | | | (2,682,718) | | | | | | 361,750 | | |
Allowance for loan losses
|
| | | | (8,354,694) | | | | | | (5,261,783) | | |
Net loans
|
| | | $ | 493,242,667 | | | | | $ | 326,989,448 | | |
| | |
Real Estate
|
| |
Commercial
|
| |
Total
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | $ | 2,968,324 | | | | | $ | 2,293,459 | | | | | $ | 5,261,783 | | |
Charge-offs
|
| | | | — | | | | | | (374,303) | | | | | | (374,303) | | |
Recoveries
|
| | | | — | | | | | | 192,214 | | | | | | 192,214 | | |
Provision for loan losses
|
| | | | 817,376 | | | | | | 2,457,624 | | | | | | 3,275,000 | | |
Balance, end of year
|
| | | $ | 3,785,700 | | | | | $ | 4,568,994 | | | | | $ | 8,354,694 | | |
2019 | | | | | | | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | $ | 2,309,692 | | | | | $ | 2,413,295 | | | | | $ | 4,722,987 | | |
Charge-offs
|
| | | | — | | | | | | (2,566,000) | | | | | | (2,566,000) | | |
Recoveries
|
| | | | — | | | | | | 264,796 | | | | | | 264,796 | | |
Provision for loan losses
|
| | | | 658,632 | | | | | | 2,181,368 | | | | | | 2,840,000 | | |
Balance, end of year
|
| | | $ | 2,968,324 | | | | | $ | 2,293,459 | | | | | $ | 5,261,783 | | |
| | |
Real Estate
|
| |
Commercial
|
| |
Total
|
| |||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | 390,939 | | | | | $ | 390,939 | | |
Collectively evaluated for impairment
|
| | | | 3,785,700 | | | | | | 4,178,055 | | | | | | 7,963,755 | | |
Ending balance
|
| | | $ | 3,785,700 | | | | | $ | 4,568,994 | | | | | $ | 8,354,694 | | |
Loans | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 9,443,415 | | | | | $ | 3,243,265 | | | | | $ | 12,686,680 | | |
Collectively evaluated for impairment
|
| | | | 262,644,210 | | | | | | 228,949,189 | | | | | | 491,593,399 | | |
Ending balance
|
| | | $ | 272,087,625 | | | | | $ | 232,192,454 | | | | | $ | 504,280,079 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | 767,346 | | | | | $ | 767,346 | | |
Collectively evaluated for impairment
|
| | | | 2,968,324 | | | | | | 1,526,113 | | | | | | 4,494,437 | | |
Ending balance
|
| | | $ | 2,968,324 | | | | | $ | 2,293,459 | | | | | $ | 5,261,783 | | |
Loans | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 355,477 | | | | | $ | 3,878,439 | | | | | $ | 4,233,916 | | |
Collectively evaluated for impairment
|
| | | | 279,457,739 | | | | | | 48,197,826 | | | | | | 327,655,565 | | |
Ending balance
|
| | | $ | 279,813,216 | | | | | $ | 52,076,265 | | | | | $ | 331,889,481 | | |
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
Recorded |
| |||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | |
Real estate
|
| | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 9,603,687 | | | | | $ | 9,603,687 | | | | | | | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | | | |
Commercial
|
| | | | 2,692,054 | | | | | | 2,692,054 | | | | | | | | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | |
Real estate
|
| | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 722,954 | | | | | | 390,939 | | | | | | 390,939 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | |
Real estate
|
| | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 355,477 | | | | | $ | 355,477 | | | | | | | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | | | |
Commercial
|
| | | | 2,256,623 | | | | | | 2,256,623 | | | | | | | | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | |
