|
Delaware
(State or Other Jurisdiction of Incorporation or Organization) |
| |
6036
(Primary Standard Industrial Classification Code Number) |
| |
39-2556785
(I.R.S. Employer Identification Number) |
|
|
Daniel C. McKay, II
Jennifer D. King Vedder Price P.C. 222 N. LaSalle Street 26th Floor Chicago, Illinois 60601 (312) 609-7500 |
| |
John F. Breyer, Jr.
Breyer & Associates PC 8180 Greensboro Drive Suite 785 McLean, Virginia 22102 (703) 883-1100 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |
Adjusted
Maximum |
| ||||||||||||
Number of shares
|
| | | | 5,100,000 | | | | | | 6,000,000 | | | | | | 6,900,000 | | | | | | 7,935,000 | | |
Gross offering proceeds
|
| | | $ | 51,000,000 | | | | | $ | 60,000,000 | | | | | $ | 69,000,000 | | | | | $ | 79,350,000 | | |
Estimated offering expenses, excluding selling agent fees
|
| | | $ | 1,900,000 | | | | | $ | 1,900,000 | | | | | $ | 1,900,000 | | | | | $ | 1,900,000 | | |
Selling agent fees(1)(2)
|
| | | $ | 510,000 | | | | | $ | 600,000 | | | | | $ | 690,000 | | | | | $ | 793,500 | | |
Estimated net proceeds
|
| | | $ | 48,590,000 | | | | | $ | 57,500,000 | | | | | $ | 66,410,000 | | | | | $ | 76,656,500 | | |
Estimated net proceeds per share
|
| | | $ | 9.53 | | | | | $ | 9.58 | | | | | $ | 9.62 | | | | | $ | 9.66 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 15 | | | |
| | | | 29 | | | |
| | | | 32 | | | |
| | | | 34 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 48 | | | |
| | | | 50 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 82 | | | |
| | | | 90 | | | |
| | | | 91 | | | |
| | | | 99 | | | |
| | | | 101 | | | |
| | | | 122 | | | |
| | | | 124 | | | |
| | | | 128 | | | |
| | | | 130 | | | |
| | | | 130 | | | |
| | | | 130 | | | |
| | | | 130 | | | |
| | | | S-1 | | |
Company Name
|
| |
Ticker Symbol
|
| |
Headquarters
|
| |
Total Assets at
March 31, 2025 |
| |||
| | | | | | | | |
(Dollars in millions)
|
| |||
Affinity Bancshares, Inc.
|
| |
AFBI
|
| | Covington, GA | | | | $ | 912 | | |
BV Financial, Inc.
|
| |
BVFL
|
| | Baltimore, MD | | | | $ | 922 | | |
Catalyst Bancorp, Inc.
|
| |
CLST
|
| | Opelousas, LA | | | | $ | 272 | | |
Central Plains Bancshares, Inc.
|
| |
CPBI
|
| | Grand Island, NE | | | | $ | 484(1) | | |
Home Federal Bancorp, Inc. of Louisiana
|
| |
HFBL
|
| | Shreveport, LA | | | | $ | 620 | | |
IF Bancorp, Inc.
|
| |
IROQ
|
| | Watseka, IL | | | | $ | 879 | | |
Magyar Bancorp, Inc.
|
| |
MGYR
|
| |
New Brunswick, NJ
|
| | | $ | 1,022 | | |
PB Bankshares, Inc.
|
| |
PBBK
|
| | Coatesville, PA | | | | $ | 467 | | |
SR Bancorp, Inc.
|
| |
SRBK
|
| | Bound Brook, NJ | | | | $ | 1,074 | | |
Texas Community Bancshares, Inc.
|
| |
TCBS
|
| | Mineola, TX | | | | $ | 442 | | |
| | |
Price-to-
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-
tangible book value ratio |
| |||||||||
Hoyne Bancorp, Inc. (on a pro forma basis, assuming completion of the
offering) |
| | | | | | | | | | | | | | | | | | |
Adjusted Maximum
|
| |
*
|
| | | | 51.89% | | | | | | 51.98% | | | |||
Maximum
|
| |
*
|
| | | | 47.89% | | | | | | 47.98% | | | |||
Midpoint
|
| |
*
|
| | | | 43.99% | | | | | | 44.09% | | | |||
Minimum
|
| |
*
|
| | | | 39.64% | | | | | | 39.71% | | | |||
Valuation of peer group companies, all of which are fully converted (on
a historical basis) |
| | | | | | | | | | | | | | | | | | |
Averages
|
| | | | 18.77x | | | | | | 80.40% | | | | | | 84.37% | | |
Medians
|
| | | | 19.59x | | | | | | 81.13% | | | | | | 81.59% | | |
|
PRIORITY 1:
|
| | ELIGIBLE ACCOUNT HOLDERS (Hoyne Savings Bank depositors with aggregate account balances of at least $50.00 at the close of business on March 31, 2024); | |
|
PRIORITY 2:
|
| | OUR TAX QUALIFIED EMPLOYEE BENEFIT PLANS (Including our employee stock ownership plan. We expect our employee stock ownership plan to purchase 8.0% of the common stock in the offering including shares contributed to the charitable foundation.); | |
|
PRIORITY 3:
|
| | SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (Hoyne Savings Bank depositors with aggregate account balances of at least $50.00 at the close of business on , 2025); and | |
|
PRIORITY 4:
|
| | OTHER MEMBERS (Hoyne Savings Bank depositors at the close of business on , 2025, and certain borrowers of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on , 2025). | |
| | |
Number of Shares to Be Granted or Purchased
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | | | | | | | | | | | | | |
As a Percentage
of Common Stock to Be Sold in the Offering and Contributed to the Charitable Foundation |
| |
As a
Percentage of Common Stock to Be Outstanding |
| |
Dilution
Resulting from Issuance of Shares for Stock-Based Benefit Plans |
| |
Value of Grants
(Dollars in thousands)(1) |
| ||||||||||||||||||
| | |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| ||||||||||||||||||||||||||||||
Employee stock ownership
plan |
| | | | 416,327 | | | | | | 647,755 | | | | | | 8.00% | | | | | | 8.00% | | | | | | 0.00% | | | | | $ | 4,163 | | | | | $ | 6,478 | | |
Restricted stock awards
|
| | | | 208,163 | | | | | | 323,878 | | | | | | 4.00% | | | | | | 4.00% | | | | | | 3.85% | | | | | | 2,082 | | | | | | 3,239 | | |
Options granted under stock-based benefit plans
|
| | | | 520,408 | | | | | | 809,694 | | | | | | 10.00% | | | | | | 10.00% | | | | | | 9.09% | | | | | | 2,581 | | | | | | 4,016 | | |
Total
|
| | | | 1,144,898 | | | | | | 1,781,327 | | | | | | 22.00% | | | | | | 22.00% | | | | | | 12.28% | | | | | $ | 8,826 | | | | | $ | 13,733 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
Selected Consolidated Financial Condition Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 466,509 | | | | | $ | 449,928 | | | | | $ | 446,099 | | |
Cash and cash equivalents
|
| | | | 31,203 | | | | | | 15,327 | | | | | | 24,675 | | |
Certificates of deposit
|
| | | | 870 | | | | | | 1,350 | | | | | | 1,350 | | |
Investment securities available-for-sale
|
| | | | 115,146 | | | | | | 116,555 | | | | | | 136,886 | | |
Investment securities held-to-maturity
|
| | | | 32,531 | | | | | | 34,022 | | | | | | 57,350 | | |
FHLB of Chicago stock
|
| | | | 1,166 | | | | | | 1,166 | | | | | | 1,166 | | |
Bankers’ Bank stock, at cost
|
| | | | 992 | | | | | | 992 | | | | | | — | | |
Real estate owned
|
| | | | 2,124 | | | | | | 719 | | | | | | 200 | | |
Loans receivable, net
|
| | | | 244,745 | | | | | | 240,928 | | | | | | 190,571 | | |
Premises and equipment
|
| | | | 7,149 | | | | | | 7,750 | | | | | | 7,591 | | |
Bank-owned life insurance (BOLI)
|
| | | | 17,153 | | | | | | 16,990 | | | | | | 13,255 | | |
Core deposit intangibles(1)
|
| | | | 276 | | | | | | 322 | | | | | | 506 | | |
Deferred tax assets
|
| | | | 10,140 | | | | | | 10,640 | | | | | | 9,579 | | |
Total deposits
|
| | | | 370,885 | | | | | | 357,292 | | | | | | 352,875 | | |
Total equity
|
| | | $ | 88,831 | | | | | $ | 86,245 | | | | | $ | 87,760 | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total interest income(2)
|
| | | $ | 4,677 | | | | | $ | 3,963 | | | | | $ | 16,799 | | | | | $ | 15,419 | | |
Total interest expense, deposits
|
| | | | (1,665) | | | | | | (1,757) | | | | | | (7,085) | | | | | | (4,472) | | |
Net interest income
|
| | | | 3,012 | | | | | | 2,206 | | | | | | 9,714 | | | | | | 10,947 | | |
Provision for credit losses
|
| | | | (135) | | | | | | (117) | | | | | | (468) | | | | | | — | | |
Net interest income after provision for credit losses
|
| | | | 2,877 | | | | | | 2,089 | | | | | | 9,246 | | | | | | 10,947 | | |
Total noninterest income
|
| | | | 975 | | | | | | 183 | | | | | | 1,660 | | | | | | 638 | | |
Total noninterest expense
|
| | | | (3,419) | | | | | | (3,221) | | | | | | (13,318) | | | | | | (13,478) | | |
Income (loss) before benefit for income taxes
|
| | | | 433 | | | | | | (949) | | | | | | (2,412) | | | | | | (1,893) | | |
Recovery (provisions) for income taxes
|
| | | | (116) | | | | | | 4 | | | | | | (869) | | | | | | (3,384) | | |
Net income (loss)
|
| | | $ | 317 | | | | | $ | (945) | | | | | $ | (1,543) | | | | | $ | 1,491 | | |
Selected Performance Ratios:(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
Average yield on average interest-earning assets
|
| | | | 4.55% | | | | | | 3.83% | | | | | | 4.16% | | | | | | 3.90% | | |
Average rate on interest-bearing liabilities
|
| | | | 1.83% | | | | | | 1.98% | | | | | | 2.03% | | | | | | 1.22% | | |
Average interest rate spread(4)
|
| | | | 2.72% | | | | | | 1.85% | | | | | | 2.13% | | | | | | 2.68% | | |
Net interest margin(4)
|
| | | | 2.93% | | | | | | 2.13% | | | | | | 2.40% | | | | | | 2.77% | | |
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 112.82% | | | | | | 116.39% | | | | | | 115.52% | | | | | | 108.05% | | |
Net interest income after provision for credit losses to noninterest expense
|
| | | | 84.15% | | | | | | 64.86% | | | | | | 69.42% | | | | | | 81.22% | | |
Total noninterest expense to average assets
|
| | | | 2.98% | | | | | | 2.87% | | | | | | 3.01% | | | | | | 2.96% | | |
Efficiency ratio(5)
|
| | | | 85.75% | | | | | | 134.83% | | | | | | 117.09% | | | | | | 116.34% | | |
Return on average assets (ratio of net income to average total assets)
|
| | | | 0.28% | | | | | | (0.84)% | | | | | | (0.35)% | | | | | | 0.33% | | |
Return on average equity (ratio of net income to average total equity)
|
| | | | 1.45% | | | | | | (4.35)% | | | | | | (1.79)% | | | | | | 1.75% | | |
Asset Quality Ratios:(6) | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-accrual loans as a percent of total loans outstanding
|
| | | | 0.35% | | | | | | 0.33% | | | | | | 0.66% | | | | | | 0.92% | | |
Non-performing assets as a percent of total assets(7)
|
| | | | 0.19% | | | | | | 0.15% | | | | | | 0.37% | | | | | | 0.40% | | |
Allowance for credit losses as a percent of total loans outstanding
|
| | | | 0.90% | | | | | | 0.89% | | | | | | 0.86% | | | | | | 0.85% | | |
Allowance for credit losses as a percent of non-performing loans(8)
|
| | | | 255.97% | | | | | | 129.86% | | | | | | 128.00% | | | | | | 114.47% | | |
Net charge-offs (recoveries) to average loans outstanding
|
| | | | (0.005)% | | | | | | —% | | | | | | (0.002)% | | | | | | 0.008% | | |
Capital Ratios:(6)(9) | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage (to average) assets for the leverage ratio
|
| | | | 19.14% | | | | | | 20.68% | | | | | | 20.5% | | | | | | 20.5% | | |
Average equity to average assets
|
| | | | 19.06% | | | | | | 19.30% | | | | | | 19.48% | | | | | | 18.68% | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Full-service banking offices
|
| | | | 6 | | | | | | 7 | | | | | | 6 | | | | | | 7 | | |
Full-time equivalent employees
|
| | | | 60 | | | | | | 80 | | | | | | 73 | | | | | | 80 | | |
| | |
Based upon the Sale at $10.00 Per Share of
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
5,100,000 Shares
|
| |
6,000,000 Shares
|
| |
6,900,000 Shares
|
| |
7,935,000 Shares(1)
|
| ||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent of
Net Proceeds |
| |
Amount
|
| |
Percent of
Net Proceeds |
| |
Amount
|
| |
Percent of
Net Proceeds |
| |
Amount
|
| |
Percent of
Net Proceeds |
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Offering proceeds
|
| | | $ | 51,000 | | | | | | | | | | | $ | 60,000 | | | | | | | | | | | $ | 69,000 | | | | | | | | | | | $ | 79,350 | | | | | | | | |
Less: offering expenses
|
| | | | (2,410) | | | | | | | | | | | | (2,500) | | | | | | | | | | | | (2,590) | | | | | | | | | | | | (2,694) | | | | | | | | |
Net offering proceeds
|
| | | | 48,590 | | | | | | 100.0% | | | | | $ | 57,500 | | | | | | 100.0% | | | | | $ | 66,410 | | | | | | 100.0% | | | | | $ | 76,656 | | | | | | 100.0% | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds contributed to Hoyne Savings Bank
|
| | | | 24,295 | | | | | | 50.0% | | | | | $ | 28,750 | | | | | | 50.0% | | | | | $ | 33,205 | | | | | | 50.0% | | | | | $ | 38,328 | | | | | | 50.0% | | |
Proceeds contributed to charitable foundation
|
| | | | 250 | | | | | | 0.5% | | | | | $ | 250 | | | | | | 0.4% | | | | | $ | 250 | | | | | | 0.4% | | | | | $ | 250 | | | | | | 0.3% | | |
Proceeds used for loan to employee stock ownership plan
|
| | | | 4,163 | | | | | | 8.6% | | | | | $ | 4,898 | | | | | | 8.5% | | | | | $ | 5,633 | | | | | | 8.5% | | | | | $ | 6,478 | | | | | | 8.5% | | |
Proceeds retained by Hoyne Bancorp, Inc.
