株探米国株
日本語 英語
エドガーで原本を確認する
false 0001787414 0001787414 2024-04-30 2024-04-30

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): April 30, 2024

 

 

Bogota Financial Corp.

(Exact Name of Registrant as Specified in Charter)

 

 

 

Maryland   001-39180   84-3501231
(State or Other Jurisdiction)
of Incorporation)
  (Commission
File No.)
  (I.R.S. Employer
Identification No.)

 

819 Teaneck Road, Teaneck, New Jersey   07666
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: (201) 862-0660

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol(s)

 

Name of each exchange
on which registered

Common Stock, par value $0.01   BSBK   The Nasdaq Stock Market, LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 2.02

Results of Operation and Financial Condition

On April 30, 2024, Bogota Financial Corp., the holding company for Bogota Savings Bank, issued a press release reporting its financial results for the three months ended March 31, 2024.

A copy of the press release announcing the results is included as Exhibit 99.1 to this Current Report on Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933.

 

Item 9.01

Financial Statements and Exhibits

(a) Financial Statements of Businesses Acquired. Not applicable.

(b) Pro Forma Financial Information. Not applicable.

(c) Shell Company Transactions. Not applicable.

(d) Exhibits.

 

Exhibit No.

  

Description

99.1    Press release dated April 30, 2024.
104    Cover Page Interactive Data File (formatted in iXBRL and contained in Exhibit 101).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

    BOGOTA FINANCIAL CORP.
DATE: May 1, 2024     By:  

/s/ Brian McCourt

      Brian McCourt
      Executive Vice President and Chief Financial Officer
EX-99.1 2 d832040dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Bogota Financial Corp. Reports Results for the

Three Months Ended March 31, 2024

NEWS PROVIDED BY

Bogota Financial Corp.

Teaneck, New Jersey, April 30, 2024 – Bogota Financial Corp. (NASDAQ: BSBK) (the “Company”), the holding company for Bogota Savings Bank (the “Bank”), reported net loss for the three months ended March 31, 2024 of $441,000, or $0.03 per basic and diluted share, compared to net income of $993,000, or $0.08 per basic and diluted share, for the comparable prior year period.

Other Financial Highlights:

 

   

Total assets increased $21.9 million, or 2.3%, to $961.2 million at March 31, 2024 from $939.3 million at December 31, 2023, due to an increase in securities, offset by a decrease in cash and cash equivalents and loans.

 

   

Cash and cash equivalents decreased $10.5 million, or 42.1%, to $14.4 million at March 31, 2024 from $24.9 million at December 31, 2023 as excess funds were used to purchase securities.

 

   

Securities increased $37.0 million, or 26.1%, to $178.5 million at March 31, 2024 from $141.5 million at December 31, 2023.

 

   

Net loans decreased $5.9 million, or 0.8%, to $708.8 million at March 31, 2024 from $714.7 million at December 31, 2023.

 

   

Total deposits at March 31, 2024 were $665.5 million, increasing $40.2 million, or 6.4%, as compared to $625.3 million at December 31, 2023, primarily due to a $41.0 million increase in interest-bearing deposits primarily in certificates of deposit, offset by a $780,000 decrease in non-interest bearing demand accounts. The average rate on deposits increased 32 basis points to 3.74% for the first quarter of 2024 from 3.42% for 2023 due to higher interest rates and a larger percentage of deposits consisting of higher-costing certificates of deposit.

 

   

Federal Home Loan Bank advances decreased $18.4 million, or 11.0% to $149.3 million at March 31, 2024 from $167.7 million as of December 31, 2023.

Kevin Pace, President and Chief Executive Officer, said “Interest rates remaining elevated will continue to negatively impact funding costs and our net interest margin. We are actively employing strategies to combat the ‘higher for longer’ interest rate expectations of the Federal Reserve. Our credit quality remains strong and we will continue to be prudent lenders in this environment. We continue to remain positive in our ability to navigate the current landscape. Growth remains a key focus in our strategic plan as we remain committed to delivering value to our shareholders and customers.”

“The Bank opened its newest branch location in Upper Saddle River, New Jersey, on April 13th. We are excited for the opportunity this expansion will bring to our growth strategy. This physical location allows us to enhance our presence in the northern Bergen County market and become more active in those communities.”

Income Statement Analysis

Comparison of Operating Results for the Three Months Ended March 31, 2024 and March 31, 2023

Net income decreased by $1.4 million, or 144.4%, to a net loss of $441,000 for the three months ended March 31, 2024 from net income of $993,000 for the three months ended March 31, 2023. This decrease was primarily due to a decrease of $1.9 million in net interest income, partially offset by a decrease of $585,000 in income tax expense.

