|
New York
|
| |
6022
|
| |
81-3324480
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(IRS Employer
Identification No.) |
|
|
Robert A. Schwartz, Esq.
Windels Marx Lane & Mittendorf, LLP 120 Albany Street Plaza, FL 6 New Brunswick, NJ 08901 (732) 448-2548 |
| |
Paul M. Aguggia, Esq.
Shawn M. Turner, Esq. Holland & Knight LLP 31 W. 52nd Street New York, NY 10019 (212) 513-3352 |
|
|
Large accelerated filer
☐
|
| | Accelerated filer ☐ | |
|
Non-accelerated filer
☒
|
| | Smaller reporting company ☒ | |
| | | | Emerging growth company ☒ | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 23 | | | |
| | | | | 25 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
| | | | | 59 | | | |
| | | | | 87 | | | |
| | | | | 92 | | | |
| | | | | 103 | | | |
| | | | | 110 | | | |
| | | | | 115 | | | |
| | | | | 115 | | | |
| | | | | 117 | | | |
| | | | | 117 | | | |
| | | | | 121 | | | |
| | | | | 125 | | | |
| | | | | 125 | | | |
| | | | | 125 | | | |
| | | | | 125 | | | |
| | | | | F-1 | | |
| | |
As of or For the Years Ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans originated
|
| | | $ | 157,461 | | | | | $ | 268,283 | | | | | $ | 334,099 | | | | | $ | 96,031 | | | | | $ | 104,567 | | |
Loans sold
|
| | | | 79,286 | | | | | | 134,464 | | | | | | 194,978 | | | | | | 36,982 | | | | | | 36,375 | | |
| | |
As of or For the
Three Months Ended March 31, 2021 |
| |||
Total Assets
|
| | | $ | 693,720 | | |
Total Gross Loans
|
| | | | 600,649 | | |
Total PPP Loans
|
| | | | 271,938 | | |
Total Deposits
|
| | | | 365,285 | | |
Total Equity
|
| | | | 49,063 | | |
Net Income
|
| | | | 3,040 | | |
Net Interest Margin
|
| | | | 3.70% | | |
Return on Average Assets
|
| | | | 1.88% | | |
Return on Average Equity
|
| | | | 25.83% | | |
| | |
As of or For the
Three Months Ended December 31, |
| |
As of or For the Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Financial Condition Data
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,458,180 | | | | | $ | 876,883 | | | | | $ | 1,484,641 | | | | | $ | 851,606 | | | | | $ | 848,836 | | | | | $ | 649,963 | | | | | $ | 501,358 | | |
Loans, excluding PPP loans
|
| | | | 1,203,505 | | | | | | 711,428 | | | | | | 1,105,948 | | | | | | 707,729 | | | | | | 720,977 | | | | | | 560,403 | | | | | | 423,385 | | |
PPP loans
|
| | | | 72,944 | | | | | | 17,322 | | | | | | 140,657 | | | | | | 17,622 | | | | | | — | | | | | | — | | | | | | — | | |
Net deferred costs (fees)
|
| | | | 985 | | | | | | 2 | | | | | | 520 | | | | | | (332) | | | | | | (535) | | | | | | (1,023) | | | | | | (758) | | |
Loans, net of deferred fees and
costs |
| | | | 1,277,434 | | | | | | 728,752 | | | | | | 1,247,125 | | | | | | 725,019 | | | | | | 720,442 | | | | | | 559,380 | | | | | | 422,627 | | |
Allowance for loan losses
|
| | | | 9,386 | | | | | | 7,979 | | | | | | 8,552 | | | | | | 7,869 | | | | | | 7,143 | | | | | | 6,493 | | | | | | 4,795 | | |
Securities – available-for-sale
|
| | | | 7,536 | | | | | | 7,434 | | | | | | 7,747 | | | | | | 6,035 | | | | | | 911 | | | | | | 185 | | | | | | 1,526 | | |
Securities – held-to-maturity
|
| | | | 4,834 | | | | | | 10,001 | | | | | | 8,611 | | | | | | 10,727 | | | | | | 12,030 | | | | | | 12,931 | | | | | | 13,872 | | |
Goodwill and other intangible assets
|
| | | | 19,627 | | | | | | 1,921 | | | | | | 19,648 | | | | | | 1,922 | | | | | | 1,508 | | | | | | — | | | | | | — | | |
Borrowings
|
| | | | 113,274 | | | | | | 74,514 | | | | | | 159,642 | | | | | | 85,154 | | | | | | 100,745 | | | | | | 109,518 | | | | | | 73,955 | | |
Note payable, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 14,984 | | | | | | 14,981 | | | | | | 14,978 | | | | | | 8,414 | | |
Subordinated debt, net
|
| | | | 24,504 | | | | | | 24,468 | | | | | | 24,513 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deposits
|
| | | | 1,176,751 | | | | | | 688,316 | | | | | | 1,164,662 | | | | | | 664,760 | | | | | | 650,286 | | | | | | 468,123 | | | | | | 372,730 | | |
Total stockholders’ equity
|
| | | | 129,379 | | | | | | 80,024 | | | | | | 122,529 | | | | | | 78,043 | | | | | | 71,950 | | | | | | 54,230 | | | | | | 41,778 | | |
Tangible common stockholders’ equity(1)
|
| | | | 109,752 | | | | | | 78,103 | | | | | | 102,881 | | | | | | 76,121 | | | | | | 70,442 | | | | | | 54,230 | | | | | | 41,778 | | |
Selected Operating Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 16,616 | | | | | $ | 9,497 | | | | | $ | 48,675 | | | | | $ | 40,133 | | | | | $ | 34,497 | | | | | $ | 26,724 | | | | | $ | 18,161 | | |
Interest expense
|
| | | | 1,347 | | | | | | 2,170 | | | | | | 6,967 | | | | | | 13,011 | | | | | | 12,076 | | | | | | 8,503 | | | | | | 5,279 | | |
Net interest income
|
| | | | 15,269 | | | | | | 7,327 | | | | | | 41,708 | | | | | | 27,122 | | | | | | 22,421 | | | | | | 18,221 | | | | | | 12,882 | | |
Provision for loan losses
|
| | | | 900 | | | | | | 100 | | | | | | 1,000 | | | | | | 1,250 | | | | | | 650 | | | | | | 1,698 | | | | | | 1,376 | | |
| | |
As of or For the
Three Months Ended December 31, |
| |
As of or For the Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Net interest income after provision for loan losses
|
| | | | 14,369 | | | | | | 7,227 | | | | | | 40,708 | | | | | | 25,872 | | | | | | 21,771 | | | | | | 16,523 | | | | | | 11,506 | | |
Non-interest income
|
| | | | 2,375 | | | | | | 286 | | | | | | 3,349 | | | | | | 1,364 | | | | | | 4,770 | | | | | | 2,733 | | | | | | 1,543 | | |
Non-interest expense, excluding
acquisition costs |
| | | | 8,264 | | | | | | 5,445 | | | | | | 25,575 | | | | | | 20,572 | | | | | | 15,150 | | | | | | 11,783 | | | | | | 9,584 | | |
Acquisition costs
|
| | | | — | | | | | | 145 | | | | | | 4,430 | | | | | | 450 | | | | | | 737 | | | | | | 97 | | | | | | — | | |
Income before income tax expense
|
| | | | 8,480 | | | | | | 1,923 | | | | | | 14,052 | | | | | | 6,214 | | | | | | 10,654 | | | | | | 7,376 | | | | | | 3,465 | | |
Income tax expense
|
| | | | 1,943 | | | | | | 404 | | | | | | 3,201 | | | | | | 1,240 | | | | | | 2,569 | | | | | | 2,775 | | | | | | 1,313 | | |
Net income
|
| | | $ | 6,537 | | | | | $ | 1,519 | | | | | $ | 10,851 | | | | | $ | 4,974 | | | | | $ | 8,085 | | | | | $ | 4,601 | | | | | $ | 2,152 | | |
Add back: acquisition costs, net of taxes
|
| | | | — | | | | | | 115 | | | | | | 3,411 | | | | | | 361 | | | | | | 560 | | | | | | 61 | | | | | | — | | |
Adjusted net income(1)
|
| | | $ | 6,537 | | | | | $ | 1,634 | | | | | $ | 14,262 | | | | | $ | 5,335 | | | | | $ | 8,645 | | | | | $ | 4,662 | | | | | $ | 2,152 | | |
|
|
Tangible book value per common
share(1) |
| | | | 19.73 | | | | | | 18.66 | | | | | | 18.49 | | | | | | 18.23 | | | | | | 16.92 | | | | | | 15.14 | | | | | | 13.41 | | |
| Selected Performance Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 1.80% | | | | | | 0.71% | | | | | | 0.99% | | | | | | 0.58% | | | | | | 1.16% | | | | | | 0.81% | | | | | | 0.51% | | |
|
Adjusted return on average assets(1)
|
| | | | 1.80% | | | | | | 0.77% | | | | | | 1.31% | | | | | | 0.63% | | | | | | 1.24% | | | | | | 0.82% | | | | | | 0.51% | | |
|
Return on average common stockholders’
equity |
| | | | 20.52% | | | | | | 7.62% | | | | | | 11.53% | | | | | | 6.63% | | | | | | 12.71% | | | | | | 9.89% | | | | | | 6.09% | | |
|
Adjusted return on average common stockholders’ equity(1)
|
| | | | 20.52% | | | | | | 8.20% | | | | | | 15.16% | | | | | | 7.11% | | | | | | 13.59% | | | | | | 10.02% | | | | | | 6.09% | | |
|
Return on average tangible common equity(1)
|
| | | | 24.29% | | | | | | 7.81% | | | | | | 12.56% | | | | | | 6.77% | | | | | | 12.81% | | | | | | 9.89% | | | | | | 6.09% | | |
|
Adjusted return on average tangible common equity(1)
|
| | | | 24.29% | | | | | | 8.40% | | | | | | 16.51% | | | | | | 7.27% | | | | | | 13.70% | | | | | | 10.02% | | | | | | 6.09% | | |
|
Operating efficiency ratio(1)
|
| | | | 46.84% | | | | | | 73.43% | | | | | | 66.95% | | | | | | 73.79% | | | | | | 58.43% | | | | | | 56.75% | | | | | | 66.44% | | |
|
Adjusted operating efficiency ratio(1)
|
| | | | 46.84% | | | | | | 71.52% | | | | | | 57.07% | | | | | | 72.22% | | | | | | 55.72% | | | | | | 56.29% | | | | | | 66.44% | | |
|
Non-interest expense to average assets
|
| | | | 2.28% | | | | | | 2.60% | | | | | | 2.75% | | | | | | 2.47% | | | | | | 2.28% | | | | | | 2.09% | | | | | | 2.26% | | |
|
Adjusted non-interest expense to average
assets(1) |
| | | | 2.28% | | | | | | 0.85% | | | | | | 2.34% | | | | | | 2.41% | | | | | | 2.17% | | | | | | 2.08% | | | | | | 2.26% | | |
|
Net interest margin
|
| | | | 4.39% | | | | | | 3.53% | | | | | | 3.97% | | | | | | 3.29% | | | | | | 3.30% | | | | | | 3.30% | | | | | | 3.14% | | |
| Capital Ratios(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tangible common equity to tangible assets(1)
|
| | | | 7.63% | | | | | | 8.93% | | | | | | 7.02% | | | | | | 8.96% | | | | | | 8.31% | | | | | | 8.34% | | | | | | 8.33% | | |
|
Tier 1 leverage ratio
|
| | | | 9.92% | | | | | | 12.04% | | | | | | 9.45% | | | | | | 11.22% | | | | | | 10.47% | | | | | | 10.85% | | | | | | 10.06% | | |
|
Common equity tier 1 risk-based capital
ratio |
| | | | 14.44% | | | | | | 21.49% | | | | | | 14.54% | | | | | | 19.32% | | | | | | 17.81% | | | | | | 19.04% | | | | | | 16.56% | | |
|
Tier 1 risk-based capital ratio
|
| | | | 14.44% | | | | | | 21.49% | | | | | | 14.54% | | | | | | 19.32% | | | | | | 17.81% | | | | | | 19.04% | | | | | | 16.56% | | |
|
Total risk-based capital ratio
|
| | | | 15.52% | | | | | | 22.75% | | | | | | 15.59% | | | | | | 20.57% | | | | | | 19.07% | | | | | | 20.30% | | | | | | 17.82% | | |
| Selected Asset Quality Data and Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Nonaccrual loans (excluding loans held-for-sale “HFS”)
|
| | | $ | 6,115 | | | | | $ | 4,053 | | | | | $ | 7,028 | | | | | $ | 953 | | | | | $ | 1,613 | | | | | $ | — | | | | | $ | — | | |
|
Loans 90 days or more past due and still accruing
|
| | | | 2,501 | | | | | | 318 | | | | | | 2,519 | | | | | | 296 | | | | | | 629 | | | | | | — | | | | | | — | | |
|
Total non-performing loans/non-performing assets(2)
|
| | | | 8,616 | | | | | | 4,371 | | | | | | 9,547 | | | | | | 1,249 | | | | | | 2,242 | | | | | | — | | | | | | — | | |
|
Performing troubled debt restructuring loans (“TDRs”)
|
| | | | 455 | | | | | | 454 | | | | | | 455 | | | | | | 454 | | | | | | 454 | | | | | | 354 | | | | | | 562 | | |
|
Allowance for loan losses
|
| | | | 9,386 | | | | | | 7,979 | | | | | | 8,552 | | | | | | 7,869 | | | | | | 7,143 | | | | | | 6,493 | | | | | | 4,795 | | |
|
Total loan fair value adjustment
|
| | | | 4,702 | | | | | | (205) | | | | | | 6,117 | | | | | | (211) | | | | | | (250) | | | | | | — | | | | | | — | | |
|
Net loan charge-offs/(recoveries)
|
| | | | 66 | | | | | | (10) | | | | | | 317 | | | | | | 524 | | | | | | — | | | | | | — | | | | | | — | | |
|
Nonaccrual loans as a percentage of total
loans(4) |
| | | | 0.51% | | | | | | 0.57% | | | | | | 0.64% | | | | | | 0.13% | | | | | | 0.22% | | | | | | N/A | | | | | | N/A | | |
|
Nonperforming loans as a percentage of total loans(4)
|
| | | | 0.72% | | | | | | 0.61% | | | | | | 0.86% | | | | | | 0.18% | | | | | | 0.31% | | | | | | N/A | | | | | | N/A | | |
|
Nonperforming assets(2) to total assets
|
| | | | 0.59% | | | | | | 0.50% | | | | | | 0.64% | | | | | | 0.15% | | | | | | 0.26% | | | | | | N/A | | | | | | N/A | | |
|
Net loan charge-offs/(recoveries) to average loans
|
| | | | 0.02% | | | | | | -0.01% | | | | | | 0.03% | | | | | | 0.07% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
|
Allowance for loan losses as a percentage
of total loans(4) |
| | | | 0.78% | | | | | | 1.12% | | | | | | 0.77% | | | | | | 1.11% | | | | | | 0.99% | | | | | | 1.16% | | | | | | 1.13% | | |
|
Allowance for loan losses and total loan
fair value mark as a percentage of total loans(4) |
| | | | 1.17% | | | | | | 1.09% | | | | | | 1.33% | | | | | | 1.08% | | | | | | 0.96% | | | | | | 1.16% | | | | | | 1.13% | | |
|
Allowance for loan losses as a percentage
of nonperforming loans (excluding loans HFS) |
| | | | 109% | | | | | | 183% | | | | | | 90% | | | | | | 630% | | | | | | 319% | | | | | | N/A | | | | | | N/A | | |
|
Allowance for loan losses to nonaccrual loans (excluding loans HFS)
|
| | | | 153% | | | | | | 197% | | | | | | 122% | | | | | | 826% | | | | | | 443% | | | | | | N/A | | | | | | N/A | | |
Non-GAAP Reconciliation
Table |
| |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||
| | |
(dollars in thousands, except share data)
|
| |||||||||||||||||||||||||||||||||||||||
Book value per common
share |
| | | $ | 23.26 | | | | | $ | 19.12 | | | | | $ | 22.02 | | | | | $ | 18.69 | | | | | $ | 17.28 | | | | | $ | 15.14 | | | | | $ | 13.41 | | |
Less: goodwill and other intangible assets
|
| | | | (3.53) | | | | | | (0.46) | | | | | | (3.53) | | | | | | (0.46) | | | | | | (0.36) | | | | | | — | | | | | | — | | |
Tangible book value per
common share |
| | | $ | 19.73 | | | | | $ | 18.66 | | | | | $ | 18.49 | | | | | $ | 18.23 | | | | | $ | 16.92 | | | | | $ | 15.14 | | | | | $ | 13.41 | | |
Common stockholders’
equity |
| | | $ | 129,379 | | | | | $ | 80,024 | | | | | $ | 122,529 | | | | | $ | 78,043 | | | | | $ | 71,950 | | | | | $ | 54,230 | | | | | $ | 41,778 | | |
Less: goodwill and other intangible assets
|
| | | | (19,627) | | | | | | (1,921) | | | | | | (19,648) | | | | | | (1,922) | | | | | | (1,508) | | | | | | — | | | | | | — | | |
Tangible common stockholders’
equity |
| | | $ | 109,752 | | | | | $ | 78,103 | | | | | $ | 102,881 | | | | | $ | 76,121 | | | | | $ | 70,442 | | | | | $ | 54,230 | | | | | $ | 41,778 | | |
Total assets
|
| | | $ | 1,458,180 | | | | | $ | 876,883 | | | | | $ | 1,484,641 | | | | | $ | 851,606 | | | | | $ | 848,836 | | | | | $ | 649,963 | | | | | $ | 501,358 | | |
Less: goodwill and other intangible assets
|
| | | | (19,627) | | | | | | (1,921) | | | | | | (19,648) | | | | | | (1,922) | | | | | | (1,508) | | | | | | — | | | | | | — | | |
Tangible assets
|
| | | $ | 1,438,553 | | | | | $ | 874,962 | | | | | $ | 1,464,993 | | | | | $ | 849,684 | | | | | $ | 847,328 | | | | | $ | 649,963 | | | | | $ | 501,358 | | |
Tangible common equity ratio
|
| | | | 7.63% | | | | | | 8.93% | | | | | | 7.02% | | | | | | 8.96% | | | | | | 8.31% | | | | | | 8.34% | | | | | | 8.33% | | |
Non-GAAP Reconciliation Table
|
| |
As of or For the
Three Months Ended December 31, |
| |
As of or For the Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||
| | |
(dollars in thousands, except share data)
|
| |||||||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 6,537 | | | | | $ | 1,519 | | | | | $ | 10,851 | | | | | $ | 4,974 | | | | | $ | 8,085 | | | | | $ | 4,601 | | | | | $ | 2,152 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition costs
|
| | | | — | | | | | | 145 | | | | | | 4,430 | | | | | | 450 | | | | | | 737 | | | | | | 97 | | | | | | — | | |
Income tax effect of adjustment above
|
| | | | — | | | | | | (30) | | | | | | (1,019) | | | | | | (89) | | | | | | (177) | | | | | | (36) | | | | | | — | | |
Adjusted net income (non-GAAP)
|
| | | $ | 6,537 | | | | | $ | 1,634 | | | | | $ | 14,262 | | | | | $ | 5,335 | | | | | $ | 8,645 | | | | | $ | 4,662 | | | | | $ | 2,152 | | |
Diluted earnings per share
|
| | | $ | 1.16 | | | | | $ | 0.36 | | | | | $ | 2.28 | | | | | $ | 1.18 | | | | | $ | 2.06 | | | | | $ | 1.36 | | | | | $ | 0.78 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition costs
|
| | | | — | | | | | | 0.03 | | | | | | 0.93 | | | | | | 0.11 | | | | | | 0.19 | | | | | | 0.03 | | | | | | — | | |
Income tax effect of adjustment above
|
| | | | — | | | | | | (0.01) | | | | | | (0.21) | | | | | | (0.03) | | | | | | (0.04) | | | | | | (0.01) | | | | | | — | | |
Adjusted diluted earnings per share (non-GAAP)
|
| | | $ | 1.16 | | | | | $ | 0.39 | | | | | $ | 3.00 | | | | | $ | 1.26 | | | | | $ | 2.21 | | | | | $ | 1.38 | | | | | $ | 0.78 | | |
Return on average total
assets |
| | | | 1.80% | | | | | | 0.71% | | | | | | 0.99% | | | | | | 0.58% | | | | | | 1.16% | | | | | | 0.81% | | | | | | 0.51% | | |
Non-GAAP Reconciliation Table
|
| |
As of or For the
Three Months Ended December 31, |
| |
As of or For the Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||
| | |
(dollars in thousands, except share data)
|
| |||||||||||||||||||||||||||||||||||||||
Acquisition costs
|
| | | | 0.00% | | | | | | 0.07% | | | | | | 0.41% | | | | | | 0.06% | | | | | | 0.11% | | | | | | 0.02% | | | | | | — | | |
Income tax effect of adjustment above
|
| | | | 0.00% | | | | | | (0.01)% | | | | | | (0.09)% | | | | | | (0.01)% | | | | | | (0.03)% | | | | | | (0.01)% | | | | | | — | | |
Adjusted return on average total assets
|
| | | | 1.80% | | | | | | 0.77% | | | | | | 1.31% | | | | | | 0.63% | | | | | | 1.24% | | | | | | 0.82% | | | | | | 0.51% | | |
Average common stockholders’ equity
|
| | | $ | 126,397 | | | | | $ | 79,063 | | | | | $ | 94,072 | | | | | $ | 74,976 | | | | | $ | 63,588 | | | | | $ | 46,545 | | | | | $ | 35,312 | | |
Less: goodwill and other intangible assets
|
| | | | (19,638) | | | | | | (1,922) | | | | | | (7,672) | | | | | | (1,549) | | | | | | (492) | | | | | | — | | | | | | — | | |
Average tangible common stockholders’ equity
|
| | | $ | 106,759 | | | | | $ | 77,141 | | | | | $ | 86,400 | | | | | $ | 73,427 | | | | | $ | 63,096 | | | | | $ | 46,545 | | | | | $ | 35,312 | | |
Return on average common stockholders’ equity
|
| | | | 20.52% | | | | | | 7.62% | | | | | | 11.53% | | | | | | 6.63% | | | | | | 12.71% | | | | | | 9.89% | | | | | | 6.09% | | |
Acquisition costs
|
| | | | 0.00% | | | | | | 0.73% | | | | | | 4.71% | | | | | | 0.60% | | | | | | 1.16% | | | | | | 0.21% | | | | | | — | | |
Income tax effect of adjustment above
|
| | | | 0.00% | | | | | | (0.15)% | | | | | | (1.08)% | | | | | | (0.12)% | | | | | | (0.28)% | | | | | | (0.08)% | | | | | | — | | |
Adjusted return on average common stockholders’ equity
|
| | | | 20.52% | | | | | | 8.20% | | | | | | 15.16% | | | | | | 7.11% | | | | | | 13.59% | | | | | | 10.02% | | | | | | 6.09% | | |
Return on average tangible common stockholders’ equity
|
| | | | 24.29% | | | | | | 7.81% | | | | | | 12.56% | | | | | | 6.77% | | | | | | 12.81% | | | | | | 9.89% | | | | | | 6.09% | | |
Acquisition costs
|
| | | | 0.00% | | | | | | 0.75% | | | | | | 5.13% | | | | | | 0.61% | | | | | | 1.17% | | | | | | 0.21% | | | | | | — | | |
Income tax effect of adjustment above
|
| | | | 0.00% | | | | | | (0.16)% | | | | | | (1.18)% | | | | | | (0.11)% | | | | | | (0.28)% | | | | | | (0.08)% | | | | | | — | | |
Adjusted return on average tangible common stockholders’ equity
|
| | | | 24.29% | | | | | | 8.40% | | | | | | 16.51% | | | | | | 7.27% | | | | | | 13.70% | | | | | | 10.02% | | | | | | 6.09% | | |
Non-GAAP Reconciliation Table
|
| |
As of or For the
Three Months Ended December 31, |
| |
As of or For the Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||
| | |
(dollars in thousands, except share data)
|
| |||||||||||||||||||||||||||||||||||||||
Operating efficiency ratio (non-GAAP)
|
| | | | 46.84% | | | | | | 73.43% | | | | | | 66.95% | | | | | | 73.79% | | | | | | 58.43% | | | | | | 56.75% | | | | | | 66.44% | | |
Non-interest expense
|
| | | $ | 8,264 | | | | | $ | 5,590 | | | | | $ | 30,005 | | | | | $ | 21,022 | | | | | $ | 15,887 | | | | | $ | 11,880 | | | | | $ | 9,584 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition costs
|
| | | | — | | | | | | 145 | | | | | | 4,430 | | | | | | 450 | | | | | | 737 | | | | | | 97 | | | | | | — | | |
Adjusted non-interest expense (non-GAAP)
|
| | | $ | 8,264 | | | | | $ | 5,445 | | | | | $ | 25,575 | | | | | $ | 20,572 | | | | | $ | 15,150 | | | | | $ | 11,783 | | | | | $ | 9,584 | | |
Net interest income – as reported
|
| | | | 15,269 | | | | | | 7,327 | | | | | | 41,708 | | | | | | 27,122 | | | | | | 22,421 | | | | | | 18,221 | | | | | | 12,882 | | |
Non-interest income – as reported
|
| | | | 2,375 | | | | | | 286 | | | | | | 3,349 | | | | | | 1,364 | | | | | | 4,770 | | | | | | 2,733 | | | | | | 1,543 | | |
Less: Gain on sale of securities
for sale |
| | | | — | | | | | | — | | | | | | 240 | | | | | | — | | | | | | — | | | | | | 20 | | | | | | — | | |
Non-GAAP Reconciliation Table
|
| |
As of or For the
Three Months Ended December 31, |
| |
As of or For the Years Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||
| | |
(dollars in thousands, except share data)
|
| |||||||||||||||||||||||||||||||||||||||
Adjusted total revenues for adjusted efficiency ratio (non-GAAP)
|
| | | $ | 17,644 | | | | | $ | 7,613 | | | | | $ | 44,817 | | | | | $ | 28,486 | | | | | $ | 27,191 | | | | | $ | 20,934 | | | | | $ | 14,425 | | |
Adjusted operating efficiency ratio (non-GAAP)
|
| | | | 46.84% | | | | | | 71.52% | | | | | | 57.07% | | | | | | 72.22% | | | | | | 55.72% | | | | | | 56.29% | | | | | | 66.44% | | |
Non-interest expense to average
total assets |
| | | | 2.28% | | | | | | 2.60% | | | | | | 2.75% | | | | | | 2.47% | | | | | | 2.28% | | | | | | 2.09% | | | | | | 2.26% | | |
Acquisition costs
|
| | | | 0.00% | | | | | | 0.07% | | | | | | 0.41% | | | | | | 0.06% | | | | | | 0.11% | | | | | | 0.01% | | | | | | — | | |
Adjusted non-interest expense on average total assets (non-GAAP)
|
| | | | 2.28% | | | | | | 0.85% | | | | | | 2.34% | | | | | | 2.41% | | | | | | 2.17% | | | | | | 2.08% | | | | | | 2.26% | | |
| | |
Hanover for the
Twelve Months Ended September 30, 2021(a) |
| |
Savoy for the