|
| | | $ | 19,882 | | | | | | 40.9% | | | | | $ | 23,602 | | | | | | 41.1% | | | | | $ | 27,322 | | | | | | 41.1% | | | | | $ | 31,600 | | | | | | 41.2% | | |
| | |
Hoyne Savings
Bank Historical at March 31, 2025 |
| |
Hoyne Savings Bank
Pro Forma as of March 31, 2025 Based Upon the Sale in the Offering of: |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
5,100,000 Shares at
$10.00 per share |
| |
6,000,000 Shares at
$10.00 per share |
| |
6,900,000 Shares at
$10.00 per share |
| |
7,935,000 Shares at
$10.00 per share |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| ||||||||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity
|
| | | $ | 80,527 | | | | | | 17.26% | | | | | $ | 98,577 | | | | | | 20.09% | | | | | $ | 101,930 | | | | | | 20.58% | | | | | $ | 105,283 | | | | | | 21.07% | | | | | $ | 109,138 | | | | | | 21.62% | | |
Tier 1 leverage capital(2)(3)
|
| | | | 89,998 | | | | | | 19.14% | | | | | | 108,048 | | | | | | 21.85% | | | | | | 111,401 | | | | | | 22.33% | | | | | | 114,754 | | | | | | 22.80% | | | | | | 118,609 | | | | | | 23.32% | | |
Tier 1 leverage requirement
|
| | | | 23,510 | | | | | | 5.00% | | | | | | 24,724 | | | | | | 5.00% | | | | | | 24,947 | | | | | | 5.00% | | | | | | 25,170 | | | | | | 5.00% | | | | | | 25,426 | | | | | | 5.00% | | |
Excess
|
| | | $ | 66,488 | | | | | | 14.14% | | | | | $ | 83,324 | | | | | | 16.85% | | | | | $ | 86,454 | | | | | | 17.33% | | | | | $ | 89,584 | | | | | | 17.80% | | | | | $ | 93,183 | | | | | | 18.32% | | |
Reconciliation of capital
infused into Hoyne Savings Bank |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds contributed to Hoyne Savings Bank
|
| | | | | | | | | | | | | | | $ | 24,295 | | | | | | | | | | | $ | 28,750 | | | | | | | | | | | $ | 33,205 | | | | | | | | | | | $ | 38,328 | | | | | | | | |
Less common stock acquired
by employee stock ownership plan |
| | | | | | | | | | | | | | | | (4,163) | | | | | | | | | | | | (4,898) | | | | | | | | | | | | (5,633) | | | | | | | | | | | | (6,478) | | | | | | | | |
Less common stock acquired
by stock-based benefit plan |
| | | | | | | | | | | | | | | | (2,082) | | | | | | | | | | | | (2,449) | | | | | | | | | | | | (2,816) | | | | | | | | | | | | (3,239) | | | | | | | | |
Pro forma increase
|
| | | | | | | | | | | | | | | $ | 18,050 | | | | | | | | | | | $ | 21,403 | | | | | | | | | | | $ | 24,756 | | | | | | | | | | | $ | 28,611 | | | | | | | | |
| | |
Hoyne Savings,
MHC Historical Capitalization as of March 31, 2025 |
| |
Pro Forma Consolidated Capitalization
as of March 31, 2025 of Hoyne Bancorp, Inc. Based Upon the Sale for $10.00 per Share of: |
| ||||||||||||||||||||||||
| | |
5,100,000
Shares |
| |
6,000,000
Shares |
| |
6,900,000
Shares |
| |
7,935,000
Shares(1) |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Deposits(2) | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | |
Borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total deposits and borrowed funds
|
| | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.01 par value, 500,000
shares authorized |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Common stock, $0.01 par value,
9,500,000 shares authorized; shares to be issued as reflected(3) |
| | | | — | | | | | | 52 | | | | | | 61 | | | | | | 70 | | | | | | 81 | | |
Additional paid-in capital
|
| | | | — | | | | | | 49,579 | | | | | | 58,663 | | | | | | 67,748 | | | | | | 78,194 | | |
Retained earnings(4)
|
| | | | 102,453 | | | | | | 102,453 | | | | | | 102,453 | | | | | | 102,453 | | | | | | 102,453 | | |
Accumulated other comprehensive loss, net of tax
|
| | | | (13,622) | | | | | | (13,622) | | | | | | (13,622) | | | | | | (13,622) | | | | | | (13,622) | | |
Net impact of foundation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense of contribution to charitable
foundation |
| | | | — | | | | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
Tax benefit of contribution to charitable foundation
|
| | | | — | | | | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock acquired by employee stock ownership plan(5)
|
| | | | — | | | | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
Common stock acquired by stock-based
benefit plans(6) |
| | | | — | | | | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
Total stockholders’ equity
|
| | | $ | 88,831 | | | | | $ | 131,294 | | | | | $ | 139,154 | | | | | $ | 147,015 | | | | | $ | 156,053 | | |
Pro Forma Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total shares outstanding
|
| | | | | | | | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
Shares issued to charitable foundation
|
| | | | | | | | | | 104,082 | | | | | | 122,449 | | | | | | 140,816 | | | | | | 161,938 | | |
Shares offered for sale
|
| | | | | | | | | | 5,100,000 | | | | | | 6,000,000 | | | | | | 6,900,000 | | | | | | 7,935,000 | | |
Total stockholders’ equity as a percent of pro forma total assets
|
| | | | 19.0% | | | | | | 25.8% | | | | | | 26.9% | | | | | | 28.0% | | | | | | 29.2% | | |
| | |
As of or for the Three Months Ended March 31, 2025
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Gross proceeds of offering: | | | | $ | 51,000 | | | | | $ | 60,000 | | | | | $ | 69,000 | | | | | $ | 79,350 | | |
Expenses
|
| | | | (2,410) | | | | | | (2,500) | | | | | | (2,590) | | | | | | (2,694) | | |
Estimated net proceeds
|
| | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
Cash contribution to charitable foundation
|
| | | $ | (250) | | | | | $ | (250) | | | | | $ | (250) | | | | | $ | (250) | | |
Common stock acquired by employee stock ownership plan(1)
|
| | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
Common stock granted for restricted stock awards(2)
|
| | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
Net investable proceeds
|
| | | $ | 42,095 | | | | | $ | 49,903 | | | | | $ | 57,711 | | | | | $ | 66,689 | | |
For the Three Months Ended March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated net income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical net income
|
| | | $ | 317 | | | | | $ | 317 | | | | | $ | 317 | | | | | $ | 317 | | |
Pro forma income on net investable proceeds
|
| | | | 298 | | | | | | 353 | | | | | | 409 | | | | | | 472 | | |
Employee stock ownership plan
|
| | | | (30) | | | | | | (35) | | | | | | (40) | | | | | | (46) | | |
Shares granted under restricted stock awards(2)
|
| | | | (74) | | | | | | (88) | | | | | | (101) | | | | | | (116) | | |
Options granted under stock-based benefit plans(3)
|
| | | | (120) | | | | | | (141) | | | | | | (162) | | | | | | (186) | | |
Pro forma net income
|
| | | $ | 391 | | | | | $ | 406 | | | | | $ | 423 | | | | | $ | 441 | | |
| | |
As of or for the Three Months Ended March 31, 2025
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Earnings per share:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical net income
|
| | | $ | 0.07 | | | | | $ | 0.06 | | | | | $ | 0.05 | | | | | $ | 0.04 | | |
Pro forma income on net investable proceeds
|
| | | | 0.06 | | | | | | 0.06 | | | | | | 0.06 | | | | | | 0.06 | | |
Employee stock ownership plan(1)
|
| | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | |
Shares granted under restricted stock awards(2)
|
| | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | |
Options granted under stock-based benefit plans(3)
|
| | | | (0.03) | | | | | | (0.03) | | | | | | (0.02) | | | | | | (0.02) | | |
Pro forma net income per share(4)
|
| | | $ | 0.07 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.05 | | |
Offering price as a multiple of pro forma net income per
share |
| | | | 35.71x | | | | | | 41.67x | | | | | | 41.67x | | | | | | 50.00x | | |
Number of shares used in net income per share calculations
|
| | | | 4,791,919 | | | | | | 5,637,551 | | | | | | 6,483,183 | | | | | | 7,455,661 | | |
As of March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical stockholders’ equity
|
| | | $ | 88,831 | | | | | $ | 88,831 | | | | | $ | 88,831 | | | | | $ | 88,831 | | |
Estimated net proceeds
|
| | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
Market value of shares donated to charitable foundation
|
| | | | 1,041 | | | | | | 1,224 | | | | | | 1,408 | | | | | | 1,619 | | |
Expense of contribution of stock to charitable foundation
|
| | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
Tax benefit of contribution to charitable foundation
|
| | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
Common stock acquired by employee stock ownership
plan(1) |
| | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
Common stock granted under restricted stock awards(2)
|
| | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
Pro forma stockholders’ equity
|
| | | | 131,294 | | | | | | 139,154 | | | | | | 147,015 | | | | | | 156,053 | | |
Intangible assets
|
| | | | (276) | | | | | | (276) | | | | | | (276) | | | | | | (276) | | |
Pro forma tangible stockholders’ equity
|
| | | $ | 131,018 | | | | | $ | 138,878 | | | | | $ | 146,739 | | | | | $ | 155,777 | | |
Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical stockholders’ equity
|
| | | $ | 17.07 | | | | | $ | 14.51 | | | | | $ | 12.62 | | | | | $ | 10.97 | | |
Estimated net proceeds
|
| | | | 9.34 | | | | | | 9.39 | | | | | | 9.43 | | | | | | 9.47 | | |
Market value of shares donated to charitable foundation
|
| | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | |
Expense of contribution of stock to charitable foundation
|
| | | | (0.25) | | | | | | (0.24) | | | | | | (0.24) | | | | | | (0.23) | | |
Tax benefit of contribution to charitable foundation
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.06 | | |
Common stock acquired by employee stock ownership
plan(1) |
| | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | |
| | |
As of or for the Three Months Ended March 31, 2025
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Common stock granted under restricted stock awards(2)
|
| | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | |
Pro forma stockholders’ equity per share(5)
|
| | | $ | 25.23 | | | | | | 22.73 | | | | | | 20.88 | | | | | | 19.27 | | |
Intangible assets
|
| | | | (0.05) | | | | | | (0.05) | | | | | | (0.04) | | | | | | (0.03) | | |
Pro forma tangible stockholders’ equity per share
|
| | | $ | 25.18 | | | | | $ | 22.68 | | | | | $ | 20.84 | | | | | $ | 19.24 | | |
Offering price as a percentage of pro forma stockholders’
equity per share |
| | | | 39.64% | | | | | | 43.99% | | | | | | 47.89% | | | | | | 51.89% | | |
Offering price as a percentage of pro forma tangible stockholders’ equity per share
|
| | | | 39.71% | | | | | | 44.09% | | | | | | 47.98% | | | | | | 51.98% | | |
Number of shares outstanding for pro forma equity per share calculations
|
| | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
| | |
As of or for the Year Ended December 31, 2024
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Gross proceeds of offering: | | | | $ | 51,000 | | | | | $ | 60,000 | | | | | $ | 69,000 | | | | | $ | 79,350 | | |
Expenses
|
| | | | 2,410 | | | | | | 2,500 | | | | | | 2,590 | | | | | | 2,694 | | |
Estimated net proceeds
|
| | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
Cash contribution to charitable foundation
|
| | | | (250) | | | | | | (250) | | | | | | (250) | | | | | | (250) | | |
Common stock acquired by employee stock ownership
plan(1) |
| | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
Common stock granted for restricted stock
awards(2) |
| | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
Net investable proceeds
|
| | | $ | 42,095 | | | | | $ | 49,903 | | | | | $ | 57,711 | | | | | $ | 66,689 | | |
For the Year Ended December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated net income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical net income (loss)
|
| | | $ | (1,543) | | | | | $ | (1,543) | | | | | $ | (1,543) | | | | | $ | (1,543) | | |
Pro forma income on net investable proceeds
|
| | | | 1,192 | | | | | | 1,413 | | | | | | 1,634 | | | | | | 1,888 | | |
Employee stock ownership plan
|
| | | | (119) | | | | | | (140) | | | | | | (161) | | | | | | (185) | | |
Shares granted under restricted stock awards(2)
|
| | | | (298) | | | | | | (350) | | | | | | (403) | | | | | | (463) | | |
Options granted under stock-based benefit plans(3)
|
| | | | (479) | | | | | | (564) | | | | | | (649) | | | | | | (746) | | |
Pro forma net income (loss)
|
| | | $ | (1,247) | | | | | $ | (1,184) | | | | | $ | (1,122) | | | | | $ | (1,049) | | |
Earnings (loss) per share:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical net income (loss)
|
| | | $ | (0.32) | | | | | $ | (0.27) | | | | | $ | (0.24) | | | | | $ | (0.21) | | |
Pro forma income on net investable proceeds
|
| | | | 0.25 | | | | | | 0.25 | | | | | | 0.25 | | | | | | 0.25 | | |
| | |
As of or for the Year Ended December 31, 2024
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Employee stock ownership plan(1)
|
| | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | |
Shares granted under restricted stock awards(2)
|
| | | | (0.06) | | | | | | (0.06) | | | | | | (0.06) | | | | | | (0.06) | | |
Options granted under stock-based benefit plans(3)
|
| | | | (0.10) | | | | | | (0.10) | | | | | | (0.10) | | | | | | (0.10) | | |
Pro forma net income (loss) per share(4)
|
| | | $ | (0.25) | | | | | $ | (0.20) | | | | | $ | (0.17) | | | | | $ | (0.14) | | |
Offering price as a multiple of pro forma net income per
share, annualized |
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Number of shares used in earnings per share
calculations |
| | | | 4,804,409 | | | | | | 5,652,245 | | | | | | 6,500,081 | | | | | | 7,475,093 | | |
As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical stockholders’ equity
|
| | | $ | 86,245 | | | | | $ | 86,245 | | | | | $ | 86,245 | | | | | $ | 86,245 | | |
Estimated net proceeds
|
| | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
Market value of shares donated to charitable foundation
|
| | | | 1,041 | | | | | | 1,224 | | | | | | 1,408 | | | | | | 1,619 | | |
Expense of contribution of stock to charitable foundation
|
| | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
Tax benefit of contribution to charitable foundation
|
| | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
Common stock acquired by employee stock ownership
plan(1) |
| | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
Common stock granted under restricted stock awards(2)
|
| | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
Pro forma stockholders’ equity
|
| | | | 128,708 | | | | | | 136,568 | | | | | | 144,429 | | | | | | 153,467 | | |
Intangible assets
|
| | | | (322) | | | | | | (322) | | | | | | (322) | | | | | | (322) | | |
Pro forma tangible stockholders’ equity
|
| | | $ | 128,386 | | | | | $ | 136,246 | | | | | $ | 144,107 | | | | | $ | 153,145 | | |
Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical stockholders’ equity
|
| | | $ | 16.57 | | | | | $ | 14.09 | | | | | $ | 12.25 | | | | | $ | 10.65 | | |
Estimated net proceeds
|
| | | | 9.34 | | | | | | 9.39 | | | | | | 9.43 | | | | | | 9.47 | | |
Market value of shares donated to charitable foundation
|
| | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | |
Expense of contribution of stock to charitable foundation
|
| | | | (0.25) | | | | | | (0.24) | | | | | | (0.24) | | | | | | (0.23) | | |
Tax benefit of contribution to charitable foundation
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.06 | | |
Common stock acquired by employee stock ownership
plan(1) |
| | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | |
Common stock granted under restricted stock awards(2)
|
| | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | |
Pro forma stockholders’ equity per share(5)
|
| | | | 24.73 | | | | | | 22.31 | | | | | | 20.51 | | | | | | 18.95 | | |
Intangible assets
|
| | | | (0.06) | | | | | | (0.05) | | | | | | (0.05) | | | | | | (0.04) | | |
Pro forma tangible stockholders’ equity per share
|
| | | $ | 24.67 | | | | | $ | 22.26 | | | | | $ | 20.46 | | | | | $ | 18.91 | | |
|
| | |
As of or for the Year Ended December 31, 2024
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Offering price as a percentage of pro forma stockholders’
equity per share |
| | | | 40.44% | | | | | | 44.82% | | | | | | 48.76% | | | | | | 52.77% | | |
Offering price as a percentage of pro forma tangible stockholders’ equity per share
|
| | | | 40.54% | | | | | | 44.92% | | | | | | 48.88% | | | | | | 52.88% | | |
Number of shares outstanding for pro forma equity per share calculations
|
| | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
| | |
Minimum of
Offering Range |
| |
Midpoint of
Offering Range |
| |
Maximum of
Offering Range |
| |
Adjusted Maximum of
Offering Range |
| ||||||||||||||||||||||||||||||||||||
| | |
With
Charitable Foundation |
| |
Without
Charitable Foundation |
| |
With
Charitable Foundation |
| |
Without
Charitable Foundation |
| |
With
Charitable Foundation |
| |
Without
Charitable Foundation |
| |
With
Charitable Foundation |
| |
Without
Charitable Foundation |
| ||||||||||||||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Estimated offering amount
|
| | | $ | 51,000 | | | | | $ | 52,700 | | | | | $ | 60,000 | | | | | $ | 62,000 | | | | | $ | 69,000 | | | | | $ | 71,300 | | | | | $ | 79,350 | | | | | $ | 81,995 | | |
Pro forma market
capitalization |
| | | | 52,041 | | | | | | 52,700 | | | | | | 61,224 | | | | | | 62,000 | | | | | | 70,408 | | | | | | 71,300 | | | | | | 80,969 | | | | | | 81,995 | | |
Total assets
|
| | | | 508,972 | | | | | | 510,458 | | | | | | 516,832 | | | | | | 518,549 | | | | | | 524,693 | | | | | | 526,640 | | | | | | 533,732 | | | | | | 535,945 | | |
Total liabilities
|
| | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | |
Pro forma stockholders’
equity |
| | | | 131,294 | | | | | | 132,780 | | | | | | 139,154 | | | | | | 140,871 | | | | | | 147,015 | | | | | | 148,962 | | | | | | 156,053 | | | | | | 158,266 | | |
Pro forma net income(1)
|
| | | | 391 | | | | | | 401 | | | | | | 406 | | | | | | 418 | | | | | | 423 | | | | | | 436 | | | | | | 441 | | | | | | 455 | | |
Pro forma stockholders’ equity
per share |
| | | $ | 25.23 | | | | | $ | 25.20 | | | | | $ | 22.73 | | | | | $ | 22.72 | | | | | $ | 20.88 | | | | | $ | 20.89 | | | | | $ | 19.27 | | | | | $ | 19.29 | | |