Interest income increased $1.0 million, or 11.6%, from $9.0 million for the three months ended March 31, 2023 to $10.1 million for the three months ended March 31, 2024 due to higher yields on interest-earning assets, offset by a decrease in the average balance of loans.

 

1


Interest income on cash and cash equivalents increased $45,000, or 42.9%, to $150,000 for the three months ended March 31, 2024 from $105,000 for the three months ended March 31, 2023 due a 126 basis point increase in the average yield from 4.84% for the three months ended March 31, 2023 to 6.10% for the three months ended March 31, 2024 due to the higher interest rate environment. The increase was also due to a $1.1 million increase in the average balance to $9.9 million for the three months ended March 31, 2024 from $8.8 million for the three months ended March 31, 2023, reflecting the increase of liquidity due to increased deposits and lower loan originations.

Interest income on loans increased $508,000, or 6.6%, to $8.2 million for the three months ended March 31, 2024 compared to $7.7 million for the three months ended March 31, 2023 due primarily to 29 basis point increase in the average yield from 4.32% for the three months ended March 31, 2023 to 4.61% for the three months ended March 31, 2024, offset by a $4.5 million decrease in the average balance to $713.4 million for the three months ended March 31, 2024 from $718.0 million for the three months ended March 31, 2023.

Interest income on securities increased $433,000, or 39.5%, to $1.5 million for the three months ended March 31, 2024 from $1.1 million for the three months ended March 31, 2023 primarily due to a 96 basis point increase in the average yield from 2.71% for the three months ended March 31, 2023 to 3.67% for the three months ended March 31, 2024, and, to a lesser extent, to a $4.7 million increase in the average balance to $166.7 million for the three months ended March 31, 2024 from $162.0 million for the three months ended March 31, 2023.

Interest expense increased $2.9 million, or 64.9%, from $4.5 million for the three months ended March 31, 2023 to $7.4 million for the three months ended March 31, 2024 due to higher costs and average balances on interest-bearing liabilities.

Interest expense on interest-bearing deposits increased $2.3 million, or 60.7%, to $6.0 million for the three months ended March 31, 2024 from $3.7 million for the three months ended March 31, 2023. The increase was due to a 157 basis point increase in the average cost of deposits to 3.82% for the three months ended March 31, 2024 from 2.25% for the three months ended March 31, 2023. The increase in the average cost of deposits was due to the higher interest rate environment and a change in the composition of the deposit portfolio. The average balances of certificates of deposit increased $13.1 million to $516.5 million for the three months ended March 31, 2024 from $503.4 million for the three months ended March 31, 2023 while average NOW and money market accounts and savings accounts decreased $43.3 million and $10.3 million for the three months ended March 31, 2024, respectively, compared to the three months ended March 31, 2023.

Interest expense on Federal Home Loan Bank borrowings increased $663,000, or 85.3%, from $777,000 for the three months ended March 31, 2023 to $1.4 million for the three months ended March 31, 2024. The increase was primarily due to an increase in the average balance of borrowings of $56.7 million to $153.3 million for the three months ended March 31, 2024 from $96.5 million for the three months ended March 31, 2023. The increase was also due to an increase in the average cost of borrowings of 51 basis points to 3.78% for the three months ended March 31, 2024 from 3.27% for the three months ended March 31, 2023 due to the new borrowings being at higher rates. Cash flow hedges used to manage interest rate risk totaled $105.0 million at March 31, 2024. During the three months ended March 31, 2024, the use of the cash flow hedges reduced the interest expense on the Federal Home Loan Bank advances and certificates of deposit by $288,000.

Net interest income decreased $1.9 million, or 41.4%, to $2.7 million for the three months ended March 31, 2024 from $4.5 million for the three months ended March 31, 2023. The decrease reflected a 100 basis point decrease in our net interest rate spread to 0.68% for the three months ended March 31, 2024 from 1.68% for the three months ended March 31, 2023. Our net interest margin decreased 87 basis points to 1.18% for the three months ended March 31, 2024 from 2.05% for the three months ended March 31, 2023.

We recorded a $35,000 provision for credit losses for the three months ended March 31, 2024 compared to no provision for credit losses for the three-month period ended March 31, 2023. The provision in the first quarter of 2024 was due to an increase in corporate securities.

Non-interest income increased by $16,000, or 5.6%, to $299,000 for the three months ended March 31, 2024 from $283,000 for the three months ended March 31, 2023. Bank-owned life insurance income increased $26,000, or 14.0%, due to higher balances during 2024, which was partially offset by a lower gain on sale of loans.

For the three months ended March 31, 2024, non-interest expense increased $126,000, or 3.6%, over the comparable 2023 period. Professional fees increased $48,000, or 31.8% due to higher consulting expense related to strategic business planning. FDIC insurance premiums increased $41,000, or 67.7%, due to a higher assessment rate in 2024. Data processing expense increased $27,000, or 9.6%, due to higher processing costs. The decrease in advertising expense of $37,000, or 25.3%, was due to reduced promotions for branch locations and less promotions on deposit and loan products. Other expense increased $67,000, or 37.6%, due to higher loan expense.