Period from 10/1/2020 to 5/27/2021(b) |
| |
Adjustments
|
| |
Pro Forma
Combined for the Twelve Months Ended September 30, 2021 |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 45,175 | | | | | $ | 17,405 | | | | | $ | 2,252(c) | | | | | $ | 64,832 | | |
Investment securities
|
| | | | 685 | | | | | | 62 | | | | | | | | | | | | 747 | | |
Federal funds sold
|
| | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | |
Other
|
| | | | 304 | | | | | | 36 | | | | | | | | | | | | 340 | | |
Total interest income
|
| | | | 46,165 | | | | | | 17,503 | | | | | | 2,252 | | | | | | 65,920 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 5,290 | | | | | | 2,700 | | | | | | (1,358)(d) | | | | | | 6,632 | | |
Borrowings
|
| | | | 2,302 | | | | | | 653 | | | | | | (180)(e) | | | | | | 2,775 | | |
Total interest expense
|
| | | | 7,592 | | | | | | 3,353 | | | | | | (1,538) | | | | | | 9,407 | | |
Net interest income before provision
|
| | | | 38,573 | | | | | | 14,150 | | | | | | 3,790 | | | | | | 56,513 | | |
Provision for loan losses
|
| | | | 1,000 | | | | | | 600 | | | | | | | | | | | | 1,600 | | |
Net interest income after provision for loan losses
|
| | | | 37,573 | | | | | | 13,550 | | | | | | 3,790 | | | | | | 54,913 | | |
Non-interest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan fees and service charges
|
| | | | 703 | | | | | | 337 | | | | | | | | | | | | 1,040 | | |
Loan servicing income
|
| | | | 504 | | | | | | 501 | | | | | | | | | | | | 1,005 | | |
Service charges on deposit accounts
|
| | | | 127 | | | | | | 53 | | | | | | | | | | | | 180 | | |
Gain on sale of investment securities available-
for-sale, net |
| | | | 240 | | | | | | 3 | | | | | | | | | | | | 243 | | |
Gain on sale of loans held-for-sale
|
| | | | 1,307 | | | | | | 5,371 | | | | | | | | | | | | 6,678 | | |
Other income
|
| | | | 468 | | | | | | 1,189 | | | | | | | | | | | | 1,657 | | |
Total non-interest income
|
| | | | 3,349 | | | | | | 7,454 | | | | | | — | | | | | | 10,803 | | |
Non-interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 15,009 | | | | | | 4,570 | | | | | | | | | | | | 19,579 | | |
Occupancy and equipment
|
| | | | 4,978 | | | | | | 628 | | | | | | | | | | | | 5,606 | | |
Data processing
|
| | | | 1,280 | | | | | | 724 | | | | | | | | | | | | 2,004 | | |
Advertising and promotion
|
| | | | 118 | | | | | | 49 | | | | | | | | | | | | 167 | | |
Acquisition costs
|
| | | | — | | | | | | 779 | | | | | | | | | | | | 779 | | |
Professional fees
|
| | | | 1,706 | | | | | | 372 | | | | | | | | | | | | 2,078 | | |
Other
|
| | | | 2,456 | | | | | | 1,419 | | | | | | 80(f) | | | | | | 3,955 | | |
Total non-interest expense
|
| | | | 25,547 | | | | | | 8,541 | | | | | | 80 | | | | | | 34,168 | | |
| | |
Hanover for the
Twelve Months Ended September 30, 2021(a) |
| |
Savoy for the
Period from 10/1/2020 to 5/27/2021(b) |
| |
Adjustments
|
| |
Pro Forma
Combined for the Twelve Months Ended September 30, 2021 |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Income before income tax expense
|
| | | | 15,37 | | | | | | 12,463 | | | | | | 3,710 | | | | | | 31,548 | | |
Income tax expense
|
| | | | 1,508 | | | | | | 3,754 | | | | | | 816(g) | | | | | | 6,078 | | |
Net Income
|
| | | $ | 13,867 | | | | | $ | 8,709 | | | | | $ | 2,894 | | | | | $ | 25,470 | | |
Per share information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Average basic shares outstanding
|
| | | | 4,669,009 | | | | | | | | | | | | 892,440(h) | | | | | | 5,561,449 | | |
Average fully diluted shares outstanding
|
| | | | 4,758,669 | | | | | | | | | | | | 892,440(h) | | | | | | 5,651,109 | | |
Basic earnings per share
|
| | | $ | 2.97 | | | | | | | | | | | | | | | | | $ | 4.58 | | |
Diluted earnings per share
|
| | | $ | 2.91 | | | | | | | | | | | | | | | | | $ | 4.51 | | |
| | |
December 31, 2021
|
| |||||||||
| | |
Actual
|
| |
Pro Forma
|
| ||||||
| | |
(Dollars in thousands, except per share data)
|
| |||||||||
Debt | | | | | | | | | | | | | |
Short term debt
|
| | | $ | 13,444 | | | | | $ | 13,444 | | |
Long term debt
|
| | | | 124,334 | | | | | | 124,334 | | |
Total debt
|
| | | | 137,778 | | | | | | 137,778 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock (par value $0.01; 17,000,000 shares authorized; 5,562,799 shares outstanding)
|
| | | $ | 56 | | | | | | | | |
Surplus
|
| | | | 97,505 | | | | | | 97,505 | | |
Retained earnings
|
| | | | 31,508 | | | | | | 31,508 | | |
Accumulated other comprehensive income, net of tax
|
| | | | 310 | | | | | | 310 | | |
Total stockholders’ equity:
|
| | | $ | 129,379 | | | | | | | | |
Total capitalization
|
| | | $ | 267,157 | | | | | | | | |
Capital Ratios | | | | | | | | | | | | | |
Tier 1 (leverage) ratio
|
| | | | 9.92% | | | | | | % | | |
Common equity tier 1 risk-based ratio
|
| | | | 14.44% | | | | | | % | | |
Tier 1 risk-based ratio
|
| | | | 14.44% | | | | | | % | | |
Total risk-based capital ratio
|
| | | | 15.52% | | | | | | % | | |
Per share data: | | | | | | | | | | | | | |
Book value per common share
|
| | | $ | 23.26 | | | | | $ | | | |
Tangible book value per common share
|
| | | $ | 19.73 | | | | | $ | | | |
|
Assumed initial public offering price
|
| | | | | | | | | $ | | | |
|
Tangible book value per share of common stock at December 31, 2021
|
| | | $ | | | | | | 19.73 | | | |
|
Increase in tangible book value per share of common stock attributable to new
investors |
| | | | | | | | | | | | |
|
As adjusted tangible book value per share of common stock after this offering
|
| | | | | | | | | | | | |
|
Dilution per share of common stock to new investors in this offering
|
| | | | | | | | | | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| |
Per Share
|
| |||||||||||||||
Existing shareholders as of December 31, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
New Investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | $ | | |
| | |
Three months ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenue(1) | | | |
$
|
17,644
|
| | | | $ | 7,613 | | |
Non-interest expense
|
| | |
|
8,264
|
| | | | | 5,590 | | |
Provision for loan losses
|
| | |
|
900
|
| | | | | 100 | | |
Net income
|
| | |
|
6,537
|
| | | | | 1,519 | | |
Net income per common share – diluted
|
| | |
|
1.16
|
| | | | | 0.36 | | |
Return on average assets
|
| | |
|
1.80%
|
| | | | | 0.71% | | |
Return on average common stockholders’ equity
|
| | |
|
20.52%
|
| | | | | 7.62% | | |
Tier 1 leverage ratio
|
| | |
|
9.92%
|
| | | | | 12.04% | | |
Common equity tier 1 risk-based capital ratio
|
| | |
|
14.44%
|
| | | | | 21.49% | | |
Tier 1 risk-based capital ratio
|
| | |
|
14.44%
|
| | | | | 21.49% | | |
Total risk-based capital ratio
|
| | |
|
15.52%
|
| | | | | 22.75% | | |
Tangible common equity ratio (non-GAAP)
|
| | |
|
7.63%
|
| | | | | 8.93% | | |
Total common stockholders’ equity/total assets(2)
|
| | |
|
8.87%
|
| | | | | 9.13% | | |
| | | | | | | | | | | | | | | | | |
Ratios
|
| |||
Total common stockholders’ equity
|
| | | $ | 129,379 | | | |
Total assets
|
| | | $ | 1,458,180 | | | | | | 8.87%(1) | | |
Less: goodwill
|
| | | | (19,168) | | | |
Less: goodwill
|
| | | | (19,168) | | | | | | | | |
Less: core deposit intangible
|
| | | | (459) | | | |
Less: core deposit intangible
|
| | | | (459) | | | | | | | | |
Tangible common equity
|
| | | $ | 109,752 | | | |
Tangible assets
|
| | | $ | 1,438,553 | | | | | | 7.63%(2) | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
|
| |
Average
Yield/Cost |
| |
Average
Balance |
| |
Interest
|
| |
Average
Yield/Cost |
| ||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 1,253,827 | | | | | $ | 16,381 | | | | | | 5.18% | | | | | $ | 724,751 | | | | | $ | 9,258 | | | | | | 5.07% | | |
Investment securities
|
| | | | 15,634 | | | | | | 155 | | | | | | 3.93% | | | | | | 16,520 | | | | | | 173 | | | | | | 4.15% | | |
Interest-earning cash
|
| | | | 106,660 | | | | | | 38 | | | | | | 0.14% | | | | | | 78,958 | | | | | | 21 | | | | | | 0.11% | | |
FHLB stock and other investments
|
| | | | 5,252 | | | | | | 42 | | | | | | 3.17% | | | | | | 3,922 | | | | | | 45 | | | | | | 4.55% | | |
Total interest-earning assets
|
| | | | 1,381,373 | | | | | | 16,616 | | | | | | 4.77% | | | | | | 824,151 | | | | | | 9,497 | | | | | | 4.57% | | |
Non interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | | 8,264 | | | | | | | | | | | | | | | | | | 4,709 | | | | | | | | | | | | | | |
Other assets
|
| | | | 49,011 | | | | | | | | | | | | | | | | | | 24,300 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,438,648 | | | | | | | | | | | | | | | | | $ | 853,160 | | | | | | | | | | | | | | |
Liabilities and stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | $ | 609,251 | | | | | $ | 366 | | | | | | 0.24% | | | | | $ | 186,894 | | | | | $ | 117 | | | | | | 0.25% | | |
Time deposits
|
| | | | 346,448 | | | | | | 491 | | | | | | 0.56% | | | | | | 391,442 | | | | | | 1,454 | | | | | | 1.47% | | |
Total savings and time deposits
|
| | | | 955,699 | | | | | | 857 | | | | | | 0.36% | | | | | | 578,336 | | | | | | 1,571 | | | | | | 1.08% | | |
Fed funds purchased & FHLB & FRB advances
|
| | | | 126,058 | | | | | | 160 | | | | | | 0.50% | | | | | | 78,937 | | | | | | 221 | | | | | | 1.11% | | |
Note payable
|
| | | | — | | | | | | — | | | | | | 0.00% | | | | | | 1,303 | | | | | | 73 | | | | | | 22.23%(1) | | |
Subordinated debentures
|
| | | | 24,499 | | | | | | 330 | | | | | | 5.34% | | | | | | 22,899 | | | | | | 305 | | | | | | 5.28% | | |
Total interest-bearing liabilities
|
| | | | 1,106,256 | | | | | | 1,347 | | | | | | 0.48% | | | | | | 681,475 | | | | | | 2,170 | | | | | | 1.26% | | |
Demand deposits
|
| | | | 192,161 | | | | | | | | | | | | | | | | | | 83,701 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 13,834 | | | | | | | | | | | | | | | | | | 8,921 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 1,312,251 | | | | | | | | | | | | | | | | | | 774,097 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 126,397 | | | | | | | | | | | | | | | | | | 79,063 | | | | | | | | | | | | | | |
Total liabilities & stockholders’ equity
|
| | | $ | 1,438,648 | | | | | | | | | | | | | | | | | $ | 853,160 | | | | | | | | | | | | | | |
Net interest rate spread
|
| | | | | | | | | | | | | | | | 4.29% | | | | | | | | | | | | | | | | | | 3.31% | | |
Net interest income/margin
|
| | | | | | | | | $ | 15,269 | | | | | | 4.39% | | | | | | | | | | | $ | 7,327 | | | | | | 3.53% | | |
| | |
Three months ended
December 31, |
| |
Over/
(under) 2020 |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
Loan servicing and fee income
|
| | |
$
|
690
|
| | | | $ | 83 | | | | | | 731.3% | | |
Service charges on deposit accounts
|
| | |
|
63
|
| | | | | 15 | | | | | | 320.0 | | |
Net gain on sale of loans held for sale
|
| | |
|
1,492
|
| | | | | 181 | | | | | | 724.3 | | |
Other income
|
| | |
|
130
|
| | | | | 7 | | | | | | 1,757.1 | | |
Total non-interest income
|
| | |
$
|
2,375
|
| | | | $ | 286 | | | | | | 730.4% | | |
| | |
Three months ended
December 31, |
| |
Over/
(under) 2020 |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
Salaries and employee benefits
|
| | |
$
|
4,939
|
| | | | $ | 3,108 | | | | | | 58.9% | | |
Occupancy and equipment
|
| | |
|
1,413
|
| | | | | 1,171 | | | | | | 20.7 | | |
Data processing
|
| | |
|
366
|
| | | | | 245 | | | | | | 49.4 | | |
Advertising and promotion
|
| | |
|
33
|
| | | | | 48 | | | | | | (31.3) | | |
Acquisition costs
|
| | |
|
—
|
| | | | | 145 | | | | | | (100.0) | | |
Professional fees
|
| | |
|
499
|
| | | | | 412 | | | | | | 21.1 | | |
Other expenses
|
| | |
|
1,014
|
| | | | | 461 | | | | | | 120.0 | | |
Total non-interest expense
|
| | |
$
|
8,264
|
| | | | $ | 5,590 | | | | | | 47.8% | | |
| | |
As of or for the three months ended
|
| |||||||||||||||
| | |
12/31/2021
|
| |
9/30/2021
|
| |
12/31/2020
|
| |||||||||
Non-accrual loans
|
| | | $ | 6,115 | | | | | $ | 7,028 | | | | | $ | 4,053 | | |
Non-accrual loans held for sale
|
| | | | — | | | | | | — | | | | | | — | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | — | | |
Total non-performing assets(1)
|
| | | $ | 6,115 | | | | | $ | 7,028 | | | | | $ | 4,053 | | |
Purchased credit-impaired loans 90 days or more past due and still accruing
|
| | | $ | 2,501 | | | | | $ | 2,519 | | | | | $ | 318 | | |
Performing TDRs
|
| | | | 455 | | | | | | 455 | | | | | | 454 | | |
Loans held for sale
|
| | | | — | | | | | | — | | | | | | 4,150 | | |
Loans held for investment
|
| | | | 1,277,434 | | | | | | 1,247,125 | | | | | | 728,752 | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 8,552 | | | | | $ | 7,852 | | | | | $ | 7,869 | | |
Provision
|
| | | | 900 | | | | | | 700 | | | | | | 100 | | |
Charge-offs
|
| | | | (66) | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | 10 | | |
Ending balance
|
| | | $ | 9,386 | | | | | $ | 8,552 | | | | | $ | 7,979 | | |
Allowance for loan losses as a % of total loans(2)
|
| | | | 0.73% | | | | | | 0.69% | | | | | | 1.09% | | |
Allowance for loan losses as a % of non-accrual loans(2)
|
| | | | 153% | | | | | | 122% | | | | | | 197% | | |
Non-accrual loans as a % of total loans(2)
|
| | | | 0.48% | | | | | | 0.56% | | | | | | 0.56% | | |
Non-performing assets as a % of total loans, loans held for sale and other real estate owned
|
| | | | 0.48% | | | | | | 0.56% | | | | | | 0.55% | | |
Non-performing assets as a % of total assets
|
| | | | 0.42% | | | | | | 0.47% | | | | | | 0.46% | | |
Non-performing assets, purchased credit-impaired loans 90 days or more past due and still accruing and performing TDRs, to total loans held for sale and investment
|
| | | | 0.71% | | | | | | 0.80% | | | | | | 0.66% | | |
| | |
September 30,
|
| |||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Selected Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Securities available-for-sale, at fair value
|
| | | $ | 7,747 | | | | | $ | 6,035 | | | | | $ | 911 | | |
Securities held-to-maturity
|
| | | | 8,611 | | | | | | 10,727 | | | | | | 12,030 | | |
Loans held for investment
|
| | | | 1,247,125 | | | | | | 725,019 | | | | | | 720,442 | | |
Total assets
|
| | | | 1,484,641 | | | | | | 851,606 | | | | | | 848,836 | | |
Total deposits
|
| | | | 1,164,662 | | | | | | 664,760 | | | | | | 650,286 | | |
Total stockholders’ equity
|
| | | | 122,529 | | | | | | 78,043 | | | | | | 71,950 | | |
| | |
Year Ended September 30,
|
| |||||||||||||||
(amounts in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Selected Operating Data: | | | | | | | | | | | | | | | | | | | |
Total interest income
|
| | | $ | 48,675 | | | | | $ | 40,133 | | | | | $ | 34,497 | | |
Total interest expense
|
| | | | 6,967 | | | | | | 13,011 | | | | | | 12,076 | | |
Net interest income
|
| | | | 41,708 | | | | | | 27,122 | | | | | | 22,421 | | |
Provision for loan losses
|
| | | | 1,000 | | | | | | 1,250 | | | | | | 650 | | |
Total non-interest income
|
| | | | 3,349 | | | | | | 1,364 | | | | | | 4,770 | | |
Total non-interest expense
|
| | | | 30,005 | | | | | | 21,022 | | | | | | 15,887 | | |
Income before income taxes
|
| | | | 14,052 | | | | | | 6,214 | | | | | | 10,654 | | |
Income tax expense
|
| | | | 3,201 | | | | | | 1,240 | | | | | | 2,569 | | |
Net income
|
| | | | 10,851 | | | | | | 4,974 | | | | | | 8,085 | | |
Selected Financial Data and Other Data: | | | | | | | | | | | | | | | | | | | |
Return on average assets
|
| | | | 0.99% | | | | | | 0.58% | | | | | | 1.16% | | |
Return on average equity
|
| | | | 11.53% | | | | | | 6.63% | | | | | | 12.71% | | |
Yield on average interest earning assets
|
| | | | 4.63% | | | | | | 4.87% | | | | | | 5.07% | | |
Cost of average interest bearing liabilities
|
| | | | 0.81% | | | | | | 1.87% | | | | | | 2.07% | | |
Net interest rate spread
|
| | | | 3.82% | | | | | | 3.00% | | | | | | 3.00% | | |
Net interest rate margin
|
| | | | 3.97% | | | | | | 3.29% | | | | | | 3.30% | | |
Average equity to average assets
|
| | | | 8.61% | | | | | | 8.80% | | | | | | 9.11% | | |
| | |
Year Ended September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Average
Balance |
| |
Interest
|
| |
Average
Rate |
| |
Average
Balance |
| |
Interest
|
| |
Average
Rate |
| |
Average
Balance |
| |
Interest
|
| |
Average
Rate |
| |||||||||||||||||||||||||||
Interest-earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans(1)(2) | | | | $ | 934,066 | | | | | $ | 47,685 | | | | | | 5.11% | | | | | $ | 717,834 | | | | | $ | 38,641 | | | | | | 5.38% | | | | | $ | 616,353 | | | | | $ | 32,660 | | | | | | 5.30% | | |
Investment securities(1)
|
| | | | 16,845 | | | | | | 685 | | | | | | 4.07% | | | | | | 13,907 | | | | | | 523 | | | | | | 3.76% | | | | | | 12,851 | | | | | | 427 | | | | | | 3.32% | | |
Interest-earning balances and other
|
| | | | 99,348 | | | | | | 305 | | | | | | 0.31% | | | | | | 92,506 | | | | | | 969 | | | | | | 1.05% | | | | | | 51,209 | | | | | | 1,410 | | | | | | 2.75% | | |
Total interest-earning assets
|
| | | | 1,050,259 | | | | | | 48,675 | | | | | | 4.63% | | | | | | 824,247 | | | | | | 40,133 | | | | | | 4.87% | | | | | | 680,413 | | | | | | 34,497 | | | | | | 5.07% | | |
Other assets
|
| | | | 42,675 | | | | | | | | | | | | | | | | | | 27,807 | | | | | | | | | | | | | | | | | | 17,453 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,092,934 | | | | | | | | | | | | | | | | | $ | 852,054 | | | | | | | | | | | | | | | | | $ | 697,866 | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | $ | 333,996 | | | | | $ | 903 | | | | | | 0.27% | | | | | $ | 179,106 | | | | | $ | 1,445 | | | | | | 0.81% | | | | | $ | 160,073 | | | | | $ | 2,510 | | | | | | 1.57% | | |
Time deposits
|
| | | | 380,473 | | | | | | 3,822 | | | | | | 1.00% | | | | | | 418,384 | | | | | | 9,180 | | | | | | 2.19% | | | | | | 302,124 | | | | | | 6,725 | | | | | | 2.23% | | |
Total interest-bearing deposits
|
| | | | 714,469 | | | | | | 4,725 | | | | | | 0.66% | | | | | | 597,490 | | | | | | 10,625 | | | | | | 1.78% | | | | | | 462,197 | | | | | | 9,235 | | | | | | 2.00% | | |
Borrowings
|
| | | | 121,246 | | | | | | 955 | | | | | | 0.79% | | | | | | 99,550 | | | | | | 2,386 | | | | | | 2.40% | | | | | | 120,376 | | | | | | 2,841 | | | | | | 2.36% | | |
Subordinated debentures
|
| | | | 24,088 | | | | | | 1,287 | | | | | | 5.34% | | | | | | — | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | — | | | | | | 0.00% | | |
Total interest-bearing liabilities
|
| | | | 859,803 | | | | | | 6,967 | | | | | | 0.81% | | | | | | 697,040 | | | | | | 13,011 | | | | | | 1.87% | | | | | | 582,573 | | | | | | 12,076 | | | | | | 2.07% | | |
Non-interest-bearing deposits
|
| | | | 128,540 | | | | | | | | | | | | | | | | | | 72,007 | | | | | | | | | | | | | | | | | | 46,132 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 10,519 | | | | | | | | | | | | | | | | | | 8,031 | | | | | | | | | | | | | | | | | | 5,573 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 94,072 | | | | | | | | | | | | | | | | | | 74,976 | | | | | | | | | | | | | | | | | | 63,588 | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 1,092,934 | | | | | | | | | | | | | | | | | $ | 852,054 | | | | | | | | | | | | | | | | | $ | 697,866 | | | | | | | | | | | | | | |
Net interest income and interest rate spread
|
| | | | | | | | | | | | | | | | 3.82% | | | | | | | | | | | | | | | | | | 3.00% | | | | | | | | | | | | | | | | | | 3.00% | | |
Net interest margin
|
| | | | | | | | | $ | 41,708 | | | | | | 3.97% | | | | | | | | | | | $ | 27,122 | | | | | | 3.29% | | | | | | | | | | | $ | 22,421 | | | | | | 3.30% | | |
| | |
2021 vs. 2020
|
| |
2020 vs. 2019
|
| ||||||||||||||||||||||||||||||
| | |
Increase (decrease) due to change in:
|
| |||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Average
volume |
| |
Average
rate |
| |
Total
|
| |
Average
volume |
| |
Average
rate |
| |
Total
|
| ||||||||||||||||||
Interest income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 11,127 | | | | | $ | (2,083) | | | | | $ | 9,044 | | | | | $ | 5,455 | | | | | $ | 526 | | | | | $ | 5,981 | | |
Investment securities
|
| | | | 117 | | | | | | 45 | | | | | | 162 | | | | | | 37 | | | | | | 59 | | | | | | 96 | | |
Interest-earning balances and other
|
| | | | 67 | | | | | | (731) | | | | | | (664) | | | | | | 539 | | | | | | (980) | | | | | | (441) | | |
Total interest income
|
| | | | 11,311 | | | | | | (2,769) | | | | | $ | 8,542 | | | | | | 6,031 | | | | | | (395) | | | | | $ | 5,636 | | |
| | |
2021 vs. 2020
|
| |
2020 vs. 2019
|
| ||||||||||||||||||||||||||||||
| | |
Increase (decrease) due to change in:
|
| |||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Average
volume |
| |
Average
rate |
| |
Total
|
| |
Average
volume |
| |
Average
rate |
| |
Total
|
| ||||||||||||||||||
Interest expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | $ | 780 | | | | | $ | (1,322) | | | | | $ | (542) | | | | | $ | 269 | | | | | $ | (1,334) | | | | | $ | (1,065) | | |
Time deposits
|
| | | | (775) | | | | | | (4,583) | | | | | | (5,358) | | | | | | 2,553 | | | | | | (98) | | | | | | 2,455 | | |
Borrowings
|
| | | | 434 | | | | | | (1,865) | | | | | | (1,431) | | | | | | (370) | | | | | | (85) | | | | | | (455) | | |
Subordinated debentures
|
| | | | 1,287 | | | | | | — | | | | | | 1,287 | | | | | | — | | | | | | — | | | | | | — | | |
Total interest expense
|
| | | | 1,726 | | | | | | (7,770) | | | | | | (6,044) | | | | | | 2,452 | | | | | | (1,517) | | | | | $ | 935 | | |
Net increase in net interest income
|
| | | $ | 9,585 | | | | | $ | 5,001 | | | | | $ | 14,586 | | | | | $ | 3,579 | | | | | $ | 1,122 | | | | | $ | 4,701 | | |