Pro forma earnings per share
|
| | | $ | 0.07 | | | | | $ | 0.07 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.05 | | | | | $ | 0.05 | | |
Pro forma pricing ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Offering price as a percentage of pro forma stockholders’ equity per share
|
| | | | 39.64% | | | | | | 39.68% | | | | | | 43.99% | | | | | | 44.01% | | | | | | 47.89% | | | | | | 47.87% | | | | | | 51.89% | | | | | | 51.84% | | |
Offering price to annualized pro forma earnings per
share |
| | | | 35.71x | | | | | | 35.71x | | | | | | 41.67x | | | | | | 41.67x | | | | | | 41.67x | | | | | | 41.67x | | | | | | 50.00x | | | | | | 50.00x | | |
Pro forma financial ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on assets
|
| | | | 0.31% | | | | | | 0.31% | | | | | | 0.31% | | | | | | 0.32% | | | | | | 0.32% | | | | | | 0.33% | | | | | | 0.33% | | | | | | 0.34% | | |
Return on equity
|
| | | | 1.19% | | | | | | 1.21% | | | | | | 1.17% | | | | | | 1.19% | | | | | | 1.15% | | | | | | 1.17% | | | | | | 1.13% | | | | | | 1.15% | | |
Equity to assets
|
| | | | 25.8% | | | | | | 26.01% | | | | | | 26.92% | | | | | | 27.17% | | | | | | 28.02% | | | | | | 28.29% | | | | | | 29.24% | | | | | | 29.53% | | |
Total shares issued
|
| | | | 5,204,082 | | | | | | 5,270,000 | | | | | | 6,122,449 | | | | | | 6,200,000 | | | | | | 7,040,816 | | | | | | 7,130,000 | | | | | | 8,096,938 | | | | | | 8,199,500 | | |
| | |
Minimum
of Offering Range |
| |
Midpoint
of Offering Range |
| |
Maximum
of Offering Range |
| |
Adjusted
Maximum of Offering Range |
| ||||||||||||
| | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
Before-tax (expense) of contribution to charitable foundation
|
| | | $ | (1,291) | | | | | $ | (1,474) | | | | | $ | (1,658) | | | | | $ | (1,869) | | |
After-tax (expense) of contribution to charitable
foundation |
| | | | (923) | | | | | | (1,054) | | | | | | (1,185) | | | | | | (1,336) | | |
Pro forma net income (loss)
|
| | | | (523) | | | | | | (648) | | | | | | (762) | | | | | | (895) | | |
Pro forma net (loss) per share
|
| | | $ | (0.11) | | | | | $ | (0.11) | | | | | $ | (0.12) | | | | | $ | (0.12) | | |
Pro forma tax benefit
|
| | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
Offering price to pro forma net income (loss) per share
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Pro forma return (loss) on assets
|
| | | | (0.42)% | | | | | | (0.50)% | | | | | | (0.58)% | | | | | | (0.67)% | | |
Pro forma return (loss) on equity
|
| | | | (1.62)% | | | | | | (1.86)% | | | | | | (2.07)% | | | | | | (2.29)% | | |
| | |
For the Three Months Ended March 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/ Rate |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/ Rate |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net
|
| | | $ | 242,472 | | | | | $ | 3,620 | | | | | | 5.97% | | | | | $ | 200,086 | | | | | $ | 2,547 | | | | | | 5.09% | | |
Certificates of deposit with other financial institutions
|
| | | | 1,230 | | | | | | 8 | | | | | | 2.60% | | | | | | 1,350 | | | | | | 8 | | | | | | 2.37% | | |
Interest-bearing cash and cash equivalents
|
| | | | 15,657 | | | | | | 207 | | | | | | 5.29 | | | | | | 22,219 | | | | | | 213 | | | | | | 3.83 | | |
Investment securities available-for-sale
|
| | | | 116,331 | | | | | | 618 | | | | | | 2.12% | | | | | | 133,233 | | | | | | 835 | | | | | | 2.51% | | |
Investment securities held-to-maturity
|
| | | | 33,290 | | | | | | 209 | | | | | | 2.51% | | | | | | 55,429 | | | | | | 348 | | | | | | 2.51% | | |
FHLB of Chicago stock
|
| | | | 1,166 | | | | | | 15 | | | | | | 5.15% | | | | | | 1,166 | | | | | | 12 | | | | | | 4.12% | | |
Bankers’ Bank stock
|
| | | | 992 | | | | | | — | | | | | | % | | | | | | — | | | | | | — | | | | | | % | | |
Total interest-earning assets
|
| | | | 411,138 | | | | | | 4,677 | | | | | | 4.55% | | | | | | 413,483 | | | | | | 3,963 | | | | | | 3.83% | | |
Noninterest-earning assets
|
| | | | 47,840 | | | | | | | | | | | | | | | | | | 36,208 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 458,978 | | | | | | | | | | | | | | | | | $ | 449,691 | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts
|
| | | | 101,340 | | | | | | 70 | | | | | | 0.28% | | | | | | 109,098 | | | | | | 71 | | | | | | 0.26% | | |
Now accounts
|
| | | | 44,799 | | | | | | 2 | | | | | | 0.02% | | | | | | 42,871 | | | | | | 6 | | | | | | 0.06% | | |
Money market accounts
|
| | | | 17,232 | | | | | | 55 | | | | | | 1.28% | | | | | | 18,225 | | | | | | 44 | | | | | | 0.97% | | |
Certificates of deposit(1)
|
| | | | 199,948 | | | | | | 1,538 | | | | | | 3.08% | | | | | | 185,061 | | | | | | 1,636 | | | | | | 3.54% | | |
Total interest-bearing deposits
|
| | | $ | 363,319 | | | | | $ | 1,665 | | | | | | 1.83% | | | | | $ | 355,255 | | | | | $ | 1,757 | | | | | | 1.98% | | |
Total interest-bearing liabilities
|
| | | | 363,319 | | | | | | 1,665 | | | | | | 1.83% | | | | | | 355,255 | | | | | | 1,757 | | | | | | 1.98% | | |
Noninterest-bearing liabilities
|
| | | | 8,164 | | | | | | | | | | | | | | | | | | 7,626 | | | | | | | | | | | | | | |
Total liabilities
|
| | | $ | 371,483 | | | | | | 1,665 | | | | | | | | | | | $ | 362,881 | | | | | | | | | | | | | | |
Equity
|
| | | | 87,495 | | | | | | | | | | | | | | | | | | 86,810 | | | | | | | | | | | | | | |
Total liabilities and equity
|
| | | $ | 458,978 | | | | | | | | | | | | | | | | | $ | 449,691 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | | 3,012 | | | | | | | | | | | | | | | | | | 2,206 | | | | | | | | |
Interest rate spread(2)
|
| | | | | | | | | | | | | | | | 2.72% | | | | | | | | | | | | | | | | | | 1.85% | | |
Net interest-earning assets(3)
|
| | | | 46,703 | | | | | | | | | | | | | | | | | | 58,228 | | | | | | | | | | | | | | |
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 2.93% | | | | | | | | | | | | | | | | | | 2.13% | | |
Average interest-earning assets to average-interest bearing liabilities
|
| | | | 112.82% | | | | | | | | | | | | | | | | | | 116.39% | | | | | | | | | | | | | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
| | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/ Rate |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/ Rate |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net
|
| | | $ | 210,499 | | | | | $ | 11,526 | | | | | | 5.48% | | | | | $ | 185,749 | | | | | $ | 8,348 | | | | | | 4.49% | | |
Federal funds sold and interest-bearing deposits in other banks
|
| | | | 19,688 | | | | | | 977 | | | | | | 4.96% | | | | | | 9,572 | | | | | | 2,899 | | | | | | 30.29% | | |
Certificates of deposit with other financial
institutions |
| | | | 1,350 | | | | | | 37 | | | | | | 2.74% | | | | | | 1,275 | | | | | | 16 | | | | | | 1.25% | | |
Investment securities available-for-sale
|
| | | | 126,740 | | | | | | 3,093 | | | | | | 2.44% | | | | | | 137,061 | | | | | | 2,854 | | | | | | 2.08% | | |
Investment securities held to maturity
|
| | | | 44,733 | | | | | | 1,093 | | | | | | 2.44% | | | | | | 60,209 | | | | | | 1,253 | | | | | | 2.08% | | |
FHLB of Chicago stock
|
| | | | 1,166 | | | | | | 58 | | | | | | 4.97% | | | | | | 1,166 | | | | | | 49 | | | | | | 4.30% | | |
Bankers’ Bank Stock
|
| | | | 992 | | | | | | 15 | | | | | | 1.51% | | | | | | — | | | | | | — | | | | | | —% | | |
Total interest-earning assets
|
| | | | 405,168 | | | | | | 16,799 | | | | | | 4.16% | | | | | | 395,032 | | | | | | 15,419 | | | | | | 3.90% | | |
Noninterest-earning assets
|
| | | | 37,580 | | | | | | | | | | | | | | | | | | 60,250 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 442,748 | | | | | | | | | | | | | | | | | $ | 455,282 | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts
|
| | | | 103,663 | | | | | | 251 | | | | | | 0.24% | | | | | | 118,800 | | | | | | 215 | | | | | | 0.17% | | |
Checking accounts
|
| | | | 43,874 | | | | | | 26 | | | | | | 0.06% | | | | | | 46,031 | | | | | | 10 | | | | | | 0.03% | | |
Money market accounts
|
| | | | 17,036 | | | | | | 189 | | | | | | 1.11% | | | | | | 22,496 | | | | | | 208 | | | | | | 0.92% | | |
Certificates of deposit(1)
|
| | | | 185,289 | | | | | | 6,619 | | | | | | 3.57% | | | | | | 178,007 | | | | | | 4,039 | | | | | | 2.27% | | |
Total interest-bearing deposits
|
| | | | 349,862 | | | | | | 7,085 | | | | | | 2.03% | | | | | | 365,334 | | | | | | 4,472 | | | | | | 1.22% | | |
Total interest-bearing liabilities
|
| | | | 349,862 | | | | | | 7,085 | | | | | | 2.03% | | | | | | 365,334 | | | | | | 4,472 | | | | | | 1.22% | | |
Noninterest-bearing liabilities
|
| | | | 6,638 | | | | | | | | | | | | | | | | | | 4,883 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 356,500 | | | | | | | | | | | | | | | | | | 370,217 | | | | | | | | | | | | | | |
Equity
|
| | | | 86,248 | | | | | | | | | | | | | | | | | | 85,065 | | | | | | | | | | | | | | |
Total liabilities and equity
|
| | | $ | 442,748 | | | | | | | | | | | | | | | | | $ | 455,282 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | | 9,714 | | | | | | | | | | | | | | | | | | 10,947 | | | | | | | | |
Interest rate spread(2)
|
| | | | | | | | | | | | | | | | 2.13% | | | | | | | | | | | | | | | | | | 2.68% | | |
Net interest-earning assets(3)
|
| | | | 54,314 | | | | | | | | | | | | | | | | | | 29,445 | | | | | | | | | | | | | | |
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 2.40% | | | | | | | | | | | | | | | | | | 2.77% | | |
Average interest-earning assets to average-
interest bearing liabilities |
| | | | 115.52% | | | | | | | | | | | | | | | | | | 108.05% | | | | | | | | | | | | | | |
| | |
Three Months Ended
March 31, 2025 vs. 2024 |
| |
Years Ended
December 31, 2024 vs. 2023 |
| ||||||||||||||||||||||||||||||
|
Increase
(Decrease) Due to |
| |
Total
Increase (Decrease) |
| |
Increase
(Decrease) Due to |
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||||
|
Volume
|
| |
Rate
|
| | | | | | | |
Volume
|
| |
Rate
|
| | | | | | | ||||||||||||||
|
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 630 | | | | | $ | 443 | | | | | $ | 1,073 | | | | | $ | 1,196 | | | | | $ | 1,982 | | | | | $ | 3,178 | | |
Federal funds sold and interest-bearing deposits in other banks
|
| | | | (7) | | | | | | 1 | | | | | | (6) | | | | | | (9,208) | | | | | | 7,286 | | | | | | (1,922) | | |
Certificates of deposit in other banks
|
| | | | (3) | | | | | | 3 | | | | | | — | | | | | | 1 | | | | | | 20 | | | | | | 21 | | |
Investment securities available-for-sale
|
| | | | (99) | | | | | | (118) | | | | | | (217) | | | | | | (184) | | | | | | 423 | | | | | | 239 | | |
Investment securities held-to-maturity
|
| | | | (139) | | | | | | — | | | | | | (139) | | | | | | (833) | | | | | | 673 | | | | | | (160) | | |
FHLB of Chicago stock and Bankers’
Bank stock |
| | | | 14 | | | | | | (11) | | | | | | 3 | | | | | | — | | | | | | 24 | | | | | | 24 | | |
Total interest-earning assets
|
| | | $ | 396 | | | | | $ | 318 | | | | | $ | 714 | | | | | $ | (9,028) | | | | | $ | 10,408 | | | | | $ | 1,380 | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts
|
| | | | (1) | | | | | | — | | | | | | (1) | | | | | | (31) | | | | | | 67 | | | | | | 36 | | |
Checking accounts
|
| | | | — | | | | | | (4) | | | | | | (4) | | | | | | 2 | | | | | | 14 | | | | | | 16 | | |
Money market accounts
|
| | | | (2) | | | | | | 13 | | | | | | 11 | | | | | | (4) | | | | | | (15) | | | | | | (19) | | |
Certificates of deposit
|
| | | | 159 | | | | | | (257) | | | | | | (98) | | | | | | 172 | | | | | | 2,408 | | | | | | 2,580 | | |
Total interest-bearing liabilities
|
| | | $ | 156 | | | | | $ | (248) | | | | | $ | (92) | | | | | $ | 139 | | | | | $ | 2,474 | | | | | $ | 2,613 | | |
Change in net interest income
|
| | | $ | 240 | | | | | $ | 566 | | | | | $ | 806 | | | | | $ | (9,167) | | | | | $ | 7,934 | | | | | $ | (1,233) | | |
Change in Interest Rates in Basis Points (Rate Shock)
|
| |
Net Portfolio Value
|
| |
NPV as % of
Portfolio Value of Assets |
| ||||||||||||||||||||||||
|
Amount
|
| |
$ Change
|
| |
% Change
|
| |
NPV Ratio
|
| |
Change
|
| |||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
300bp
|
| | | $ | 104,611 | | | | | $ | (21,543) | | | | | | (17.1)% | | | | | | 22.7% | | | | | | (4.7)% | | |
200
|
| | | | 111,924 | | | | | | (14,230) | | | | | | (11.3)% | | | | | | 24.3% | | | | | | (3.1)% | | |
100
|
| | | | 119,247 | | | | | | (6,907) | | | | | | (5.5)% | | | | | | 25.9% | | | | | | (1.5)% | | |
Static
|
| | | | 126,154 | | | | | | 27.4% | | | | | | | | | | | | | | | | | | | | |
(100)
|
| | | | 131,234 | | | | | | 5,080 | | | | | | 4.0% | | | | | | 28.5% | | | | | | 1.1% | | |
(200)
|
| | | | 133,890 | | | | | | 7,736 | | | | | | 6.1% | | | | | | 29.0% | | | | | | 1.6% | | |
(300)
|
| | | | 134,467 | | | | | | 8,313 | | | | | | 6.6 | | | | | | 29.2 | | | | | | 1.8 | | |
Change in Interest Rates in Basis Points (Rate Shock)
|
| |
Net Interest Income
|
| |
$ Change
|
| |
% Change
|
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
300bp
|
| | | $ | 10,613 | | | | | $ | (2,490) | | | | | | 19.0% | | |
200
|
| | | | 11,477 | | | | | | (1,626) | | | | | | 12.4% | | |
100
|
| | | | 12,312 | | | | | | (791) | | | | | | 6.0% | | |
Static
|
| | | | 13,103 | | | | | | | | | | | | | | |
(100)
|
| | | | 13,697 | | | | | | 594 | | | | | | 4.5% | | |
(200)
|
| | | | 14,039 | | | | | | 936 | | | | | | 7.1% | | |
(300)
|
| | | | 14,544 | | | | | | 1,441 | | | | | | 11.0 | | |
| | |
Total
Amounts Committed at |
| |
Amount of Commitment Expiration – Per Period
|
| ||||||||||||||||||||||||
| | |
March 31,
2025 |
| |
To One
Year |
| |
One to Three
Years |
| |
Three to Five
Years |
| |
After Five
Years |
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Unused lines of credit
|
| | | $ | 9,147 | | | | | $ | 1,362 | | | | | $ | 1,061 | | | | | $ | 3,122 | | | | | $ | 3,602 | | |
Commitments to originate loans
|
| | | | 27,770 | | | | | | 27,770 | | | | | | — | | | | | | — | | | | | | — | | |
Unfunded construction loans
|
| | | | 11,111 | | | | | | 3,874 | | | | | | 2,551 | | | | | | 2,027 | | | | | | 2,659 | | |
Total commitments
|
| | | $ | 48,028 | | | | | $ | 33,006 | | | | | $ | 3,612 | | | | | $ | 5,149 | | | | | $ | 6,261 | | |
| | |
Total at
March 31, 2025 |
| |
Payments Due by Period
|
| ||||||||||||||||||||||||
| | |
To One
Year |
| |
One to Three
Years |
| |
Three to Five
Years |
| |
After Five
Years |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Certificates of deposit
|
| | | $ | 174,612 | | | | | $ | 159,017 | | | | | $ | 14,926 | | | | | $ | 669 | | | | | $ | — | | |
Total contractual obligations
|
| | | $ | 174,612 | | | | | $ | 159,017 | | | | | $ | 14,926 | | | | | $ | 669 | | | | | $ | — | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
One to four residential
|
| | | $ | 122,250 | | | | | | 48.4% | | | | | $ | 125,345 | | | | | | 50.5% | | | | | $ | 143,857 | | | | | | 74.3% | | |
Purchased and participations
|
| | | | 8,554 | | | | | | 3.4% | | | | | | 8,712 | | | | | | 3.5% | | | | | | 9,888 | | | | | | 5.1% | | |
Home improvement, first mortgage
|
| | | | 188 | | | | | | 0.1% | | | | | | 195 | | | | | | 0.1% | | | | | | 338 | | | | | | 0.2% | | |
Home equity lines of credit
|
| | | | 5,788 | | | | | | 2.3% | | | | | | 6,050 | | | | | | 2.4% | | | | | | 5,083 | | | | | | 2.6% | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 190 | | | | | | 0.1% | | |
Commercial real estate
|
| | | | 54,957 | | | | | | 21.8% | | | | | | 50,844 | | | | | | 20.5% | | | | | | 21,193 | | | | | | 10.9% | | |
Commercial and industrial
|
| | | | 19,047 | | | | | | 7.6% | | | | | | 21,769 | | | | | | 8.8% | | | | | | 5,600 | | | | | | 2.9% | | |
Commercial construction
|
| | | | 26,430 | | | | | | 10.5% | | | | | | 22,758 | | | | | | 9.2% | | | | | | 7,611 | | | | | | 3.9% | | |
Commercial lines of credit
|
| | | | 14,941 | | | | | | 5.9% | | | | | | 12,531 | | | | | | 5.0% | | | | | | — | | | | | | —% | | |
Total loans
|
| | | | 252,155 | | | | | | 100.0% | | | | | | 248,204 | | | | | | 100.0% | | | | | | 193,760 | | | | | | 100.0% | | |
Premium on purchase loans
|
| | | | 45 | | | | | | | | | | | | 45 | | | | | | | | | | | | 64 | | | | | | | | |
Loans sold
|
| | | | (4,427) | | | | | | | | | | | | (4,440) | | | | | | | | | | | | (987) | | | | | | | | |
Loans in process
|
| | | | 18 | | | | | | | | | | | | 4 | | | | | | | | | | | | (132) | | | | | | | | |
Allowance for credit losses
|
| | | | (2,273) | | | | | | | | | | | | (2,126) | | | | | | | | | | | | (1,653) | | | | | | | | |
Deferred income from loans fees
|
| | | | (773) | | | | | | | | | | | | (759) | | | | | | | | | | | | (481) | | | | | | | | |
Total loans, net
|
| | | $ | 244,745 | | | | | | | | | | | $ | 240,928 | | | | | | | | | | | $ | 190,571 | | | | | | | | |
| | |
One to
Four Residential |
| |
Purchased
and Participations |
| |
Home
Improvement, First Mortgage |
| |
Home
Equity Lines of Credit |
| |
Construction,
First Mortgage |
| |
Commercial
Real Estate |
| |
Commercial
and Industrial |
| |
Commercial
Construction |
| |
Commercial
Lines of Credit |
| |
Total
|
| ||||||||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amounts due after March 31, 2025 in:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One year or less
|
| | | $ | 9,499 | | | | | | 1,025 | | | | | | — | | | | | | 210 | | | | | | — | | | | | | 17,708 | | | | | | 217 | | | | | | 10,229 | | | | | | 9,932 | | | | | $ | 48,820 | | |
After one year through two years
|
| | | | 8,436 | | | | | | — | | | | | | — | | | | | | 157 | | | | | | — | | | | | | 889 | | | | | | 7,740 | | | | | | 10,359 | | | | | | 3,909 | | | | | | 31,490 | | |
After two years through
three years |
| | | | 1,408 | | | | | | — | | | | | | — | | | | | | 16 | | | | | | — | | | | | | 8,085 | | | | | | 2,720 | | | | | | 2,568 | | | | | | — | | | | | | 14,797 | | |
After three years through
five years |
| | | | 3,869 | | | | | | — | | | | | | 36 | | | | | | 2,938 | | | | | | — | | | | | | 25,691 | | | | | | 8,370 | | | | | | 173 | | | | | | 1,100 | | | | | | 42,177 | | |
After five years through ten years
|
| | | | 14,177 | | | | | | 136 | | | | | | 129 | | | | | | 330 | | | | | | — | | | | | | 2,584 | | | | | | — | | | | | | 3,101 | | | | | | — | | | | | | 20,457 | | |