Real estate
|
| | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 1,621,816 | | | | | | 1,621,816 | | | | | | 767,346 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||
| | |
Nonaccrual
|
| |
Past Due
90 Days Still on Accrual |
| |
Nonaccrual
|
| |
Past Due
90 Days Still on Accrual |
| ||||||||||||
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 4,135,669 | | | | | $ | — | | | | | $ | 355,477 | | | | | $ | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 2,105,184 | | | | | | — | | | | | | 1,910,671 | | | | | | — | | |
| | | | $ | 6,240,853 | | | | | $ | — | | | | | $ | 2,266,148 | | | | | $ | — | | |
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater Than
90 Days Past Due |
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,135,669 | | | | | $ | 4,135,689 | | | | | $ | 186,860,710 | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,366,824 | | |
Residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,724,422 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | 2,105,184 | | | | | | 2,105,184 | | | | | | 230,087,270 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 6,240,853 | | | | | $ | 6,240,853 | | | | | $ | 498,039,226 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 474,059 | | | | | $ | 115,000 | | | | | $ | 355,477 | | | | | $ | 944,536 | | | | | $ | 183,080,338 | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,282,430 | | |
Residential
|
| | | | 312,328 | | | | | | 1,087,853 | | | | | | — | | | | | | 1,400,181 | | | | | | 45,105,731 | | |
Commercial
|
| | | | 1,593,397 | | | | | | 1,055,412 | | | | | | 1,910,671 | | | | | | 4,559,480 | | | | | | 47,516,785 | | |
| | | | $ | 2,379,784 | | | | | $ | 2,258,265 | | | | | $ | 2,266,148 | | | | | $ | 6,904,197 | | | | | $ | 324,985,284 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 169,299,626 | | | | | $ | 12,093,066 | | | | | $ | 9,603,687 | | | | | $ | — | | |
Multifamily
|
| | | | 42,366,824 | | | | | | — | | | | | | — | | | | | | — | | |
Residential
|
| | | | 38,724,422 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 217,075,279 | | | | | | 11,515,553 | | | | | | 3,601,622 | | | | | | — | | |
| | | | $ | 467,466,151 | | | | | $ | 23,608,619 | | | | | $ | 13,205,309 | | | | | $ | — | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 182,319,337 | | | | | $ | 1,350,060 | | | | | $ | 355,477 | | | | | $ | — | | |
Multifamily
|
| | | | 49,282,430 | | | | | | — | | | | | | — | | | | | | — | | |
Residential
|
| | | | 46,505,912 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 46,079,403 | | | | | | 3,214,727 | | | | | | 2,782,135 | | | | | | — | | |
| | | | $ | 324,187,082 | | | | | $ | 4,564,787 | | | | | $ | 3,137,612 | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Loan servicing rights: | | | | | | | | | | | | | |
Beginning of year
|
| | | $ | 2,724,436 | | | | | $ | 1,937,897 | | |
Additions
|
| | | | 787,818 | | | | | | 1,243,196 | | |
Change in fair value
|
| | | | (334,065) | | | | | | (456,657) | | |
End of year
|
| | | $ | 3,178,189 | | | | | $ | 2,724,436 | | |
| | |
Fair Value Measurements
|
| |||||||||||||||
| | |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Recurring basis
|
| | | | | | | | | | | | | | | | | | |
Available for sale securities
|
| | | $ | — | | | | | $ | 1,337,566 | | | | | $ | — | | |
Loan servicing rights