|
| | |
Year Ended September 30,
|
| |||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Loan fees and service charges
|
| | | $ | 703 | | | | | $ | 301 | | | | | $ | 185 | | |
Loan servicing income
|
| | | | 504 | | | | | | 84 | | | | | | 160 | | |
Service charges on deposit accounts
|
| | | | 127 | | | | | | 62 | | | | | | 64 | | |
Net gain on sale of investments available-for-sale
|
| | | | 240 | | | | | | — | | | | | | — | | |
Net gain on sale of loans held-for-sale
|
| | | | 1,307 | | | | | | 917 | | | | | | 4,361 | | |
Other income
|
| | | | 468 | | | | | | — | | | | | | — | | |
Total non-interest income
|
| | | $ | 3,349 | | | | | $ | 1,364 | | | | | $ | 4,770 | | |
| | |
Year Ended September 30,
|
| |||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Salaries and employee benefits
|
| | | $ | 15,009 | | | | | $ | 11,182 | | | | | $ | 9,041 | | |
Occupancy and equipment
|
| | | | 4,978 | | | | | | 4,462 | | | | | | 2,835 | | |
Data processing
|
| | | | 1,280 | | | | | | 911 | | | | | | 662 | | |
Advertising and promotion
|
| | | | 118 | | | | | | 296 | | | | | | 487 | | |
Acquisition costs
|
| | | | 4,430 | | | | | | 450 | | | | | | 737 | | |
Professional fees
|
| | | | 1,706 | | | | | | 2,070 | | | | | | 775 | | |
Other
|
| | | | 2,484 | | | | | | 1,651 | | | | | | 1,350 | | |
Total non-interest expense
|
| | | $ | 30,005 | | | | | $ | 21,022 | | | | | $ | 15,887 | | |
| | |
Balance at September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||||||||
Investment securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 722 | | | | | $ | 833 | | | | | $ | 838 | | | | | $ | 962 | | | | | $ | 883 | | | | | $ | 911 | | |
Corporate bonds
|
| | | | 6,700 | | | | | | 6,914 | | | | | | 5,000 | | | | | | 5,073 | | | | | | — | | | | | | — | | |
Total investment securities available-for-sale
|
| | | | 7,422 | | | | | | 7,747 | | | | | | 5,838 | | | | | | 6,035 | | | | | | 883 | | | | | | 911 | | |
| | |
Balance at September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||||||||
Investment securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | | 2,417 | | | | | | 2,491 | | | | | | 4,478 | | | | | | 4,596 | | | | | | 5,729 | | | | | | 5,748 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | 2,694 | | | | | | 2,869 | | | | | | 2,749 | | | | | | 3,002 | | | | | | 2,801 | | | | | | 2,904 | | |
Corporate bonds
|
| | | | 3,500 | | | | | | 3,505 | | | | | | 3,500 | | | | | | 3,533 | | | | | | 3,500 | | | | | | 3,539 | | |
Total investment securities held-to-maturity
|
| | | | 8,611 | | | | | | 8,865 | | | | | | 10,727 | | | | | | 11,131 | | | | | | 12,030 | | | | | | 12,191 | | |
Total investment securities
|
| | | $ | 16,033 | | | | | $ | 16,612 | | | | | $ | 16,565 | | | | | $ | 17,166 | | | | | $ | 12,913 | | | | | $ | 13,102 | | |
|
| | |
Balance at September 30, 2021
|
| |||||||||||||||||||||
| | |
Available-for-Sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| ||||||||||||
U.S. GSE residential mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Due within one year
|
| | | $ | 25 | | | | | | -0.99% | | | | | $ | — | | | | | | — | | |
Due after one year through five years
|
| | | | 1 | | | | | | -3.75% | | | | | | — | | | | | | — | | |
Due after ten years
|
| | | | 696 | | | | | | 2.44% | | | | | | 2,417 | | | | | | 2.29% | | |
| | | | | 722 | | | | | | 2.01% | | | | | | 2,417 | | | | | | 2.29% | | |
U.S. GSE commercial mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | — | | | | | | — | | | | | | 2,694 | | | | | | 2.68% | | |
| | | | | — | | | | | | — | | | | | | 2,694 | | | | | | 2.68% | | |
Corporate bonds | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | — | | | | | | — | | | | | | 1,500 | | | | | | 5.00% | | |
Due after five years through ten years
|
| | | | 6,700 | | | | | | 4.61% | | | | | | 2,000 | | | | | | 5.25% | | |
Due after ten years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 6,700 | | | | | | 4.61% | | | | | | 3,500 | | | | | | 5.14% | | |
Total investment securities
|
| | | $ | 7,422 | | | | | | 4.36% | | | | | $ | 8,611 | | | | | | 3.57% | | |
| | |
Balance at September 30, 2020
|
| |||||||||||||||||||||
| | |
Available-for-Sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| ||||||||||||
U.S. GSE residential mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after five years through ten years
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
Due after one year through five years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Due after ten years
|
| | | | 838 | | | | | | 2.73% | | | | | | 4,478 | | | | | | 2.19% | | |
| | | | | 838 | | | | | | 2.73% | | | | | | 4,478 | | | | | | 2.29% | | |
U.S. GSE commercial mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after five years through ten years
|
| | | | — | | | | | | — | | | | | | 2,749 | | | | | | 2.68% | | |
| | | | | — | | | | | | — | | | | | | 2,749 | | | | | | 2.68% | | |
Corporate bonds | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Due after five years through ten years
|
| | | | 5,000 | | | | | | 5.75% | | | | | | 3,500 | | | | | | 5.79% | | |
Due after ten years
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 5,000 | | | | | | 5.75% | | | | | | 3,500 | | | | | | 5.14% | | |
Total investment securities
|
| | | $ | 5,838 | | | | | | 5.32% | | | | | $ | 10,727 | | | | | | 3.49% | | |
| | |
Balance at September 30,
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 444,011 | | | | | $ | 454,073 | | | | | $ | 465,422 | | | | | $ | 372,673 | | | | | $ | 238,251 | | |
Multi-family
|
| | | | 266,294 | | | | | | 136,539 | | | | | | 139,504 | | | | | | 132,301 | | | | | | 120,143 | | |
Commercial
|
| | | | 348,641 | | | | | | 113,615 | | | | | | 108,197 | | | | | | 48,669 | | | | | | 59,190 | | |
Total real estate
|
| | | | 1,058,946 | | | | | | 704,227 | | | | | | 713,123 | | | | | | 553,643 | | | | | | 417,584 | | |
Commercial and industrial
|
| | | | 172,274 | | | | | | 21,100 | | | | | | 7,353 | | | | | | 6,736 | | | | | | 5,715 | | |
Construction
|
| | | | 15,374 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 11 | | | | | | 24 | | | | | | 501 | | | | | | 24 | | | | | | 86 | | |
Gross loans
|
| | | | 1,246,605 | | | | | | 725,351 | | | | | | 720,977 | | | | | | 560,403 | | | | | | 423,385 | | |
Net deferred loan costs (fees)
|
| | | | 520 | | | | | | (332) | | | | | | (535) | | | | | | (1,023) | | | | | | (758) | | |
Total loans held for investment
|
| | | $ | 1,247,125 | | | | | $ | 725,019 | | | | | $ | 720,442 | | | | | $ | 559,380 | | | | | $ | 422,627 | | |
| | |
Balance at September 30, 2021
|
| |||||||||||||||||||||
(in thousands)
|
| |
Due within
One Year |
| |
Due After
One Year But Within Five Years |
| |
Due After
Five Years |
| |
Total
|
| ||||||||||||
By Loan Type: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 29,689 | | | | | $ | 129,503 | | | | | $ | 13,082 | | | | | $ | 172,274 | | |
Real estate construction
|
| | | | 8,761 | | | | | | 2,789 | | | | | | 3,824 | | | | | | 15,374 | | |
Total
|
| | | $ | 38,450 | | | | | $ | 132,292 | | | | | $ | 16,906 | | | | | $ | 187,648 | | |
By Interest Rate Type: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed rate
|
| | | $ | 21,986 | | | | | $ | 123,823 | | | | | $ | 183 | | | | | $ | 145,992 | | |
Variable rate
|
| | | | 16,464 | | | | | | 8,469 | | | | | | 16,723 | | | | | | 41,656 | | |
Total
|
| | | $ | 38,450 | | | | | $ | 132,292 | | | | | $ | 16,906 | | | | | $ | 187,648 | | |
| | |
Balance at September 30, 2020
|
| |||||||||||||||||||||
(in thousands)
|
| |
Due within
One Year |
| |
Due After
One Year But Within Five Years |
| |
Due After
Five Years |
| |
Total
|
| ||||||||||||
By Loan Type: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 2,322 | | | | | $ | 18,123 | | | | | $ | 655 | | | | | $ | 21,100 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 2,322 | | | | | $ | 18,123 | | | | | $ | 655 | | | | | $ | 21,100 | | |
By Interest Rate Type: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed rate
|
| | | $ | 1,000 | | | | | $ | 17,825 | | | | | $ | 206 | | | | | $ | 19,031 | | |
Variable rate
|
| | | | 1,322 | | | | | | 298 | | | | | | 449 | | | | | | 2,069 | | |
Total
|
| | | $ | 2,322 | | | | | $ | 18,123 | | | | | $ | 655 | | | | | $ | 21,100 | | |
| | |
Balance at September 30,
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Nonaccrual loans
|
| | | $ | 7,028 | | | | | $ | 953 | | | | | $ | 1,613 | | | | | $ | — | | | | | $ | — | | |
Loans greater than 90 days past due
|
| | | | — | | | | | | 296 | | | | | | 629 | | | | | | — | | | | | | — | | |
Total nonperforming assets
|
| | | $ | 7,028 | | | | | $ | 1,249 | | | | | $ | 2,242 | | | | | $ | — | | | | | $ | — | | |
Performing TDRs
|
| | | $ | 455 | | | | | $ | 454 | | | | | $ | 454 | | | | | $ | 354 | | | | | $ | 562 | | |
Nonaccrual loans as a percentage of loans held-for-investment
|
| | | | 0.56% | | | | | | 0.13% | | | | | | 0.22% | | | | | | 0.00% | | | | | | 0.00% | | |
Non-performing assets as a percentage of total assets
|
| | | | 0.47% | | | | | | 0.15% | | | | | | 0.26% | | | | | | 0.00% | | | | | | 0.00% | | |
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Amount
|
| |
% of
Gross Loans |
| |
Amount
|
| |
% of
Gross Loans |
| |
Amount
|
| |
% of
Gross Loans |
| |
Amount
|
| |
% of
Gross Loans |
| |
Amount
|
| |
% of
Gross Loans |
| ||||||||||||||||||||||||||||||
Residential real estate
|
| | | $ | 4,155 | | | | | | 0.94% | | | | | $ | 5,103 | | | | | | 1.12% | | | | | $ | 4,647 | | | | | | 1.00% | | | | | $ | 4,363 | | | | | | 1.17% | | | | | $ | 2,659 | | | | | | 1.12% | | |
Multi-family
|
| | | | 2,433 | | | | | | 0.91% | | | | | | 1,506 | | | | | | 1.10% | | | | | | 1,215 | | | | | | 0.87% | | | | | | 1,478 | | | | | | 1.12% | | | | | | 1,422 | | | | | | 1.18% | | |
Commercial real estate
|
| | | | 1,884 | | | | | | 0.54% | | | | | | 1,221 | | | | | | 1.07% | | | | | | 1,193 | | | | | | 1.10% | | | | | | 500 | | | | | | 1.03% | | | | | | 651 | | | | | | 1.10% | | |
Commercial and industrial
|
| | | | 79 | | | | | | 0.05% | | | | | | 38 | | | | | | 0.18% | | | | | | 75 | | | | | | 1.02% | | | | | | 152 | | | | | | 2.26% | | | | | | 62 | | | | | | 1.08% | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 1 | | | | | | 9.09% | | | | | | 1 | | | | | | 4.17% | | | | | | 13 | | | | | | 2.59% | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1.16% | | |
Total allowance for loan losses
|
| | | $ | 8,552 | | | | | | 0.69% | | | | | $ | 7,869 | | | | | | 1.08% | | | | | $ | 7,143 | | | | | | 0.99% | | | | | $ | 6,493 | | | | | | 1.16% | | | | | $ | 4,795 | | | | | | 1.13% | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Beginning balance
|
| | | $ | 7,869 | | | | | $ | 7,143 | | | | | $ | 6,493 | | | | | $ | 4,795 | | | | | $ | 3,419 | | |
Provision for loan losses
|
| | | | 1,000 | | | | | | 1,250 | | | | | | 650 | | | | | | 1,698 | | | | | | 1,376 | | |
Charge-Offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate
|
| | | | (267) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Multi-family
|
| | | | (32) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | (30) | | | | | | (224) | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | (300) | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total loan charge-offs
|
| | | | (329) | | | | | | (524) | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total recoveries
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total net charge-offs
|
| | | | (317) | | | | | | (524) | | | | | | — | | | | | | — | | | | | | — | | |
Ending balance
|
| | | $ | 8,552 | | | | | $ | 7,869 | | | | | $ | 7,143 | | | | | $ | 6,493 | | | | | $ | 4,795 | | |
Allowance for loan losses to total loans held-for-investment(1)(2)
|
| | | | 0.69% | | | | | | 1.09% | | | | | | 0.99% | | | | | | 1.16% | | | | | | 1.13% | | |
Net charge-offs to average loans held-for-investment
|
| | | | 0.03% | | | | | | 0.07% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
| | |
Year Ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Average
Balance |
| |
Average
Rate |
| |
Average
Balance |
| |
Average
Rate |
| |
Average
Balance |
| |
Average
Rate |
| ||||||||||||||||||
Non-interest bearing demand
|
| | | $ | 128,540 | | | | | | 0.00% | | | | | $ | 72,007 | | | | | | 0.00% | | | | | $ | 46,132 | | | | | | 0.00% | | |
Savings
|
| | | | 48,995 | | | | | | 0.20% | | | | | | 41,223 | | | | | | 0.45% | | | | | | 25,688 | | | | | | 1.01% | | |
NOW
|
| | | | 153,595 | | | | | | 0.26% | | | | | | 37,774 | | | | | | 0.63% | | | | | | 40,764 | | | | | | 0.86% | | |
Money market
|
| | | | 131,406 | | | | | | 0.30% | | | | | | 100,109 | | | | | | 1.02% | | | | | | 93,621 | | | | | | 2.03% | | |
Time deposits
|
| | | | 380,473 | | | | | | 1.00% | | | | | | 418,384 | | | | | | 2.19% | | | | | | 302,124 | | | | | | 2.23% | | |
Total average deposits
|
| | | $ | 843,009 | | | | | | 0.56% | | | | | $ | 669,497 | | | | | | 1.59% | | | | | $ | 508,329 | | | | | | 1.82% | | |
| | |
September 30,
|
| |||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Three months or less
|
| | | $ | 69,530 | | | | | $ | 59,075 | | | | | $ | 38,372 | | |
Over three months through six months
|
| | | | 66,506 | | | | | | 73,907 | | | | | | 30,459 | | |
Over six months through 12 months
|
| | | | 51,485 | | | | | | 83,940 | | | | | | 94,411 | | |
Over 12 months
|
| | | | 90,603 | | | | | | 39,111 | | | | | | 84,311 | | |
Total
|
| | | $ | 278,124 | | | | | $ | 256,033 | | | | | $ | 247,553 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Less than
One Year |
| |
More Than
One Year but Less than Three Years |
| |
More Than
Three Years but Less than Five Years |
| |
After
Five Years |
| |
Total
|
| |||||||||||||||
Time deposits
|
| | | $ | 277,431 | | | | | $ | 74,307 | | | | | $ | 25,106 | | | | | $ | 992 | | | | | $ | 377,836 | | |
Subordinated debentures
|
| | | | | | | | | | | | | | | | | | | | | | 24,513 | | | | | | 24,513 | | |
FHLB borrowings
|
| | | | 4,000 | | | | | | 30,900 | | | | | | 7,080 | | | | | | | | | | | | 41,980 | | |
FRB borrowings
|
| | | | 10,980 | | | | | | | | | | | | 106,682 | | | | | | | | | | | | 117,662 | | |
Operating leases
|
| | | | 1,886 | | | | | | 3,869 | | | | | | 3,572 | | | | | | 4,729 | | | | | | 14,056 | | |
Standby letters of credit
|
| | | | 786 | | | | | | | | | | | | | | | | | | | | | | | | 786 | | |
Unused lines of credit(1)
|
| | | | 5,109 | | | | | | 266 | | | | | | 2 | | | | | | 5,316 | | | | | | 10,693 | | |
Total contractual obligations
|
| | | $ | 300,192 | | | | | $ | 109,342 | | | | | $ | 142,442 | | | | | $ | 35,550 | | | | | $ | 587,526 | | |
| | |
September 30,
|
| |||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Total capital
|
| | | $ | 132,554 | | | | | $ | 95,079 | | | | | $ | 89,295 | | |
Tier 1 capital
|
| | | | 123,666 | | | | | | 89,275 | | | | | | 83,424 | | |
Common equity tier 1 capital
|
| | | | 123,666 | | | | | | 89,275 | | | | | | 83,424 | | |
Total capital ratio
|
| | | | 15.59% | | | | | | 20.57% | | | | | | 19.07% | | |
Tier 1 capital ratio
|
| | | | 14.54% | | | | | | 19.32% | | | | | | 17.81% | | |
Common equity tier 1 capital ratio
|
| | | | 14.54% | | | | | | 19.32% | | | | | | 17.81% | | |
Tier 1 leverage ratio
|
| | | | 9.45% | | | | | | 11.22% | | | | | | 10.47% | | |
| | |
As of or For the Years Ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans originated
|
| | | $ | 157,461 | | | | | $ | 268,283 | | | | | $ | 334,099 | | | | | $ | 96,031 | | | | | $ | 104,567 | | |
Loans sold
|
| | | | 79,286 | | | | | | 134,464 | | | | | | 194,978 | | | | | | 36,982 | | | | | | 36,375 | | |
Name and Position with Hanover
|
| |
Age
|
| |
Principal Occupation for Past Five Years
|
| |
Term of Office
Since — Expires(1) |
|
Michael P. Puorro, Chairman and CEO | | |
62
|
| |
Chairman and CEO of Hanover and Hanover Bank
|
| |
2012 – 2022
|
|
Varkey Abraham, Director | | |
68
|
| | Owner of Shoe Wholesale/Retail Company and Real Estate Investor | | |
2008 – 2024
|
|
Robert Golden, Director | | |
58
|
| | Founder and CEO of TREO Brands and President of Golden Properties Group LLC | | |
2014 – 2024
|
|
Ahron H. Haspel, Director
|
| |
79
|
| | Attorney and Certified Public Accountant, Retired Partner of the law firm of Jones Day and KPMG, LLP | | |
2012 – 2024
|
|
Michael Katz, Director | | |
83
|
| | Physician, Former President of Ear Nose and Throat Associates of New York, P.C. | | |
2012 – 2023
|
|
Metin Negrin, Director | | |
56
|
| | Founder, Owner and President of Lexin Capital, a real estate investment, redevelopment and management company, Former Chairman of Savoy Bank | | |
2021 – 2022
|
|
Philip Okun, Director | | |
67
|
| | Former President of Polimeni International and Chief Operating Officer of Skyline Management; Founding Partner of Realty Connect USA, LLC | | |
2008 – 2023
|
|
Elena Sisti, Director | | |
66
|
| | Managing Partner of Durel Associates, AGEM LLC, and Riviera Development Corporation, real estate investment and management companies in New Jersey, Founder and Former Director of Savoy Bank | | |
2021 – 2022
|
|
John R. Sorrenti, Director | | |
71
|
| | Architect, Founder and President of JRS Architect, P.C. | | |
2012 – 2023
|
|
Name
|
| |
Age
|
| |
Position with Hanover
|
| |
Term of Office
Since — Expires(1) |
|
Brian K. Finneran | | |
64
|
| | President | | |
2017
|
|
Lance P. Burke | | |
42
|
| | Executive Vice President, Chief Financial Officer | | |
2021
|
|
Denise Chardavoyne | | |
44
|
| | Executive Vice President, Chief Operations Officer | | |
2018
|
|
Kevin Corbett | | |
62
|
| | Executive Vice President, Chief Credit Officer | | |
2020
|
|
Lisa A. Diiorio | | |
58
|
| | First Senior Vice President, Chief Accounting Officer | | |
2016
|
|
Michael Locorriere | | |
53
|
| | Executive Vice President, Chief Municipal Officer | | |
2020
|
|
Alice Rouse | | |
56
|
| | Executive Vice President, Chief Risk Officer | | |
2017
|
|
McClelland Wilcox | | |
50
|
| | Senior Executive Vice President, Chief Lending & Revenue Officer | | |
2021
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Stock
Awards ($) |
| |
Option
Awards |
| |
Non-equity
Incentive Plan Compensation ($) |
| |
Change in
Pension Value and Non-Qualified Deferred Compensation Earnings (4) |
| |
All Other
Compensation (4) |
| |
Total ($)
|
| |||||||||||||||||||||||||||
(a)
|
| |
(b)
|
| |
(c)
|
| |
(d)
|
| |
(e)
|
| |
(f)
|
| |
(g)
|
| |
(h)
|
| |
(i)
|
| |
(j)
|
| |||||||||||||||||||||||||||
Michael P. Puorro, Chairman and Chief Executive Officer
|
| | | | 2021 | | | | | | 570,769 | | | | | | 247,500 | | | | | | 82,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,662 | | | | | | 937,431 | | |
| | | 2020 | | | | | | 534,615 | | | | | | 311,200 | | | | | | 103,742 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,194 | | | | | | 977,751 | | | ||
| | | 2019 | | | | | | 486,346 | | | | | | 304,853 | | | | | | 669,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,790 | | | | | | 1,485,739 | | | ||
Brian K. Finneran, President
|
| | | | 2021 | | | | | | 417,308 | | | | | | 120,000 | | | | | | 39,996 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,706 | | | | | | 603,010 | | |
| | | 2020 | | | | | | 381,539 | | | | | | 150,000 | | | | | | 51,010 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,506 | | | | | | 608,055 | | | ||
| | | 2019 | | | | | | 331,398 | | | | | | 138,825 | | | | | | 280,782 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,306 | | | | | | 776,311 | | | ||
Kevin Corbett,
Executive Vice President and Chief Credit Officer(3) |
| | | | 2021 | | | | | | 295,385 | | | | | | 66,500 | | | | | | 21,384 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,892 | | | | | | 398,161 | | |
| | | 2020 | | | | | | 204,981 | | | | | | — | | | | | | 65,370 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,823 | | | | | | 275,174 | | | ||
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
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 (#) un-exerciseable |
| |
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 |
| |||||||||||||||||||||||||||
| | |
(#)
|
| |
(#)
|
| |
(#)
|
| |
($)
|
| |
(#)
|
| |
(#)
|
| |
($)
|
| |
(#)
|
| |
(#)
|
| |||||||||||||||||||||||||||
(a)
|
| |
(b)
|
| |
(c)
|
| |
(d)
|
| |
(e)
|
| |
(f)
|
| |
(g)
|
| |
(h)
|
| |
(i)
|
| |
(j)
|
| |||||||||||||||||||||||||||
Michael P. Puorro
|
| | | | 71,840 | | | | | | — | | | | | | — | | | | | | 10.00 | | | | | | 10/1/2024 | | | | | | 18,705 | | | | | | 345,855 | | | | | | — | | | | | | — | | |
Brian K. Finneran
|
| | | | 20,000 | | | | | | — | | | | | | — | | | | | | 16.25 | | | | | | 7/24/2027 | | | | | | 8,318 | | | | | | 153,800 | | | | | | — | | | | | | — | | |
Kevin Corbett
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,972 | | | | | | 54,952 | | | | | | — | | | | | | — | | |
Director Compensation
|
| ||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Fees Earned
or Paid in Cash |
| |
Stock
Awards |
| |
Option
Awards |
| |
Non-equity
Incentive Plan Compensation |
| |
Non-Qualified
Deferred Compensation Earnings |
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||||||||
| | |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |||||||||||||||||||||
(a) | | |
(b)
|
| |
(c)
|
| |
(d)
|
| |
(e)
|
| |
(f)
|
| |
(g)
|
| |
(h)
|
| |||||||||||||||||||||
Varkey Abraham | | | | | 28,000 | | | | | | 17,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,400 | | |