After ten years through fifteen years
|
| | | | 30,734 | | | | | | 3,563 | | | | | | — | | | | | | 2,055 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,665 | | |
After fifteen years
|
| | | | 54,127 | | | | | | 3,830 | | | | | | 23 | | | | | | 82 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,749 | | |
Total
|
| | | $ | 122,250 | | | | | | 8,554 | | | | | | 188 | | | | | | 5,788 | | | | | | — | | | | | | 54,957 | | | | | | 19,047 | | | | | | 26,430 | | | | | | 14,941 | | | | | $ | 252,155 | | |
| | |
Fixed-Rate
|
| |
Floating or
Adjustable-Rate |
| |
Total at
March 31, 2025 |
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
One to four residential
|
| | | $ | 112,316 | | | | | $ | 435 | | | | | $ | 112,751 | | |
Purchased and participations
|
| | | | 7,529 | | | | | | — | | | | | | 7,529 | | |
Home improvement, first mortgage
|
| | | | 188 | | | | | | — | | | | | | 188 | | |
Home equity lines of credit
|
| | | | 614 | | | | | | 4,964 | | | | | | 5,578 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 36,609 | | | | | | 640 | | | | | | 37,249 | | |
Commercial and industrial
|
| | | | 13,491 | | | | | | 5,339 | | | | | | 18,830 | | |
Commercial construction
|
| | | | — | | | | | | 16,201 | | | | | | 16,201 | | |
Commercial lines of credit
|
| | | | 3,909 | | | | | | 1,100 | | | | | | 5,009 | | |
Total
|
| | | $ | 174,656 | | | | | $ | 28,679 | | | | | $ | 203,335 | | |
| | |
Fixed-Rate
|
| |
Floating or
Adjustable-Rate |
| |
Total at
December 31, 2024 |
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
One to four residential
|
| | | $ | 117,742 | | | | | $ | 445 | | | | | $ | 118,187 | | |
Purchased and participations
|
| | | | 8,712 | | | | | | — | | | | | | 8,712 | | |
Home improvement, first mortgage
|
| | | | 195 | | | | | | — | | | | | | 195 | | |
Home equity lines of credit
|
| | | | 560 | | | | | | 5,191 | | | | | | 5,751 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 44,186 | | | | | | 646 | | | | | | 44,832 | | |
Commercial and industrial
|
| | | | 15,498 | | | | | | 4,969 | | | | | | 20,467 | | |
Commercial construction
|
| | | | — | | | | | | 15,196 | | | | | | 15,196 | | |
Commercial lines of credit
|
| | | | 3,785 | | | | | | 1,100 | | | | | | 4,885 | | |
Total
|
| | | $ | 190,678 | | | | | $ | 27,547 | | | | | $ | 218,225 | | |
| | |
Fixed-Rate
|
| |
Floating or
Adjustable-Rate |
| |
Total at
December 31, 2023 |
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
One to four residential
|
| | | $ | 132,824 | | | | | $ | 742 | | | | | $ | 133,566 | | |
Purchased and participations
|
| | | | 9,888 | | | | | | — | | | | | | 9,888 | | |
Home improvement, first mortgage
|
| | | | 338 | | | | | | — | | | | | | 338 | | |
Home equity lines of credit
|
| | | | 370 | | | | | | 3,399 | | | | | | 3,769 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 15,099 | | | | | | 1,163 | | | | | | 16,262 | | |
Commercial and industrial
|
| | | | 2,003 | | | | | | 3,573 | | | | | | 5,576 | | |
Commercial construction
|
| | | | — | | | | | | 5,884 | | | | | | 5,884 | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 160,522 | | | | | $ | 14,761 | | | | | $ | 175,283 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Loan originations: | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four residential
|
| | | $ | 1,710 | | | | | $ | 797 | | | | | $ | 8,389 | | | | | $ | 5,710 | | |
Purchased and participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | 81 | | | | | | 674 | | | | | | 3,612 | | | | | | 1,797 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 5,498 | | | | | | 14,729 | | | | | | 53,710 | | | | | | 10,390 | | |
Commercial and industrial
|
| | | | 2,405 | | | | | | 711 | | | | | | 21,068 | | | | | | 1,699 | | |
Commercial construction
|
| | | | 202 | | | | | | — | | | | | | 19,296 | | | | | | 5,445 | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total loan originations
|
| | | $ | 9,896 | | | | | $ | 16,911 | | | | | $ | 106,075 | | | | | $ | 25,041 | | |
Loans sold
|
| | | | — | | | | | | (3,500) | | | | | | (3,785) | | | | | | — | | |
Loan principal repayments
|
| | | | (5,945) | | | | | | (5,044) | | | | | | (50,916) | | | | | | (14,213) | | |
Total loans sold and principal repayments
|
| | | $ | (5,945) | | | | | $ | (8,544) | | | | | $ | (54,701) | | | | | $ | (14,213) | | |
Increase or (decrease) due to other items, net(1)
|
| | | | (134) | | | | | | — | | | | | | (587) | | | | | | (707) | | |
Net increase (decrease) in loans, net and loans held for sale
|
| | | $ | 3,817 | | | | | $ | 8,367 | | | | | $ | 50,787 | | | | | $ | 10,121 | | |
| | |
31 – 89 Days
Past Due and Accruing |
| |
Non-
Accrual |
| |
Total Past
Due and Non-Accrual |
| |
Current
|
| |
Total
Loan Balance |
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four residential
|
| | | $ | 958 | | | | | | 859 | | | | | | 1,817 | | | | | | 120,433 | | | | | $ | 122,250 | | |
Purchased and participations
|
| | | | 6 | | | | | | 42 | | | | | | 48 | | | | | | 8,506 | | | | | | 8,554 | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 188 | | | | | | 188 | | |
Home equity lines of credit
|
| | | | 35 | | | | | | — | | | | | | 35 | | | | | | 5,753 | | | | | | 5,788 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 54,957 | | | | | | 54,957 | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 19,047 | | | | | | 19,047 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26,430 | | | | | | 26,430 | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 14,941 | | | | | | 14,941 | | |
Total
|
| | | $ | 999 | | | | | | 901 | | | | | | 1,900 | | | | | | 250,255 | | | | | $ | 252,155 | | |
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four residential
|
| | | $ | 187 | | | | | | 1,419 | | | | | | 1,606 | | | | | | 123,739 | | | | | $ | 125,345 | | |
Purchased and participations
|
| | | | 3 | | | | | | 45 | | | | | | 48 | | | | | | 8,664 | | | | | | 8,712 | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | 195 | | |
Home equity lines of credit
|
| | | | 17 | | | | | | 197 | | | | | | 214 | | | | | | 5,836 | | | | | | 6,050 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 50,844 | | | | | | 50,844 | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21,769 | | | | | | 21,769 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22,758 | | | | | | 22,758 | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,531 | | | | | | 12,531 | | |
Total
|
| | | $ | 207 | | | | | | 1,661 | | | | | | 1,868 | | | | | | 246,336 | | | | | $ | 248,204 | | |
December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four residential
|
| | | $ | 557 | | | | | | 1,327 | | | | | | 1,884 | | | | | | 141,973 | | | | | $ | 143,857 | | |
Purchased and participations
|
| | | | 4 | | | | | | 42 | | | | | | 46 | | | | | | 9,842 | | | | | | 9,888 | | |
| | |
31 – 89 Days
Past Due and Accruing |
| |
Non-
Accrual |
| |
Total Past
Due and Non-Accrual |
| |
Current
|
| |
Total
Loan Balance |
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 338 | | | | | | 338 | | |
Home equity lines of credit
|
| | | | — | | | | | | 75 | | | | | | 75 | | | | | | 5,008 | | | | | | 5,083 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 190 | | | | | | 190 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21,193 | | | | | | 21,193 | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,600 | | | | | | 5,600 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,611 | | | | | | 7,611 | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 561 | | | | | | 1,444 | | | | | | 2,005 | | | | | | 191,755 | | | | | $ | 193,760 | | |
|
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
Substandard loans
|
| | | $ | 2,153 | | | | | $ | 1,545 | | | | | $ | 1,005 | | |
Total classified loans
|
| | | $ | 2,153 | | | | | $ | 1,545 | | | | | $ | 1,005 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
Non-accruing loans: | | | | | | | | | | | | | | | | | | | |
One to four residential
|
| | | $ | 859 | | | | | $ | 1,419 | | | | | $ | 1,327 | | |
Purchased and participations
|
| | | | 42 | | | | | | 45 | | | | | | 42 | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | 197 | | | | | | 75 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | |
Total non-accruing loans
|
| | | | 901 | | | | | | 1,661 | | | | | | 1,444 | | |
Total loans outstanding
|
| | | $ | 252,155 | | | | | $ | 248,204 | | | | | $ | 193,760 | | |
Total assets outstanding
|
| | | $ | 466,509 | | | | | $ | 449,928 | | | | | $ | 446,099 | | |
Total non-accruing loans as a percentage of total loans
outstanding |
| | | | 0.35% | | | | | | 0.67% | | | | | | 0.75% | | |
Total non-performing loans as a percentage of total loans outstanding
|
| | | | 0.35% | | | | | | 0.67% | | | | | | 0.75% | | |
Total non-performing loans as a percentage of total assets
|
| | | | 0.19% | | | | | | 0.37% | | | | | | 0.32% | | |
Total non-performing assets as a percentage of total assets
|
| | | | 0.19% | | | | | | 0.37% | | | | | | 0.32% | | |
| | |
As of or for the Three
Months Ended March 31, |
| |
As of or for the Years
Ended December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Allowance for credit losses on loans at beginning of period
|
| | | $ | 2,126 | | | | | $ | 1,653 | | | | | $ | 1,653 | | | | | $ | 902 | | |
Effect of adoption of ASU 2016-13
|
| | | | | | | | | | | | | | | | | | | | | | 768 | | |
Provision for (recovery of) credit losses
|
| | | | 135 | | | | | | 117 | | | | | | 468 | | | | | | — | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | (17) | | |
Purchased and participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (17) | | |
Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four residential
|
| | | | 12 | | | | | | — | | | | | | 5 | | | | | | — | | |
Purchased and participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total recoveries
|
| | | | 12 | | | | | | — | | | | | | 5 | | | | | | — | | |
Net charge-offs
|
| | | | 12 | | | | | | — | | | | | | 5 | | | | | | (17) | | |
Allowance for credit losses on loans at end of period
|
| | | $ | 2,273 | | | | | $ | 1,770 | | | | | $ | 2,126 | | | | | $ | 1,653 | | |
Allowance to non-performing loans
|
| | | | 255.97% | | | | | | 129.86% | | | | | | 128.00% | | | | | | 114.47% | | |
Allowance to total loans outstanding at the end of the period
|
| | | | 0.90% | | | | | | 0.89% | | | | | | 0.86% | | | | | | 0.85% | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Net charge-offs (recoveries) to average loans outstanding during the period:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
One to four residential
|
| | | | (0.005)% | | | | | | — | | | | | | (0.002)% | | | | | | 0.008% | | |
Purchased and participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Allowance
for Credit Losses |
| |
Percent of
Allowance in Each Category to Total Allocated Allowance |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance in Each Category to Total Allocated Allowance |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance in Each Category to Total Allocated Allowance |
| |
Percent
of Loans in Each Category to Total Loans |
| |||||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
One to four residential
|
| | | $ | 1,100 | | | | | | 48.4% | | | | | | 48.4% | | | | | $ | 1,074 | | | | | | 50.5% | | | | | | 50.5% | | | | | $ | 1,227 | | | | | | 74.3% | | | | | | 74.3% | | |
Purchased and participations
|
| | | | 77 | | | | | | 3.4% | | | | | | 3.4% | | | | | | 75 | | | | | | 3.5% | | | | | | 3.5% | | | | | | 84 | | | | | | 5.1% | | | | | | 5.1% | | |
Home improvement, first mortgage
|
| | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | | | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | | | | | 3 | | | | | | 0.2% | | | | | | 0.2% | | |
Home equity lines of credit
|
| | | | 52 | | | | | | 2.3% | | | | | | 2.3% | | | | | | 52 | | | | | | 2.4% | | | | | | 2.4% | | | | | | 43 | | | | | | 2.6% | | | | | | 2.6% | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | |
Commercial real estate
|
| | | | 496 | | | | | | 21.8% | | | | | | 21.8% | | | | | | 435 | | | | | | 20.5% | | | | | | 20.5% | | | | | | 181 | | | | | | 10.9% | | | | | | 10.9% | | |
Commercial and industrial
|
| | | | 173 | | | | | | 7.6% | | | | | | 7.6% | | | | | | 186 | | | | | | 8.8% | | | | | | 8.8% | | | | | | 48 | | | | | | 2.9% | | | | | | 2.9% | | |
Commercial construction
|
| | | | 239 | | | | | | 10.5% | | | | | | 10.5% | | | | | | 195 | | | | | | 9.2% | | | | | | 9.2% | | | | | | 65 | | | | | | 3.9% | | | | | | 3.9% | | |
Commercial lines of credit
|
| | | | 134 | | | | | | 5.9% | | | | | | 5.9% | | | | | | 107 | | | | | | 5.0% | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 2,273 | | | | | | 100% | | | | | | 100% | | | | | $ | 2,126 | | | | | | 100% | | | | | | 100% | | | | | $ | 1,653 | | | | | | 100% | | | | | | 100% | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
|
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||||
|
Amortized
Cost |
| |
Market
Value |
| |
Amortized
Cost |
| |
Market
Value |
| |
Amortized
Cost |
| |
Market
Value |
| ||||||||||||||||||||
|
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||
Investment securities available-for-sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | 84,843 | | | | | $ | 74,068 | | | | | $ | 87,650 | | | | | $ | 75,108 | | | | | $ | 100,378 | | | | | $ | 87,688 | | |
U.S. government and agency obligations
|
| | | | 45,480 | | | | | | 36,939 | | | | | | 45,480 | | | | | | 35,841 | | | | | | 51,477 | | | | | | 41,979 | | |
Municipal obligations
|
| | | | 1,187 | | | | | | 1,149 | | | | | | 1,180 | | | | | | 1,131 | | | | | | 1,456 | | | | | | 1,390 | | |
U.S. treasuries
|
| | | | 2,991 | | | | | | 2,990 | | | | | | 4,471 | | | | | | 4,475 | | | | | | 5,841 | | | | | | 5,829 | | |
Total investment securities available-for-sale
|
| | | $ | 134,501 | | | | | $ | 115,146 | | | | | $ | 138,781 | | | | | $ | 116,555 | | | | | $ | 159,152 | | | | | $ | 136,886 | | |
Investment securities held-to-maturity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | 30,305 | | | | | $ | 27,736 | | | | | $ | 31,796 | | | | | $ | 28,746 | | | | | $ | 37,756 | | | | | $ | 34,489 | | |
U.S. government and agency obligations
|
| | | | 1,978 | | | | | | 1,506 | | | | | | 1,978 | | | | | | 1,465 | | | | | | 3,036 | | | | | | 2,521 | | |
Municipal obligations
|
| | | | 248 | | | | | | 208 | | | | | | 248 | | | | | | 204 | | | | | | 248 | | | | | | 210 | | |
U.S. treasuries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,310 | | | | | | 16,177 | | |
Total investment securities held-to-maturity
|
| | | $ | 32,531 | | | | | $ | 29,450 | | | | | $ | 34,022 | | | | | $ | 30,415 | | | | | $ | 57,350 | | | | | $ | 53,397 | | |
| | |
Amounts as of March 31, 2025, Which Mature In
|
| |||||||||||||||||||||||||||
| | |
One Year
or Less |
| |
After One
through Five Years |
| |
After Five
through Ten Years |
| |
Over Ten
Years |
| |
Total
|
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Investment securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | 18 | | | | | $ | 2,187 | | | | | $ | 11,002 | | | | | $ | 71,636 | | | | | $ | 84,843 | | |
U.S. government and agency obligations
|
| | | | — | | | | | | 2,000 | | | | | | 29,992 | | | | | | 13,488 | | | | | | 45,480 | | |
Municipal obligations
|
| | | | 488 | | | | | | 229 | | | | | | 470 | | | | | | — | | | | | | 1,187 | | |
U.S. treasuries
|
| | | | 2,991 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,991 | | |
Total
|
| | | $ | 3,497 | | | | | $ | 4,416 | | | | | $ | 41,464 | | | | | $ | 85,124 | | | | | $ | 134,501 | | |
Weighted average yield: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | | 2.08% | | | | | | 1.87% | | | | | | 2.67% | | | | | | 1.79% | | | | | | 1.91% | | |
U.S. government and agency obligations
|
| | | | —% | | | | | | 1.12% | | | | | | 1.43% | | | | | | 1.75% | | | | | | 1.51% | | |
Municipal obligations
|
| | | | 3.69% | | | | | | 3.70% | | | | | | 3.44% | | | | | | —% | | | | | | 3.59% | | |
U.S. treasuries
|
| | | | 4.23% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | 4.23% | | |
Total weighted average yield
|
| | | | 4.14% | | | | | | 1.62% | | | | | | 1.78% | | | | | | 1.78% | | | | | | 1.84% | | |
Investment securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | 20 | | | | | $ | 2,050 | | | | | $ | 6,631 | | | | | $ | 21,604 | | | | | $ | 30,305 | | |
U.S. government and agency obligations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,978 | | | | | | 1,978 | | |
Municipal obligations
|
| | | | — | | | | | | — | | | | | | 248 | | | | | | — | | | | | | 248 | | |
| | |
Amounts as of March 31, 2025, Which Mature In
|
| |||||||||||||||||||||||||||
| | |
One Year
or Less |
| |
After One
through Five Years |
| |
After Five
through Ten Years |
| |
Over Ten
Years |
| |
Total
|
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
U.S. treasuries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 20 | | | | | $ | 2,050 | | | | | $ | 6,879 | | | | | $ | 23,582 | | | | | $ | 32,531 | | |
Weighted average yield: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | | 2.71% | | | | | | 1.95% | | | | | | 2.55% | | | | | | 2.56% | | | | | | 2.52% | | |
U.S. government and agency obligations
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | 1.99% | | | | | | 1.99% | | |
Municipal obligations
|
| | | | —% | | | | | | —% | | | | | | 1.72% | | | | | | —% | | | | | | 1.72% | | |
U.S. treasuries
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
Total weighted average yield
|
| | | | 2.71% | | | | | | 1.95% | | | | | | 2.52% | | | | | | 2.51% | | | | | | 2.48% | | |
| | |
As of
|
| |
As of December 31,
|
| ||||||||||||
| | |
March 31, 2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
Fixed-rate:
|
| | | $ | 129,180 | | | | | $ | 133,265 | | | | | $ | 152,092 | | |
Adjustable-rate:
|
| | | | 5,321 | | | | | | 5,516 | | | | | | 7,060 | | |
Total investment securities available-for-sale
|
| | | $ | 134,501 | | | | | $ | 138,781 | | | | | $ | 159,152 | | |
Fixed-rate:
|
| | | $ | 30,246 | | | | | $ | 31,558 | | | | | $ | 54,244 | | |
Adjustable-rate:
|
| | | | 2,285 | | | | | | 2,464 | | | | | | 3,106 | | |
Total investment securities held-to-maturity
|
| | | $ | 32,531 | | | | | $ | 34,022 | | | | | $ | 57,350 | | |
| | |
As of