|
| | | | — | | | | | | — | | | | | | 3,178,189 | | |
| | |
Fair Value Measurements
|
| |||||||||||||||
| | |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||
Non-recurring basis
|
| | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | | — | | | | | | — | | | | | | — | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | 1,500,257 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Recurring basis
|
| | | | | | | | | | | | | | | | | | |
Available for sale securities
|
| | | $ | — | | | | | $ | 2,778,079 | | | | | $ | — | | |
Loan servicing rights
|
| | | | — | | | | | | — | | | | | | 2,724,436 | | |
Non-recurring basis
|
| | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | | — | | | | | | — | | | | | | 854,470 | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | 1,737,257 | | |
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 90,406 | | | | | $ | 90,406 | | | | | $ | 90,406 | | | | | $ | — | | | | | $ | — | | |
Time deposits in other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
financial institutions
|
| | | | 1,849 | | | | | | 1,849 | | | | | | 1,849 | | | | | | — | | | | | | — | | |
Securities available for sale
|
| | | | 1,338 | | | | | | 1,338 | | | | | | — | | | | | | 1,338 | | | | | | — | | |
Loans, net
|
| | | | 493,243 | | | | | | 492,222 | | | | | | — | | | | | | — | | | | | | 492,222 | | |
Restricted stock
|
| | | | 768 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Accrued interest receivable
|
| | | | 4,278 | | | | | | 4,278 | | | | | | — | | | | | | 4,278 | | | | | | — | | |
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total deposits
|
| | | $ | 359,453 | | | | | $ | 361,551 | | | | | $ | — | | | | | $ | 361,551 | | | | | $ | — | | |
Borrowings
|
| | | | 190,021 | | | | | | 190,310 | | | | | | — | | | | | | 190,310 | | | | | | — | | |
Accrued interest payable
|
| | | | 1,030 | | | | | | 1,030 | | | | | | — | | | | | | 1,030 | | | | | | — | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 41,277 | | | | | $ | 41,277 | | | | | $ | 41,277 | | | | | $ | — | | | | | $ | — | | |
Time deposits in other financial institutions
|
| | | | 1,600 | | | | | | 1,600 | | | | | | 1,600 | | | | | | — | | | | | | — | | |
Securities available for sale
|
| | | | 2,778 | | | | | | 2,778 | | | | | | — | | | | | | 2,778 | | | | | | — | | |
Loans, net
|
| | | | 326,989 | | | | | | 323,520 | | | | | | — | | | | | | — | | | | | | 323,520 | | |
Restricted stock
|
| | | | 970 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Accrued interest receivable
|
| | | | 1,571 | | | | | | 1,571 | | | | | | — | | | | | | 1,571 | | | | | | — | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total deposits
|
| | | $ | 325,855 | | | | | $ | 326,352 | | | | | $ | — | | | | | $ | 326,352 | | | | | $ | — | | |
Borrowings
|
| | | | 12,500 | | | | | | 12,687 | | | | | | — | | | | | | 12,687 | | | | | | — | | |
Accrued interest payable
|
| | | | 1,049 | | | | | | 1,049 | | | | | | — | | | | | | 1,049 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Leasehold improvements
|
| | | $ | 258,619 | | | | | $ | 251,510 | | |
Furniture and equipment
|
| | | | 540,477 | | | | | | 447,601 | | |
Computer hardware and software
|
| | | | 664,002 | | | | | | 636,073 | | |
| | | | | 1,463,098 | | | | | | 1,335,184 | | |
Less: accumulated depreciation
|
| | | | (990,377) | | | | | | (754,565) | | |