Frank V. Carone* | | | | | 30,000 | | | | | | 17,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,400 | | |
Robert Golden | | | | | 49,350 | | | | | | 17,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 66,750 | | |
Ahron H. Haspel | | | | | 43,900 | | | | | | 17,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61,300 | | |
Michael Katz | | | | | 31,850 | | | | | | 17,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,250 | | |
Metin Negrin | | | | | 11,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,800 | | |
Philip Okun | | | | | 33,350 | | | | | | 17,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,750 | | |
Elena Sisti | | | | | 12,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,650 | | |
John R. Sorrenti | | | | | 31,350 | | | | | | 17,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,750 | | |
Name
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage
of Class |
| ||||||
Directors | | | | | | | | | | | | | |
Michael P. Puorro
|
| | | | 286,236(1) | | | | | | 5.08% | | |
Varkey Abraham
|
| | | | 43,363(2) | | | | | | 0.78% | | |
Robert Golden
|
| | | | 365,053(3) | | | | | | 6.55% | | |
Ahron H. Haspel
|
| | | | 55,218(4) | | | | | | 0.99% | | |
Michael Katz
|
| | | | 235,122(5) | | | | | | 4.22% | | |
Metin Negrin
|
| | | | 217,507 | | | | | | 3.91% | | |
Philip Okun
|
| | | | 30,491(6) | | | | | | 0.55% | | |
Elena Sisti
|
| | | | 126,280 | | | | | | 2.27% | | |
John R. Sorrenti
|
| | | | 31,569(7) | | | | | | 0.57% | | |
Executive Officers | | | | | | | | | | | | | |
Lance P. Burke
|
| | | | 6,000(8) | | | | | | 0.11% | | |
Name
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage
of Class |
| ||||||
Denise Chardavoyne
|
| | | | 7,740(9) | | | | | | 0.14% | | |
Kevin Corbett
|
| | | | 3,972(10) | | | | | | 0.07% | | |
Lisa A. Diiorio
|
| | | | 14,615(11) | | | | | | 0.26% | | |
Brian K. Finneran
|
| | | | 79,820(12) | | | | | | 1.43% | | |
Michael P. Locorriere
|
| | | | 5,000(13) | | | | | | 0.09% | | |
Alice T. Rouse
|
| | | | 19,767(14) | | | | | | 0.35% | | |
McClelland Wilcox
|
| | | | 100,100(15) | | | | | | 1.78% | | |
All Executive Officer and Directors as a Group (17 persons)
|
| | | | 1,627,853 | | | | | | 29.13% | | |
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 | | | | | | 7.97% | | |
Name
|
| |
Number
of Shares of Common Stock |
| |||
Stephens Inc. | | | | | | | |
Piper Sandler & Co. | | | | | | | |
Total
|
| | | | | |
| | |
Per Share
|
| |
Total Without
Over-Allotment |
| |
Total With
Over-Allotment |
| |||||||||
Price to public
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Underwriting discount | | | | | | | | | | | | | | | | | | | |
Proceeds to us, before expenses | | | | | | | | | | | | | | | | | | | |
| Hanover Bancorp, Inc. and Subsidiary | | | | | | | | | ||
| Consolidated Financial Statements | | | | | | | | | ||
| As of December 31, 2021 and September 30, 2021 | | | | | | | | | ||
| and for the three months ended December 31, 2021 and December 31, 2020 (unaudited) | | | | | | | | | ||
| | | | | F-2 | | | | |||
| | | | | F-3 | | | | |||
| | | | | F-4 | | | | |||
| | | | | F-5 | | | | |||
| | | | | F-6 | | | | |||
| | | | | F-7 | | | | |||
| Hanover Bancorp, Inc. and Subsidiary | | | | | | | | | ||
| Consolidated Financial Statements September 30, 2021 and 2020 | | | | | | | | | | |
| | | | | F-26 | | | | |||
| | | | | F-27 | | | | |||
| | | | | F-28 | | | | |||
| | | | | F-29 | | | | |||
| | | | | F-30 | | | | |||
| | | | | F-31 | | | | |||
| | | | | F-33 | | | | |||
| Savoy Bank | | | | | | | | | ||
| New York, New York | | | | | | | | | ||
| As of March 31, 2021 and December 31, 2020 | | | | | | | | | ||
| and for the three months ended March 31, 2021 and March 31, 2020 (unaudited) | | | | | | | | | ||
| | | | | F-68 | | | | |||
| | | | | F-69 | | | | |||
| | | | | F-70 | | | | |||
| | | | | F-71 | | | | |||
| | | | | F-72 | | | | |||
| | | | | F-73 | | | | |||
| Savoy Bank | | | | | | | | | ||
| New York, New York | | | | | | | | | ||
| December 31, 2020 and 2019 | | | | | | | | | ||
| | | | | F-85 | | | | |||
| | | | | F-86 | | | | |||
| | | | | F-87 | | | | |||
| | | | | F-88 | | | | |||
| | | | | F-89 | | | | |||
| | | | | F-90 | | | | |||
| | | | | F-91 | | | |
| | |
December 31, 2021
|
| |
September 30, 2021
|
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Cash and non-interest-bearing deposits due from banks
|
| | | $ | 7,794 | | | | | $ | 8,302 | | |
Interest-bearing deposits due from banks
|
| | | | 106,973 | | | | | | 142,950 | | |
Federal funds sold
|
| | | | 184 | | | | | | 15,292 | | |
Total cash and cash equivalents
|
| | | | 114,951 | | | | | | 166,544 | | |
Securities: | | | | | | | | | | | | | |
Held to maturity (fair value of $5,008 and $8,865, respectively)
|
| | | | 4,834 | | | | | | 8,611 | | |
Available for sale, at fair value
|
| | | | 7,536 | | | | | | 7,747 | | |
Total securities
|
| | | | 12,370 | | | | | | 16,358 | | |
Loans held for investment
|
| | | | 1,277,434 | | | | | | 1,247,125 | | |
Allowance for loan losses
|
| | | | (9,386) | | | | | | (8,552) | | |
Loans held for investment, net
|
| | | | 1,268,048 | | | | | | 1,238,573 | | |
Premises and equipment, net
|
| | | | 14,895 | | | | | | 15,003 | | |
Accrued interest receivable
|
| | | | 8,858 | | | | | | 9,363 | | |
Prepaid pension
|
| | | | 4,233 | | | | | | 4,233 | | |
Stock in Federal Home Loan Bank, at cost
|
| | | | 4,057 | | | | | | 3,714 | | |
Goodwill
|
| | | | 19,168 | | | | | | 19,168 | | |
Other intangible assets
|
| | | | 459 | | | | | | 480 | | |
Loan servicing rights
|
| | | | 3,741 | | | | | | 3,690 | | |
Deferred income taxes
|
| | | | 3,025 | | | | | | 3,558 | | |
Other assets
|
| | | | 4,375 | | | | | | 3,957 | | |
TOTAL ASSETS
|
| | | $ | 1,458,180 | | | | | $ | 1,484,641 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Non-interest-bearing demand
|
| | | $ | 190,724 | | | | | $ | 191,537 | | |
Savings, NOW and money market
|
| | | | 659,144 | | | | | | 595,289 | | |
Time
|
| | | | 326,883 | | | | | | 377,836 | | |
Total deposits
|
| | | | 1,176,751 | | | | | | 1,164,662 | | |
Borrowings
|
| | | | 113,274 | | | | | | 159,642 | | |
Subordinated debentures
|
| | | | 24,504 | | | | | | 24,513 | | |
Accrued interest payable
|
| | | | 879 | | | | | | 1,290 | | |
Other liabilities
|
| | | | 13,393 | | | | | | 12,005 | | |
TOTAL LIABILITIES
|
| | | | 1,328,801 | | | | | | 1,362,112 | | |
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 5,562,799 and 5,563,426, respectively)
|
| | | | 56 | | | | | | 56 | | |
Surplus
|
| | | | 97,505 | | | | | | 97,246 | | |
Retained earnings
|
| | | | 31,508 | | | | | | 24,971 | | |
Accumulated other comprehensive income, net of tax
|
| | | | 310 | | | | | | 256 | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 129,379 | | | | | | 122,529 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 1,458,180 | | | | | $ | 1,484,641 | | |
| | |
Three Months Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
INTEREST INCOME | | | | | | | | | | | | | |
Loans
|
| | | $ | 16,381 | | | | | $ | 9,258 | | |
Taxable securities
|
| | | | 154 | | | | | | 173 | | |
Federal funds sold
|
| | | | 1 | | | | | | — | | |
Other interest income
|
| | | | 80 | | | | | | 66 | | |
Total interest income
|
| | | | 16,616 | | | | | | 9,497 | | |
INTEREST EXPENSE | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | | 366 | | | | | | 117 | | |
Time deposits
|
| | | | 491 | | | | | | 1,454 | | |
Borrowings
|
| | | | 490 | | | | | | 599 | | |
Total interest expense
|
| | | | 1,347 | | | | | | 2,170 | | |
Net interest income
|
| | | | 15,269 | | | | | | 7,327 | | |
Provision for loan losses
|
| | | | 900 | | | | | | 100 | | |
Net interest income after provision for loan losses
|
| | | | 14,369 | | | | | | 7,227 | | |
NON-INTEREST INCOME | | | | | | | | | | | | | |
Loan servicing and fee income
|
| | | | 690 | | | | | | 83 | | |
Service charges on deposit accounts
|
| | | | 63 | | | | | | 15 | | |
Gain on sale of loans held-for-sale
|
| | | | 1,492 | | | | | | 181 | | |
Other income
|
| | | | 130 | | | | | | 7 | | |
Total non-interest income
|
| | | | 2,375 | | | | | | 286 | | |
NON-INTEREST EXPENSE | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 4,939 | | | | | | 3,108 | | |
Occupancy and equipment
|
| | | | 1,413 | | | | | | 1,171 | | |
Data processing
|
| | | | 366 | | | | | | 245 | | |
Advertising and promotion
|
| | | | 33 | | | | | | 48 | | |
Acquisition costs
|
| | | | — | | | | | | 145 | | |
Professional fees
|
| | | | 499 | | | | | | 412 | | |
Other expenses
|
| | | | 1,014 | | | | | | 461 | | |
Total non-interest expense
|
| | | | 8,264 | | | | | | 5,590 | | |
Income before income tax expense
|
| | | | 8,480 | | | | | | 1,923 | | |
Income tax expense
|
| | | | 1,943 | | | | | | 404 | | |
NET INCOME
|
| | | $ | 6,537 | | | | | $ | 1,519 | | |
EARNINGS PER COMMON SHARE – BASIC
|
| | | $ | 1.18 | | | | | $ | 0.36 | | |
EARNINGS PER COMMON SHARE – DILUTED
|
| | | $ | 1.16 | | | | | $ | 0.36 | | |
| | |
Three Months Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 6,537 | | | | | $ | 1,519 | | |
Other comprehensive income, net of tax: | | | | | | | | | | | | | |
Change in unrealized gain on securities available for sale arising during the period, net
of tax of $18 and $45, respectively |
| | | | 54 | | | | | | 167 | | |
Total other comprehensive income, net of tax
|
| | | | 54 | | | | | | 167 | | |
Total comprehensive income, net of tax
|
| | | $ | 6,591 | | | | | $ | 1,686 | | |
| | |
Three Months Ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
Common
Stock (Shares) |
| |
Common
Stock |
| |
Surplus
|
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
Beginning balance as of October 1,
2021 |
| | | | 5,563,426 | | | | | $ | 56 | | | | | $ | 97,246 | | | | | $ | 24,971 | | | | | $ | 256 | | | | | $ | 122,529 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,537 | | | | | | — | | | | | | 6,537 | | |
Other comprehensive income, net of
tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54 | | | | | | 54 | | |
Stock-based compensation
|
| | | | (3,011) | | | | | | — | | | | | | 217 | | | | | | — | | | | | | — | | | | | | 217 | | |
Issuance of common stock in lieu of directors’ fees
|
| | | | 2,384 | | | | | | — | | | | | | 42 | | | | | | — | | | | | | — | | | | | | 42 | | |
Ending balance as of December 31,
2021 |
| | | | 5,562,799 | | | | | $ | 56 | | | | | $ | 97,505 | | | | | $ | 31,508 | | | | | $ | 310 | | | | | $ | 129,379 | | |
| | |
Three Months Ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
Common
Stock (Shares) |
| |
Common
Stock |
| |
Surplus
|
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
Beginning balance as of October 1,
2020 |
| | | | 4,175,144 | | | | | $ | 42 | | | | | $ | 63,725 | | | | | $ | 14,120 | | | | | $ | 156 | | | | | $ | 78,043 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,519 | | | | | | — | | | | | | 1,519 | | |
Other comprehensive income, net of
tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 167 | | | | | | 167 | | |
Stock-based compensation
|
| | | | 7,390 | | | | | | — | | | | | | 229 | | | | | | — | | | | | | — | | | | | | 229 | | |
Issuance of common stock
|
| | | | 3,000 | | | | | | — | | | | | | 66 | | | | | | — | | | | | | — | | | | | | 66 | | |
Ending balance as of December 31,
2020 |
| | | | 4,185,534 | | | | | $ | 42 | | | | | $ | 64,020 | | | | | $ | 15,639 | | | | | $ | 323 | | | | | $ | 80,024 | | |
| | |
Three Months Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,537 | | | | | $ | 1,519 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Provision for loan losses
|
| | | | 900 | | | | | | 100 | | |
Depreciation and amortization
|
| | | | 397 | | | | | | 344 | | |
Originations of loans held for sale
|
| | | | — | | | | | | (12,279) | | |
Proceeds from sales of loans held for sale
|
| | | | — | | | | | | 8,286 | | |
Net gain on sale of loans
|
| | | | (1,492) | | | | | | (181) | | |
Stock-based compensation
|
| | | | 217 | | | | | | 229 | | |
Net accretion of premiums, discounts and loan fees and costs
|
| | | | (1,640) | | | | | | (105) | | |
Amortization of intangible assets
|
| | | | 21 | | | | | | 1 | | |
Amortization of debt issuance costs
|
| | | | 22 | | | | | | 30 | | |
Loan servicing rights valuation adjustments
|
| | | | 117 | | | | | | 11 | | |
Deferred tax expense
|
| | | | 526 | | | | | | — | | |
Decrease in accrued interest receivable
|
| | | | 505 | | | | | | 165 | | |
Decrease (increase) in other assets
|
| | | | (597) | | | | | | 827 | | |
Increase (decrease) in accrued interest payable
|
| | | | (411) | | | | | | 180 | | |
Increase in other liabilities
|
| | | | 1,357 | | | | | | 716 | | |
Net cash provided by (used in) operating activities
|
| | | | 6,459 | | | | | | (157) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of securities available for sale
|
| | | | — | | | | | | (1,200) | | |
Purchases of restricted securities
|
| | | | (1,081) | | | | | | — | | |
Principal repayments of securities held to maturity
|
| | | | 3,775 | | | | | | 720 | | |
Principal repayments of securities available for sale
|
| | | | 275 | | | | | | 9 | | |
Redemptions of restricted securities
|
| | | | 738 | | | | | | 469 | | |
Proceeds from sales of loans
|
| | | | 36,704 | | | | | | 334 | | |
Net increase in loans
|
| | | | (64,330) | | | | | | (3,919) | | |
Purchases of premises and equipment
|
| | | | (289) | | | | | | (514) | | |
Net cash used in investing activities
|
| | | | (24,208) | | | | | | (4,101) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net increase in deposits
|
| | | | 12,437 | | | | | | 23,556 | | |
Advances of term FHLB borrowings
|
| | | | 20,000 | | | | | | — | | |
Repayments of Federal Home Loan Bank advances
|
| | | | (14,000) | | | | | | (10,390) | | |
Repayments of Federal Reserve Bank borrowings
|
| | | | (52,323) | | | | | | (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
|
| | | | 42 | | | | | | 66 | | |
Net cash provided by (used in) financing activities
|
| | | | (33,844) | | | | | | 22,437 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (51,593) | | | | | | 18,179 | | |
Cash and cash equivalents, beginning of period
|
| | | | 166,544 | | | | | | 80,209 | | |
Cash and cash equivalents, end of period
|
| | | $ | 114,951 | | | | | $ | 98,388 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 1,758 | | | | | $ | 1,990 | | |
Income taxes paid
|
| | | | — | | | | | | 36 | | |
Supplemental non-cash disclosure: | | | | | | | | | | | | | |
Transfers from portfolio loans to loans held-for-sale
|
| | | $ | 35,212 | | | | | $ | 334 | | |
(in thousands)
|
| |
As Recorded
by Savoy |
| |
Fair Value
Adjustments |
| |
As Recorded
by Hanover |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 59,155 | | | | | $ | — | | | | | $ | 59,155 | | |
Investment securities available-for-sale
|
| | | | 239 | | | | | | — | | | | | | 239 | | |
(in thousands)
|
| |
As Recorded
by Savoy |
| |
Fair Value
Adjustments |
| |
As Recorded
by Hanover |
| |||||||||
Loans held for sale
|
| | | | 3,883 | | | | | | — | | | | | | 3,883 | | |
Loans held for investment
|
| | | | 569,251 | | | | | | 8,612(a) | | | | | | 577,863 | | |
Premises and equipment, net
|
| | | | 234 | | | | | | (22)(b) | | | | | | 212 | | |
Core deposit intangible
|
| | | | — | | | | | | 490(c) | | | | | | 490 | | |
Accrued interest receivable
|
| | | | 5,171 | | | | | | (650)(d) | | | | | | 4,521 | | |
Other assets
|
| | | | 10,432 | | | | | | (2,925)(e) | | | | | | 7,507 | | |
Total assets acquired
|
| | | $ | 648,365 | | | | | $ | 5,505 | | | | | | 653,870 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 340,215 | | | | | $ | 2,527(f) | | | | | | 342,742 | | |
Borrowings
|
| | | | 258,247 | | | | | | 301(g) | | | | | | 258,548 | | |
Accrued interest payable
|
| | | | 1,050 | | | | | | — | | | | | | 1,050 | | |
Other liabilities and accrued expenses
|
| | | | 3,817 | | | | | | (342)(h) | | | | | | 3,475 | | |
Total liabilities assumed
|
| | | $ | 603,329 | | | | | $ | 2,486 | | | | | | 605,815 | | |
Net assets acquired
|
| | | | | | | | | | | | | | | | 48,055 | | |
Total consideration
|
| | | | | | | | | | | | | | | | 65,512 | | |
Goodwill
|
| | | | | | | | | | | | | | | $ | 17,457 | | |
|
(in thousands, except share data)
|
| | | | | | |
Common stock issued (1,357,567 shares issued)
|
| | | $ | 32,521 | | |
Cash payments to common shareholders
|
| | | | 32,991 | | |
Total consideration paid
|
| | | $ | 65,512 | | |
(in thousands)
|
| | | | | | |
Contractually required principal and interest at acquisition
|
| | | $ | 14,416 | | |
Contractual cash flows not expected to be collected (non-accretable discount)
|
| | | | (3,467) | | |
Expected cash flows at acquisition
|
| | | | 10,949 | | |
Interest component of expected cash flows (accretable discount)
|
| | | | (540) | | |
Fair value of acquired purchased credit impaired loans
|
| | | $ | 10,409 | | |
| | |
Three Months Ended December 31,
|
| |||||||||
(in thousands, except share and per share data)
|
| |
2021
|
| |
2020
|
| ||||||
Basic earnings per common share | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,537 | | | | | $ | 1,519 | | |
Weighted average common shares outstanding
|
| | | | 5,562,939 | | | | | | 4,180,936 | | |
Basic earnings per common share
|
| | | $ | 1.18 | | | | | $ | 0.36 | | |
Diluted earnings per common share | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,537 | | | | | $ | 1,519 | | |
Weighted average common shares outstanding for basic earnings per common share
|
| | | | 5,562,939 | | | | | | 4,180,936 | | |
Add: dilutive effects of assumed exercises of stock options
|
| | | | 95,489 | | | | | | 64,860 | | |
Average shares and dilutive potential common shares
|
| | | | 5,658,428 | | | | | | 4,245,796 | | |
Diluted earnings per common share
|
| | | $ | 1.16 | | | | | $ | 0.36 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 439 | | | | | $ | 78 | | | | | $ | (2) | | | | | $ | 515 | | |
Corporate bonds
|
| | | | 6,700 | | | | | | 321 | | | | | | — | | | | | | 7,021 | | |
Total available for sale securities
|
| | | $ | 7,139 | | | | | $ | 399 | | | | | $ | (2) | | | | | $ | 7,536 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 2,154 | | | | | $ | 48 | | | | | $ | — | | | | | $ | 2,202 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | 2,680 | | | | | | 126 | | | | | | — | | | | | | 2,806 | | |
Total held to maturity securities
|
| | | | 4,834 | | | | | | 174 | | | | | | — | | | | | | 5,008 | | |
Total investment securities
|
| | | $ | 11,973 | | | | | $ | 573 | | | | | $ | (2) | | | | | $ | 12,544 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 722 | | | | | $ | 112 | | | | | $ | (1) | | | | | $ | 833 | | |
Corporate bonds
|
| | | | 6,700 | | | | | | 214 | | | | | | — | | | | | | 6,914 | | |
Total available for sale securities
|
| | | $ | 7,422 | | | | | $ | 326 | | | | | $ | (1) | | | | | $ | 7,747 | | |
Held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 2,417 | | | | | $ | 74 | | | | | $ | — | | | | | $ | 2,491 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | 2,694 | | | | | | 175 | | | | | | — | | | | | | 2,869 | | |
Corporate bonds
|
| | | | 3,500 | | | | | | 9 | | | | | | (4) | | | | | | 3,505 | | |
Total held to maturity securities
|
| | | | 8,611 | | | | | | 258 | | | | | | (4) | | | | | | 8,865 | | |
Total investment securities
|
| | | $ | 16,033 | | | | | $ | 584 | | | | | $ | (5) | | | | | $ | 16,612 | | |
| | |
December 31, 2021
|
| |||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Securities available for sale: | | | | | | | | | | | | | |
Five to ten years
|
| | | $ | 6,700 | | | | | $ | 7,021 | | |
U.S. GSE residential mortgage-backed securities
|
| | | | 439 | | | | | | 515 | | |
Total securities available for sale
|
| | | | 7,139 | | | | | | 7,536 | | |
Securities held to maturity: | | | | | | | | | | | | | |
One to five years
|
| | | | — | | | | | | — | | |
| | |
December 31, 2021
|
| |||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Five to ten years
|
| | | | — | | | | | | — | | |
U.S. GSE residential mortgage-backed securities
|
| | | | 2,154 | | | | | | 2,202 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | 2,680 | | | | | | 2,806 | | |
Total securities held to maturity
|
| | | | 4,834 | | | | | | 5,008 | | |
Total investment securities
|
| | | $ | 11,973 | | | | | $ | 12,544 | | |
|
(in thousands)
|
| |
December 31, 2021
|
| |
September 30, 2021
|
| ||||||
Residential real estate
|
| | | $ | 436,348 | | | | | $ | 444,011 | | |
Multi-family
|
| | | | 358,456 | | | | | | 266,294 | | |
Commercial real estate
|
| | | | 360,610 | | | | | | 348,641 | | |
Commercial and industrial
|
| | | | 109,562 | | | | | | 172,274 | | |
Construction and land development
|
| | | | 11,444 | | | | | | 15,374 | | |
Consumer
|
| | | | 29 | | | | | | 11 | | |
Gross loans
|
| | | | 1,276,449 | | | | | | 1,246,605 | | |
Net deferred costs (fees)
|
| | | | 985 | | | | | | 520 | | |
Total loans
|
| | | | 1,277,434 | | | | | | 1,247,125 | | |
Allowance for loan losses
|
| | | | (9,386) | | | | | | (8,552) | | |
Total loans, net
|
| | | $ | 1,268,048 | | | | | $ | 1,238,573 | | |
(in thousands)
|
| |
December 31,
2021 |
| |||
Commercial real estate
|
| | | $ | 3,590 | | |
Commercial and industrial
|
| | | | 1,899 | | |
Total recorded investment
|
| | | $ | 5,489 | | |
(in thousands)
|
| |
Three Months
Ended December 31, 2021 |
| |||
Balance at beginning of period
|
| | | $ | 346 | | |
Accretable differences acquired
|
| | | | — | | |
Accretion
|
| | | | (1,035) | | |