Income tax expense decreased $585,000, or 196.2%, to a benefit of $287,000 for the three months ended March 31, 2024 from a $298,000 expense for the three months ended March 31, 2023. The decrease was due to $2.0 million of lower taxable income.

 

2


Balance Sheet Analysis

Total assets were $961.2 million at March 31, 2024, representing an increase of $21.9 million, or 2.3%, from December 31, 2023. Cash and cash equivalents decreased $10.5 million during the period primarily due to the purchase of new securities offset by loan repayments. Net loans decreased $5.9 million, or 0.82%, due to $11.8 million in repayments, partially offset by new production of $5.9 million, including $6.1 million of commercial real estate loans. Due to the interest rate environment, we have seen a decrease in demand for residential and construction loans, which have been primary drivers of our loan growth in recent periods. Securities held to maturity increased $3.8 million, or 5.3%, and securities available for sale increased $33.2 million or 48.1%, due to new purchases of mortgage-backed securities.

Delinquent loans increased $840,000 to $13.4 million, or 1.89% of total loans, at March 31, 2024. The increase was mostly due to one commercial real estate loan with a balance of $766,000. During the same timeframe, non-performing assets decreased slightly to $12.4 million and were 1.30% of total assets at March 31, 2024. No loans were charged-off during the three months ended March 31, 2024 or March 31, 2023. The Company’s allowance for credit losses was 0.40% of total loans and 22.69% of non-performing loans at March 31, 2024 compared to 0.39% of total loans and 21.81% of non-performing loans at December 31, 2023. The Bank does not have any exposure to commercial real estate loans secured by office space.

Total liabilities increased $22.3 million, or 2.8%, to $824.4 million mainly due to a $41.0 million increase in interest bearing deposits, offset by an $18.4 million decrease in borrowings. Total deposits increased $40.2 million, or 6.4%, to $665.5 million at March 31, 2024 from $625.3 million at December 31, 2023. The increase in deposits reflected an increase in certificate of deposit accounts, which increased by $24.8 million to $518.1 million from $493.3 million at December 31, 2023 and by an increase in NOW deposit accounts, which increased by $16.5 million to $57.8 million from $41.3 million at December 31, 2023, offset by decreases in noninterest bearing demand and money market accounts, which decreased by $1.3 million from $45.2 million at December 31, 2023 to $43.9 million at March 31, 2024. At March 31, 2024, brokered deposits were $90.3 million or 13.6% of deposits and municipal deposits were $59.4 million or 8.9% of deposits. At March 31, 2024, uninsured deposits represented 8.4% of the Bank’s total deposits. Federal Home Loan Bank advances decreased $18.4 million, or 11.0%, due to repayment of matured borrowings. Total borrowing capacity at the Federal Home Loan Bank is $316.5 million of which $149.3 million has been advanced.

Total stockholders’ equity decreased $346,000 to $136.8 million, due to a net loss of $441,000, the repurchase of 33,083 shares of stock at a cost of $270,000, offset by a decrease in accumulated other comprehensive loss for securities available for sale of $80,000 and stock compensation of $234,000 for the three months ended March 31, 2024. At March 31, 2024, the Company’s ratio of average stockholders’ equity-to-total assets was 14.36%, compared to 15.24% at December 31, 2023.

About Bogota Financial Corp.

Bogota Financial Corp. is a Maryland corporation organized as the mid-tier holding company of Bogota Savings Bank and is the majority-owned subsidiary of Bogota Financial, MHC. Bogota Savings Bank is a New Jersey chartered stock savings bank that has served the banking needs of its customers in northern and central New Jersey since 1893. It operates from seven offices located in Bogota, Hasbrouck Heights, Upper Saddle River, Newark, Oak Ridge, Parsippany and Teaneck, New Jersey and operates a loan production office in Spring Lake, New Jersey.

Forward-Looking Statements

This press release contains certain forward-looking statements about the Company and the Bank. Forward-looking statements include statements regarding anticipated future events and can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as “believe,” “expect,” “anticipate,” “estimate,” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” Forward-looking statements, by their nature, are subject to risks and uncertainties. Certain factors that could cause actual results to differ materially from expected results include increased competitive pressures, changes in the interest rate environment, inflation, general economic conditions or conditions within the securities markets, potential recessionary conditions, real estate market values in the Bank’s lending area, changes in liquidity, including the size and composition of our deposit portfolio, including the percentage of uninsured deposits in the portfolio; the availability of low-cost funding; our continued reliance on brokered and municipal deposits; demand for loans in our market area; changes in the quality of our loan and security portfolios, increases in non-performing and classified loans, monetary and fiscal policies of the U.S. Government including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System, a failure in or breach of the Company’s operational or security systems or infrastructure, including cyberattacks, the failure to maintain current technologies, failure to retain or attract employees and legislative, accounting and regulatory changes that could adversely affect the business in which the Company and the Bank are engaged.