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
|
March 31, 2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||||
|
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||||
|
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||
Certificate accounts: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
0.00% – 0.99%
|
| | | $ | 32,613 | | | | | | 8.79% | | | | | $ | 33,780 | | | | | | 9.45% | | | | | $ | 38,235 | | | | | | 10.83% | | |
1.00% – 1.99%
|
| | | | 484 | | | | | | 0.13% | | | | | | 1,006 | | | | | | 0.28% | | | | | | 1,708 | | | | | | 0.48% | | |
2.00% – 2.99%
|
| | | | 20,982 | | | | | | 5.66% | | | | | | 12,215 | | | | | | 3.42% | | | | | | 11,074 | | | | | | 3.13% | | |
3.00% or more
|
| | | | 147,296 | | | | | | 39.72% | | | | | | 145,873 | | | | | | 40.83% | | | | | | 133,274 | | | | | | 37.76% | | |
Total certificate accounts
|
| | | $ | 201,375 | | | | | | 54.3% | | | | | $ | 192,874 | | | | | | 54.0% | | | | | $ | 184,291 | | | | | | 52.2% | | |
Transaction accounts: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts
|
| | | | 100,137 | | | | | | 27.0% | | | | | | 102,136 | | | | | | 28.6% | | | | | | 105,456 | | | | | | 29.9% | | |
Checking accounts
|
| | | | 49,161 | | | | | | 13.3% | | | | | | 45,165 | | | | | | 12.6% | | | | | | 43,968 | | | | | | 12.5% | | |
Money market
|
| | | | 20,212 | | | | | | 5.4% | | | | | | 17,117 | | | | | | 4.8% | | | | | | 19,160 | | | | | | 5.4% | | |
Total transaction accounts
|
| | | $ | 169,510 | | | | | | 45.7% | | | | | $ | 164,418 | | | | | | 46.0% | | | | | $ | 168,584 | | | | | | 47.8% | | |
Total deposits
|
| | | $ | 370,885 | | | | | | 100.0% | | | | | $ | 357,292 | | | | | | 100.00% | | | | | $ | 352,875 | | | | | | 100.0% | | |
| | |
Three Months Ended March 31
|
| |||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Expense |
| |
Average
Rate Paid |
| |
Average
Balance |
| |
Interest
Expense |
| |
Average
Rate Paid |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Savings accounts
|
| | | $ | 101,340 | | | | | $ | 70 | | | | | | 0.28% | | | | | $ | 109,098 | | | | | $ | 71 | | | | | | 0.26% | | |
Checking accounts
|
| | | | 44,799 | | | | | | 2 | | | | | | 0.02% | | | | | | 42,871 | | | | | | 6 | | | | | | 0.05% | | |
Money market accounts
|
| | | | 17,232 | | | | | | 55 | | | | | | 1.28% | | | | | | 18,225 | | | | | | 44 | | | | | | 0.97% | | |
Certificates of deposit
|
| | | | 199,948 | | | | | | 1,538 | | | | | | 3.08% | | | | | | 185,061 | | | | | | 1,636 | | | | | | 3.54% | | |
Total deposits
|
| | | $ | 363,319 | | | | | $ | 1,665 | | | | | | 1.83% | | | | | $ | 355,255 | | | | | $ | 1,757 | | | | | | 1.98% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Expense |
| |
Average
Rate Paid |
| |
Average
Balance |
| |
Interest
Expense |
| |
Average
Rate Paid |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Savings accounts
|
| | | $ | 103,663 | | | | | $ | 251 | | | | | | 0.24% | | | | | $ | 118,800 | | | | | $ | 215 | | | | | | 0.17% | | |
Checking accounts
|
| | | | 43,874 | | | | | | 26 | | | | | | 0.06% | | | | | | 46,031 | | | | | | 10 | | | | | | 0.03% | | |
Money market accounts
|
| | | | 17,036 | | | | | | 189 | | | | | | 1.11% | | | | | | 22,496 | | | | | | 208 | | | | | | 0.92% | | |
Certificates of deposit
|
| | | | 185,289 | | | | | | 6,619 | | | | | | 3.57% | | | | | | 178,007 | | | | | | 4,039 | | | | | | 2.27% | | |
Total interest-bearing deposits
|
| | | $ | 349,862 | | | | | $ | 7,085 | | | | | | 2.03% | | | | | $ | 365,334 | | | | | $ | 4,472 | | | | | | 1.22% | | |
Total deposits
|
| | | $ | 349,862 | | | | | $ | 7,085 | | | | | | 2.03% | | | | | $ | 365,334 | | | | | $ | 4,472 | | | | | | 1.22% | | |
| | |
Balance as of March 31, 2025
Maturing in the Twelve Months Ending March 31, |
| |||||||||||||||||||||||||||||||||
| | |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
Thereafter
|
| |
Total
|
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Certificates of deposit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
0.00% – 0.99%
|
| | | $ | 26,957 | | | | | $ | 4,345 | | | | | $ | 778 | | | | | $ | 297 | | | | | $ | 236 | | | | | $ | 32,613 | | |
1.00% – 1.99%
|
| | | | 91 | | | | | | 3 | | | | | | 390 | | | | | | — | | | | | | 484 | | | | | | | | |
2.00% – 2.99%
|
| | | | 14,442 | | | | | | 6,404 | | | | | | — | | | | | | 136 | | | | | | — | | | | | | 20,982 | | |
3.00% – or more
|
| | | | 144,290 | | | | | | 2,604 | | | | | | 402 | | | | | | — | | | | | | — | | | | | | 147,296 | | |
Total certificate accounts
|
| | | $ | 185,780 | | | | | $ | 13,356 | | | | | $ | 1,570 | | | | | $ | 433 | | | | | $ | 236 | | | | | $ | 201,375 | | |
Quarter Ending:
|
| |
Amount
|
| |
Weighted Average Rate
|
| ||||||
| | |
(Dollars in thousands)
|
| |||||||||
June 30, 2025
|
| | | $ | 38,888 | | | | | | 3.38% | | |
September 30, 2025
|
| | | | 32,585 | | | | | | 3.12% | | |
December 31, 2025
|
| | | | 17,725 | | | | | | 2.80% | | |
March 31, 2026
|
| | | | 9,600 | | | | | | 2.46% | | |
After March 31, 2026
|
| | | | 7,492 | | | | | | 2.31% | | |
Total certificates of deposit with balances of $100,000 or more
|
| | | $ | 106,290 | | | | | | 3.04% | | |
Quarter Ending:
|
| |
Amount
|
| |
Weighted Average Rate
|
| ||||||
| | |
(Dollars in thousands)
|
| |||||||||
June 30, 2025
|
| | | $ | 11,416 | | | | | | 3.86% | | |
September 30, 2025
|
| | | | 10,545 | | | | | | 3.06% | | |
December 31, 2025
|
| | | | 9,177 | | | | | | 2.48% | | |
March 31, 2026
|
| | | | 3,053 | | | | | | 2.42% | | |
After March 31, 2026
|
| | | | 2,746 | | | | | | 2.26% | | |
Total certificates of deposit with balances of more than $250,000
|
| | | $ | 36,937 | | | | | | 3.05% | | |
Description/Address
|
| |
Net Book
Value |
| |
Amount of
Deposits |
| ||||||
| | |
(Dollars)
|
| |||||||||
Main Office: | | | | | | | | | | | | | |
4786 North Milwaukee Ave., Chicago, IL 60630 and adjacent drive-up
|
| | | $ | 1,539,695 | | | | | $ | 114,538,703 | | |
Branch Offices: | | | | | | | | | | | | | |
6257 South Austin Ave., Chicago, IL 60638
|
| | | $ | 796,410 | | | | | $ | 75,296,741 | | |
7001 West Grand Ave., Chicago, IL 60707
|
| | | | 1,829,562 | | | | | | 21,672,399 | | |
4646 West 103rd St., Oak Lawn, IL 60453(1)
|
| | | | 39,573 | | | | | | 24,376,189 | | |
699 West Dundee Road, Wheeling, IL 60090
|
| | | | 604,415 | | | | | | 44,184,676 | | |
11139 South Harlem Ave., Worth, IL 60482
|
| | | | 604,975 | | | | | | 72,777,665 | | |
Loan Production Office: | | | | | | | | | | | | | |
810 South Oak Park Ave., Oak Park, IL 60304(2)
|
| | | $ | 42,190 | | | | | $ | — | | |
Name
|
| |
Age
|
| |
Position(s) Held with Hoyne Savings, MHC,
Hoyne Financial Corporation and Hoyne Savings Bank |
| |
Position
Held Since |
| |
Year
Term Expires |
|
Walter F. Healy | | |
58
|
| | President and Chief Executive Officer | | |
2024
|
| |
2026
|
|
Timothy S. Breems | | |
63
|
| | Chair of the Board | | |
2012
|
| |
2026
|
|
Paula M. Carstensen | | |
70
|
| | Director | | |
2000
|
| |
2027
|
|
Judith A. Gonsch | | |
72
|
| | Director | | |
2017
|
| |
2026
|
|
David M. Opas | | |
73
|
| | Director | | |
2020
|
| |
2027
|
|
Steven F. Rosenbaum | | |
68
|
| | Director | | |
2017
|
| |
2026
|
|
Theodore C. Wiemann | | |
69
|
| | Director | | |
1997
|
| |
2027
|
|
Janet H. Winningham | | |
73
|
| | Director | | |
2002
|
| |
2028
|
|
Anthony M. Vaccarello | | |
75
|
| | Director | | |
2017
|
| |
2027
|
|
Audit Committee
|
| |
Nominating and Corporate
Governance Committee |
| |
Compensation Committee
|
|
Judith A. Gonsch, Chair | | |
Janet H. Winningham, Chair
|
| |
David M. Opas, Chair
|
|
Paula M. Carstensen | | |
David M. Opas
|
| |
Paula M. Carstensen
|
|
David M. Opas | | |
Anthony M. Vaccarello
|
| |
Janet H. Winningham
|
|
Anthony M. Vaccarello | | | | | | | |
Name
|
| |
Board/Committee
Fees Earned or Paid in Cash |
| |
All Other
Compensation |
| |
Total
|
| |||||||||
Walter F. Healy(1)
|
| | | $ | 29,200 | | | | | $ | N/A | | | | | $ | 29,200 | | |
Timothy S. Breems
|
| | | $ | 36,800 | | | | | $ | N/A | | | | | $ | 36,800 | | |
Paula M. Carstensen
|
| | | $ | 36,000 | | | | | $ | N/A | | | | | $ | 36,000 | | |
Judith A. Gonsch
|
| | | $ | 33,600 | | | | | $ | N/A | | | | | $ | 33,600 | | |
David M. Opas
|
| | | $ | 34,800 | | | | | $ | N/A | | | | | $ | 34,800 | | |
Steven F. Rosenbaum
|
| | | $ | 30,800 | | | | | $ | N/A | | | | | $ | 30,800 | | |
Theodore C. Wiemann
|
| | | $ | 31,200 | | | | | $ | N/A | | | | | $ | 31,200 | | |
Janet H. Winningham
|
| | | $ | 34,400 | | | | | $ | N/A | | | | | $ | 34,400 | | |
Anthony M. Vaccarello
|
| | | $ | 34,000 | | | | | $ | N/A | | | | | $ | 34,000 | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||
Walter F. Healy,
President and Chief Executive Officer(1) |
| | | | 2024 | | | | | $ | 251,901 | | | | | $ | 100,000 | | | | | $ | 13,416(2) | | | | | $ | 365,317 | | |
Steven F. Rosenbaum,
President(3) |
| | | | 2024 | | | | | $ | 166,015 | | | | | $ | 25,000 | | | | | $ | 12,361(4) | | | | | $ | 203,376 | | |
Thomas S. Manfre,
Executive Vice President and Chief Financial Officer |
| | | | 2024 | | | | | $ | 211,411 | | | | | $ | 50,000 | | | | | $ | — | | | | | $ | 264,411 | | |
Name
|
| |
Number of
Shares |
| |
Amount
($) |
| |
Percent
at the Minimum of the Offering Range |
| |
Percent
at the Maximum of the Offering Range |
| ||||||||||||
Directors and their associates:(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Walter F. Healy
|
| | | | 30,000 | | | | | $ | 300,000 | | | | | | *% | | | | | | *% | | |
Timothy S. Breems
|
| | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
Paula M. Carstensen
|
| | | | 25,000 | | | | | | 250,000 | | | | | | * | | | | | | * | | |
Judith A. Gonsch
|
| | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
David M. Opas
|
| | | | 10,000 | | | | | | 100,000 | | | | | | * | | | | | | * | | |
Steven F. Rosenbaum
|
| | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
Theodore C. Wiemann
|
| | | | 25,000 | | | | | | 250,000 | | | | | | * | | | | | | * | | |
Janet H. Winningham
|
| | | | 10,000 | | | | | | 100,000 | | | | | | * | | | | | | * | | |
Anthony M. Vaccarello
|
| | | | 10,000 | | | | | | 100,000 | | | | | | *% | | | | | | *% | | |
Other executive officers and their associates:(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Thomas S. Manfre
|
| | | | 30,000 | | | | | | 300,000 | | | | | | *% | | | | | | *% | | |
Total | | | | | 230,000 | | | | | $ | 2,300,000 | | | | | | 4.5% | | | | | | 3.3% | | |
| | |
Price-to-earnings
multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
Hoyne Bancorp, Inc. (on a pro forma basis, assuming completion of the offering)
|
| | | | | | | | | | | | | | | | | | |
Adjusted Maximum
|
| | | | * | | | | | | 51.89% | | | | | | 51.98% | | |
Maximum
|
| | | | * | | | | | | 47.89% | | | | | | 47.98% | | |
Midpoint
|
| | | | * | | | | | | 43.99% | | | | | | 44.09% | | |
Minimum
|
| | | | * | | | | | | 39.64% | | | | | | 39.71% | | |
Valuation of peer group companies, all of which are fully converted (on a historical basis)
|
| | | | | | | | | | | | | | | | | | |
Averages
|
| | | | 18.77x | | | | | | 80.40% | | | | | | 84.37% | | |
Medians
|
| | | | 19.59x | | | | | | 81.13% | | | | | | 81.59% | | |
| Interim Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | |
| 2024 and 2023 Consolidated Annual Financial Statements | | | | | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | |
| | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
31,203,264
|
| | | | $ | 15,327,048 | | |
Certificates of deposit
|
| | |
|
870,000
|
| | | | | 1,350,000 | | |
Investment securities: | | | | | | | | | | | | | |
Available-for-sale (amortized cost of $134,500,980 and $138,780,879 at
March 31, 2025 December 31, 2024, respectively) |
| | |
|
115,146,272
|
| | | | | 116,554,742 | | |
Held-to-maturity, at amortized cost
|
| | |
|
32,530,980
|
| | | | | 34,021,548 | | |
Federal Home Loan Bank of Chicago stock (FHLB)
|
| | |
|
1,165,700
|
| | | | | 1,165,700 | | |
Bankers Bank stock
|
| | |
|
992,250
|
| | | | | 992,250 | | |
Real Estate Owned (REO)
|
| | |
|
2,124,000
|
| | | | | 719,000 | | |
Loans receivable, net of allowance for credit losses of $2,273,394 and $2,125,993 at March 31, 2025 December 31, 2024, respectively
|
| | |
|
244,744,928
|
| | | | | 240,928,137 | | |
Premises and equipment, net
|
| | |
|
7,149,129
|
| | | | | 7,749,515 | | |
Accrued interest receivable
|
| | |
|
1,439,028
|
| | | | | 1,481,853 | | |
Bank-owned life insurance (BOLI)
|
| | |
|
17,152,665
|
| | | | | 16,990,161 | | |
Core deposit intangibles
|
| | |
|
276,000
|
| | | | | 322,000 | | |
Deferred tax assets
|
| | |
|
10,140,384
|
| | | | | 10,640,374 | | |
Other assets
|
| | |
|
1,574,005
|
| | | | | 1,685,609 | | |
Total assets
|
| | |
$
|
466,508,605
|
| | | | $ | 449,927,937 | | |
Liabilities and Equity
|
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Deposits
|
| | |
$
|
370,885,225
|
| | | | $ | 357,291,930 | | |
Advances from borrowers for taxes and insurance
|
| | |
|
1,795,386
|
| | | | | 2,753,319 | | |
Accounts payable and accrued expenses
|
| | |
|
4,997,460
|
| | | | | 3,637,584 | | |
Total liabilities
|
| | |
|
377,678,071
|
| | | | | 363,682,833 | | |
Equity: | | | | | | | | | | | | | |
Retained earnings
|
| | |
|
102,452,681
|
| | | | | 102,135,681 | | |
Accumulated other comprehensive loss
|
| | |
|
(13,622,147)
|
| | | | | (15,890,577) | | |
Total equity
|
| | |
|
88,830,534
|
| | | | | 86,245,104 | | |
Total liabilities and equity
|
| | |
$
|
466,508,605
|
| | | | $ | 449,927,937 | | |
| | |
2025
|
| |
2024
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Interest income: | | | | | | | | | | | | | |
Loans receivable
|
| | |
$
|
3,620,723
|
| | | | $ | 2,547,002 | | |
Investment securities
|
| | |
$
|
827,232
|
| | | | $ | 1,182,011 | | |
Other
|
| | |
|
229,455
|
| | | | | 234,185 | | |
Total interest income
|
| | |
|
4,677,410
|
| | | | | 3,963,198 | | |
Interest expense, deposits
|
| | |
|
(1,664,933)
|
| | | | | (1,756,767) | | |
Net interest income
|
| | |
|
3,012,477
|
| | | | | 2,206,431 | | |
Provision for credit losses
|
| | |
|
(135,000)
|
| | | | | (117,000) | | |
Net interest income after provision for credit losses
|
| | |
|
2,877,477
|
| | | | | 2,089,431 | | |
Noninterest income: | | | | | | | | | | | | | |
Customer service fees
|
| | |
|
137,952
|
| | | | | 79,045 | | |
Gain on REO
|
| | |
|
675,573
|
| | | | | — | | |
Other
|
| | |
|
161,078
|
| | | | | 103,784 | | |
Total noninterest income
|
| | |
|
974,603
|
| | | | | 182,829 | | |
Noninterest expense: | | | | | | | | | | | | | |
Compensation
|
| | |
|
(1,858,017)
|
| | | | | (1,863,901) | | |
Occupancy
|
| | |
|
(560,851)
|
| | | | | (548,100) | | |
Advertising
|
| | |
|
(4,808)
|
| | | | | (12,845) | | |
Amortization of core deposit intangibles
|
| | |
|
(46,000)
|
| | | | | (46,000) | | |
Other
|
| | |
|
(949,404)
|
| | | | | (750,127) | | |
Total noninterest expense
|
| | |
|
(3,419,080)
|
| | | | | (3,220,973) | | |
Income (loss) before benefit for income taxes
|
| | |
|
433,000
|
| | | | | (948,713) | | |
Expense (recovery) of Income Taxes: | | | | | | | | | | | | | |
Current expense (recovery)
|
| | |
|
116,000
|
| | | | | (3,296) | | |
Net income (loss)
|
| | |
|
317,000
|
| | | | | (945,417) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale, net of income taxes
(benefit) of $603,000 in March 31, 2025, $(167,874) in December 31, 2024 |
| | |
|
2,268,430
|
| | | | | (799,399) | | |
Total other comprehensive income
|
| | |
|
2,268,430
|
| | | | | (799,399) | | |
Comprehensive income (loss)
|
| | | $ | 2,585,430 | | | | |
$
|
(1,744,816)
|
| |
| | |
2025
|
| |
2024
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Retained earnings: | | | | | | | | | | | | | |
Unrestricted:
|
| | | | | | | | | | | | |
Balance, beginning of the year
|
| | |
$
|
62,735,681
|
| | | | $ | 64,278,756 | | |
Net income (loss)
|
| | |
|
317,000
|
| | | | | (945,417) | | |
Balance, end of the year
|
| | |
|
63,052,681
|
| | | | | 63,333,339 | | |
Acquired equity, beginning of the year
|
| | |
|
39,400,000
|
| | | | | 39,400,000 | | |
Acquired equity
|
| | |
|
—
|
| | | |
|
—
|
| |
Acquired equity, end of the year
|
| | |
|
39,400,000
|
| | | | | 39,400,000 | | |
Total Retained Earnings
|
| | |
|
102,452,681
|
| | | | | 102,733,339 | | |
Accumulated other comprehensive income (loss): | | | | | | | | | | | | | |
Net unrealized gain (loss) on available-for-sale securities:
|
| | | | | | | | | | | | |
Balance, beginning of the year, net of income tax (benefit) of $(6,335,560) in 2025 and $(6,346,952) in 2024
|
| | |
|
(15,890,577)
|
| | | | | (15,919,149) | | |
Change during the year, net of income tax (benefit) of $603,000 in 2025 and $(167,874) in 2024
|
| | |
|
2,268,430
|
| | | | | (799,399) | | |
Balance, end of the year, net of income tax (benefit) of $(5,732,560)
in 2025 and $(6,514,826) in 2024 |
| | |
|
(13,622,147)
|
| | | | | (16,718,548) | | |
Total equity
|
| | |
$
|
88,830,534
|
| | | | $ | 86,014,791 | | |
| | |
2025
|
| |
2024
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Net cash flows from operating activities: | | | | | | | | | | | | | |
Net Income (loss)
|
| | |
$
|
317,000
|
| | | | $ | (945,417) | | |
Adjustments to reconcile net Income (loss) to net cash from operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | |
|
122,553
|
| | | | | 106,783 | | |
Accretion of premiums and discounts
|
| | |
|
8,187
|
| | | | | 98,454 | | |
Provision for credit losses
|
| | |
|
135,000
|
| | | | | 117,000 | | |
Amortization of core deposit intangibles
|
| | |
|
46,000
|
| | | | | 46,000 | | |
Accretion of Loan credit and yield adjustment
|
| | |
|
(38,349)
|
| | | | | (38,364) | | |
Writedown on REO
|
| | |
|
340,000
|
| | | | | — | | |
Gain on REO
|
| | |
|
(1,015,573)
|
| | | | | — | | |
Increase in cash surrender value of bank-owned life insurance
|
| | |
|
(162,504)
|
| | | | | (92,892) | | |
Change in other assets
|
| | |
|
111,604
|
| | | | | (176,102) | | |
Change in accrued interest receivable
|
| | |
|
42,825
|
| | | | | 28,492 | | |
Deferred income tax benefit
|
| | |
|
499,990
|
| | | | | (221,499) | | |
Change in accounts payable and accrued expenses
|
| | |
|
1,359,876
|
| | | | | 1,987,138 | | |
Net cash flows from operating activities
|
| | |
|
1,766,609
|