Adjustments to accretable difference due to changes in expected cash flows
|
| | | | 363 | | |
Other changes, net
|
| | | | 416 | | |
Ending balance
|
| | | $ | 90 | | |
| | |
Three Months Ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Residential
Real Estate Loans |
| |
Multi-
Family Loans |
| |
Commercial
Real Estate Loans |
| |
Commercial
and Industrial Loans |
| |
Construction
and Land Development Loans |
| |
Consumer
Loans |
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 4,155 | | | | | $ | 2,433 | | | | | $ | 1,884 | | | | | $ | 79 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 8,552 | | |
Charge-offs
|
| | |
|
—
|
| | | |
|
(66)
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | |
|
(66)
|
| |
Recoveries
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | |
|
—
|
| |
Provision (credit) for loan losses
|
| | |
|
(40)
|
| | | |
|
201
|
| | | |
|
634
|
| | | |
|
105
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
900
|
| |
Ending Balance
|
| | | $ | 4,115 | | | | | $ | 2,568 | | | | | $ | 2,518 | | | | | $ | 184 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 9,386 | | |
| | |
Three Months Ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Residential
Real Estate Loans |
| |
Multi-
Family Loans |
| |
Commercial
Real Estate Loans |
| |
Commercial
and Industrial Loans |
| |
Construction
and Land Development Loans |
| |
Consumer
Loans |
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 5,103 | | | | | $ | 1,506 | | | | | $ | 1,221 | | | | | $ | 38 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 7,869 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10 | | | | | | — | | | | | | — | | | | | | 10 | | |
Provision (credit) for loan losses
|
| | | | (9) | | | | | | 113 | | | | | | — | | | | | | (4) | | | | | | — | | | | | | — | | | | | | 100 | | |
Ending Balance
|
| | | $ | 5,094 | | | | | $ | 1,619 | | | | | $ | 1,221 | | | | | $ | 44 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 7,979 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Residential
Real Estate |
| |
Multi-
Family |
| |
Commercial
Real Estate |
| |
Commercial
and Industrial |
| |
Construction
and Land Development |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
impairment
|
| | | | 4,115 | | | | | | 2,568 | | | | | | 2,518 | | | | | | 184 | | | | | | — | | | | | | 1 | | | | | | 9,386 | | |
Purchased-credit impaired
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total allowance for loan
losses |
| | | $ | 4,115 | | | | | $ | 2,568 | | | | | $ | 2,518 | | | | | $ | 184 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 9,386 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
impairment
|
| | | $ | 6,315 | | | | | $ | 432 | | | | | $ | 523 | | | | | $ | 480 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,750 | | |
Collectively evaluated for
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
impairment
|
| | | | 430,254 | | | | | | 358,399 | | | | | | 356,685 | | | | | | 107,339 | | | | | | 11,487 | | | | | | 31 | | | | | | 1,264,195 | | |
Purchased-credit impaired
|
| | | | — | | | | | | — | | | | | | 3,590 | | | | | | 1,899 | | | | | | — | | | | | | — | | | | | | 5,489 | | |
Total loans held for
investment |
| | | $ | 436,569 | | | | | $ | 358,831 | | | | | $ | 360,798 | | | | | $ | 109,718 | | | | | $ | 11,487 | | | | | $ | 31 | | | | | $ | 1,277,434 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Residential
Real Estate |
| |
Multi-
Family |
| |
Commercial
Real Estate |
| |
Commercial
and Industrial |
| |
Construction
and Land Development |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 4,155 | | | | | | 2,433 | | | | | | 1,884 | | | | | | 79 | | | | | | — | | | | | | 1 | | | | | | 8,552 | | |
Purchased-credit impaired
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total allowance for loan
losses |
| | | $ | 4,155 | | | | | $ | 2,433 | | | | | $ | 1,884 | | | | | $ | 79 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 8,552 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 7,198 | | | | | $ | 458 | | | | | $ | 517 | | | | | $ | 500 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,673 | | |
Collectively evaluated for
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
impairment
|
| | | | 436,942 | | | | | | 266,256 | | | | | | 339,966 | | | | | | 169,660 | | | | | | 15,374 | | | | | | 13 | | | | | | 1,228,211 | | |
Purchased-credit impaired
|
| | | | — | | | | | | — | | | | | | 8,324 | | | | | | 1,917 | | | | | | — | | | | | | — | | | | | | 10,241 | | |
Total loans held for
investment |
| | | $ | 444,140 | | | | | $ | 266,714 | | | | | $ | 348,807 | | | | | $ | 172,077 | | | | | $ | 15,374 | | | | | $ | 13 | | | | | $ | 1,247,125 | | |
| | |
December 31, 2021
|
| |
September 30, 2021
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
Allocated |
| |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
Allocated |
| ||||||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate
|
| | | $ | 6,315 | | | | | $ | 6,315 | | | | | $ | — | | | | | $ | 7,382 | | | | | $ | 7,198 | | | | | $ | — | | |
Multi-family
|
| | | | 432 | | | | | | 432 | | | | | | — | | | | | | 382 | | | | | | 458 | | | | | | — | | |
Commercial real estate
|
| | | | 523 | | | | | | 523 | | | | | | — | | | | | | 522 | | | | | | 517 | | | | | | — | | |
Commercial and industrial
|
| | | | 480 | | | | | | 480 | | | | | | — | | | | | | 535 | | | | | | 500 | | | | | | — | | |
Total
|
| | | $ | 7,750 | | | | | $ | 7,750 | | | | | $ | — | | | | | $ | 8,821 | | | | | $ | 8,673 | | | | | $ | — | | |
| | |
Three Months Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
(in thousands)
|
| |
Average
Recorded Investment |
| |
Interest
Income Recognized(1) |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized(1) |
| ||||||||||||
Residential real estate
|
| | | $ | 6,347 | | | | | $ | 20 | | | | | $ | 5,655 | | | | | $ | 22 | | |
Multi-family
|
| | | | 440 | | | | | | — | | | | | | 46 | | | | | | 1 | | |
Commercial real estate
|
| | | | 520 | | | | | | — | | | | | | 28 | | | | | | 1 | | |
Commercial and industrial
|
| | | | 481 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 7,788 | | | | | $ | 20 | | | | | $ | 5,729 | | | | | $ | 24 | | |
(in thousands)
|
| |
Past Due and Non-Accrual
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
December 31, 2021
|
| |
30 – 59 days
past due and accruing |
| |
60 – 89 days
past due and accruing |
| |
Greater than
89 days past due and accruing |
| |
Non-accrual
|
| | | | | | | |
Total past
due and non- accrual |
| |
Purchased-
credit impaired |
| |
Current
|
| |
Total
|
| ||||||||||||||||||||||||
Residential real estate
|
| | | $ | 52 | | | | | $ | 317 | | | | | $ | — | | | | | $ | 4,680 | | | | | | (1) | | | | | $ | 5,049 | | | | | $ | — | | | | | $ | 431,520 | | | | | $ | 436,569 | | |
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | 432 | | | | | | (2) | | | | | | 432 | | | | | | — | | | | | | 358,399 | | | | | | 358,831 | | |
Commercial real estate
|
| | | | 5,068 | | | | | | — | | | | | | — | | | | | | 523 | | | | | | (3) | | | | | | 5,591 | | | | | | 3,590 | | | | | | 351,617 | | | | | | 360,798 | | |
Commercial and industrial
|
| | | | 143 | | | | | | 484 | | | | | | — | | | | | | 480 | | | | | | (4) | | | | | | 1,107 | | | | | | 1,899 | | | | | | 106,712 | | | | | | 109,718 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 11,487 | | | | | | 11,487 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 31 | | | | | | 31 | | |
Total
|
| | | $ | 5,263 | | | | | $ | 801 | | | | | $ | — | | | | | $ | 6,115 | | | | | | | | | | | $ | 12,179 | | | | | $ | 5,489 | | | | | $ | 1,259,766 | | | | | $ | 1,277,434 | | |
(in thousands)
|
| |
Past Due and Non-Accrual
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
September 30, 2021
|
| |
30 – 59 days
past due and accruing |
| |
60 – 89 days
past due and accruing |
| |
Greater than
89 days past due and accruing |
| |
Non-accrual
|
| | | | | | | |
Total past
due and non- accrual |
| |
Purchased-
credit impaired |
| |
Current
|
| |
Total
|
| ||||||||||||||||||||||||
Residential real estate
|
| | | $ | 1,032 | | | | | $ | 1,601 | | | | | $ | — | | | | | $ | 5,554 | | | | | | (1) | | | | | $ | 8,187 | | | | | $ | — | | | | | $ | 435,953 | | | | | $ | 444,140 | | |
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | 458 | | | | | | (2) | | | | | | 458 | | | | | | — | | | | | | 266,256 | | | | | | 266,714 | | |
Commercial real estate
|
| | | | 1,939 | | | | | | — | | | | | | — | | | | | | 1,016 | | | | | | (3) | | | | | | 2,955 | | | | | | 8,324 | | | | | | 337,528 | | | | | | 348,807 | | |
Commercial and industrial
|
| | | | 3,641 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 3,641 | | | | | | 1,917 | | | | | | 166,519 | | | | | | 172,077 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 15,374 | | | | | | 15,374 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 13 | | | | | | 13 | | |
Total
|
| | | $ | 6,612 | | | | | $ | 1,601 | | | | | $ | — | | | | | $ | 7,028 | | | | | | | | | | | $ | 15,241 | | | | | $ | 10,241 | | | | | $ | 1,221,643 | | | | | $ | 1,247,125 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 426,327 | | | | | $ | 4,816 | | | | | $ | 5,205 | | | | | $ | — | | | | | $ | 436,348 | | |
Multi-family
|
| | | | 354,292 | | | | | | 3,732 | | | | | | 432 | | | | | | — | | | | | | 358,456 | | |
Commercial
|
| | | | 338,852 | | | | | | 15,109 | | | | | | 6,649 | | | | | | — | | | | | | 360,610 | | |
Commercial and industrial
|
| | | | 105,071 | | | | | | 116 | | | | | | 4,375 | | | | | | — | | | | | | 109,562 | | |
Construction and land development
|
| | | | 9,446 | | | | | | 1,998 | | | | | | — | | | | | | — | | | | | | 11,444 | | |
Consumer
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | |
Total
|
| | | $ | 1,234,017 | | | | | $ | 25,771 | | | | | $ | 16,661 | | | | | $ | — | | | | | $ | 1,276,449 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 433,299 | | | | | $ | 5,115 | | | | | $ | 5,594 | | | | | $ | 3 | | | | | $ | 444,011 | | |
Multi-family
|
| | | | 262,984 | | | | | | 2,852 | | | | | | 458 | | | | | | — | | | | | | 266,294 | | |
Commercial
|
| | | | 316,727 | | | | | | 16,274 | | | | | | 15,640 | | | | | | — | | | | | | 348,641 | | |
Commercial and industrial
|
| | | | 168,104 | | | | | | 540 | | | | | | 3,630 | | | | | | — | | | | | | 172,274 | | |
Construction and land development
|
| | | | 13,607 | | | | | | 1,767 | | | | | | — | | | | | | — | | | | | | 15,374 | | |
Consumer
|
| | | | 11 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11 | | |
Total
|
| | | $ | 1,194,732 | | | | | $ | 26,548 | | | | | $ | 25,322 | | | | | $ | 3 | | | | | $ | 1,246,605 | | |
| | |
Number
of Options |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |
Weighted
Average Remaining Contractual Term |
| ||||||||||||
Outstanding, October 1, 2021
|
| | | | 227,406 | | | | | $ | 9.50 | | | | | $ | 2,043 | | | | | | 3.51 years | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding, December 31, 2021(1)
|
| | | | 227,406 | | | | | $ | 9.50 | | | | | $ | 2,043 | | | | | | 3.20 years | | |
| | |
Number of
Shares |
| |
Weighted-
Average Grant Date Fair Value |
| ||||||
Unvested, October 1, 2021
|
| | | | 75,833 | | | | | $ | 19.87 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | (2,666) | | | | | | 21.49 | | |
Forfeited
|
| | | | (2,887) | | | | | | 19.07 | | |
Unvested, December 31, 2021
|
| | | | 70,280 | | | | | $ | 19.84 | | |
| | |
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
|
| ||||||||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk-weighted assets
|
| | | $ | 141,803 | | | | | | 15.52% | | | | | $ | 73,114 | | | | | | 8.00% | | | | | $ | 95,963 | | | | | | 10.50% | | | | | $ | 91,393 | | | | | | 10.00% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 132,006 | | | | | | 14.44% | | | | | | 54,836 | | | | | | 6.00% | | | | | | 77,684 | | | | | | 8.50% | | | | | | 73,114 | | | | | | 8.00% | | |
Common equity tier 1 capital to
risk-weighted assets |
| | | | 132,006 | | | | | | 14.44% | | | | | | 41,127 | | | | | | 4.50% | | | | | | 63,975 | | | | | | 7.00% | | | | | | 59,405 | | | | | | 6.50% | | |
| | |
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
|
| ||||||||||||||||||||||||
Tier 1 capital to adjusted average assets (leverage)
|
| | | | 132,006 | | | | | | 9.92% | | | | | | 53,241 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | | | | | 66,551 | | | | | | 5.00% | | |
September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk-weighted assets
|
| | | $ | 132,554 | | | | | | 15.59% | | | | | $ | 68,040 | | | | | | 8.00% | | | | | $ | 89,303 | | | | | | 10.50% | | | | | $ | 85,050 | | | | | | 10.00% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 123,666 | | | | | | 14.54% | | | | | | 51,030 | | | | | | 6.00% | | | | | | 72,293 | | | | | | 8.50% | | | | | | 68,040 | | | | | | 8.00% | | |
Common equity tier 1 capital to
risk-weighted assets |
| | | | 123,666 | | | | | | 14.54% | | | | | | 38,273 | | | | | | 4.50% | | | | | | 59,535 | | | | | | 7.00% | | | | | | 55,283 | | | | | | 6.50% | | |
Tier 1 capital to adjusted average assets (leverage)
|
| | | | 123,666 | | | | | | 9.45% | | | | | | 52,338 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | | | | | 65,423 | | | | | | 5.00% | | |
| | |
December 31, 2021
|
| | |||||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| | | | |||||||||||||||
(In thousands)
|
| |
Carrying
Amount |
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| | ||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 515 | | | | | $ | — | | | | | $ | 515 | | | | | $ | — | | | | | |
Corporate bonds
|
| | |
|
7,021
|
| | | |
|
—
|
| | | |
|
7,021
|
| | | |
|
—
|
| | | | |
Mortgage servicing rights
|
| | |
|
3,741
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
3,741
|
| | | | |
Total | | | | $ | 11,277 | | | | | $ | — | | | | | $ | 7,536 | | | | | $ | 3,741 | | | | | |
| | |
September 30, 2021
|
| | | | |||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| | |||||||||||||||||
(In thousands)
|
| |
Carrying
Amount |
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| | ||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
U.S. GSE residential mortgage-backed securities
|
| | | $ | 833 | | | | | $ | — | | | | | $ | 833 | | | | | $ | — | | | | ||
Corporate bonds
|
| | | | 6,914 | | | | | | — | | | | | | 6,914 | | | | | | — | | | | ||
Mortgage servicing rights
|
| | | | 3,690 | | | | | | — | | | | | | — | | | | | | 3,690 | | | | ||
Total
|
| | | $ | 11,437 | | | | | $ | — | | | | | $ | 7,747 | | | | | $ | 3,690 | | | |
| | |
Three Months Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Balance, October 1
|
| | | $ | 3,690 | | | | | $ | 155 | | |
Additions
|
| | | | 168 | | | | | | — | | |
Adjustment to fair value
|
| | | | (117) | | | | | | (11) | | |
Balance, December 31
|
| | | $ | 3,741 | | | | | $ | 144 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| | | | | | | |||||||||||||||
(In thousands)
|
| |
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
|
| | | $ | 114,951 | | | | | $ | 114,951 | | | | | $ | — | | | | | $ | — | | | | | $ | 114,951 | | |
Securities held-to-maturity
|
| | | | 4,834 | | | | | | — | | | | | | 5,008 | | | | | | — | | | | | | 5,008 | | |
Securities available-for-sale
|
| | | | 7,536 | | | | | | — | | | | | | 7,536 | | | | | | — | | | | | | 7,536 | | |
Loans, net
|
| | | | 1,268,048 | | | | | | — | | | | | | — | | | | | | 1,282,865 | | | | | | 1,282,865 | | |
Federal Home Loan Bank stock
|
| | | | 4,057 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Accrued interest receivable
|
| | | | 8,858 | | | | | | — | | | | | | 116 | | | | | | 8,742 | | | | | | 8,858 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | | | 326,883 | | | | | | — | | | | | | 326,517 | | | | | | — | | | | | | 326,517 | | |
Demand and other deposits
|
| | | | 849,868 | | | | | | 849,868 | | | | | | — | | | | | | — | | | | | | 849,868 | | |
Borrowings
|
| | | | 113,274 | | | | | | — | | | | | | 112,852 | | | | | | — | | | | | | 112,852 | | |
Subordinated debentures
|
| | | | 24,504 | | | | | | — | | | | | | 27,083 | | | | | | — | | | | | | 27,083 | | |
Accrued interest payable
|
| | | | 879 | | | | | | 1 | | | | | | 878 | | | | | | — | | | | | | 879 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| | | | | | | |||||||||||||||
(In thousands)
|
| |
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
|
| | | $ | 166,544 | | | | | $ | 166,544 | | | | | $ | — | | | | | $ | — | | | | | $ | 166,544 | | |
Securities held-to-maturity
|
| | | | 8,611 | | | | | | — | | | | | | 8,865 | | | | | | — | | | | | | 8,865 | | |
Securities available-for-sale
|
| | | | 7,747 | | | | | | — | | | | | | 7,747 | | | | | | — | | | | | | 7,747 | | |
Loans, net
|
| | | | 1,238,573 | | | | | | — | | | | | | — | | | | | | 1,278,056 | | | | | | 1,278,056 | | |
Federal Home Loan Bank stock
|
| | | | 3,714 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Accrued interest receivable
|
| | | | 9,363 | | | | | | — | | | | | | 211 | | | | | | 9,152 | | | | | | 9,363 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | | | 377,836 | | | | | | — | | | | | | 378,333 | | | | | | — | | | | | | 378,333 | | |
Demand and other deposits
|
| | | | 786,826 | | | | | | 786,826 | | | | | | — | | | | | | — | | | | | | 786,826 | | |
Borrowings
|
| | | | 159,642 | | | | | | — | | | | | | 159,608 | | | | | | — | | | | | | 159,608 | | |
Subordinated debentures
|
| | | | 24,513 | | | | | | — | | | | | | 27,092 | | | | | | — | | | | | | 27,092 | | |
Accrued interest payable
|
| | | | 1,290 | | | | | | 1 | | | | | | 713 | | | | | | 576 | | | | | | 1,290 | | |
| | |
Balance at December 31, 2021
|
| |||||||||
Contractual Maturity
|
| |
Amount
|
| |
Weighted Average Rate
|
| ||||||
2022
|
| | | $ | 10,000 | | | | | | 0.34% | | |
2023
|
| | | | 11,995 | | | | | | 2.23% | | |
2024
|
| | | | 18,860 | | | | | | 0.98% | | |
2025
|
| | | | 7,080 | | | | | | 0.58% | | |
Total
|
| | | $ | 47,935 | | | | | | 1.10% | | |
| | |
Balance at September 30, 2021
|
| |||||||||
Contractual Maturity
|
| |
Amount
|
| |
Weighted Average Rate
|
| ||||||
2022
|
| | | $ | 4,000 | | | | | | 2.02% | | |
2023
|
| | | | 12,040 | | | | | | 2.23% | | |
2024
|
| | | | 18,860 | | | | | | 0.98% | | |
2025
|
| | | | 7,080 | | | | | | 0.58% | | |
Total
|
| | | $ | 41,980 | | | | | | 1.37% | | |
(in thousands)
|
| |
Unrealized Gains and
Losses on Available- for-Sale Debt Securities |
| |
Total
|
| ||||||
Balance at October 1, 2021
|
| | | $ | 256 | | | | | $ | 256 | | |
Other comprehensive income
|
| | | | 54 | | | | | | 54 | | |
Balance at December 31, 2021
|
| | | $ | 310 | | | | | $ | 310 | | |
Balance at October 1, 2020
|
| | | $ | 156 | | | | | $ | 156 | | |
Other comprehensive income
|
| | | | 167 | | | | | | 167 | | |
Balance at December 31, 2020
|
| | | $ | 323 | | | | | $ | 323 | | |
| | |
September 30,
|
| |||||||||
(in thousands, except share and per share data)
|
| |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and non-interest-bearing deposits due from banks
|
| | | $ | 8,302 | | | | | $ | 6,239 | | |
Interest-bearing deposits due from banks
|
| | | | 142,950 | | | | | | 73,970 | | |
Federal funds sold
|
| | | | 15,292 | | | | | | — | | |
Total cash and cash equivalents
|
| | | | 166,544 | | | | | | 80,209 | | |
Investment securities, held-to-maturity (fair value of $8,865 and $11,131 at September 30, 2021 and 2020, respectively)
|
| | | | 8,611 | | | | | | 10,727 | | |
Investment securities, available-for-sale, at fair value
|
| | | | 7,747 | | | | | | 6,035 | | |
Loans held for investment
|
| | | | 1,247,125 | | | | | | 725,019 | | |
Allowance for loan losses
|
| | | | (8,552) | | | | | | (7,869) | | |
Loans held for investment, net
|
| | | | 1,238,573 | | | | | | 717,150 | | |
Premises and equipment, net
|
| | | | 15,003 | | | | | | 14,156 | | |
Accrued interest receivable
|
| | | | 9,363 | | | | | | 6,766 | | |
Prepaid pension
|
| | | | 4,233 | | | | | | 4,660 | | |
Stock in Federal Home Loan Bank, at cost
|
| | | | 3,714 | | | | | | 4,170 | | |
Goodwill
|
| | | | 19,168 | | | | | | 1,901 | | |
Other intangible assets
|
| | | | 480 | | | | | | 22 | | |
Loan servicing rights
|
| | | | 3,690 | | | | | | 155 | | |
Deferred income taxes
|
| | | | 3,558 | | | | | | 1,897 | | |
Other assets
|
| | | | 3,957 | | | | | | 3,758 | | |
TOTAL ASSETS
|
| | | $ | 1,484,641 | | | | | $ | 851,606 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Non-interest bearing demand
|
| | | $ | 191,537 | | | | |
$
|
82,350
|
| |
Savings, NOW and money market
|
| | | | 595,289 | | | | | | 187,657 | | |
Time
|
| | | | 377,836 | | | | | | 394,753 | | |
Total deposits
|
| | | | 1,164,662 | | | | | | 664,760 | | |
Borrowings
|
| | | | 159,642 | | | | | | 85,154 | | |
Note payable
|
| | | | — | | | | | | 14,984 | | |
Subordinated debentures
|
| | | | 24,513 | | | | | | — | | |
Accrued interest payable
|
| | | | 1,290 | | | | | | 374 | | |
Other liabilities
|
| | | | 12,005 | | | | | | 8,291 | | |
TOTAL LIABILITIES
|
| | | | 1,362,112 | | | | | | 773,563 | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Preferred stock; par value $0.01; 15,000,000 shares authorized; 0 issued at September 30, 2021 and 2020, respectively
|
| | | | — | | | | | | — | | |
Common stock; par value $0.01; 17,000,000 shares authorized; 5,563,426 and 4,175,144 shares issued and outstanding at September 30, 2021 and 2020, respectively
|
| | | | 56 | | | | | | 42 | | |
Capital in excess of par
|
| | | | 97,246 | | | | | | 63,725 | | |