Premises and equipment, net
|
| | | $ | 472,721 | | | | | $ | 580,618 | | |
|
2021
|
| | | $ | 596,670 | | |
|
2022
|
| | | | 616,693 | | |
|
2023
|
| | | | 616,693 | | |
|
2024
|
| | | | 616,693 | | |
|
2025
|
| | | | 616,693 | | |
|
Thereafter
|
| | | | 308,346 | | |
| | | | | $ | 3,371,788 | | |
|
2021
|
| | | $ | 106,238,847 | | |
|
2022
|
| | | | 49,267,848 | | |
|
2023
|
| | | | 22,477,317 | | |
|
2024
|
| | | | 16,723,395 | | |
|
2025
|
| | | | 14,887,025 | | |
|
Thereafter
|
| | | | 1,261,101 | | |
| | | | | $ | 210,855,533 | | |
| | |
2020
|
| |
2019
|
| ||||||
Fixed-rate advances, at an average rate of 2.85%
|
| | | $ | 7,500,000 | | | | | $ | 12,500,000 | | |
|
2021
|
| | | $ | — | | |
|
2022
|
| | | | — | | |
|
2023
|
| | | | 7,500,000 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | — | | |
| | | | | $ | 7,500,000 | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding at beginning of year
|
| | | | 625,401 | | | | | $ | 1.53 | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (18,980) | | | | | | 1.50 | | | | | | | | | | | | | | |
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at end of year
|
| | | | 606,421 | | | | | $ | 1.54 | | | | | | 4.12 | | | | | $ | 1,451,900 | | |
Exercisable at end of year
|
| | | | 606,421 | | | | | | 1.54 | | | | | | 4.12 | | | | | $ | 1,451,900 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding at beginning of year
|
| | | | 686,883 | | | | | $ | 1.53 | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (53,450) | | | | | | 1.50 | | | | | | | | | | | | | | |
Forfeited or expired
|
| | | | (8,032) | | | | | | 1.50 | | | | | | | | | | | | | | |
Outstanding at end of year
|
| | | | 625,401 | | | | | $ | 1.53 | | | | | | 5.14 | | | | | $ | 53,393 | | |
Exercisable at end of year
|
| | | | 625,401 | | | | | $ | 53,393 | | | | | | | | | | | | | | |
| | |
2020
|
| |
2019
|
| ||||||
Current expense
|
| | | $ | 3,150,163 | | | | | $ | 1,648,614 | | |
Deferred expense (benefit)
|
| | | | (875,160) | | | | | | 24,007 | | |
Total income tax expense
|
| | | $ | 2,275,003 | | | | | $ | 1,672,621 | | |
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets
|
| | | $ | 3,628,468 | | | | | $ | 2,492,805 | | |
Deferred tax liabilities
|
| | | | (499,142) | | | | | | (239,195) | | |
Net deferred tax assets
|
| | | $ | 3,129,326 | | | | | $ | 2,253,610 | | |
| | |
2020
|
| |
2019
|
| ||||||
Commitments to extend credit
|
| | | $ | 13,766,282 | | | | | $ | 12,045,142 | | |
Standby letters of credit
|
| | | | 800,262 | | | | | | 800,262 | | |
| | |
Actual
|
| |
Required
For Capital Adequacy Purposes |
| |
To Be Well
Capitalized Under Prompt Corrective Action Regulations |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk weighted assets
|
| | | $ | 49,216 | | | | | | 16.28% | | | | | $ | 24,185 | | | | | | 8.00% | | | | | $ | 30,232 | | | | | | 10.00% | | |
Tier 1 (core) capital to risk weighted assets
|
| | | | 45,380 | | | | | | 15.01 | | | | | | 18,139 | | | | | | 6.00 | | | | | | 24,185 | | | | | | 8.00 | | |
Common tier 1 (CET1) to risk weighted assets
|
| | | | 45,380 | | | | | | 15.01 | | | | | | 13,604 | | | | | | 4.50 | | | | | | 19,651 | | | | | | 6.50 | | |
Tier 1 (core) capital to average assets
|
| | | | 45,380 | | | | | | 10.66 | | | | | | 17,024 | | | | | | 4.00 | | | | | | 21,280 | | | | | | 5.00 | | |