| | | | | 909,593 | | |
Net cash flows from investing activities: | | | | | | | | | | | | | |
Proceeds from maturities of certificates of deposit
|
| | |
|
1,350,000
|
| | | | | 1,350,000 | | |
Purchase of certificates of deposit
|
| | |
|
(870,000)
|
| | | | | (1,350,000) | | |
Proceeds from repayment of available-for-sale securities
|
| | |
|
3,668,713
|
| | | | | 4,969,536 | | |
Repayment of held-to-maturity securities
|
| | |
|
1,490,568
|
| | | | | 4,406,708 | | |
Change in loans receivable
|
| | |
|
(3,913,442)
|
| | | | | (8,462,134) | | |
Purchase of premises and equipment
|
| | |
|
(251,594)
|
| | | | | (53,769) | | |
Net cash flows from investing activities
|
| | |
|
1,474,245
|
| | | | | 860,341 | | |
Net cash flows from financing activities: | | | | | | | | | | | | | |
Change in deposit accounts
|
| | |
|
13,593,295
|
| | | | | (2,088,922) | | |
Change in advances from borrowers for taxes and insurance
|
| | |
|
(957,933)
|
| | | | | (1,086,329) | | |
Net cash flows from financing activities
|
| | |
|
12,635,362
|
| | | | | (3,175,251) | | |
Net change in cash and cash equivalents
|
| | |
|
15,876,216
|
| | | | | (1,405,317) | | |
Cash and cash equivalents: | | | | | | | | | | | | | |
Beginning of the year
|
| | |
|
15,327,048
|
| | | | | 24,675,453 | | |
End of the year
|
| | |
$
|
31,203,264
|
| | | | $ | 23,270,136 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for Interest
|
| | |
$
|
1,707,758
|
| | | | $ | 1,785,259 | | |
Premises and equipment transferred to ORE
|
| | |
|
729,427
|
| | | | | — | | |
|
Building and improvements
|
| | 5 – 50 years | |
|
Furniture, fixtures, and equipment
|
| | 3 – 20 years | |
Year
|
| |
Amount
|
| |||
2025
|
| | | $ | 184,000 | | |
2026
|
| | | $ | 138,000 | | |
| | |
March 31, 2025
|
| | |||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Estimated
Fair Value |
| | |||||||||||||||||
|
Gains
|
| |
Losses
|
| | ||||||||||||||||||||||
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Agencies
|
| | | $ | 45,480 | | | | | $ | — | | | | | $ | (8,541) | | | | | $ | 36,939 | | | | ||
Mortgage-backed
|
| | |
|
84,843
|
| | | |
|
44
|
| | | |
|
(10,819)
|
| | | |
|
74,068
|
| | | ||
Municipal bonds
|
| | |
|
1,187
|
| | | |
|
—
|
| | | |
|
(38)
|
| | | |
|
1,149
|
| | | ||
Treasuries
|
| | |
|
2,991
|
| | | |
|
1
|
| | | |
|
(2)
|
| | | |
|
2,990
|
| | | | |
Total available-for-sale securities
|
| | | $ | 134,501 | | | | | $ | 45 | | | | | $ | (19,400) | | | | | $ | 115,146 | | | | ||
Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Agencies
|
| | | $ | 1,978 | | | | | $ | — | | | | | $ | (472) | | | | | $ | 1,506 | | | | ||
Mortgage-backed
|
| | |
|
30,305
|
| | | |
|
11
|
| | | |
|
(2,580)
|
| | | |
|
27,736
|
| | | ||
Municipal bonds
|
| | |
|
248
|
| | | |
|
—
|
| | | |
|
(40)
|
| | | |
|
208
|
| | | ||
Total held-to-maturity securities
|
| | | $ | 32,531 | | | | | $ | 11 | | | | | $ | (3,092) | | | | | $ | 29,450 | | | |
| | |
December 31 2024
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Estimated
Fair Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | 45,480 | | | | | $ | — | | | | | $ | (9,639) | | | | | $ | 35,841 | | |
Mortgage-backed
|
| | | | 87,650 | | | | | | 31 | | | | | | (12,573) | | | | | | 75,108 | | |
Municipal bonds
|
| | | | 1,181 | | | | | | — | | | | | | (50) | | | | | | 1,131 | | |
Treasuries
|
| | | | 4,471 | | | | | | 6 | | | | | | (2) | | | | | | 4,475 | | |
Total available-for-sale securities
|
| | | $ | 138,782 | | | | | $ | 37 | | | | | $ | (22,264) | | | | | $ | 116,555 | | |
Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | 1,978 | | | | | $ | — | | | | | $ | (513) | | | | | $ | 1,465 | | |
Mortgage-backed
|
| | | | 31,795 | | | | | | 6 | | | | | | (3,056) | | | | | | 28,745 | | |
Municipal bonds
|
| | | | 248 | | | | | | — | | | | | | (44) | | | | | | 204 | | |
Total held-to-maturity securities
|
| | | $ | 34,021 | | | | | $ | 6 | | | | | $ | (3,613) | | | | | $ | 30,414 | | |
| | |
March 31, 2025
|
| |||||||||||||||||||||
| | |
Available-for-Sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
Due in 1 year or less
|
| | | $ | 3,479 | | | | | $ | 3,474 | | | | | $ | — | | | | | $ | — | | |
Due in 1 to 5 years
|
| | | | 2,229 | | | | | | 2,038 | | | | | $ | — | | | | | $ | — | | |
Due after 5 years to 10 years
|
| | |
|
30,462
|
| | | |
|
25,361
|
| | | |
|
248
|
| | | |
|
208
|
| |
Due after 1O years
|
| | |
|
13,488
|
| | | |
|
10,205
|
| | | |
|
1,978
|
| | | |
|
1,506
|
| |
Total
|
| | |
|
49,658
|
| | | |
|
41,078
|
| | | |
|
2,226
|
| | | |
|
1,714
|
| |
Mortgage-backed
|
| | |
|
84,843
|
| | | |
|
74,068
|
| | | |
|
30,305
|
| | | |
|
27,736
|
| |
Total
|
| | |
$
|
134,501
|
| | | |
$
|
115,146
|
| | | |
$
|
32,531
|
| | | |
$
|
29,450
|
| |
| | |
December 31, 2024
|
| |||||||||||||||||||||
| | |
Available-for-Sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
Due in 1 year or less
|
| | | $ | 4,955 | | | | | $ | 4,955 | | | | | $ | — | | | | | $ | — | | |
Due in 1 to 5 years
|
| | | | 2,228 | | | | | | 2,000 | | | | | $ | — | | | | | $ | — | | |
Due after 5 years to 10 years
|
| | | | 30,461 | | | | | | 24,648 | | | | | | 248 | | | | | | 204 | | |
Due after 10 years
|
| | | | 13,488 | | | | | | 9,844 | | | | | | 1,978 | | | | | | 1,465 | | |
Total
|
| | | | 51,132 | | | | | | 41,447 | | | | | | 2,226 | | | | | | 1,669 | | |
Mortgage-backed
|
| | | | 87,650 | | | | | | 75,108 | | | | | | 31,795 | | | | | | 28,745 | | |
Total
|
| | | $ | 138,782 | | | | | $ | 116,555 | | | | | $ | 34,021 | | | | | $ | 30,414 | | |
| | |
March 31, 2025
|
| |||||||||||||||||||||
| | |
Less Than Twelve Months
|
| |
Over Twelve Months
|
| ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,541 | | | | | $ | 36,939 | | |
Mortgage-backed
|
| | |
|
6
|
| | | |
|
1,580
|
| | | |
|
10,813
|
| | | |
|
70,097
|
| |
Municipal bonds
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
38
|
| | | |
|
1,149
|
| |
Treasuries
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
2
|
| | | |
|
1,998
|
| |
Total
|
| | | $ | 6 | | | | | $ | 1,580 | | | | | $ | 19,394 | | | | | $ | 110,183 | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||
| | |
Less Than Twelve Months
|
| |
Over Twelve Months
|
| ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,639 | | | | | $ | 35,841 | | |
Mortgage-backed
|
| | | | 24 | | | | | | 1,727 | | | | | | 12,549 | | | | | | 71,084 | | |
Municipal bonds
|
| | | | — | | | | | | — | | | | | | 50 | | | | | | 1,131 | | |
Treasuries
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 1,990 | | |
Total
|
| | | $ | 24 | | | | | $ | 1,727 | | | | | $ | 22,240 | | | | | $ | 110,046 | | |
| | |
2025
|
| |
2024
|
| ||||||
First mortgage
|
| | |
$
|
122,250
|
| | | | $ | 125,345 | | |
Purchased and participations
|
| | |
|
8,554
|
| | | | | 8,712 | | |
Home improvement, first mortgage
|
| | |
|
188
|
| | | | | 195 | | |
Home equity line of credit (HELOC)
|
| | |
|
5,788
|
| | | | | 6,050 | | |
Construction, first mortgage
|
| | |
|
—
|
| | | | | — | | |
Commercial, construction
|
| | |
|
26,430
|
| | | | | 22,758 | | |
Commercial and Industrial
|
| | |
|
19,047
|
| | | | | 21,769 | | |
Commercial Real Estate
|
| | |
|
54,957
|
| | | | | 50,844 | | |
Commercial Line of Credit (LOG)
|
| | |
|
14,941
|
| | | | | 12,531 | | |
Total
|
| | |
|
252,155
|
| | | | | 248,204 | | |
Add premiums on purchased loans
|
| | |
|
45
|
| | | | | 45 | | |
Less: | | | | | | | | | | | | | |
Loans sold
|
| | |
|
(4,427)
|
| | | | | (4,440) | | |
Loans in process
|
| | |
|
18
|
| | | | | 4 | | |
Allowance for credit losses
|
| | |
|
(2,273)
|
| | | | | (2,126) | | |
Deferred income from loan fees
|
| | |
|
(773)
|
| | | | | (759) | | |
| | | |
$
|
244,745
|
| | | | $ | 240,928 | | |
| | |
First
Mortgage |
| |
Purchased
and participations |
| |
Home
improvement first mortgage |
| |
HELOC
|
| |
Construction,
first mortgage |
| |
Commercial
construction |
| |
Commercial
and industrial |
| |
Commercial
real estate |
| |
LOC
|
| |
Total
|
| ||||||||||||||||||||||||||||||
Allowance for Credit Loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance December 31,
2024 |
| | | $ | 1,074 | | | | | $ | 75 | | | | | $ | 2 | | | | | $ | 52 | | | | | $ | — | | | | | $ | 195 | | | | | $ | 186 | | | | | $ | 435 | | | | | $ | 107 | | | | | $ | 2,126 | | |
Provision
|
| | | | 14 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | | | | | (13) | | | | | | 61 | | | | | | 27 | | | | | | 135 | | |
Recovery
|
| | | | 12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12 | | |
Ending balance March 31, 2025
|
| | | $ | 1,100 | | | | | $ | 77 | | | | | $ | 2 | | | | | $ | 52 | | | | | $ | — | | | | | $ | 239 | | | | | $ | 173 | | | | | $ | 496 | | | | | $ | 134 | | | | | $ | 2,273 | | |
Ending balance December 31,
2023 |
| | | $ | 1,227 | | | | | $ | 84 | | | | | $ | 3 | | | | | $ | 43 | | | | | $ | 2 | | | | | $ | 65 | | | | | $ | 48 | | | | | $ | 181 | | | | | $ | — | | | | | $ | 1,653 | | |
Provision Recovery
|
| | | | 87 | | | | | | 6 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 5 | | | | | | 3 | | | | | | 13 | | | | | | — | | | | | | 117 | | |
Ending balance March 31, 2024
|
| | | $ | 1,314 | | | | | $ | 90 | | | | | $ | 3 | | | | | $ | 46 | | | | | $ | 2 | | | | | $ | 70 | | | | | $ | 51 | | | | | $ | 194 | | | | | $ | — | | | | | $ | 1,770 | | |
March 2025
|
| |
Current
|
| |
30 – 89
days |
| |
Non-Accrual
90+ days |
| |
Total
|
| ||||||||||||
First mortgage and home improvement
|
| | |
$
|
120,433
|
| | | |
$
|
958
|
| | | |
$
|
859
|
| | | |
$
|
122,250
|
| |
Purchased and Participations
|
| | |
|
8,506
|
| | | |
|
6
|
| | | |
|
42
|
| | | |
|
8,554
|
| |
Home Improvement, first mortgage
|
| | |
|
188
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
188
|
| |
HELOCs
|
| | |
|
5,753
|
| | | |
|
35
|
| | | |
|
—
|
| | | |
|
5,788
|
| |
Commercial & Industrial
|
| | |
|
19,047
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
19,047
|
| |
Commercial real estate
|
| | |
|
54,957
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
54,957
|
| |
Commercial construction
|
| | |
|
26,430
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
26,430
|
| |
Commercial LOC
|
| | |
|
14,941
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
14,941
|
| |
| | | | $ | 250,255 | | | | | $ | 999 | | | | | $ | 901 | | | | | $ | 252,155 | | |
December 2024
|
| |
Current
|
| |
30 – 89
days |
| |
Non-Accrual
90+ days |
| |
Total
|
| ||||||||||||
First mortgage and home improvement
|
| | | $ | 123,739 | | | | | $ | 187 | | | | | $ | 1,419 | | | | | $ | 125,345 | | |
Purchased and Participations
|
| | | | 8,664 | | | | | | 3 | | | | | | 45 | | | | | | 8,712 | | |
Home improvement, first mortgage
|
| | | | 195 | | | | | | — | | | | | | — | | | | | | 195 | | |
HELOCs
|
| | | | 5,836 | | | | | | 17 | | | | | | 197 | | | | | | 6,050 | | |
Commercial & Industrial
|
| | | | 21,769 | | | | | | — | | | | | | — | | | | | | 21,769 | | |
Commercial real estate
|
| | | | 50,844 | | | | | | — | | | | | | — | | | | | | 50,844 | | |
Commercial construction
|
| | | | 22,758 | | | | | | — | | | | | | — | | | | | | 22,758 | | |
Commercial LOC
|
| | | | 12,531 | | | | | | — | | | | | | — | | | | | | 12,531 | | |
| | | | $ | 246,336 | | | | | $ | 207 | | | | | $ | 1,661 | | | | | $ | 248,204 | | |
March 31, 2025:
|
| |
Substandard
|
| |
Special
Mention |
| ||||||
One to Four Residential
|
| | |
$
|
2,078
|
| | | |
$
|
—
|
| |
Purchased and participations
|
| | |
|
—
|
| | | |
|
—
|
| |
Home improvement, first mortgage
|
| | |
|
—
|
| | | |
|
—
|
| |
HELOC
|
| | |
|
75
|
| | | |
|
—
|
| |
Construction, first mortgage
|
| | |
|
—
|
| | | |
|
—
|
| |
Commercial real estate
|
| | |
|
—
|
| | | |
|
—
|
| |
Commercial and industrial
|
| | |
|
—
|
| | | |
|
—
|
| |
Commercial construction
|
| | |
|
—
|
| | | |
|
—
|
| |
Commercial lines of credit
|
| | |
|
—
|
| | | |
|
—
|
| |
Total
|
| | | $ | 2,153 | | | | | $ | — | | |
December 31, 2024:
|
| |
Substandard
|
| |
Special
Mention |
| ||||||
One to Four Residential
|
| | | $ | 1,545 | | | | | $ | 440 | | |
Purchased and participations
|
| | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | |
HELOC
|
| | | | — | | | | | | — | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | 5,635 | | |
Commercial and industrial
|
| | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | |
Commercial lines of credit
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 1,545 | | | | | $ | 6,075 | | |
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Land
|
| | |
$
|
685
|
| | | | $ | 885 | | |
Buildings and improvements
|
| | |
|
16,839
|
| | | | | 17,980 | | |
Furniture, fixtures, and equipment
|
| | |
|
2,297
|
| | | | | 2,834 | | |
Total
|
| | |
|
19,821
|
| | | | | 21,699 | | |
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Less accumulated depreciation
|
| | |
|
13,131
|
| | | | | 14,409 | | |
Construction in progress
|
| | |
|
459
|
| | | | | 459 | | |
| | | |
$
|
7,149
|
| | | | $ | 7,749 | | |
|
| | |
March
2025 |
| |
December
2024 |
| ||||||
Beginning Balance
|
| | |
$
|
313
|
| | | | $ | 324 | | |
Change in Directors
|
| | |
|
—
|
| | | | | — | | |
Loans Advanced
|
| | |
|
—
|
| | | | | — | | |
Repayments
|
| | |
|
3
|
| | | | | 10 | | |
Ending Balance
|
| | |
$
|
310
|
| | | | $ | 314 | | |
| | |
March 2025
|
| |
December 2024
|
| ||||||
Demand accounts | | | | | | | | | | | | | |
Savings accounts
|
| | |
$
|
100,137
|
| | | | $ | 102,136 | | |
NOW accounts
|
| | |
|
49,161
|
| | | | | 45,165 | | |
Daily money market accounts
|
| | |
|
20,212
|
| | | | | 17,117 | | |
Total demand deposits
|
| | |
|
169,510
|
| | | | | 164,418 | | |
Certificates of deposit
|
| | |
|
201,375
|
| | | | | 192,874 | | |
Total of all deposit accounts
|
| | |
$
|
370,885
|
| | | | $ | 357,292 | | |
| | |
Assets Measured at Fair Value on a Recurring Basis
At March 31, 2025 (in thousands) |
| |||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31, 2024 |
| ||||||||||||
Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed
|
| | | $ | — | | | | | $ | 84,843 | | | | | $ | — | | | | | $ | 84,843 | | |
Agencies
|
| | |
|
—
|
| | | |
|
45,480
|
| | | |
|
—
|
| | | |
|
45,480
|
| |
Municipal bonds
|
| | |
|
—
|
| | | |
|
1,187
|
| | | |
|
—
|
| | | |
|
1,187
|
| |
Treasuries
|
| | |
|
2,991
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
2,991
|
| |
Total available-for-sale debt securities
|
| | | $ | 2,991 | | | | | $ | 131,510 | | | | | $ | — | | | | | $ | 134,501 | | |
| | |
Assets Measured at Fair Value on a Recurring Basis
At December 31, 2024 (in thousands) |
| |||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31, 2024 |
| ||||||||||||
Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed
|
| | | $ | — | | | | | $ | 75,108 | | | | | $ | — | | | | | $ | 75,108 | | |
Agencies
|
| | | | — | | | | | | 35,841 | | | | | | — | | | | | | 35,841 | | |
Municipal bonds
|
| | | | — | | | | | | 1,131 | | | | | | — | | | | | | 1,131 | | |
Treasuries
|
| | | | 4,475 | | | | | | — | | | | | | — | | | | | | 4,475 | | |
Total available-for-sale debt securities
|
| | | $ | 4,475 | | | | | $ | 112,080 | | | | | $ | — | | | | | $ | 116,555 | | |
March 31, 2025 (in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Real Estate owned
|
| | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
2,124
|
| | | |
$
|
2,124
|
| |
Total Assets at Fair Value
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,124 | | | | | $ | 2,124 | | |
December 31, 2024 (in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Real Estate owned
|
| | | $ | — | | | | | $ | — | | | | | $ | 719 | | | | | $ | 719 | | |
Total Assets at Fair Value
|
| | | $ | — | | | | | $ | — | | | | | $ | 719 | | | | | $ | 719 | | |
| | | | | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | | | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
Financial assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
Level 1
|
| | |
$
|
31,203
|
| | | |
$
|
31,203
|
| | | | $ | 15,327 | | | | | $ | 15,327 | | |
Certificates of deposit
|
| |
Level 2
|
| | |
|
870
|
| | | |
|
870
|
| | | | | 1,350 | | | | | | 1,350 | | |
Investment securities AFS
|
| |
Level 2
|
| | |
|
112,155
|
| | | |
|
112,155
|
| | | | | 112,080 | | | | | | 112,080 | | |
Treasuries
|
| |
Level 1
|
| | |
|
2,991
|
| | | |
|
2,991
|
| | | | | 4,475 | | | | | | 4,475 | | |
Investment securities HTM
|
| |
Level 2
|
| | |
|
32,531
|
| | | |
|
29,450
|
| | | | | 34,022 | | | | | | 30,415 | | |
Other Investments
|
| |
Level 3
|
| | |
|
2,158
|
| | | |
|
2,158
|
| | | | | 2,158 | | | | | | 2,158 | | |
Accrued interest receivable
|
| |
Level 1
|
| | |
|
1,439
|
| | | |
|
1,439
|
| | | | | 1,481 | | | | | | 1,481 | | |
Loans, net
|
| |
Level 3
|
| | |
|
244,745
|
| | | |
|
234,890
|
| | | | | 240,928 | | | | | | 232,226 | | |
Bank owned life insurance
|
| |
Level 2
|
| | |
|
17,153
|
| | | |
|
17,153
|
| | | | | 16,990 | | | | | | 16,990 | | |
Financial liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| |
Level 2
|
| | |
|
370,885
|
| | | |
|
369,536
|
| | | | | 357,292 | | | | | | 355,997 | | |
Accrued interest payable
|
| |
Level 1
|
| | |
|
698
|
| | | |
|
698
|
| | | | | 773 | | | | | | 773 | | |
| | |
Actual
|
| |
Requirements
Well Capitalized Under Prompt Corrective Action Provisions |
| ||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
As of March 31, 2025 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital (to average assets for the leverage ratio)
|
| | |
$
|
89,998
|
| | | |
|
20.5%
|
| | | |
$
|
42,690
|
| | | |
|
9.0%
|
| |
As of December 31, 2024 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital (to average assets for the leverage ratio)
|
| | | $ | 89,483 | | | | | | 20.5% | | | | | $ | 40,728 | | | | | | 9.0% | | |
| | |
2024
|
| |
2023
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
15,327,048
|
| | | | $ | 24,675,453 | | |
Certificates of deposit
|
| | |
|
1,350,000
|
| | | | | 1,350,000 | | |
Investment securities: | | | | | | | | | | | | | |
Available-for-sale, (amortized cost of $138,780,879 and $159,151,616 at December 31, 2024 and 2023 respectively)
|
| | |
|
116,554,742
|
| | | | | 136,885,515 | | |
Held-to-maturity, at amortized cost
|
| | |
|
34,021,548
|
| | | | | 57,349,549 | | |
Federal Home Loan Bank of Chicago stock (FHLB)
|
| | |
|
1,165,700
|