Retained earnings
|
| | | | 24,971 | | | | | | 14,120 | | |
Accumulated other comprehensive income, net of tax
|
| | | | 256 | | | | | | 156 | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 122,529 | | | | | | 78,043 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 1,484,641 | | | | | $ | 851,606 | | |
| | |
Year Ended September 30,
|
| |||||||||
(in thousands, except share and per share data)
|
| |
2021
|
| |
2020
|
| ||||||
INTEREST INCOME | | | | | | | | | | | | | |
Interest on loans
|
| | | $ | 47,685 | | | | | $ | 38,641 | | |
Interest and dividends on investment securities
|
| | | | 685 | | | | | | 523 | | |
Federal funds sold
|
| | | | 1 | | | | | | 107 | | |
Other interest income
|
| | | | 304 | | | | | | 862 | | |
Total interest income
|
| | | | 48,675 | | | | | | 40,133 | | |
INTEREST EXPENSE | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | | 903 | | | | | | 1,445 | | |
Time deposits
|
| | | | 3,822 | | | | | | 9,180 | | |
Borrowings
|
| | | | 2,242 | | | | | | 2,386 | | |
Total interest expense
|
| | | | 6,967 | | | | | | 13,011 | | |
Net interest income
|
| | | | 41,708 | | | | | | 27,122 | | |
Provision for loan losses
|
| | | | 1,000 | | | | | | 1,250 | | |
Net interest income after provision for loan losses
|
| | | | 40,708 | | | | | | 25,872 | | |
NON-INTEREST INCOME | | | | | | | | | | | | | |
Loan fees and service charges
|
| | | | 703 | | | | | | 301 | | |
Loan servicing income
|
| | | | 504 | | | | | | 84 | | |
Service charges on deposit accounts
|
| | | | 127 | | | | | | 62 | | |
Gain on sale of investment securities available-for-sale, net
|
| | | | 240 | | | | | | — | | |
Gain on sale of loans held-for-sale
|
| | | | 1,307 | | | | | | 917 | | |
Other income
|
| | | | 468 | | | | | | — | | |
Total non-interest income
|
| | | | 3,349 | | | | | | 1,364 | | |
NON-INTEREST EXPENSE | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 15,009 | | | | | | 11,182 | | |
Occupancy and equipment
|
| | | | 4,978 | | | | | | 4,462 | | |
Data processing
|
| | | | 1,280 | | | | | | 911 | | |
Advertising and promotion
|
| | | | 118 | | | | | | 296 | | |
Acquisition costs
|
| | | | 4,430 | | | | | | 450 | | |
Professional fees
|
| | | | 1,706 | | | | | | 2,070 | | |
Other expenses
|
| | | | 2,484 | | | | | | 1,651 | | |
Total non-interest expense
|
| | | | 30,005 | | | | | | 21,022 | | |
Income before income tax expense
|
| | | | 14,052 | | | | | | 6,214 | | |
Income tax expense
|
| | | | 3,201 | | | | | | 1,240 | | |
Net income
|
| | | $ | 10,851 | | | | | $ | 4,974 | | |
Earnings per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 2.32 | | | | | $ | 1.20 | | |
Diluted
|
| | | $ | 2.28 | | | | | $ | 1.18 | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 4,669,009 | | | | | | 4,162,280 | | |
Diluted
|
| | | | 4,758,669 | | | | | | 4,226,967 | | |
| | |
Year Ended September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Net income
|
| | |
$
|
10,851
|
| | | | $ | 4,974 | | |
Other comprehensive income, net of tax: | | | | | | | | | | | | | |
Change in unrealized gain on investment securities available-for-sale, net of tax of
$77 and $35, respectively |
| | | | 291 | | | | | | 134 | | |
Reclassification adjustment for gains realized in net income, net of tax of $49 and
$0, respectively |
| | | | (191) | | | | | | — | | |
Total other comprehensive income, net of tax
|
| | | | 100 | | | | | | 134 | | |
Total comprehensive income, net of tax
|
| | |
$
|
10,951
|
| | | | $ | 5,108 | | |
(in thousands, except shares)
|
| |
Common stock
(shares) |
| |
Common
stock |
| |
Capital
in excess of par |
| |
Retained
Earnings |
| |
Accumulated
other comprehensive income |
| |
Total
stockholders’ equity |
| ||||||||||||||||||
Balance at October 1, 2019
|
| | | | 4,162,904 | | | | | $ | 42 | | | | | $ | 62,740 | | | | | $ | 9,146 | | | | | $ | 22 | | | | | $ | 71,950 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,974 | | | | | | — | | | | | | 4,974 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 134 | | | | | | 134 | | |
Stock-based compensation
|
| | | | (3,597) | | | | | | — | | | | | | 766 | | | | | | — | | | | | | — | | | | | | 766 | | |
Exercise of stock options
|
| | | | 10,735 | | | | | | — | | | | | | 107 | | | | | | — | | | | | | — | | | | | | 107 | | |
Issuance of common stock
|
| | | | 5,102 | | | | | | — | | | | | | 112 | | | | | | — | | | | | | — | | | | | | 112 | | |
Balance at September 30, 2020
|
| | | | 4,175,144 | | | | | $ | 42 | | | | | $ | 63,725 | | | | | $ | 14,120 | | | | | $ | 156 | | | | | $ | 78,043 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,851 | | | | | | — | | | | | | 10,851 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | | | | | 100 | | |
Common stock issued in purchase of Savoy
|
| | | | 1,357,567 | | | | | | 14 | | | | | | 31,238 | | | | | | — | | | | | | — | | | | | | 31,252 | | |
Savoy acquisition rollover options
|
| | | | — | | | | | | — | | | | | | 1,269 | | | | | | — | | | | | | — | | | | | | 1,269 | | |
Issuance of common stock
|
| | | | 5,127 | | | | | | — | | | | | | 113 | | | | | | — | | | | | | — | | | | | | 113 | | |
Stock-based compensation, net
|
| | | | 25,588 | | | | | | — | | | | | | 901 | | | | | | — | | | | | | — | | | | | | 901 | | |
Balance at September 30, 2021
|
| | | | 5,563,426 | | | | | $ | 56 | | | | | $ | 97,246 | | | | | $ | 24,971 | | | | | $ | 256 | | | | | $ | 122,529 | | |
| | |
Year Ended September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 10,851 | | | | | $ | 4,974 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Provision for loan losses
|
| | | | 1,000 | | | | | | 1,250 | | |
Depreciation and amortization
|
| | | | 1,444 | | | | | | 1,343 | | |
Originations of loans held for sale
|
| | | | — | | | | | | (5,337) | | |
Proceeds from sales of loans held for sale
|
| | | | — | | | | | | 5,338 | | |
Net gain on sale of loans
|
| | | | (1,307) | | | | | | (917) | | |
Stock-based compensation
|
| | | | 901 | | | | | | 766 | | |
Net gain on sale of securities available for sale
|
| | | | (240) | | | | | | — | | |
Net accretion of premiums, discounts and loan fees and costs
|
| | | | (3,604) | | | | | | (282) | | |
Amortization of intangible assets
|
| | | | 32 | | | | | | 5 | | |
Amortization of debt issuance costs
|
| | | | 72 | | | | | | 3 | | |
Loan servicing rights valuation adjustments
|
| | | | 251 | | | | | | 111 | | |
Deferred tax expense
|
| | | | 365 | | | | | | 202 | | |
Decrease (increase) in accrued interest receivable
|
| | | | 1,924 | | | | | | (3,501) | | |
Decrease (increase) in other assets
|
| | | | 1,398 | | | | | | (1,180) | | |
Decrease in accrued interest payable
|
| | | | (134) | | | | | | (157) | | |
Increase (decrease) in other liabilities
|
| | | | 239 | | | | | | (2,052) | | |
Net cash provided by operating activities
|
| | | | 13,192 | | | | | | 566 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of securities available for sale
|
| | | | (4,700) | | | | | | (5,000) | | |
Purchases of restricted securities
|
| | | | (494) | | | | | | (1,155) | | |
Principal repayments of securities held to maturity
|
| | | | 2,100 | | | | | | 1,288 | | |
Principal repayments of securities available for sale
|
| | | | 338 | | | | | | 34 | | |
Redemptions of restricted securities
|
| | | | 1,645 | | | | | | 2,513 | | |
Proceeds from sales of loans
|
| | | | 46,640 | | | | | | 32,561 | | |
Net decrease (increase) in loans
|
| | | | 16,996 | | | | | | (36,438) | | |
Proceeds from sales of securities available for sale
|
| | | | 3,240 | | | | | | — | | |
Purchases of premises and equipment
|
| | | | (2,079) | | | | | | (1,093) | | |
Cash acquired in business combination
|
| | | | 59,155 | | | | | | — | | |
Cash consideration paid in acquisition
|
| | | | (32,991) | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | 89,850 | | | | | | (7,290) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net increase in deposits
|
| | | $ | 157,725 | | | | | $ | 14,474 | | |
Net decrease in federal funds purchased
|
| | | | — | | | | | | — | | |
Advances of term FHLB borrowings
|
| | | | — | | | | | | 23,940 | | |
Repayments of Federal Home Loan Bank advances
|
| | | | (34,758) | | | | | | (55,688) | | |
| | |
Year Ended September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Advances of FRB borrowings
|
| | | | — | | | | | | 16,255 | | |
Repayments of Federal Reserve Bank borrowings
|
| | | | (149,242) | | | | | | (98) | | |
Proceeds from issuance of subordinated debentures, net of issuance costs
|
| | | | 24,455 | | | | | | — | | |
Repayment of note payable
|
| | | | (15,000) | | | | | | — | | |
Net proceeds from stock options exercised
|
| | | | — | | | | | | 107 | | |
Net proceeds from issuance of common stock
|
| | | | 113 | | | | | | 112 | | |
Net cash used in financing activities
|
| | | | (16,707) | | | | | | (898) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 86,335 | | | | | | (7,622) | | |
Cash and cash equivalents, beginning of period
|
| | | | 80,209 | | | | | | 87,831 | | |
Cash and cash equivalents, end of period
|
| | | $ | 166,544 | | | | | $ | 80,209 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 7,101 | | | | | $ | 13,168 | | |
Income taxes paid
|
| | | | 1,375 | | | | | | 1,243 | | |
Supplemental non-cash disclosures: | | | | | | | | | | | | | |
Transfers from portfolio loans to loans held-for-sale
|
| | | $ | 47,826 | | | | | $ | 31,668 | | |
Transfers from loans held-for-sale to portfolio loans
|
| | | | 2,493 | | | | | | — | | |
Business combination:
|
| | | | | | | | | | | | |
Fair value of tangible assets acquired
|
| | | | 653,380 | | | | | | — | | |
Goodwill and other intangible assets
|
| | | | 17,947 | | | | | | — | | |
Liabilities assumed
|
| | | | 605,815 | | | | | | — | | |
Common stock issued in business combination
|
| | | | 31,252 | | | | | | — | | |
Stock options rolled over in acquisition
|
| | | | 1,269 | | | | | | — | | |
(in thousands)
|
| |
As Recorded
by Savoy |
| |
Fair Value
Adjustments |
| |
As Recorded
by Hanover |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 59,155 | | | | | $ | — | | | | | $ | 59,155 | | |
Investment securities available-for-sale
|
| | | | 239 | | | | | | — | | | | | | 239 | | |
Loans held for sale
|
| | | | 3,883 | | | | | | — | | | | | | 3,883 | | |
Loans held for investment
|
| | | | 569,251 | | | | | | 8,612(a) | | | | | | 577,863 | | |
Premises and equipment, net
|
| | | | 234 | | | | | | (22)(b) | | | | | | 212 | | |
Core deposit intangible
|
| | | | — | | | | | | 490(c) | | | | | | 490 | | |
Accrued interest receivable
|
| | | | 5,171 | | | | | | (650)(d) | | | | | | 4,521 | | |
Other assets
|
| | | | 10,432 | | | | | | (2,925)(e) | | | | | | 7,507 | | |
Total assets acquired
|
| | | $ | 648,365 | | | | | $ | 5,505 | | | | | | 653,870 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 340,215 | | | | | $ | 2,527(f) | | | | | $ | 342,742 | | |
Borrowings
|
| | | | 258,247 | | | | | | 301(g) | | | | | | 258,548 | | |
Accrued interest payable
|
| | | | 1,050 | | | | | | — | | | | | | 1,050 | | |
Other liabilities and accrued expenses
|
| | | | 3,817 | | | | | | (342)(h) | | | | | | 3,475 | | |
Total liabilities assumed
|
| | | $ | 603,329 | | | | | $ | 2,486 | | | | | | 605,815 | | |
Net assets acquired
|
| | | | | | | | | | | | | | | | 48,055 | | |
Total consideration
|
| | | | | | | | | | | | | | | | 65,512 | | |
Goodwill
|
| | | | | | | | | | | | | | | $ | 17,457 | | |
(in thousands, except shares)
|
| | | | | | |
Common stock issued (1,357,567 shares issued)
|
| | | $ | 32,521 | | |
Cash payments to common shareholders
|
| | | | 32,991 | | |
Total consideration paid
|
| | | $ | 65,512 | | |
(in thousands)
|
| | | | | | |
Contractually required principal and interest at acquisition
|
| | | $ | 14,416 | | |
Contractual cash flows not expected to be collected (non-accretable discount)
|
| | | | (3,467) | | |
Expected cash flows at acquisition
|
| | | | 10,949 | | |
Interest component of expected cash flows (accretable discount)
|
| | | | (540) | | |
Fair value of acquired purchased credit impaired loans
|
| | | $ | 10,409 | | |
| | |
Actual from Acquisition
Date through September 30, 2021 |
| |
Pro-Forma for Year Ended
September 30, |
| ||||||||||||
(in thousands, except share and per share data)
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net interest income
|
| | | $ | 20,736 | | | | | $ | 54,841 | | | | | $ | 48,555 | | |
Non-interest income
|
| | | | 2,171 | | | | | | 10,803 | | | | | | 5,785 | | |
Net income
|
| | | | 7,420 | | | | | | 24,173 | | | | | | 12,770 | | |
Pro-forma earnings per share: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.33 | | | | | $ | 4.35 | | | | | $ | 2.31 | | |
Diluted
|
| | | $ | 1.31 | | | | | $ | 4.28 | | | | | $ | 2.29 | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 5,558,008 | | | | | | 5,561,449 | | | | | | 5,519,847 | | |
Diluted
|
| | | | 5,643,529 | | | | | | 5,651,109 | | | | | | 5,584,534 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 722 | | | | | $ | 112 | | | | | $ | (1) | | | | | $ | 833 | | |
Corporate bonds
|
| | | | 6,700 | | | | | | 214 | | | | | | — | | | | | | 6,914 | | |
Total available-for-sale
|
| | | $ | 7,422 | | | | | $ | 326 | | | | | $ | (1) | | | | | $ | 7,747 | | |
Held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 2,417 | | | | | $ | 74 | | | | | $ | — | | | | | $ | 2,491 | | |
U.S. GSE commercial mortgage-backed securities
|
| | | | 2,694 | | | | | | 175 | | | | | | — | | | | | | 2,869 | | |
Corporate bonds
|
| | | | 3,500 | | | | | | 9 | | | | | | (4) | | | | | | 3,505 | | |
Total held-to-maturity
|
| | | | 8,611 | | | | | | 258 | | | | | | (4) | | | | | | 8,865 | | |
Total securities
|
| | | $ | 16,033 | | | | | $ | 584 | | | | | $ | (5) | | | | | $ | 16,612 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
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, 2021
|
| |||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||
Available-for-sale: | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | — | | | | | $ | — | | |
Due after one year through five years
|
| | | | — | | | | | | — | | |
Due after five years through ten years
|
| | | | 6,700 | | | | | | 6,914 | | |
Due after ten years
|
| | | | — | | | | | | — | | |
Residential mortgage-backed securities
|
| | | | 722 | | | | | | 833 | | |
Total available-for-sale
|
| | | $ | 7,422 | | | | | $ | 7,747 | | |
| | |
September 30, 2021
|
| |||||||||
(in thousands)
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||
Held-to-maturity: | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | — | | | | | $ | — | | |
Due after one year through five years
|
| | | | 1,500 | | | | | | 1,496 | | |
Due after five years through ten years
|
| | | | 2,000 | | | | | | 2,009 | | |
Due after ten years
|
| | | | — | | | | | | — | | |
Residential mortgage-backed securities
|
| | | | 2,417 | | | | | | 2,491 | | |
Commercial mortgage-backed securities
|
| | | | 2,694 | | | | | | 2,869 | | |
Total held-to-maturity
|
| | | $ | 8,611 | | | | | $ | 8,865 | | |
|
| | |
Year Ended
September 30, |
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Proceeds from sales
|
| | | $ | 3,240 | | | | | $ | — | | |
Gross realized gains on sales
|
| | | $ | 240 | | | | | $ | — | | |
Gross realized losses on sales
|
| | | | — | | | | | | — | | |
Total realized gains, net(1)
|
| | | $ | 240 | | | | | $ | — | | |
| | |
Less than Twelve Months
|
| |
Twelve Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
(in thousands, except number of
securities) |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Number of
Securities |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |||||||||||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed securities
|
| | | $ | 143 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | | 6 | | | | | $ | 143 | | | | | $ | (1) | | |
Total available-for-sale
|
| | | $ | 143 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | | 6 | | | | | $ | 143 | | | | | $ | (1) | | |
Held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate bonds
|
| | | $ | 1,496 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | | 1 | | | | | $ | 1,496 | | | | | $ | (4) | | |
Total held-to-maturity
|
| | | $ | 1,496 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | | 1 | | | | | $ | 1,496 | | | | | $ | (4) | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Real estate: | | | | | | | | | | | | | |
Residential
|
| | | $ | 444,011 | | | | | $ | 454,073 | | |
Multi-family
|
| | | | 266,294 | | | | | | 136,539 | | |
Commercial
|
| | | | 348,641 | | | | | | 113,615 | | |
Total real estate
|
| | | | 1,058,946 | | | | | | 704,227 | | |
Commercial and industrial
|
| | | | 172,274 | | | | | | 21,100 | | |
Construction
|
| | | | 15,374 | | | | | | — | | |
Consumer
|
| | | | 11 | | | | | | 24 | | |
| | | | | 1,246,605 | | | | | | 725,351 | | |
Deferred loan fees and costs, net
|
| | | | 520 | | | | | | (332) | | |
Total loans
|
| | | | 1,247,125 | | | | | | 725,019 | | |
Allowance for loan losses
|
| | | | (8,552) | | | | | | (7,869) | | |
Net loans
|
| | | $ | 1,238,573 | | | | | $ | 717,150 | | |
(in thousands)
|
| | | | | | |
Commercial real estate
|
| | | $ | 8,324 | | |
Commercial and industrial
|
| | | | 1,917 | | |
Total recorded investment
|
| | | $ | 10,241 | | |
(in thousands)
|
| |
Year Ended
September 30, 2021 |
| |||
Balance at beginning of period
|
| | | $ | — | | |
Accretable differences acquired
|
| | | | 540 | | |
Accretion
|
| | | | (194) | | |
Adjustments to accretable difference due to changes in expected cash flows
|
| | | | — | | |
Ending balance
|
| | | $ | 346 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 433,299 | | | | | $ | 5,115 | | | | | $ | 5,594 | | | | | $ | 3 | | | | | $ | 444,011 | | |
Multi-family
|
| | | | 262,984 | | | | | | 2,852 | | | | | | 458 | | | | | | — | | | | | | 266,294 | | |
Commercial
|
| | | | 316,727 | | | | | | 16,274 | | | | | | 15,640 | | | | | | — | | | | | | 348,641 | | |
Commercial and industrial
|
| | | | 168,104 | | | | | | 540 | | | | | | 3,630 | | | | | | — | | | | | | 172,274 | | |
Construction
|
| | | | 13,607 | | | | | | 1,767 | | | | | | — | | | | | | — | | | | | | 15,374 | | |
Consumer
|
| | | | 11 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11 | | |
Total loans
|
| | | $ | 1,194,732 | | | | | $ | 26,548 | | | | | $ | 25,322 | | | | | $ | 3 | | | | | $ | 1,246,605 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 449,834 | | | | | $ | 3,702 | | | | | $ | 537 | | | | | $ | — | | | | | $ | 454,073 | | |
Multi-family
|
| | | | 135,197 | | | | | | 1,294 | | | | | | 48 | | | | | | — | | | | | | 136,539 | | |
Commercial
|
| | | | 111,314 | | | | | | 893 | | | | | | 1,408 | | | | | | — | | | | | | 113,615 | | |
Commercial and industrial
|
| | | | 20,767 | | | | | | — | | | | | | 333 | | | | | | — | | | | | | 21,100 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 24 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24 | | |
Total loans
|
| | | $ | 717,136 | | | | | $ | 5,889 | | | | | $ | 2,326 | | | | | $ | — | | | | | $ | 725,351 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
30-59
Days Past Due |
| |
60-89
Days Past Due |
| |
Greater than
89 days Past Due |
| |
Non-accrual
|
| |
Total past
due and Non-accrual |
| |
Purchased
Credit Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 1,032 | | | | | $ | 1,601 | | | | | $ | — | | | | | $ | 5,554(1) | | | | | $ | 8,187 | | | | | $ | — | | | | | $ | 435,953 | | | | | $ | 444,140 | | |
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | 458(2) | | | | | | 458 | | | | | | — | | | | | | 266,256 | | | | | | 266,714 | | |
Commercial
|
| | | | 1,939 | | | | | | — | | | | | | — | | | | | | 1,016(3) | | | | | | 2,955 | | | | | | 8,324 | | | | | | 337,528 | | | | | | 348,807 | | |
Commercial and industrial
|
| | | | 3,641 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,641 | | | | | | 1,917 | | | | | | 166,519 | | | | | | 172,077 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,374 | | | | | | 15,374 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13 | | | | | | 13 | | |
Total loans
|
| | | $ | 6,612 | | | | | $ | 1,601 | | | | | $ | — | | | | | $ | 7,028 | | | | | $ | 15,241 | | | | | $ | 10,241 | | | | | $ | 1,221,643 | | | | | $ | 1,247,125 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
30-59
Days Past Due |
| |
60-89
Days Past Due |
| |
Greater than
89 days Past Due |
| |
Non-accrual(1)
|
| |
Total past
due and Non-accrual |
| |
Purchased
Credit Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 4,507 | | | | | $ | — | | | | | $ | — | | | | | $ | 538 | | | | | $ | 5,045 | | | | | $ | — | | | | | $ | 448,715 | | | | | $ | 453,760 | | |
Multi-family
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | 47 | | | | | | 47 | | | | | | — | | | | | | 136,690 | | | | | | 136,737 | | |
Commercial
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 296 | | | | | | 34 | | | | | | 330 | | | | | | — | | | | | | 113,428 | | | | | | 113,758 | | |
Commercial and industrial
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | 334 | | | | | | 334 | | | | | | — | | | | | | 20,404 | | | | | | 20,738 | | |
Consumer
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | 26 | | | | | | 26 | | |
Total loans
|
| | | $ | 4,507 | | | | |
$
|
—
|
| | | | $ | 296 | | | | | $ | 953 | | | | | $ | 5,756 | | | | | $ | — | | | | | $ | 719,263 | | | | | $ | 725,019 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance for