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk weighted assets
|
| | | $ | 44,605 | | | | | | 14.18% | | | | | $ | 24,860 | | | | | | 8.00% | | | | | $ | 31,075 | | | | | | 10.00% | | |
Tier 1 (core) capital to risk weighted assets
|
| | | | 40,163 | | | | | | 12.92 | | | | | | 18,645 | | | | | | 6.00 | | | | | | 24,860 | | | | | | 8.00 | | |
Common tier 1 (CET1) to risk weighted assets
|
| | | | 40,163 | | | | | | 12.92 | | | | | | 13,984 | | | | | | 4.50 | | | | | | 20,198 | | | | | | 6.50 | | |
Tier 1 (core) capital to average assets
|
| | | | 40,163 | | | | | | 10.62 | | | | | | 15,132 | | | | | | 4.00 | | | | | | 18,915 | | | | | | 5.00 | | |
| Accounting Firm | | | 3.6(a) | |
| Advisory Firm | | | 3.7(a) | |
| Agreement | | | Preamble | |
| Arbitrator | | | 1.4(f) | |
| Bank | | | Preamble | |
| BHC | | | 1.1 | |
| BOLI | | | 3.16(g) | |
| Cash Consideration | | | 1.4(b) | |
| Certificates | | | 1.4(d) | |
| Claim; Claims | | | 6.7(a) | |
| Closing | | | 1.2 | |
| Closing Date | | | 1.2 | |
| Code | | | 1.13 | |
| Confidentiality Agreement | | | 5.2(a) | |
| Covered Person | | | 3.19 | |
| CRA | | | 3.13(b) | |
| Cut-off Date | | | 8.1(c) | |
| Deferred Loan | | | 3.20(b) | |
| Derivatives Contract | | | 3.21(b) | |
| Dissenting Shares | | | 1.14 | |
| Dissenting Shareholder | | | 1.14 | |
| DOL | | | 3.11(b) | |
| Effective Time | | | 1.2 | |
| Employment Agreement | | | Recital D | |
| ERISA | | | 3.11(a) | |
| ERISA Affiliate | | | 3.11(a) | |
| Exchange Agent | | | 1.8 | |
| Exchange Fund | | | 2.1 | |
| Excluded Savoy Options | | | 1.5 | |
| FDIC | | | 1.1 | |
| Filing Documents | | | 6.1(d) | |
| First Merger | | | Recital B | |
| FRB | | | 1.1 | |
| Governmental Entity | | | 3.4 | |
| Hanover | | | Preamble | |
| Hanover Common Stock | | | 1.4(b) | |
| Hanover Disclosure Schedule | | |
Article IV Lead-in
|
|
| Hanover Equity Awards | | | 4.2(b) | |
| Hanover Financial Statements | | | 4.6(a) | |
| Hanover Preferred Stock | | | 4.2(a) | |
| Hanover Property | | | 4.16(d) | |
| Hanover Regulatory Agencies | | | 4.5(a) | |
| Hanover Regulatory Agreement | | | 4.12 | |
| Hanover Stock Incentive Plans | | | 4.2(a) | |
| Hanover’s Accounting Firm | | | 4.6(d) | |
| High Risk Loans | | | 3.20(f) | |
| Indemnitees | | | 6.7(a) | |
| Intellectual Property | | | 3.23(i)(1) | |
| Involuntary Termination | | | 6.9 | |
| IRS | | | 3.10(a) | |
| IT Assets | | | 3.23(i)(2) | |
| Letter of Transmittal | | | 2.2(a) | |
| Licensed Intellectual Property | | | 3.23(i)(3) | |
| Loan | | | 3.20(a) | |
| Loan Policy | | | 5.1(p) | |
| Materially Burdensome Regulatory Condition | | | 6.1(c) | |
| Materials | | | 6.5 | |
| Mergers | | | Recital B | |
| Merger Consideration | | | 1.4(a) | |
| Minimum Capital | | | 1.4(b)(3) | |
| MSLF | | | 5.1(p) | |
| Newco | | | Recital B | |
| Notice of Dispute | | | 1.4(f) | |
| Notice of Superior Proposal | | | 5.2(b) | |
| OREO | | | 3.20(b) | |
| Owned Intellectual Property | | | 3.23(i)(4) | |
| Parties | | | Preamble | |
| Party | | | Preamble | |
| Per Share Cash Consideration | | | 1.4(b)(1) | |
| Per Share Merger Consideration | | | 1.4(a) | |
| Per Share Stock Consideration | | | 1.4(b)(2) | |
| Personal Property Leases | | | 3.16I | |
| Pledged Shares | | | 1.4(c) | |
| PLP Status | | | 3.31(a) | |
| Proxy Statement | | | 3.4 | |