| | | | | 1,165,700 | | |
Bankers Bank stock
|
| | |
|
992,250
|
| | | | | — | | |
Real Estate Owned (REO)
|
| | |
|
719,000
|
| | | | | 200,000 | | |
Loans receivable, net of allowance for credit losses of $2,125,993 and $1,653,072 at December 31, 2024 and 2023, respectively
|
| | |
|
240,928,137
|
| | | | | 190,570,624 | | |
Premises and equipment, net
|
| | |
|
7,749,515
|
| | | | | 7,590,936 | | |
Accrued interest receivable
|
| | |
|
1,481,853
|
| | | | | 1,269,345 | | |
Bank-owned life insurance (BOLI)
|
| | |
|
16,990,161
|
| | | | | 13,254,798 | | |
Core deposit intangibles
|
| | |
|
322,000
|
| | | | | 506,000 | | |
Deferred tax assets
|
| | |
|
10,640,374
|
| | | | | 9,579,054 | | |
Other assets
|
| | |
|
1,685,609
|
| | | | | 1,702,358 | | |
Total assets
|
| | |
$
|
449,927,937
|
| | | | $ | 446,099,332 | | |
Liabilities and Equity
|
| | | ||||||||||
Liabilities: | | | | | | | | | | | | | |
Deposits
|
| | |
$
|
357,291,930
|
| | | | $ | 352,875,223 | | |
Advances from borrowers for taxes and insurance
|
| | |
|
2,753,319
|
| | | | | 2,086,018 | | |
Accounts payable and accrued expenses
|
| | |
|
3,637,584
|
| | | | | 3,378,484 | | |
Total liabilities
|
| | |
|
363,682,833
|
| | | | | 358,339,725 | | |
Equity: | | | | | | | | | | | | | |
Retained earnings
|
| | |
|
102,135,681
|
| | | | | 103,678,756 | | |
Accumulated other comprehensive loss
|
| | |
|
(15,890,577)
|
| | | | | (15,919,149) | | |
Total equity
|
| | |
|
86,245,104
|
| | | | | 87,759,607 | | |
Total liabilities and equity
|
| | |
$
|
449,927,937
|
| | | | $ | 446,099,332 | | |
| | |
2024
|
| |
2023
|
| ||||||
Interest income: | | | | | | | | | | | | | |
Loans receivable
|
| | |
$
|
11,526,269
|
| | | | $ | 8,348,329 | | |
Investment securities
|
| | |
$
|
4,186,151
|
| | | | $ | 4,107,361 | | |
Other
|
| | |
|
1,086,297
|
| | | | | 2,963,322 | | |
Total interest income
|
| | |
|
16,798,717
|
| | | | | 15,419,012 | | |
Interest expense, deposits
|
| | |
|
(7,084,677)
|
| | | | | (4,471,832) | | |
Net interest income
|
| | |
|
9,714,040
|
| | | | | 10,947,180 | | |
Provision for credit losses
|
| | |
|
(468,000)
|
| | | | | — | | |
Net interest income after provision for credit losses
|
| | |
|
9,246,040
|
| | | | | 10,947,180 | | |
Noninterest income: | | | | | | | | | | | | | |
Customer service fees
|
| | |
|
323,466
|
| | | | | 252,866 | | |
Gain on REO
|
| | |
|
698,850
|
| | | | | — | | |
Other
|
| | |
|
637,672
|
| | | | | 385,179 | | |
Total noninterest income
|
| | |
|
1,659,988
|
| | | | | 638,045 | | |
Noninterest expense: | | | | | | | | | | | | | |
Compensation
|
| | |
|
(6,969,993)
|
| | | | | (8,192,520) | | |
Occupancy
|
| | |
|
(2,789,181)
|
| | | | | (2,442,373) | | |
Advertising
|
| | |
|
(61,975)
|
| | | | | (59,169) | | |
Amortization of core deposit intangible
|
| | |
|
(184,000)
|
| | | | | (184,000) | | |
Other
|
| | |
|
(3,313,312)
|
| | | | | (2,600,390) | | |
Total noninterest expense
|
| | |
|
(13,318,461)
|
| | | | | (13,478,452) | | |
Loss before benefit for income taxes
|
| | |
|
(2,412,433)
|
| | | | | (1,893,227) | | |
Recovery of Income Taxes: | | | | | | | | | | | | | |
Current recovery
|
| | |
|
(869,358)
|
| | | | | (3,384,546) | | |
Net income (loss)
|
| | |
|
(1,543,075)
|
| | | | | 1,491,319 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale, net of income taxes (benefit) of $11,392 in 2024, $994,803 in 2023
|
| | |
|
28,572
|
| | | | | 2,499,640 | | |
Total other comprehensive income
|
| | |
|
28,572
|
| | | | | 2,499,640 | | |
Comprehensive income (loss)
|
| | |
$
|
(1,514,503)
|
| | | | $ | 3,990,959 | | |
| | |
2024
|
| |
2023
|
| ||||||
Retained earnings: | | | | | | | | | | | | | |
Unrestricted:
|
| | | | | | | | | | | | |
Balance, beginning of the year
|
| | |
$
|
64,278,756
|
| | | | $ | 63,321,197 | | |
Cumlative effect of change in accounting principle
|
| | |
|
—
|
| | | | | (533,760) | | |
Net income (loss)
|
| | |
|
(1,543,075)
|
| | | | | 1,491,319 | | |
Balance, end of the year
|
| | |
|
62,735,681
|
| | | | | 64,278,756 | | |
Acquired equity, beginning of the year
|
| | |
|
39,400,000
|
| | | | | 39,400,000 | | |
Acquired equity
|
| | |
|
—
|
| | | | | — | | |
Acquired equity, end of the year
|
| | |
|
39,400,000
|
| | | | | 39,400,000 | | |
Total Retained Earnings
|
| | |
|
102,135,681
|
| | | | | 103,678,756 | | |
Accumulated other comprehensive income (loss): | | | | | | | | | | | | | |
Net unrealized gain (loss) on available for sale securities:
|
| | | | | | | | | | | | |
Balance, beginning of the year, net of income tax (benefit) of $(6,346,952) in 2024 and $(7,341,755) in 2023
|
| | |
|
(15,919,149)
|
| | | | | (18,418,789) | | |
Change during the year, net of income tax (benefit) of $11,392 in 2024
and $994,803 in 2023 |
| | |
|
28,572
|
| | | | | 2,499,640 | | |
Balance, end of the year, net of income tax (benefit) of $(6,335,560) in
2024 and $(6,346,952) in 2023 |
| | |
|
(15,890,577)
|
| | | | | (15,919,149) | | |
Total equity
|
| | |
$
|
86,245,104
|
| | | | $ | 87,759,607 | | |
| | |
2024
|
| |
2023
|
| ||||||
Net cash flows from operating activities: | | | | | | | | | | | | | |
Net Income (loss)
|
| | |
|
(1,543,075)
|
| | | | $ | 1,491,319 | | |
Adjustments to reconcile net loss to net cash from operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | |
|
680,868
|
| | | | | 437,788 | | |
Accretion of premiums and discounts
|
| | |
|
(246,727)
|
| | | | | (1,060,897) | | |
Provision for credit losses
|
| | |
|
468,000
|
| | | | | — | | |
Amortization of core deposit intangible
|
| | |
|
184,000
|
| | | | | 184,000 | | |
Accretion of Loan credit and yield adjustment
|
| | |
|
(38,349)
|
| | | | | (55,638) | | |
Write down on REO
|
| | | | — | | | | | | 162,520 | | |
Gain on ORE
|
| | |
|
(698,850)
|
| | | | | — | | |
Increase in cash surrender value of bank-owned life insurance
|
| | |
|
(571,020)
|
| | | | | (342,343) | | |
Change in other assets
|
| | |
|
16,749
|
| | | | | (808,130) | | |
Change in accrued interest receivable
|
| | |
|
(212,508)
|
| | | | | (226,811) | | |
Deferred income tax benefit
|
| | |
|
(1,072,712)
|
| | | | | (3,600,937) | | |
Change in accounts payable and accrued expenses
|
| | |
|
259,100
|
| | | | | 1,877,475 | | |
Net cash flows from operating activities
|
| | |
|
(2,774,524)
|
| | | | | (1,941,654) | | |
Net cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of BOLI
|
| | |
|
(13,916,414)
|
| | | | | — | | |
Redemption from BOLI
|
| | |
|
10,752,071
|
| | | | | — | | |
Proceeds from maturities of certificates of deposit
|
| | |
|
1,350,000
|
| | | | | 1,200,000 | | |
Purchase of certificates of deposit
|
| | |
|
(1,350,000)
|
| | | | | (1,350,000) | | |
Purchase of available-for-sale securities
|
| | |
|
—
|
| | | | | (10,572,175) | | |
Proceeds from repayment of available-for-sale securities
|
| | |
|
20,423,668
|
| | | | | 14,427,456 | | |
Purchase of held-to-maturity securities
|
| | |
|
—
|
| | | | | (1,060,000) | | |
Repayment of held-to-maturity securities
|
| | |
|
23,521,797
|
| | | | | 7,097,000 | | |
Change in loans receivable
|
| | |
|
(50,787,164)
|
| | | | | (10,121,402) | | |
Proceeds from sale of ORE
|
| | |
|
318,750
|
| | | | | | | |
Purchase of premises and equipment
|
| | |
|
(978,347)
|
| | | | | (717,153) | | |
Purchase of Bankers Bank stock
|
| | |
|
(992,250)
|
| | | | | — | | |
Net cash flows from investing activities
|
| | |
|
(11,657,889)
|
| | | | | (1,096,274) | | |
Net cash flows from financing activities: | | | | | | | | | | | | | |
Change in deposit accounts
|
| | |
|
4,416,707
|
| | | | | (25,423,713) | | |
Change in advances from borrowers for taxes and insurance
|
| | |
|
667,301
|
| | | | | (207,803) | | |
Net cash flows from financing activities
|
| | |
|
5,084,008
|
| | | | | (25,631,516) | | |
Net change in cash and cash equivalents
|
| | |
|
(9,348,405)
|
| | | | | (28,669,444) | | |
Cash and cash equivalents: | | | | | | | | | | | | | |
Beginning of the year
|
| | |
|
24,675,453
|
| | | | | 53,344,897 | | |
End of the year
|
| | |
$
|
15,327,048
|
| | | | $ | 24,675,453 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for Interest
|
| | |
$
|
6,871,054
|
| | | | $ | 3,935,020 | | |
Taxes paid during the year
|
| | |
|
50,000
|
| | | | | 580,000 | | |
Premises and Equipment transferred to ORE
|
| | |
|
138,900
|
| | | | | | | |
|
Building and improvements
|
| | 5 – 50 years | |
|
Furniture, fixtures, and equipment
|
| | 3 – 20 years | |
Year
|
| |
Amount
|
| |||
2025
|
| | | $ | 184,000 | | |
2026
|
| | | | 138,000 | | |
| | |
2024
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Estimated
Fair Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | 45,479,588 | | | | | $ | — | | | | | $ | (9,638,673) | | | | | $ | 35,840,915 | | |
Mortgage-backed
|
| | |
|
87,649,493
|
| | | |
|
31,047
|
| | | |
|
(12,572,716)
|
| | | |
|
75,107,824
|
| |
Municipal bonds
|
| | |
|
1,180,450
|
| | | |
|
—
|
| | | |
|
(49,787)
|
| | | |
|
1,130,663
|
| |
Treasuries
|
| | |
|
4,471,348
|
| | | |
|
6,319
|
| | | |
|
(2,327)
|
| | | |
|
4,475,340
|
| |
Total available-for-sale securities
|
| | | $ | 138,780,879 | | | | | $ | 37,366 | | | | | $ | (22,263,503) | | | | | $ | 116,554,742 | | |
Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | 1,978,130 | | | | | $ | — | | | | | $ | (513,110) | | | | | $ | 1,465,020 | | |
Mortgage-backed
|
| | |
|
31,795,457
|
| | | |
|
6,091
|
| | | |
|
(3,055,778)
|
| | | |
|
28,745,770
|
| |
Municipal bonds
|
| | |
|
247,961
|
| | | |
|
—
|
| | | |
|
(44,248)
|
| | | |
|
203,713
|
| |
Total Held-to-maturity securities
|
| | | $ | 34,021,548 | | | | | $ | 6,091 | | | | | $ | (3,613,136) | | | | | $ | 30,414,503 | | |
| | |
2023
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Estimated
Fair Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | 51,477,118 | | | | | $ | — | | | | | $ | (9,498,508) | | | | | $ | 41,978,610 | | |
Mortgage-backed
|
| | | | 100,378,283 | | | | | | 53,653 | | | | | | (12,743,884) | | | | | | 87,688,052 | | |
Municipal bonds
|
| | | | 1,455,745 | | | | | | — | | | | | | (65,417) | | | | | | 1,390,328 | | |
Treasuries
|
| | | | 5,840,470 | | | | | | 13,606 | | | | | | (25,551) | | | | | | 5,828,525 | | |
Total available-for-sale securities
|
| | | $ | 159,151,616 | | | | | $ | 67,259 | | | | | $ | (22,333,360) | | | | | $ | 136,885,515 | | |
Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | 3,036,388 | | | | | $ | 191 | | | | | $ | (515,807) | | | | | $ | 2,520,772 | | |
Mortgage-backed
|
| | | | 37,755,645 | | | | | | 697 | | | | | | (3,267,639) | | | | | | 34,488,703 | | |
Municipal bonds
|
| | | | 247,699 | | | | | | — | | | | | | (37,307) | | | | | | 210,392 | | |
Treasuries
|
| | | | 16,309,817 | | | | | | — | | | | | | (132,782) | | | | | | 16,177,035 | | |
Total Held-to-maturity securities
|
| | | $ | 57,349,549 | | | | | $ | 888 | | | | | $ | (3,953,535) | | | | | $ | 53,396,902 | | |
| | |
2024
|
| |||||||||||||||||||||
| | |
Available-for-Sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
Due in 1 year or less
|
| | | $ | 4,954,863 | | | | | $ | 4,955,055 | | | | | $ | — | | | | | $ | — | | |
Due in 1 to 5 years
|
| | |
|
2,228,071
|
| | | |
|
2,000,438
|
| | | |
|
—
|
| | | |
|
—
|
| |
Due after 5 years to 10 years
|
| | |
|
30,460,491
|
| | | |
|
24,647,770
|
| | | |
|
247,961
|
| | | |
|
203,713
|
| |
Due after 10 years
|
| | |
|
13,487,961
|
| | | |
|
9,843,655
|
| | | |
|
1,978,130
|
| | | |
|
1,465,020
|
| |
Total
|
| | |
|
51,131,386
|
| | | |
|
41,446,918
|
| | | |
|
2,226,091
|
| | | |
|
1,668,733
|
| |
Mortgage-backed
|
| | |
|
87,649,493
|
| | | |
|
75,107,824
|
| | | |
|
31,795,457
|
| | | |
|
28,745,770
|
| |
Total
|
| | |
$
|
138,780,879
|
| | | |
$
|
116,554,742
|
| | | |
$
|
34,021,548
|
| | | |
$
|
30,414,503
|
| |
| | |
2024
|
| |||||||||||||||||||||
| | |
Less Than Twelve Months
|
| |
Over Twelve Months
|
| ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,638,673 | | | | | $ | 35,840,915 | | |
Mortgage-backed
|
| | |
|
23,441
|
| | | |
|
1,726,876
|
| | | |
|
12,549,275
|
| | | |
|
71,083,679
|
| |
Municipal bonds
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
49,787
|
| | | |
|
1,130,663
|
| |
Treasuries
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
2,327
|
| | | |
|
1,989,840
|
| |
Total
|
| | |
$
|
23,441
|
| | | |
$
|
1,726,876
|
| | | |
$
|
22,240,062
|
| | | |
$
|
110,045,097
|
| |
| | |
2023
|
| |||||||||||||||||||||
| | |
Less Than Twelve Months
|
| |
Over Twelve Months
|
| ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agencies
|
| | | $ | 9,376 | | | | | $ | 5,990,150 | | | | | $ | 9,489,132 | | | | | $ | 35,988,460 | | |
Mortgage-backed
|
| | | | 7,408 | | | | | | 1,949,760 | | | | | | 12,736,476 | | | | | | 82,514,105 | | |
Municipal bonds
|
| | | | 3,505 | | | | | | 297,513 | | | | | | 61,912 | | | | | | 1,092,815 | | |
Treasuries
|
| | | | 25,551 | | | | | | 3,398,620 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 45,840 | | | | | $ | 11,636,043 | | | | | $ | 22,287,520 | | | | | $ | 119,595,380 | | |
| | |
2024
|
| |
2023
|
| ||||||
First mortgage
|
| | |
$
|
125,345,417
|
| | | |
$
|
143,857,321
|
| |
Purchased and participations
|
| | |
|
8,711,693
|
| | | | | 9,888,302 | | |
Home improvement, first mortgage
|
| | |
|
194,556
|
| | | | | 338,088 | | |
Home equity line of credit (HELOC)
|
| | |
|
6,050,047
|
| | | | | 5,082,957 | | |
Construction, first mortgage
|
| | |
|
—
|
| | | | | 189,797 | | |
Commercial, construction
|
| | |
|
22,758,553
|
| | | | | 7,610,465 | | |
Commercial and Industrial
|
| | |
|
21,768,830
|
| | | | | 5,600,093 | | |
Commercial Real Estate
|
| | |
|
50,843,796
|
| | | | | 21,193,065 | | |
Commercial Line of Credit (LOC)
|
| | |
|
12,531,371
|
| | | | | — | | |
Total
|
| | |
|
248,204,263
|
| | | | | 193,760,088 | | |
Add premiums on purchased loans
|
| | |
|
44,725
|
| | | | | 63,786 | | |
Less: | | | | | | | | | | | | | |
Loans sold
|
| | |
|
(4,439,698)
|
| | | | | (987,057) | | |
Loans in process
|
| | |
|
4,351
|
| | | | | (131,582) | | |
Allowance for credit losses
|
| | |
|
(2,125,993)
|
| | | | | (1,653,072) | | |
Deferred income from loan fees
|
| | |
|
(759,511)
|
| | | | | (481,539) | | |
| | | |
$
|
240,928,137
|
| | | | $ | 190,570,624 | | |
| | |
First
Mortgage |
| |
Purchased
and participations |
| |
Home
improvement first mortgage |
| |
HELOC
|
| |
Construction,
first mortgage |
| |
Commercial
construction |
| |
Commercial
and industrial |
| |
Commercial
real estate |
| |
LOC
|
| |
Total
|
| ||||||||||||||||||||||||||||||
Allowance for Credit Loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance January 1, 2023
|
| | | $ | 800,745 | | | | | | 51,156 | | | | | $ | 1,163 | | | | | | 29,354 | | | | | $ | 1,050 | | | | | | 18,732 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 902,200 | | |
Impact of adoption of ASU 2016-13
|
| | | | 443,708 | | | | | | 33,207 | | | | | | 1,721 | | | | | | 14,011 | | | | | | 569 | | | | | | 46,197 | | | | | | 47,777 | | | | | | 180,810 | | | | | | — | | | | | | 768,000 | | |
Charge-offs
|
| | | | (17,128) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,128) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ending balance December 31, 2023
|
| | | | 1,227,325 | | | | | | 84,363 | | | | | | 2,884 | | | | | | 43,365 | | | | | | 1,619 | | | | | | 64,929 | | | | | | 47,777 | | | | | | 180,810 | | | | | | — | | | | | | 1,653,072 | | |
Provision
|
| | | | (158,600) | | | | | | (9,743) | | | | | | (1,217) | | | | | | 8,457 | | | | | | (1,619) | | | | | | 130,009 | | | | | | 138,684 | | | | | | 254,692 | | | | | | 107,337 | | | | | | 468,000 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | 4,921 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,921 | | |
Ending balance December 31, 2024
|
| | | | 1,073,646 | | | | | | 74,620 | | | | | | 1,667 | | | | | | 51,822 | | | | | | — | | | | | | 194,938 | | | | | | 186,461 | | | | | | 435,502 | | | | | | 107,337 | | | | | | 2,125,993 | | |
| | |
First
Mortgage |
| |
HELOC
|
| ||||||
2024 | | | | | | | | | | | | | |
Accrued interest written off to interest income
|
| | | $ | 35,473 | | | | | $ | 14,432 | | |
| | |
First
Mortgage |
| |
HELOC
|
| ||||||
2023 | | | | | | | | | | | | | |
Accrued interest written off to interest income
|
| | | $ | 34,902 | | | | | $ | 2,983 | | |
2024
|
| |
Current
|
| |
30 – 89
days |
| |
Non-Accrual
90+ days |
| |
Total
|
| ||||||||||||
First mortgage and home improvement
|
| | |
$
|
123,933,876
|
| | | |
$
|
187,280
|
| | | |
$
|
1,418,817
|
| | | |
$
|
125,539,973
|
| |
Purchased and Participations
|
| | |
|
8,663,843
|
| | | |
|
2,934
|
| | | |
|
44,916
|
| | | |
|
8,711,693
|
| |
HELOCs
|
| | |
|
5,835,887
|
| | | |
|
17,252
|
| | | |
|
196,908
|
| | | |
|
6,050,047
|
| |
Commercial & Industrial
|
| | |
|
21,768,830
|
| | | | | | | | | | | | | | | |
|
21,768,830
|
| |
Commercial real estate
|
| | |
|
50,843,796
|
| | | | | | | | | | | | | | | |
|
50,843,796
|
| |
Commercial construction
|
| | |
|
22,758,553
|
| | | | | | | | | | | | | | | |
|
22,758,553
|
| |
Commercial LOC
|
| | |
|
12,531,371
|
| | | | | | | | | | | | | | | |
|
12,531,371
|
| |
| | | | $ | 246,336,156 | | | | | $ | 207,466 | | | | | $ | 1,660,641 | | | | | $ | 248,204,263 | | |
2023
|
| |
Current
|
| |
30 – 89
days |
| |
Non-Accrual
90+ days |
| |
Total
|
| ||||||||||||
First mortgage and home improvement
|
| | | $ | 142,311,082 | | | | | $ | 557,076 | | | | | $ | 1,327,251 | | | | | $ | 144,195,409 | | |
Purchased and Participations
|
| | | | 9,842,598 | | | | | | 4,059 | | | | | | 41,645 | | | | | | 9,888,302 | | |
HELOCs
|
| | | | 5,008,050 | | | | | | — | | | | | | 74,907 | | | | | | 5,082,957 | | |
Construction, first mortgage
|
| | | | 189,797 | | | | | | | | | | | | | | | | | | 189,797 | | |
Commercial & Industrial
|
| | | | 5,600,093 | | | | | | | | | | | | | | | | | | 5,600,093 | | |
Commercial real estate
|
| | | | 21,193,065 | | | | | | | | | | | | | | | | | | 21,193,065 | | |
Commercial construction
|
| | | | 7,610,465 | | | | | | | | | | | | | | | | | | 7,610,465 | | |
| | | | $ | 191,755,150 | | | | | $ | 561,135 | | | | | $ | 1,443,803 | | | | | $ | 193,760,088 | | |
| | |
2024
|
| |||||||||
| | |
Loan
Balance |
| |
Specific
Allowance |
| ||||||
Collateral dependent other than TLMs: | | | | | | | | | | | | | |