Loan Losses |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 7,382 | | | | | $ | 7,198 | | | | | $ | — | | | | | $ | 103 | | | | | $ | 4,994 | | |
Multi-family
|
| | | | 382 | | | | | | 458 | | | | | | — | | | | | | 7 | | | | | | 177 | | |
Commercial
|
| | | | 522 | | | | | | 517 | | | | | | — | | | | | | 3 | | | | | | 197 | | |
Commercial and industrial
|
| | | | 535 | | | | | | 500 | | | | | | — | | | | | | — | | | | | | 173 | | |
Total
|
| | | $ | 8,821 | | | | | $ | 8,673 | | | | | $ | — | | | | | $ | 113 | | | | | $ | 5,541 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance for
Loan Losses |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | $ | 2,221 | | | | | $ | 2,221 | | | | | $ | — | | | | | $ | 87 | | | | | $ | 2,237 | | |
Multi-family
|
| | | | 47 | | | | | | 47 | | | | | | — | | | | | | 16 | | | | | | 66 | | |
Commercial
|
| | | | 629 | | | | | | 629 | | | | | | — | | | | | | 44 | | | | | | 651 | | |
Commercial and industrial
|
| | | | 634 | | | | | | 334 | | | | | | — | | | | | | — | | | | | | 634 | | |
Total
|
| | | $ | 3,531 | | | | | $ | 3,231 | | | | | $ | — | | | | | $ | 147 | | | | | $ | 3,588 | | |
| | |
Year Ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Residential
Real Estate |
| |
Multi-
Family |
| |
Commercial
Real Estate |
| |
Commercial
and Industrial |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 5,103 | | | | | $ | 1,506 | | | | | $ | 1,221 | | | | | $ | 38 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 7,869 | | |
Provision for loan losses
|
| | | | (681) | | | | | | 959 | | | | | | 693 | | | | | | 29 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
Loans charged-off
|
| | | | (267) | | | | | | (32) | | | | | | (30) | | | | | | — | | | | | | — | | | | | | — | | | | | | (329) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | 12 | | |
Ending balance
|
| | | $ | 4,155 | | | | | $ | 2,433 | | | | | $ | 1,884 | | | | | $ | 79 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 8,552 | | |
| | |
Year Ended September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Residential
Real Estate |
| |
Multi-
Family |
| |
Commercial
Real Estate |
| |
Commercial
and Industrial |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
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 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Residential
Real Estate |
| |
Multi-
Family |
| |
Commercial
Real Estate |
| |
Commercial &
Industrial |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
impairment |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 4,155 | | | | | | 2,433 | | | | | | 1,884 | | | | | | 79 | | | | | | — | | | | | | 1 | | | | | | 8,552 | | |
Purchased-credit
impaired |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total allowance for loan losses
|
| | | $ | 4,155 | | | | | $ | 2,433 | | | | | $ | 1,884 | | | | | $ | 79 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 8,552 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
impairment |
| | | $ | 7,198 | | | | | $ | 458 | | | | | $ | 517 | | | | | $ | 500 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,673 | | |
Collectively evaluated for impairment
|
| | | | 436,942 | | | | | | 266,256 | | | | | | 339,966 | | | | | | 169,660 | | | | | | 15,374 | | | | | | 13 | | | | | | 1,228,211 | | |
Purchased-credit
impaired |
| | | | — | | | | | | — | | | | | | 8,324 | | | | | | 1,917 | | | | | | — | | | | | | — | | | | | | 10,241 | | |
Total loans held for investment
|
| | | $ | 444,140 | | | | | $ | 266,714 | | | | | $ | 348,807 | | | | | $ | 172,077 | | | | | $ | 15,374 | | | | | $ | 13 | | | | | $ | 1,247,125 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Residential
Real Estate |
| |
Multi-
Family |
| |
Commercial
Real Estate |
| |
Commercial &
Industrial |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 5,103 | | | | | | 1,506 | | | | | | 1,221 | | | | | | 38 | | | | | | — | | | | | | 1 | | | | | | 7,869 | | |
Purchased-credit
impaired |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total allowance for loan losses
|
| | | $ | 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 | | |
Purchased-credit
impaired |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total loans held for investment
|
| | | $ | 453,760 | | | | | $ | 136,737 | | | | | $ | 113,758 | | | | | $ | 20,738 | | | | | $ | — | | | | | $ | 26 | | | | | $ | 725,019 | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Land
|
| | | $ | 1,600 | | | | | $ | 1,600 | | |
Buildings and improvements
|
| | | | 9,974 | | | | | | 9,434 | | |
Leasehold improvements
|
| | | | 2,354 | | | | | | 2,001 | | |
Furniture, fixtures and equipment
|
| | | | 5,269 | | | | | | 5,454 | | |
Construction in progress
|
| | | | 1,124 | | | | | | 329 | | |
| | | | | 20,321 | | | | | | 18,818 | | |
Less: Accumulated depreciation and amortization
|
| | | | (5,318) | | | | | | (4,662) | | |
Premises and equipment, net
|
| | | $ | 15,003 | | | | | $ | 14,156 | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Non-interest bearing: | | | | | | | | | | | | | |
Demand
|
| | | $ | 191,537 | | | | | $ | 82,350 | | |
Interest-bearing: | | | | | | | | | | | | | |
NOW
|
| | | | 353,977 | | | | | | 34,086 | | |
Money market
|
| | | | 181,148 | | | | | | 110,353 | | |
Savings
|
| | | | 60,164 | | | | | | 43,218 | | |
Time deposits $250,000 and greater
|
| | | | 60,242 | | | | | | 78,628 | | |
Time deposits less than $250,000
|
| | | | 317,594 | | | | | | 316,125 | | |
Total interest-bearing
|
| | | | 973,125 | | | | | | 582,410 | | |
Total deposits
|
| | | $ | 1,164,662 | | | | | $ | 664,760 | | |
(in thousands)
|
| |
September 30,
2021 |
| |||
2022
|
| | | $ | 277,431 | | |
2023
|
| | | | 49,059 | | |
2024
|
| | | | 25,248 | | |
2025
|
| | | | 18,002 | | |
2026
|
| | | | 7,104 | | |
Thereafter
|
| | | | 992 | | |
Total
|
| | | $ | 377,836 | | |
(in thousands)
|
| |
Balance at September 30,
2021 |
| |||||||||
Contractual Maturity
|
| |
Amount
|
| |
Weighted
Average Rate |
| ||||||
2022
|
| | | $ | 4,000 | | | | | | 2.02% | | |
2023
|
| | | | 12,040 | | | | | | 2.23% | | |
2024
|
| | | | 18,860 | | | | | | 0.98% | | |
2025
|
| | | | 7,080 | | | | | | 0.58% | | |
Total
|
| | | $ | 41,980 | | | | | | 1.37% | | |
| | |
Balance at September 30,
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% | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Goodwill at beginning of period
|
| | | $ | 1,901 | | | | | $ | 1,482 | | |
Acquisition
|
| | | | 17,457 | | | | | | — | | |
Measurement period adjustment for previous acquisition
|
| | | | (190) | | | | | | 419 | | |
Goodwill at end of period
|
| | | $ | 19,168 | | | | | $ | 1,901 | | |
Other intangible assets at beginning of period
|
| | | $ | 22 | | | | | $ | 27 | | |
Acquisition
|
| | | | 490 | | | | | | — | | |
Amortization
|
| | | | (32) | | | | | | (5) | | |
Other intangible assets at end of period
|
| | | $ | 480 | | | | | $ | 22 | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Gross carrying amount
|
| | | $ | 517 | | | | | $ | 27 | | |
Accumulated amortization
|
| | | | (37) | | | | | | (5) | | |
Net book value
|
| | | $ | 480 | | | | | $ | 22 | | |
(in thousands)
|
| | | | | | |
2022
|
| | | $ | 81 | | |
2023
|
| | | | 72 | | |
2024
|
| | | | 63 | | |
2025
|
| | | | 55 | | |
2026
|
| | | | 49 | | |
Thereafter
|
| | | | 160 | | |
Total
|
| | | $ | 480 | | |
| | |
Year Ended September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Current: | | | | | | | | | |||||
Federal
|
| | | $ | 2,594 | | | | | $ | 1,303 | | |
State
|
| | | | 242 | | | | | | 116 | | |
Total current
|
| | | | 2,836 | | | | | | 1,419 | | |
Deferred: | | | | | | | | | |||||
Federal
|
| | | | 394 | | | | | | 91 | | |
State
|
| | | | (383) | | | | | | (1,200) | | |
Total deferred
|
| | | | 11 | | | | | | (1,109) | | |
Change in valuation allowance
|
| | | | 354 | | | | | | 930 | | |
Total income tax expense
|
| | | $ | 3,201 | | | | | $ | 1,240 | | |
| | |
Year Ended September 30,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
(in thousands)
|
| |
Amount
|
| |
Percentage
of Pre-tax Earnings |
| |
Amount
|
| |
Percentage
of Pre-tax Earnings |
| ||||||||||||
Federal income tax expense computed by applying the statutory rate to income before income taxes
|
| | | $ | 2,951 | | | | | | 21.0% | | | | | | 1,305 | | | | | | 21.0% | | |
State taxes, net of federal benefit
|
| | | | 48 | | | | | | 0.3% | | | | | | (646) | | | | | | -10.4% | | |
Non-deductible transaction costs
|
| | | | 204 | | | | | | 1.5% | | | | | | 43 | | | | | | 0.7% | | |
Other
|
| | | | (356) | | | | | | -2.5% | | | | | | (392) | | | | | | -6.3% | | |
Valuation allowance
|
| | | | 354 | | | | | | 2.5% | | | | | | 930 | | | | | | 15.0% | | |
Income tax expense
|
| | | $ | 3,201 | | | | | | 22.8% | | | | | $ | 1,240 | | | | | | 20.0% | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 2,602 | | | | | $ | 2,468 | | |
Organizational costs
|
| | | | 76 | | | | | | 46 | | |
Start-up and other costs
|
| | | | 77 | | | | | | 115 | | |
Net operating loss carryforwards
|
| | | | 2,443 | | | | | | 1,887 | | |
Accrued SERP
|
| | | | 1,288 | | | | | | 1,462 | | |
Purchase accounting fair value adjustments
|
| | | | 2,034 | | | | | | — | | |
Other assets
|
| | | | 1,984 | | | | | | 1,134 | | |
Total deferred tax assets
|
| | | | 10,504 | | | | | | 7,112 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation
|
| | | | (771) | | | | | | (734) | | |
Deferred loan fees/costs
|
| | | | (883) | | | | | | (651) | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Purchase accounting fair value adjustments
|
| | | | — | | | | | | (670) | | |
Tax bad debt reserve
|
| | | | (204) | | | | | | (124) | | |
Mortgage servicing rights
|
| | | | (1,122) | | | | | | (49) | | |
Unrealized gain on securities AFS
|
| | | | (70) | | | | | | (41) | | |
Total deferred tax liabilities
|
| | | | (3,050) | | | | | | (2,269) | | |
Total
|
| | | | 7,454 | | | | | | 4,843 | | |
Valuation allowance
|
| | | | (3,896) | | | | | | (2,765) | | |
Net deferred tax asset
|
| | | $ | 3,558 | | | | | $ | 2,078 | | |
|
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |
Weighted
Average Remaining Contractual Term |
| ||||||||||||
Outstanding, October 1, 2020
|
| | | | 155,506 | | | | | $ | 11.35 | | | | | $ | 1,623 | | | | | | 4.66 years | | |
Converted in Savoy acquisition
|
| | | | 71,900 | | | | | | 5.51 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | |
Outstanding, September 30, 2021(1)
|
| | | | 227,406 | | | | | $ | 9.50 | | | | | $ | 2,043 | | | | | | 3.51 years | | |
| | |
Shares
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Unvested, October 1, 2020
|
| | | | 95,052 | | | | | $ | 19.56 | | |
Granted
|
| | | | 28,727 | | | | | | 19.88 | | |
Vested
|
| | | | (46,112) | | | | | | 19.16 | | |
Forfeited
|
| | | | (1,834) | | | | | | 21.85 | | |
Unvested, September 30, 2021
|
| | | | 75,833 | | | | | | 19.87 | | |
(in thousands)
|
| | | | | | |
Beginning balance, October 1, 2020
|
| | | $ | 2,577 | | |
New loans
|
| | | | — | | |
Repayments
|
| | | | (87) | | |
Ending balance, September 30, 2021
|
| | | $ | 2,490 | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Standby letters of credit
|
| | | $ | 786 | | | | | $ | 159 | | |
Loan commitments outstanding
|
| | | | 81,040 | | | | | | 17,405 | | |
Unused lines of credit
|
| | | | 24,639 | | | | | | 11,218 | | |
Total
|
| | | $ | 106,465 | | | | | $ | 28,782 | | |
(in thousands)
|
| |
Total
|
| |||
2022
|
| | | $ | 1,886 | | |
2023
|
| | | | 1,921 | | |
2024
|
| | | | 1,948 | | |
2025
|
| | | | 1,951 | | |
2026
|
| | | | 1,621 | | |
Thereafter
|
| | | | 4,729 | | |
Total
|
| | | $ | 14,056 | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Actual Capital
|
| |
Minimum Capital
Adequacy Requirement |
| |
Minimum Capital
Adequacy Requirement with Capital Conservation Buffer |
| |
Minimum To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| ||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
Total capital to risk-weighted assets
|
| | | $ | 132,554 | | | | | | 15.59% | | | | | $ | 68,040 | | | | | | 8.00% | | | | | $ | 89,303 | | | | | | 10.50% | | | | | $ | 85,050 | | | | | | 10.00% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 123,666 | | | | | | 14.54 | | | | | | 51,030 | | | | | | 6.00 | | | | | | 72,293 | | | | | | 8.50 | | | | | | 68,040 | | | | | | 8.00 | | |
Common equity tier 1
capital to risk-weighted assets |
| | | | 123,666 | | | | | | 14.54 | | | | | | 38,273 | | | | | | 4.50 | | | | | | 59,535 | | | | | | 7.00 | | | | | | 55,283 | | | | | | 6.50 | | |
Tier 1 capital to average total assets
|
| | | | 123,666 | | | | | | 9.45 | | | | | | 52,338 | | | | | | 4.00 | | | | | | N/A | | | | | | N/A | | | | | | 65,423 | | | | | | 5.00 | | |
| | |
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 |
| ||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
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, 2021
|
| |||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
(in thousands)
|
| |
Carrying
Amount |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. GSE residential mortgage-backed
securities |
| | | $ | 833 | | | | | $ | — | | | | | $ | 833 | | | | | $ | — | | |
Corporate bonds
|
| | | | 6,914 | | | | | | — | | | | | | 6,914 | | | | | | — | | |
Mortgage servicing rights
|
| | | | 3,690 | | | | | | — | | | | | | — | | | | | | 3,690 | | |
Total
|
| | | $ | 11,437 | | | | | $ | — | | | | | $ | 7,747 | | | | | $ | 3,690 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
(in thousands)
|
| |
Carrying
Amount |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Financial 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 | | |
| | |
Year Ended September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Beginning balance
|
| | |
$
|
155
|
| | | | $ | 266 | | |
Loan servicing rights obtained from acquisition of Savoy
|
| | | | 3,777 | | | | | | — | | |
Additions
|
| | | | 10 | | | | | | — | | |
Adjustment to fair value
|
| | | | (252) | | | | | | (111) | | |
Ending balance
|
| | |
$
|
3,690
|
| | | | $ | 155 | | |
Assets Measured at Fair Value on a Non-recurring Basis | | | | | | | | | | | | | |
| | |
September 30, 2021
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||||||||
(in thousands)
|
| |
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
|
| | | $ | 166,544 | | | | | $ | 166,544 | | | | | $ | — | | | | | $ | — | | | | | $ | 166,544 | | |
Securities held-to-maturity
|
| | | | 8,611 | | | | | | — | | | | | | 8,865 | | | | | | — | | | | | | 8,865 | | |
Securities available-for-sale
|
| | | | 7,747 | | | | | | — | | | | | | 7,747 | | | | | | — | | | | | | 7,747 | | |
Federal Home Loan Bank stock
|
| | | | 3,714 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Loans, net
|
| | | | 1,238,573 | | | | | | — | | | | | | — | | | | | | 1,278,056 | | | | | | 1,278,056 | | |
Accrued interest receivable
|
| | | | 9,363 | | | | | | — | | | | | | 211 | | | | | | 9,152 | | | | | | 9,363 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | | | 377,836 | | | | | | — | | | | | | 378,333 | | | | | | — | | | | | | 378,333 | | |
Demand and other deposits
|
| | | | 786,826 | | | | | | 786,826 | | | | | | — | | | | | | — | | | | | | 786,826 | | |
Borrowings
|
| | | | 159,642 | | | | | | — | | | | | | 159,608 | | | | | | — | | | | | | 159,608 | | |
Subordinated debentures
|
| | | | 24,513 | | | | | | — | | | | | | 27,092 | | | | | | — | | | | | | 27,092 | | |
Accrued interest payable
|
| | | | 1,290 | | | | | | 1 | | | | | | 713 | | | | | | 576 | | | | | | 1,290 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||||||||
(in thousands)
|
| |
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 | | |
Securities available-for-sale
|
| | | | 6,035 | | | | |
|
—
|
| | | | | 6,035 | | | | |
|
—
|
| | | | | 6,035 | | |
Federal Home Loan Bank stock
|
| | | | 4,170 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
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,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and deposits due from banks
|
| | | $ | 571 | | | | | $ | 514 | | |
Investment in bank
|
| | | | 146,232 | | | | | | 91,792 | | |
Other assets
|
| | | | 1,050 | | | | | | 755 | | |
Total Assets
|
| | | $ | 147,853 | | | | | $ | 93,061 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Note payable
|
| | | $ | — | | | | | $ | 14,984 | | |
Subordinated debentures
|
| | | | 24,513 | | | | | | — | | |
Accrued interest payable
|
| | | | 576 | | | | | | 34 | | |
Accrued expenses and other liabilities
|
| | | | 235 | | | | | | — | | |
Total Liabilities
|
| | | | 25,324 | | | | | | 15,018 | | |
Total Stockholders’ equity
|
| | | | 122,529 | | | | | | 78,043 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 147,853 | | | | | $ | 93,061 | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Interest income
|
| | | $ | — | | | | | $ | 3 | | |
Interest expense
|
| | | | 1,361 | | | | | | 895 | | |
Loss before income taxes and equity in undistributed earnings of the bank
|
| | | | (1,361) | | | | | | (892) | | |
Income tax benefit
|
| | | | 296 | | | | | | 187 | | |
Equity in undistributed earnings of the bank
|
| | | | 11,916 | | | | | | 5,679 | | |
Net Income
|
| | | $ | 10,851 | | | | | $ | 4,974 | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 10,851 | | | | | $ | 4,974 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Equity in undistributed earnings of the bank
|
| | | | (11,916) | | | | | | (5,679) | | |
Amortization of debt issuance costs
|
| | | | 72 | | | | | | 3 | | |
Increase in other assets
|
| | | | (295) | | | | | | (187) | | |
Increase in accrued interest payable
|
| | | | 542 | | | | | | 29 | | |
Increase (decrease) in other liabilities
|
| | | | 235 | | | | | | (13) | | |
Net cash used in operating activities
|
| | | | (511) | | | | | | (873) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Investment in bank
|
| | | | (9,000) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (9,000) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of subordinated debentures, net of issuance costs
|
| | | | 24,455 | | | | | | — | | |
Repayment of note payable
|
| | | | (15,000) | | | | | | — | | |
Net proceeds from stock options exercised
|
| | | | — | | | | | | 107 | | |
Net proceeds from issuance of common stock
|
| | | | 113 | | | | | | 112 | | |
Net cash provided by financing activities
|
| | | | 9,568 | | | | | | 219 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 57 | | | | | | (654) | | |
Cash and cash equivalents, beginning of period
|
| | | | 514 | | | | | | 1,168 | | |
Cash and cash equivalents, end of period
|
| | | $ | 571 | | | | | $ | 514 | | |
Supplemental non-cash disclosures: | | | | | | | | | | | | | |
Common stock issued in acquisition
|
| | | $ | 31,252 | | | | | $ | — | | |
Stock options rolled over in acquisition
|
| | | | 1,269 | | | | | | — | | |
| | |
Year Ended September 30,
|
| |||||||||
(in thousands, except share and per share data)
|
| |
2021
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 10,851 | | | | | $ | 4,974 | | |
Weighted-average common shares – basic
|
| | | | 4,669,009 | | | | | | 4,162,280 | | |
Add: Dilutive effect of stock options
|
| | | | 89,660 | | | | | | 64,687 | | |
Weighted-average common shares – diluted
|
| | | | 4,758,669 | | | | | | 4,226,967 | | |
Basic earnings per share
|
| | | $ | 2.32 | | | | | $ | 1.20 | | |
Diluted earnings per share
|
| | | $ | 2.28 | | | | | $ | 1.18 | | |
(in thousands)
|
| |
Unrealized Gains and
Losses on Available- for-Sale Debt Securities |
| |
Total
|
| ||||||
Balance at October 1, 2020
|
| | | $ | 156 | | | | | $ | 156 | | |
Other comprehensive income, before reclassification
|
| | | | 291 | | | | | | 291 | | |
Amount reclassified from accumulated other comprehensive income
|
| | | | (191) | | | | | | (191) | | |
Balance at September 30, 2021
|
| | | $ | 256 | | | | | $ | 256 | | |
(in thousands)
|
| |
Unrealized Gains and
Losses on Available- for-Sale Debt Securities |
| |
Total
|
| ||||||
Balance at October 1, 2019
|
| | | $ | 22 | | | | | $ | 22 | | |
Other comprehensive income
|
| | | | 134 | | | | | | 134 | | |
Balance at September 30, 2020
|
| | | $ | 156 | | | | | $ | 156 | | |
(in thousands)
|
| |
Amount Reclassified
from Accumulated Other Comprehensive Income |
| |
Affected Line Item in Statement of
Income |
|
Realized gains on securities
available-for-sale |
| |
$240
|
| |
Gain on sale of investment
securities available-for-sale, net |
|
Tax effect | | |
(49)
|
| | Income tax expense | |
Net of tax | | |
$191
|
| | | |
| | |
Year Ended September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Loan fees and service charges(1)
|
| | | $ | 703 | | | | | $ | 301 | | |
Loan servicing income(1)
|
| | | | 504 | | | | | | 84 | | |
Service charges on deposit accounts
|
| | | | 127 | | | | | | 62 | | |
Net gain on sale of investments available-for-sale(1)
|
| | | | 240 | | | | | | — | | |
Net gain on sale of loans held-for-sale(1)
|
| | | | 1,307 | | | | | | 917 | | |
Other income(2)
|
| | | | 468 | | | | | | — | | |
Total non-interest income
|
| | | $ | 3,349 | | | | | $ | 1,364 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 1,786,781 | | | | | $ | 1,754,037 | | |
Federal funds sold
|
| | | | 77,641,608 | | | | | | 88,652,000 | | |
Total cash and cash equivalents
|
| | | | 79,428,389 | | | | | | 90,406,037 | | |
Time deposits in other financial institutions
|
| | | | 1,849,055 | | | | | | 1,849,055 | | |
Securities available for sale
|
| | | | 944,754 | | | | | | 1,337,566 | | |
Loans, net of allowance of $8,401,269 and $8,354,694
|