| Real Property Lease; Real Property Leases | | | 3.16(a) | |
| Registered | | | 3.23(i)(5) | |
| Regulatory Agreement | | | 3.15 | |
| Rules | | | 1.4(f) | |
| Savoy | | | Preamble | |
| Savoy Acquisition Proposal | | |
5.2(d)(i) and 8.5(b)
|
|
| Savoy Benefit Plans | | | 3.11(a) | |
| Savoy Board Recommendation | | | 3.3(a) | |
| Savoy Closing Expenses | | | 3.30 | |
| Savoy Common Stock | | | 1.4(a) | |
| Savoy Contract | | | 3.14(h) | |
| Savoy Disclosure Schedule | | |
Article III Lead-in
|
|
| Savoy Financial Statements | | | 3.6(a) | |
| Savoy Options | | | 1.5 | |
| Savoy Owned Properties | | | 3.16(a) | |
| Savoy Pension Plans | | | 3.11(a) | |
| Savoy Property; Savoy Properties | | | 3.16(a) | |
| Savoy Regulatory Agencies | | | 3.5(a) | |
| Savoy Shareholder Approval | | | 5.2(a) | |
| Savoy Shareholder Matters | | | 3.3(a) | |
| Savoy Shareholders’ Meeting | | | 6.3 | |
| Savoy Subsequent Determination | | | 5.2(b) | |
| Savoy TBV Statement | | | 1.4(f) | |
| Savoy Welfare Plans | | | 3.11(a) | |
| SBA | | | 3.31(a) | |
| SBA Loan | | | 3.31(b) | |
| Second Merger | | | Recital B | |
| Statement of Hanover Stock Consideration | | | 1.4(f) | |
| Statements | | | 1.4(f) | |
| Stock Consideration | | | 1.4(b) | |
| Superintendent | | | 1.1 | |
| Surviving Bank | | | 1.1 | |
| Systems | | | 3.27 | |
| S-4 | | | 3.4 | |
| Tax; Taxes | | | 3.10(h)(i) | |
| Tax Return | | | 3.10(h)(ii) | |
| Termination Fee | | | 8.5(a)(i) | |
| Trade Secrets | | | 3.23(i)(1) | |
| Trust Account Shares | | | 1.4(c)(ii)(A)(b) | |
| Voting Agreement | | | 1.7 | |
| Voting Agreements | | | Recital C | |
| | | | Shareholder: | | |
|
|
| | | | Signature: | | |
|
|
| | | | Title, if applicable: | | |
|
|
| | | | Owned Shares: | | |
|
|
| | | |
Jointly Owned Shares:
|
| |
|
|
| | | | Notice Address: | | |
|
|
| | | |
|
|
| HANOVER BANCORP, INC. | | | SAVOY BANK | |
|
By:
/s/ Michael P. Puorro
Michael P. Puorro
Chairman & CEO |
| |
By:
/s/ McClelland Wilcox
McClelland Wilcox
President & CEO |
|
| HANOVER COMMUNITY BANK | | | | |
|
By:
/s/ Michael P. Puorro
Michael P. Puorro
Chairman & CEO |
| | | |
|
Exhibit
No. |
| |
Description
|
| ||||||
| | | 2.1 | | | | | |
Included as Annex A of the Proxy Statement/ Prospectus contained in this Registration Statement. The registrant agrees to provide to the Securities and Exchange Commission, upon request, a copy of the schedules to this Agreement. Certain schedules and exhibits have been omitted from the Agreement of Merger as filed with the SEC. The omitted information is considered immaterial from an investor's perspective. The Registrant will furnish to the SEC supplementally a copy of any omitted schedule or exhibit upon request from the SEC. |
| |
| | | 3.1(i) | | | | | | Previously Filed | | |
| | | 3.1(ii) | | | | | | Previously Filed | | |
| | | 4.1 | | | | Instruments defining the rights of security holders, including indentures (see Exhibits 3.1(i) and 3.1(ii). | | | Previously Filed | |
| | | 5.1 | | | | | | Previously Filed | | |
| | | 8.1 | | | | | | Previously Filed | | |
| | | 10.1 | | | | | | Previously Filed | | |
| | | 10.2 | | | |
Second Amended and Restated Employment
Agreement effective as of the 24th day of July, 2017, by and between Brian Finneran and Hanover Community Bank |
| | Previously Filed | |
| | | 10.3 | | | | | | Previously Filed | | |