First mortgage
|
| | |
$
|
82,377
|
| | | |
$
|
—
|
| |
Troubled loan modifications: | | | | | | | | | | | | | |
First mortgage
|
| | |
|
87,361
|
| | | |
|
—
|
| |
Purchased and participations
|
| | |
|
79,361
|
| | | |
|
—
|
| |
Total collateral dependent loans
|
| | | $ | 249,099 | | | | | $ | — | | |
| | |
2023
|
| |||||||||
| | |
Loan
Balance |
| |
Specific
Allowance |
| ||||||
Collateral dependent other than TLMs: | | | | | | | | | | | | | |
First mortgage
|
| | | $ | 60,766 | | | | | $ | — | | |
Troubled loan modifications: | | | | | | | | | | | | | |
First mortgage
|
| | | | 92,121 | | | | | | — | | |
Purchased and participations
|
| | | | 86,028 | | | | | | — | | |
Total collateral dependent loans
|
| | | $ | 238,915 | | | | | $ | — | | |
| | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Revolvers
|
| |
Total
|
| ||||||||||||||||||||||||
Pass | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Mortgage
|
| | | $ | 5,420,878 | | | | | $ | 4,330,316 | | | | | $ | 7,305,100 | | | | | $ | 26,489,097 | | | | | $ | 21,224,949 | | | | | $ | 58,589,741 | | | | | $ | — | | | | | $ | 123,360,081 | | |
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,711,693 | | | | | | — | | | | | | 8,711,693 | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,556 | | | | | | — | | | | | | 194,556 | | |
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,050,047 | | | | | | 6,050,047 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,758,553 | | | | | | 22,758,553 | | |
Commercial and industrial
|
| | | | 18,396,116 | | | | | | 539,987 | | | | | | 2,832,727 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,768,830 | | |
Commercial real estate
|
| | | | 30,240,129 | | | | | | 14,968,581 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,208,710 | | |
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,531,371 | | | | | | 12,531,371 | | |
Total pass
|
| | | | 54,057,123 | | | | | | 19,838,884 | | | | | | 10,137,827 | | | | | | 26,489,097 | | | | | | 21,224,949 | | | | | | 67,495,990 | | | | | | 41,339,971 | | | | | | 240,583,841 | | |
Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,481 | | | | | | — | | | | | | 440,481 | | |
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 235,019 | | | | | | 5,400,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,635,086 | | |
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total special mention
|
| | | | 235,019 | | | | | | 5,400,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,481 | | | | | | — | | | | | | 6,075,567 | | |
Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 472,642 | | | | | | 469,965 | | | | | | 602,248 | | | | | | — | | | | | | 1,544,855 | | |
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 472,642 | | | | | | 469,965 | | | | | | 602,248 | | | | | | — | | | | | | 1,544,855 | | |
Total
|
| | | $ | 61,404,704 | | | | | $ | 19,275,326 | | | | | $ | 7,305,100 | | | | | $ | 27,597,563 | | | | | $ | 21,694,914 | | | | | $ | 67,902,895 | | | | | $ | 43,023,761 | | | | | $ | 248,204,263 | | |
Current year to date period gross write-offs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Mortgage
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial line of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Revolvers
|
| |
Total
|
| ||||||||||||||||||||||||
Pass | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Mortgage
|
| | | $ | 5,290,376 | | | | | $ | 7,938,088 | | | | | $ | 28,959,015 | | | | | $ | 24,455,855 | | | | | $ | 15,659,933 | | | | | $ | 60,549,501 | | | | | $ | — | | | | | $ | 142,852,768 | | |
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,888,302 | | | | | | — | | | | | | 9,888,302 | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 338,088 | | | | | | — | | | | | | 338,088 | | |
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,082,957 | | | | | | 5,082,957 | | |
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 189,797 | | | | | | — | | | | | | 189,797 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,610,465 | | | | | | 7,610,465 | | |
Commercial and industrial
|
| | | | 2,171,736 | | | | | | 3,428,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,600,093 | | |
Commercial real estate
|
| | | | 21,193,065 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,193,065 | | |
Total pass
|
| | | | 28,655,177 | | | | | | 11,366,445 | | | | | | 28,959,015 | | | | | | 24,455,855 | | | | | | 15,659,933 | | | | | | 70,965,688 | | | | | | 12,693,422 | | | | | | 192,755,535 | | |
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
First Mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Mortgage
|
| | | | — | | | | | | — | | | | | | 498,381 | | | | | | — | | | | | | — | | | | | | 506,172 | | | | | | — | | | | | | 1,004,553 | | |
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total substandard
|
| | | | — | | | | | | — | | | | | | 498,381 | | | | | | — | | | | | | — | | | | | | 506,172 | | | | | | — | | | | | | 1,004,553 | | |
Total
|
| | | $ | 28,655,177 | | | | | $ | 11,556,243 | | | | | $ | 30,207,607 | | | | | $ | 24,628,501 | | | | | $ | 15,659,933 | | | | | $ | 70,359,205 | | | | | $ | 12,693,422 | | | | | $ | 193,760,088 | | |
Current year to date period gross write-offs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Mortgage
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 17,128 | | | | | $ | — | | | | | $ | 17,128 | | |
Purchased and Participations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home improvement, first mortgage
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity line of credit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total current period gross write-offs
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 17,128 | | | | | $ | — | | | | | $ | 17,128 | | |
| | |
2024
|
| |
2023
|
| ||||||
Land
|
| | |
$
|
884,727
|
| | | | $ | 920,727 | | |
Buildings and improvements
|
| | |
|
17,980,406
|
| | | | | 18,065,710 | | |
Furniture, fixtures, and equipment
|
| | |
|
2,833,980
|
| | | | | 4,876,193 | | |
Total
|
| | |
|
21,699,113
|
| | | | | 23,862,630 | | |
Less accumulated depreciation
|
| | |
|
14,408,621
|
| | | | | 16,271,694 | | |
Construction in progress
|
| | |
|
459,023
|
| | | | | — | | |
| | | |
$
|
7,749,515
|
| | | | $ | 7,590,936 | | |
| | |
2024
|
| |
2023
|
| ||||||
Beginning Balance
|
| | |
$
|
323,761
|
| | | | $ | 333,848 | | |
Change in Directors
|
| | |
|
—
|
| | | | | — | | |
Loans Advanced
|
| | |
|
—
|
| | | | | — | | |
Repayments
|
| | |
|
10,473
|
| | | | | 10,087 | | |
Ending Balance
|
| | |
$
|
313,288
|
| | | | $ | 323,761 | | |
| | |
2024
|
| |
2023
|
| ||||||
Demand accounts | | | | | | | | | | | | | |
Passbook accounts
|
| | |
$
|
102,135,468
|
| | | | $ | 105,456,182 | | |
NOW accounts
|
| | |
|
45,165,211
|
| | | | | 43,967,812 | | |
Daily money market accounts
|
| | |
|
17,117,354
|
| | | | | 19,160,414 | | |
Total demand deposits
|
| | |
|
164,418,033
|
| | | | | 168,584,408 | | |
Certificates of deposit
|
| | |
|
192,873,897
|
| | | | | 184,290,815 | | |
Total of all deposit accounts
|
| | |
$
|
357,291,930
|
| | | | $ | 352,875,223 | | |
| | |
2024
Amount |
| |||
Maturities: | | | | | | | |
Within one year
|
| | |
$
|
176,551,160
|
| |
One to two years
|
| | |
|
13,797,737
|
| |
Two to three years
|
| | |
|
1,749,615
|
| |
Three to four years
|
| | |
|
671,140
|
| |
Four to five years
|
| | |
|
104,245
|
| |
| | | | $ | 192,873,897 | | |
| | |
Assets Measured at Fair Value on a Recurring Basis
At December 31, 2024 |
| |||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31, 2024 |
| ||||||||||||
Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed
|
| | | $ | — | | | | | $ | 75,107,824 | | | | | $ | — | | | | | $ | 75,107,824 | | |
Agencies
|
| | |
|
—
|
| | | |
|
35,840,915
|
| | | |
|
—
|
| | | |
|
35,840,915
|
| |
Municipal bonds
|
| | |
|
—
|
| | | |
|
1,130,663
|
| | | |
|
—
|
| | | |
|
1,130,663
|
| |
Treasuries
|
| | |
|
4,475,340
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
4,475,340
|
| |
Total available-for-sale debt securities
|
| | | $ | 4,475,340 | | | | | $ | 112,079,402 | | | | | $ | — | | | | | $ | 116,554,742 | | |
| | |
Assets Measured at Fair Value on a Recurring Basis
At December 31, 2023 |
| |||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for IdenticalAssets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31, 2023 |
| ||||||||||||
Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed
|
| | | $ | — | | | | | $ | 87,688,052 | | | | | $ | — | | | | | $ | 87,688,052 | | |
Agencies
|
| | | | — | | | | | | 41,978,610 | | | | | | — | | | | | | 41,978,610 | | |
Municipal Bonds
|
| | | | — | | | | | | 1,390,328 | | | | | | — | | | | | | 1,390,328 | | |
Treasuries
|
| | | | 5,828,525 | | | | | | — | | | | | | — | | | | | | 5,828,525 | | |
Total available-for-sale debt securities
|
| | | $ | 5,828,525 | | | | | $ | 131,056,990 | | | | | $ | — | | | | | $ | 136,885,515 | | |
December 31, 2024
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Real Estate owned
|
| | | $ | — | | | | | $ | — | | | | | $ | 719,000 | | | | | $ | 719,000 | | |
Total Assets at Fair Value
|
| | | $ | — | | | | | $ | — | | | | | $ | 719,000 | | | | | $ | 719,000 | | |
December 31, 2023
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Real Estate owned
|
| | | $ | — | | | | | $ | — | | | | | $ | 200,000 | | | | | $ | 200,000 | | |
Total Assets at Fair Value
|
| | | $ | — | | | | | $ | — | | | | | $ | 200,000 | | | | | $ | 200,000 | | |
| | | | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
Financial assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
Level 1
|
| | |
$
|
15,327
|
| | | |
$
|
15,327
|
| | | |
$
|
24,675
|
| | | | $ | 24,675 | | |
Certificates of deposit
|
| |
Level 2
|
| | |
|
1,350
|
| | | |
|
1,350
|
| | | | | 1,350 | | | | | | 1,350 | | |
Investment securities AFS
|
| |
Level 2
|
| | |
|
112,080
|
| | | |
|
112,080
|
| | | | | 131,057 | | | | | | 131,057 | | |
Treasuries
|
| |
Level 1
|
| | |
|
4,475
|
| | | |
|
4,475
|
| | | | | 5,829 | | | | | | 5,829 | | |
Investment securities HTM
|
| |
Level 2
|
| | |
|
34,022
|
| | | |
|
30,415
|
| | | | | 57,350 | | | | | | 53,397 | | |
Other Investments
|
| |
Level 3
|
| | |
|
2,158
|
| | | |
|
2,158
|
| | | | | 1,166 | | | | | | 1,166 | | |
Accrued interest receivable
|
| |
Level 1
|
| | |
|
1,481
|
| | | |
|
1,481
|
| | | | | 1,269 | | | | | | 1,269 | | |
Loans, net
|
| |
Level 3
|
| | |
|
240,928
|
| | | |
|
232,226
|
| | | | | 190,571 | | | | | | 188,010 | | |
Bank owned life insurance
|
| |
Level 2
|
| | |
|
16,990
|
| | | |
|
16,990
|
| | | | | 13,255 | | | | | | 13,255 | | |
Financial liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| |
Level 2
|
| | |
|
357,292
|
| | | |
|
355,997
|
| | | | | 352,875 | | | | | | 351,358 | | |
Accrued interest payable
|
| |
Level 1
|
| | |
|
773
|
| | | |
|
773
|
| | | | | 628 | | | | | | 328 | | |
| | |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
Current
|
| | | $ | 203,354 | | | | | $ | 216,391 | | |
Deferred expense (benefit)
|
| | | | (1,072,712) | | | | | | (890,937) | | |
Change in valuation allowance
|
| | | | — | | | | | | (2,710,000) | | |
Total expense (benefit)
|
| | | $ | (869,358) | | | | | $ | (3,384,546) | | |
| | |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
Statutory Federal tax rate
|
| | | | 21% | | | | | | 21% | | |
Pretax income at statutory rate
|
| | | $ | (506,611) | | | | | $ | (397,578) | | |
State income tax, net of federal benefit
|
| | | | (236,969) | | | | | | (146,118) | | |
Cash surrender value of life insurance
|
| | | | (126,634) | | | | | | (71,892) | | |
Permanent adjustments
|
| | | | (111) | | | | | | 2,995 | | |
Change in valuation allowance
|
| | | | — | | | | | | (2,710,000) | | |
Other
|
| | | | 967 | | | | | | (61,953) | | |
Total expense (benefit)
|
| | | $ | (869,358) | | | | | $ | (3,384,546) | | |
| | |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
Deferred income tax assets: | | | | | | | | | | | | | |
Allowance for credit losses
|
| | | $ | 606,014 | | | | | $ | 471,208 | | |
Accrued bonuses
|
| | | | 101,506 | | | | | | 81,553 | | |
Real estate owned
|
| | | | — | | | | | | 31,052 | | |
Deferred loan fees
|
| | | | 216,499 | | | | | | 137,263 | | |
Unrealized loss on AFS securities
|
| | | | 6,335,560 | | | | | | 6,346,952 | | |
Net operating losses
|
| | | | 3,989,658 | | | | | | 4,568,813 | | |
Other
|
| | | | 48,502 | | | | | | 44,584 | | |
Total deferred income tax assets
|
| | | | 11,297,739 | | | | | | 11,681,425 | | |
Deferred income tax liabilities: | | | | | | | | | | | | | |
Premises and equipment
|
| | | | (79,678) | | | | | | (82,154) | | |
Merger related activities
|
| | | | (304,735) | | | | | | (296,015) | | |
FHLB Stock dividend
|
| | | | (78,263) | | | | | | (78,263) | | |
Tax bad debt reserve
|
| | | | — | | | | | | (1,645,939) | | |
Suspended gain asset transferred to ORE
|
| | | | (194,689) | | | | | | — | | |
Total deferred income tax liabilities
|
| | | | (657,365) | | | | | | 2,102,371 | | |
Net deferred income tax asset
|
| | | $ | 10,640,374 | | | | | $ | 9,579,054 | | |
| | |
Actual
|
| |
Requirements
Well Capitalized Under Prompt Corrective Action Provisions |
| ||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
As of December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital (to average assets for the leverage ratio)
|
| | |
$
|
89,483
|
| | | |
|
20.5%
|
| | | |
$
|
40,728
|
| | | |
|
9.0%
|
| |
As of December 31, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital (to average assets for the leverage ratio)
|
| | | $ | 89,905 | | | | | | 20.5% | | | | | $ | 40,011 | | | | | | 9.0% | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash in bank subsidiary
|
| | |
$
|
21,746
|
| | | | $ | 60,732 | | |
Investment in subsidiary, at underlying equity
|
| | |
|
86,197,944
|
| | | | | 87,673,460 | | |
Other assets
|
| | |
|
25,414
|
| | | | | 25,415 | | |
Total assets
|
| | |
$
|
86,245,104
|
| | | | $ | 87,759,607 | | |
Liabilities and Stockholders’ Equity Liabilities: | | | | | | | | | | | | | |
Total liabilities
|
| | | | — | | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | |
|
86,245,104
|
| | | | | 87,759,607 | | |
Total liabilities and stockholders’ equity
|
| | |
$
|
86,245,104
|
| | | | $ | 87,759,607 | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
Interest income: | | | | | | | | | | | | | |
Income on cash in bank
|
| | |
$
|
248
|
| | | | $ | 566 | | |
Total interest income
|
| | |
|
248
|
| | | | | 566 | | |
Interest expense: | | | | | | | | | | | | | |
Total interest expense
|
| | | | — | | | | | | — | | |
Net interest income
|
| | |
|
248
|
| | | | | 566 | | |
Noninterest income:
|
| | | | | | | | | | | | |
Management fee
|
| | |
|
300,000
|
| | | | | 100,000 | | |
Noninterest expenses: | | | | | | | | | | | | | |
Other noninterest expense
|
| | |
|
346,643
|
| | | | | 50,856 | | |
Income (Loss) before income taxes
|
| | |
|
(46,395)
|
| | | | | 49,710 | | |
Income tax benefit
|
| | |
|
(7,409)
|
| | | | | (21,528) | | |
Equity in undistributed income (loss) of Bank
|
| | |
|
(1,504,089)
|
| | | | | 1,420,081 | | |
Net income (loss)
|
| | |
$
|
(1,543,075)
|
| | | | $ | 1,491,319 | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | |
$
|
(1,543,075)
|
| | | | $ | 1,491,319 | | |
Adjustments to reconcile net income to net Equity in
undistributed income (loss) of Bank cash used in operating activities |
| | |
|
1,504,089
|
| | | | | (1,420,081) | | |
Other
|
| | | | — | | | | | | (23,471) | | |
Net cash used in operating activities
|
| | |
|
(38,986)
|
| | | | | 47,767 | | |
Net cash used in financing activities
|
| | | | — | | | | | | — | | |
Net change in cash and cash equivalents
|
| | |
|
(38,986)
|
| | | | | 47,767 | | |
Cash and cash equivalents at beginning of period
|
| | |
|
60,732
|
| | | | | 12,965 | | |
Cash and cash equivalents at end of period
|
| | |
$
|
21,746
|
| | | | $ | 60,732 | | |
| | |
Estimated
Amount |
| |||
Registrant’s Legal Fees and Expenses
|
| | | $ | 775,000 | | |
Registrant’s Accounting/Tax Fees and Expenses (including tax opinions)
|
| | | | 295,000 | | |
Marketing Agent Fees and Expenses (including legal fees and expenses)(1)
|
| | | | 793,500 | | |
Records Management Agent’s Fees and Expenses
|
| | | | 155,000 | | |
Independent Appraiser’s Fees and Expenses
|
| | | | 95,000 | | |
Printing, Postage, Mailing and EDGAR Fees and Expenses
|
| | | | 170,000 | | |
Filing Fees (NASDAQ, FINRA, SEC, Banking Regulatory)
|
| | | | 80,000 | | |
Transfer Agent/Stock Certificate Fees and Expenses
|
| | | | 45,000 | | |
Business Plan Fees and Expenses
|
| | | | 65,000 | | |
Consultant Fees and Expenses
|
| | | | 195,000 | | |
Other
|
| | | | 24,500 | | |
Total(2)
|
| | | $ | 2,693,000 | | |
|
No.
|
| |
Description
|
|
| 1.1 | | | | |
| 1.2 | | | | |
| 1.3 | | | Form of Agency Agreement* | |
| 2.1 | | | | |
| 3.1 | | | | |
| 3.2 | | | | |
| 4.1 | | | | |
| 5.1 | | | | |
| 8.1 | | | | |
| 10.1† | | | | |
| 10.2† | | | | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3 | | | | |
| 24.1 | | | | |
| 99.1 | | | | |
| 99.2 | | | | |
| 99.3 | | | | |
| 99.4 | | | | |
| 99.5 | | | | |
| 99.6 | | | Marketing Materials* | |
| 99.7 | | | Stock Order and Certification Form* | |
| 107.1 | | | |
|
Signatures
|
| |
Title
|
| |
Date
|
|
|
/s/ Walter F. Healy
Walter F. Healy
|
| |
President and Chief Executive Officer
(Principal Executive Officer) |
| |
June 17, 2025
|
|
|
/s/ Thomas S. Manfre
Thomas S. Manfre
|
| |
Chief Financial Officer
(Principal Financial and Principal Accounting Officer) |
| |
June 17, 2025
|
|
|
/s/ Timothy S. Breems
Timothy S. Breems
|
| |
Chair of the Board
|
| |
June 17, 2025
|
|
|
/s/ Paula M. Carstensen
Paula M. Carstensen
|
| |
Director
|
| |
June 17, 2025
|
|
|
/s/ Judith A. Gonsch
Judith A. Gonsch
|
| |
Director
|
| |
June 17, 2025
|
|
|
/s/ David M. Opas
David M. Opas
|
| |
Director
|
| |
June 17, 2025
|
|
|
/s/ Steven F. Rosenbaum
Steven F. Rosenbaum
|
| |
Director
|
| |
June 17, 2025
|
|
|
/s/ Theodore C. Wiemann
Theodore C. Wiemann
|
| |
Director
|
| |
June 17, 2025
|
|
|
Signatures
|
| |
Title
|
| |
Date
|
|
|
/s/ Janet H. Winningham
Janet H. Winningham
|
| |
Director
|
| |
June 17, 2025
|
|
|
/s/ Anthony M. Vaccarello
Anthony M. Vaccarello
|
| |
Director
|
| |
June 17, 2025
|
|