| | | | 592,247,611 | | | | | | 493,242,667 | | |
Accrued interest receivable
|
| | | | 5,052,743 | | | | | | 4,278,269 | | |
Loan servicing rights
|
| | | | 3,355,646 | | | | | | 3,178,189 | | |
Restricted stock, at cost
|
| | | | 767,800 | | | | | | 767,800 | | |
Premises and equipment, net
|
| | | | 489,709 | | | | | | 472,721 | | |
Deferred tax asset, net
|
| | | | 5,268,965 | | | | | | 3,129,326 | | |
Other real estate owned
|
| | | | 1,500,257 | | | | | | 1,500,257 | | |
Other assets
|
| | | | 2,815,223 | | | | | | 417,799 | | |
Total assets
|
| | | $ | 693,720,152 | | | | | $ | 600,579,686 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
Non-interest bearing
|
| | | $ | 59,786,485 | | | | | $ | 47,358,387 | | |
Interest bearing
|
| | | | 305,498,612 | | | | | | 312,094,312 | | |
Total deposits
|
| | | | 365,285,097 | | | | | | 359,452,699 | | |
Borrowings
|
| | | | 270,808,407 | | | | | | 190,021,351 | | |
Accrued interest payable
|
| | | | 983,239 | | | | | | 1,030,248 | | |
Other liabilities
|
| | | | 7,580,649 | | | | | | 4,045,812 | | |
Total liabilities
|
| | | | 644,657,392 | | | | | | 554,550,110 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock, $1.00 par value, 10,389,070 shares authorized; 9,628,626
and 9,628,626 shares issued and outstanding |
| | | | 9,628,626 | | | | | | 9,628,626 | | |
Additional paid-in capital
|
| | | | 21,839,624 | | | | | | 21,839,624 | | |
Retained earnings
|
| | | | 17,591,833 | | | | | | 14,552,017 | | |
Accumulated other comprehensive income
|
| | | | 2,677 | | | | | | 9,309 | | |
Total shareholders’ equity
|
| | | | 49,062,760 | | | | | | 46,029,576 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 693,720,152 | | | | | $ | 600,579,686 | | |
| | |
Three-months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Interest income | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 7,028,724 | | | | | $ | 5,538,387 | | |
Securities
|
| | | | 5,974 | | | | | | 14,872 | | |
Federal funds sold and other
|
| | | | 30,724 | | | | | | 148,853 | | |
Total interest income
|
| | | | 7,065,422 | | | | | | 5,702,112 | | |
Interest expense | | | | | | | | | | | | | |
Deposits
|
| | | | 986,084 | | | | | | 1,590,222 | | |
Borrowings
|
| | | | 237,587 | | | | | | 81,281 | | |
Total interest expense
|
| | | | 1,223,671 | | | | | | 1,671,503 | | |
Net interest income
|
| | | | 5,841,751 | | | | | | 4,030,609 | | |
Provision for loan losses
|
| | | | — | | | | | | 400,000 | | |
Net interest income after provision for loan losses
|
| | | | 5,841,751 | | | | | | 3,630,609 | | |
Non-interest income | | | | | | | | | | | | | |
Service charges and fees on deposit accounts
|
| | | | 18,530 | | | | | | 41,419 | | |
Net gain on sale of the guaranteed portion of Small Business Administration
(“SBA”) loans |
| | | | 1,207,632 | | | | | | 594,134 | | |
Loan servicing fees
|
| | | | 225,221 | | | | | | 167,513 | | |
Gain on sale of real estate owned
|
| | | | — | | | | | | 111,866 | | |
Other income
|
| | | | — | | | | | | 37,108 | | |
Total non-interest income
|
| | | | 1,451,383 | | | | | | 952,040 | | |
Non-interest expenses | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 1,563,772 | | | | | | 1,935,843 | | |
Occupancy
|
| | | | 245,721 | | | | | | 231,530 | | |
Professional services
|
| | | | 368,950 | | | | | | 251,018 | | |
Data processing
|
| | | | 382,021 | | | | | | 131,303 | | |
Marketing
|
| | | | 15,799 | | | | | | 72,418 | | |
Federal Deposit Insurance Corporation (“FDIC”) insurance
|
| | | | 35,962 | | | | | | 33,000 | | |
Other expense
|
| | | | 361,722 | | | | | | 437,044 | | |
Total non-interest expenses
|
| | | | 2,973,947 | | | | | | 3,092,156 | | |
Income before income taxes
|
| | | | 4,319,187 | | | | | | 1,490,493 | | |
Income tax expense
|
| | | | 1,279,371 | | | | | | 399,732 | | |
Net income
|
| | | $ | 3,039,816 | | | | | $ | 1,090,761 | | |
| | |
Three-months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 3,039,816 | | | | | $ | 1,090,761 | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Unrealized gain (loss) on securities
|
| | | | | | | | | | | | |
Unrealized holding gain (loss) arising during the period
|
| | | | (8,395) | | | | | | 2,163 | | |
Tax effect
|
| | | | (1,763) | | | | | | 454 | | |
Total other comprehensive income (loss)
|
| | | | (6,632) | | | | | | 1,709 | | |
Comprehensive income
|
| | | $ | 3,033,184 | | | | | $ | 1,092,470 | | |
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
|
| |||||||||||||||
Balances, January 1, 2020
|
| | | $ | 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
|
| | | | | | | | | | | | | | | | 1,090,761 | | | | | | | | | | | | 1,090,761 | | |
Dividend paid, $0.05 per share
|
| | | | | | | | | | | | | | | | (481,430) | | | | | | | | | | | | (481,430) | | |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | | | | 1,709 | | | | | | 1,709 | | |
Balances, March 31, 2020
|
| | | $ | 9,628,626 | | | | | $ | 21,839,624 | | | | | $ | 10,114,991 | | | | | $ | 13,110 | | | | | $ | 41,596,351 | | |
Balances, January 1, 2021
|
| | | $ | 9,628,626 | | | | | $ | 21,839,624 | | | | | $ | 14,552,017 | | | | | $ | 9,309 | | | | | $ | 46,029,576 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 3,039,816 | | | | | | — | | | | | | 3,039,816 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,632) | | | | | | (6,632) | | |
Balances, March 31, 2021
|
| | | $ | 9,628,626 | | | | | $ | 21,839,624 | | | | | $ | 17,591,833 | | | | | $ | 2,677 | | | | | $ | 49,062,760 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 3,039,816 | | | | | $ | 1,090,761 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Provision for loan losses
|
| | | | — | | | | | | 400,000 | | |
Gain on sale of real estate owned
|
| | | | — | | | | | | (111,866) | | |
Depreciation and amortization
|
| | | | 68,182 | | | | | | 55,667 | | |
Net amortization (accretion) of securities
|
| | | | 9 | | | | | | (809) | | |
Loan servicing rights
|
| | | | 75,650 | | | | | | 73,789 | | |
Deferred income taxes
|
| | | | (2,137,877) | | | | | | (102,683) | | |
Net gain on sale of the guaranteed portion of SBA loans
|
| | | | (1,207,632) | | | | | | (594,134) | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accrued interest receivable
|
| | | | (774,474) | | | | | | (188,517) | | |
Other assets
|
| | | | (2,397,424) | | | | | | (252,817) | | |
Accrued interest payable
|
| | | | (47,009) | | | | | | (19,518) | | |
Other liabilities
|
| | | | 3,534,837 | | | | | | 165,258 | | |
Net cash provided by operating activities
|
| | | | 154,081 | | | | | | 515,131 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Proceeds from calls, maturities and principal payments of securities available for sale
|
| | | | 384,409 | | | | | | 1,043,827 | | |
Net increase in loans
|
| | | | (109,441,904) | | | | | | (18,235,928) | | |
Proceeds from sale of the guaranteed portion of SBA loans
|
| | | | 11,391,485 | | | | | | 9,042,961 | | |
Sale of real estate owned
|
| | | | — | | | | | | 348,866 | | |
Purchase of bank premises and equipment, net
|
| | | | (85,170) | | | | | | (78,052) | | |
Net cash used in investing activities
|
| | | | (97,751,183) | | | | | | (7,878,326) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Net change in deposits
|
| | | | 5,832,398 | | | | | | 14,178,977 | | |
Proceeds from Federal Reserve Bank (“FRB”) borrowings
|
| | | | 80,787,056 | | | | | | — | | |
Cash dividends paid
|
| | | | — | | | | | | (481,430) | | |
Proceeds from exercise of stock options
|
| | | | — | | | | | | 28,470 | | |
Net cash provided by financing activities
|
| | | | 86,619,454 | | | | | | 13,726,017 | | |
Net change in cash and cash equivalents
|
| | | | (10,977,648) | | | | | | 6,362,822 | | |
Cash and cash equivalents at beginning of period
|
| | | | 90,406,037 | | | | | | 41,277,238 | | |
Cash and cash equivalents at end of period
|
| | | $ | 79,428,389 | | | | | $ | 47,640,060 | | |
Supplemental cash flow information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 1,270,680 | | | | | $ | 1,691,021 | | |
Income taxes paid
|
| | | | 52,520 | | | | | | 51,904 | | |
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
At March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities
|
| | | | 241,310 | | | | | | 8,825 | | | | | | (10) | | | | | | 250,125 | | |
Corporate bonds
|
| | | | 700,000 | | | | | | — | | | | | | (5,371) | | | | | | 694,629 | | |
| | | | $ | 941,310 | | | | | $ | 8,825 | | | | | $ | (5,381) | | | | | $ | 944,754 | | |
At December 31, 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 | | |
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Less than one year
|
| | | $ | — | | | | | $ | — | | |
One to five years
|
| | | | 700,000 | | | | | | 694,629 | | |
Five to ten years
|
| | | | — | | | | | | — | | |
Beyond ten years
|
| | | | — | | | | | | — | | |
Mortgage-backed
|
| | | | 241,310 | | | | | | 250,125 | | |
| | | | $ | 941,310 | | | | | $ | 944,754 | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agency
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Residential mortgage backed
securities |
| | | | — | | | | | | — | | | | | | 5,547 | | | | | | (10) | | | | | | 5,547 | | | | | | (10) | | |
Corporate bonds
|
| | | | 694,629 | | | | | | (5,371) | | | | | | — | | | | | | — | | | | | | 694,629 | | | | | | (5,371) | | |
| | | | $ | 694,629 | | | | | $ | (5,371) | | | | | $ | 5,547 | | | | | $ | (10) | | | | | $ | 700,176 | | | | | $ | (5,381) | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agency
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Residential mortgage backed
securities |
| | | | — | | | | | | — | | | | | | 5,634 | | | | | | (12) | | | | | | 5,634 | | | | | | (12) | | |
Corporate bonds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 5,634 | | | | | $ | (12) | | | | | $ | 5,634 | | | | | $ | (12) | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Real estate
|
| | | $ | 283,766,498 | | | | | $ | 272,087,625 | | |
Commercial
|
| | | | 323,578,718 | | | | | | 232,192,454 | | |
Total loans
|
| | | | 607,345,216 | | | | | | 504,280,079 | | |
Net deferred loan fees
|
| | | | (6,696,336) | | | | | | (2,682,718) | | |
Allowance for loan losses
|
| | | | (8,401,269) | | | | | | (8,354,694) | | |
Net loans
|
| | | $ | 592,247,611 | | | | | $ | 493,242,667 | | |
| | |
Real Estate
|
| |
Commercial
|
| |
Total
|
| |||||||||
Balance, January 1, 2021
|
| | | $ | 3,785,700 | | | | | $ | 4,568,994 | | | | | $ | 8,354,694 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | | | | | | | 46,575 | | | | | | 46,575 | | |
Provision for loan losses
|
| | | | — | | | | | | — | | | | | | — | | |
Balance, March 31, 2021
|
| | | $ | 3,785,700 | | | | | $ | 4,615,569 | | | | | $ | 8,401,269 | | |
Balance, January 1, 2020
|
| | | $ | 2,968,324 | | | | | $ | 2,293,459 | | | | | $ | 5,261,783 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | 32,421 | | | | | | 32,421 | | |
Provision for loan losses
|
| | | | (24,807) | | | | | | 424,807 | | | | | | 400,000 | | |
Balance, March 31, 2020
|
| | | $ | 2,943,517 | | | | | $ | 2,750,687 | | | | | $ | 5,694,204 | | |
| | |
Real Estate
|
| |
Commercial
|
| |
Total
|
| |||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | 380,632 | | | | | $ | 380,632 | | |
Collectively evaluated for impairment
|
| | | | 3,785,700 | | | | | | 4,234,937 | | | | | | 8,020,637 | | |
Ending balance
|
| | | $ | 3,785,700 | | | | | $ | 4,615,569 | | | | | $ | 8,401,269 | | |
Loans | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 9,478,687 | | | | | $ | 2,999,890 | | | | | $ | 12,478,577 | | |
Collectively evaluated for impairment
|
| | | | 274,287,811 | | | | | | 320,578,828 | | | | | | 594,866,639 | | |
Ending balance
|
| | | $ | 283,766,498 | | | | | $ | 323,578,718 | | | | | $ | 607,345,216 | | |
| | |
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 | | |
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
Recorded |
| |||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | |
Real estate
|
| | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 9,478,687 | | | | | $ | 9,478,687 | | | | | | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 2,619,258 | | | | | | 2,619,258 | | | | | | — | | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | |
Real estate
|
| | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 380,632 | | | | | | 380,632 | | | | | | 380,632 | | |
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 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Nonaccrual
|
| |
Past Due
90 Days Still on Accrual |
| |
Nonaccrual
|
| |
Past Due
90 Days Still on Accrual |
| ||||||||||||
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 4,030,762 | | | | | $ | — | | | | | $ | 4,135,669 | | | | | $ | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 2,050,056 | | | | | | — | | | | | | 2,105,184 | | | | | | — | | |
| | | | $ | 6,080,818 | | | | | $ | — | | | | | $ | 6,240,853 | | | | | $ | — | | |
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater Than
90 Days Past Due |
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 973,956 | | | | | $ | — | | | | | $ | 4,010,669 | | | | | $ | 4,984,625 | | | | | $ | 196,227,433 | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 46,639,319 | | |
Residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,915,121 | | |
Commercial
|
| | | | 200,000 | | | | | | — | | | | | | 989,156 | | | | | | 1,189,156 | | | | | | 322,389,562 | | |
| | | | $ | 1,173,956 | | | | | $ | — | | | | | $ | 4,999,825 | | | | | $ | 6,173,781 | | | | | $ | 601,171,435 | | |
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 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| ||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 179,654,821 | | | | | $ | 12,078,550 | | | | | $ | 9,478,687 | | | | | $ | — | | |
Multifamily
|
| | | | 46,639,319 | | | | | | — | | | | | | — | | | | | | — | | |
Residential
|
| | | | 35,915,121 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 308,526,535 | | | | | | 11,506,438 | | | | | | 3,545,745 | | | | | | | | |
| | | | $ | 570,735,796 | | | | | $ | 23,584,988 | | | | | $ | 13,024,432 | | | | | $ | — | | |
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 | | | | | $ | — | | |
| | |
2021
|
| |
2020
|
| ||||||
Loan servicing rights: | | | | | | | | | | | | | |
January 1
|
| | | $ | 3,178,189 | | | | | $ | 2,724,436 | | |
Additions
|
| | | | 253,107 | | | | | | 186,987 | | |
Change in fair value
|
| | | | (75,650) | | | | | | (285,726) | | |
March 31
|
| | | $ | 3,355,646 | | | | | $ | 2,837,634 | | |
| | |
Fair Value Measurements
|
| |||||||||||||||
| | |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | |
Recurring basis
|
| | | | | | | | | | | | | | | | | | |
Available-for-sale securities
|
| | | $ | — | | | | | $ | 944,754 | | | | | $ | — | | |
Loan servicing rights
|
| | | | — | | | | | | — | | | | | | 3,355,646 | | |
Non-recurring basis
|
| | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | | — | | | | | | — | | | | | | — | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | 1,500,257 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Recurring basis
|
| | | | | | | | | | | | | | | | | | |
Available for sale securities
|
| | | $ | — | | | | | $ | 1,337,566 | | | | | $ | — | | |
Loan servicing rights
|
| | | | — | | | | | | — | | | | | | 3,178,189 | | |
Non-recurring basis
|
| | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | | — | | | | | | — | | | | | | — | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | 1,500,257 | | |
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 79,428 | | | | | $ | 79,428 | | | | | $ | 79,428 | | | | | $ | — | | | | | $ | — | | |
Time deposits in other financial institutions
|
| | | | 1,849 | | | | | | 1,849 | | | | | | 1,849 | | | | | | — | | | | | | — | | |
Securities available for sale
|
| | | | 945 | | | | | | 945 | | | | | | — | | | | | | 945 | | | | | | — | | |
Loans, net
|
| | | | 592,248 | | | | | | 610,540 | | | | | | — | | | | | | — | | | | | | 610,540 | | |
Restricted stock
|
| | | | 768 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Accrued interest receivable
|
| | | | 5,053 | | | | | | 5,053 | | | | | | — | | | | | | 5,053 | | | | | | — | | |
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total deposits
|
| | | $ | 365,285 | | | | | $ | 365,946 | | | | | $ | — | | | | | $ | 365,946 | | | | | $ | — | | |
Borrowings
|
| | | | 270,808 | | | | | | 271,003 | | | | | | — | | | | | | 271,003 | | | | | | — | | |
Accrued interest payable
|
| | | | 983 | | | | | | 983 | | | | | | — | | | | | | 983 | | | | | | — | | |
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 | | | | | | — | | |
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 | | | | | | — | | |
|
2021
|
| | | $ | 67,578,004 | | |
|
2022
|
| | | | 67,972,460 | | |
|
2023
|
| | | | 23,487,263 | | |
|
2024
|
| | | | 16,732,870 | | |
|
2025
|
| | | | 14,887,025 | | |
|
Thereafter
|
| | | | 3,468,000 | | |
| | | | | $ | 194,125,622 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Fixed-rate advances, at rates of 2.85%
|
| | | $ | 7,500,000 | | | | | $ | 7,500,000 | | |
|
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 |
| ||||||||||||
Outstanding at beginning of period
|
| | | | 606,421 | | | | | $ | 1.54 | | | | | | 4.12 | | | | | $ | 1,451,900 | | |
Granted
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited or expired
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Outstanding and exercisable of at end of period
|
| | | | 606,421 | | | | | $ | 1.54 | | | | | | 3.87 | | | | | $ | 1,451,900 | | |
| | |
Actual
|
| |
Required
For Capital Adequacy Purposes |
| |
To Be Well
Capitalized Under Prompt Corrective Action Regulations |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk weighted assets
|
| | | $ | 52,448 | | | | | | 16.66% | | | | | $ | 25,188 | | | | | | 8.00% | | | | | $ | 31,484 | | | | | | 10.00% | | |
Tier 1 (core) capital to risk weighted assets
|
| | | | 48,456 | | | | | | 15.39 | | | | | | 18,891 | | | | | | 6.00 | | | | | | 25,188 | | | | | | 8.00 | | |
Common tier 1 (CET1) to risk weighted assets
|
| | | | 48,456 | | | | | | 15.39 | | | | | | 14,168 | | | | | | 4.50 | | | | | | 20,465 | | | | | | 6.50 | | |
Tier 1 (core) capital to average assets
|
| | | | 48,456 | | | | | | 11.23 | | | | | | 17,255 | | | | | | 4.00 | | | | | | 21,568 | | | | | | 5.00 | | |
December 31, 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 | | |
| | |
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 | | |
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance
Recorded |
| |||||||||
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 | | |
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 | | | | | | — | | |
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 | | |
|
SEC registration fee
|
| | |
$
|
|
| |
|
NASDAQ listing fee
|
| | | $ | | | |
|
FINRA filing fee
|
| | | $ | | | |
|
Printing fees and expenses
|
| | | $ | | | |
|
Legal fees and expenses
|
| | | $ | | | |
|
Accounting fees and expenses
|
| | | $ | | | |
|
Transfer agent fees and expenses
|
| | | $ | | | |
|
Advisory fees and expenses
|
| | | $ | | | |
|
Miscellaneous
|
| | | $ | | | |
|
Total
|
| | | $ | | |
| | | | HANOVER BANCORP, INC. | |
| | | |
By:
/s/ Michael P. Puorro
|
|
| | | |
Name: Michael P. Puorro
Title:
Chairman and Chief Executive Officer (Principal Executive Officer)
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Michael P. Puorro
Michael P. Puorro
|
| |
Chairman & Chief Executive Officer (Principal Executive Officer)
|
| |
February 23, 2022
|
|
|
/s/ Lance P. Burke
Lance P. Burke
|
| |
Executive Vice President & Chief Financial Officer (Principal Financial and Accounting Officer)
|
| |
February 23, 2022
|
|
|
/s/ Varkey Abraham
Varkey Abraham
|
| |
Director
|
| |
February 23, 2022
|
|
|
/s/ Robert Golden
Robert Golden
|
| |
Director
|
| |
February 23, 2022
|
|
|
/s/ Ahron Haspel
Ahron Haspel
|
| |
Director
|
| |
February 23, 2022
|
|
|
/s/ Michael Katz
Michael Katz
|
| |
Director
|
| |
February 23, 2022
|
|
|
/s/ Metin Negrin
Metin Negrin
|
| |
Director
|
| |
February 23, 2022
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Philip Okun
Philip Okun
|
| |
Director
|
| |
February 23, 2022
|
|
|
/s/ Elena Sisti
Elena Sisti
|
| |
Director
|
| |
February 23, 2022
|
|
|
/s/ John Sorrenti
John Sorrenti
|
| |
Director
|
| |
February 23, 2022
|
|
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement of Hanover Bancorp, Inc. on Form S-1 of our report dated December 22, 2021 on the consolidated financial statements of Hanover Bancorp, Inc. and to the reference to us under the heading “Experts” in this prospectus.
Crowe LLP |
Livingston, New Jersey
February 23, 2022
Exhibit 23.3
CONSENT OF INDEPENDENT AUDITOR
We consent to the inclusion in this Registration Statement on Form S-1 of Hanover Bancorp, Inc. of our report dated March 19, 2021 on the financial statements of Savoy Bank. We We also consent to the reference to us under the heading "Experts" in the prospectus.
Crowe LLP |
New York, NY
February 23, 2022
Exhibit 107
Calculation of Registration Fee
Title of Each Class of Securities to be Registered | Proposed Maximum Aggregate | Amount of Registration Fee | ||||||
Common stock, par value $0.01 per share | $ | 35,000,000 | $ | 3,244.50 |
(1) Estimated solely for the purpose of computing the amount of the registration fee in accordance with Rule 457(o).
(2) Includes the offering price of shares to cover over-allotments, if any, pursuant to the options granted to the underwriters.