| | | 10.4 | | | | | | Previously Filed | | |
| | | 10.5 | | | | | | Previously Filed | | |
| | | 10.6 | | | | | | Previously Filed | | |
| | | 10.7 | | | | | | Previously Filed | | |
| | | 10.8 | | | | | | Previously Filed | |
|
Exhibit
No. |
| |
Description
|
| ||||||
| | | | | | | U.S. Bank National Association dated October 7, 2020 | | | | |
| | | 10.9 | | | | | | Previously Filed | | |
| | | 21.1 | | | | | | Previously Filed | | |
| | | 23.1 | | | | | | Included as part of Exhibit 5.1 | | |
| | | 23.2 | | | | Consent of Crowe LLP with respect to Hanover Bancorp, Inc. | | | Filed herewith | |
| | | 23.3 | | | | Consent of Crowe LLP with respect to Savoy Bank | | | Filed herewith | |
| | | 24.1 | | | | | | Previously Filed | | |
| | | 99.1 | | | | | | Previously Filed | | |
| | | 99.2 | | | | | | Filed herewith | | |
| | | 99.3 | | | | | | Previously Filed | | |
| | | 99.4 | | | | | | Previously Filed | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
Varkey Abraham
|
| |
Director
|
| |
March 19, 2021
|
|
|
*
Frank Carone
|
| |
Director
|
| |
March 19, 2021
|
|
|
*
Brian Finneran
|
| |
President & Chief Financial Officer
(Principal Accounting Officer) |
| |
March 19, 2021
|
|
|
*
Robert Golden
|
| |
Director
|
| |
March 19, 2021
|
|
|
*
Ahron Haspel
|
| |
Director
|
| |
March 19, 2021
|
|
|
*
Michael Katz
|
| |
Director
|
| |
March 19, 2021
|
|
|
*
Philip Okun
|
| |
Director
|
| |
March 19, 2021
|
|
|
*
Michael Puorro
|
| |
Chairman, Chief Executive Officer
(Principal Executive Officer) |
| |
March 19, 2021
|
|
|
*
John Sorrenti
|
| |
Director
|
| |
March 19, 2021
|
|
|
* Michael P. Puorro
Michael P. Puorro, Attorney-in-Fact
|
| | | | | | |
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in this Registration Statement on Form S-4 of Hanover Bancorp, Inc. of our report dated January 13, 2021 on the consolidated financial statements of Hanover Bancorp, Inc. and to the reference to us under the heading “Experts” in the prospectus.
Crowe LLP |
Livingston, New Jersey
March 19, 2021
Exhibit 23.3
CONSENT OF INDEPENDENT AUDITOR
We consent to the inclusion in this Registration Statement on Form S-4, as amended, of Hanover Bancorp, Inc. of our report dated March 19, 2021 on the financial statements of Savoy Bank. We also consent to the reference to us under the heading "Experts" in the prospectus.
Crowe LLP | |
New York, NY | |
March 19, 2021 |
Exhibit 99.2
Consent of Janney Montgomery Scott LLC
Janney Montgomery Scott consents to the inclusion and description of our opinion letter dated August 26, 2020 to the Board of Directors of Savoy Bank included as Annex B to the proxy statement-prospectus of Hanover Bancorp, Inc., which forms a part of the Registration Statement on Form S-4 of Hanover Bancorp, Inc., as amended, (the “Registration Statement”) and the references to our firm in such proxy statement-prospectus under the headings “Opinion of Savoy’s Financial Advisor,” “History of the Merger” and “Savoy’s Reasons for the Merger”
In giving such consent, we do not admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission promulgated thereunder, nor do we admit that we are experts with respect to any part of such Registration Statement within the meaning of the terms “experts” as used in the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder.
/S/Janney Montgomery Scott LLC | |
Dated: March 19, 2021 |