The Company undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.

 

3


BOGOTA FINANCIAL CORP.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(unaudited)

 

     As of
March 31,
2024
    As of
December 31,
2023
 

Assets

    

Cash and due from banks

   $ 6,507,713     $ 13,567,115  

Interest-bearing deposits in other banks

     7,927,173       11,362,356  
  

 

 

   

 

 

 

Cash and cash equivalents

     14,434,886       24,929,471  

Securities available for sale, at fair value

     102,046,637       68,888,179  

Securities held to maturity, at amortized cost (fair value of $68,870,062 and $65,374,753, respectively)

     76,497,289       72,656,179  

Loans, net of allowance of $2,820,950 and $2,785,949, respectively

     708,824,281       714,688,635  

Premises and equipment, net

     7,827,305       7,687,387  

Federal Home Loan Bank (FHLB) stock and other restricted securities

     7,788,500       8,616,100  

Accrued interest receivable

     4,036,718       3,932,785  

Core deposit intangibles

     192,066       206,116  

Bank-owned life insurance

     31,199,810       30,987,851  

Other assets

     8,395,905       6,731,500  
  

 

 

   

 

 

 

Total Assets

   $ 961,243,397     $ 939,324,203  
  

 

 

   

 

 

 

Liabilities and Equity

    

Non-interest bearing deposits

   $ 29,775,170     $ 30,554,842  

Interest bearing deposits

     635,767,236       594,792,300  
  

 

 

   

 

 

 

Total deposits

     665,542,406       625,347,142  

FHLB advances-short term

     28,500,000       37,500,000  

FHLB advances-long term

     120,823,755       130,189,663  

Advance payments by borrowers for taxes and insurance

     2,998,852       2,733,709  

Other liabilities

     6,551,192       6,380,486  
  

 

 

   

 

 

 

Total liabilities

     824,416,205       802,151,000  
  

 

 

   

 

 

 

Stockholders’ Equity

    

Preferred stock $0.01 par value 1,000,000 shares authorized, none issued and outstanding at March 31, 2024 and December 31, 2023

     —        —   

Common stock $0.01 par value, 30,000,000 shares authorized, 13,256,147 issued and outstanding at March 31, 2024 and 13,279,230 at December 31, 2023

     132,461       132,792  

Additional paid-in capital

     56,090,019       56,149,915  

Retained earnings

     91,736,088       92,177,068  

Unearned ESOP shares (403,082 shares at March 31, 2024 and 409,750 shares at December 31, 2023)

     (4,746,497     (4,821,798

Accumulated other comprehensive loss

     (6,384,879     (6,464,774
  

 

 

   

 

 

 

Total stockholders’ equity

     136,827,192       137,173,203  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 961,243,397     $ 939,324,203  
  

 

 

   

 

 

 

 

4


BOGOTA FINANCIAL CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

 

     Three Months Ended
March 31,
 
     2024     2023  

Interest income

    

Loans

   $ 8,207,392     $ 7,699,438  

Securities

    

Taxable

     1,516,343       1,051,260  

Tax-exempt

     13,148       44,902  

Other interest-earning assets

     324,304       221,589  
  

 

 

   

 

 

 

Total interest income

     10,061,187       9,017,189  
  

 

 

   

 

 

 

Interest expense

    

Deposits

     5,969,881       3,714,997  

FHLB advances

     1,440,069       777,354  
  

 

 

   

 

 

 

Total interest expense

     7,409,950       4,492,351  
  

 

 

   

 

 

 

Net interest income

     2,651,237       4,524,838  

Provision (credit) for loan losses

     35,000       —   
  

 

 

   

 

 

 

Net interest income after provision (credit) for credit losses

     2,616,237       4,524,838  
  

 

 

   

 

 

 

Non-interest income

    

Fees and service charges

     58,587       52,152  

Gain on sale of loans

     —        13,225  

Bank-owned life insurance

     211,959       186,053  

Other

     28,532       31,849  
  

 

 

   

 

 

 

Total non-interest income

     299,078       283,279  
  

 

 

   

 

 

 

Non-interest expense

    

Salaries and employee benefits

     2,158,565       2,162,369  

Occupancy and equipment

     371,117       382,787  

FDIC insurance assessment

     100,597       60,000  

Data processing

     303,605       277,097  

Advertising

     110,100       147,300  

Director fees

     155,700       159,337  

Professional fees

     196,785       149,250  

Other

     246,622       179,208  
  

 

 

   

 

 

 

Total non-interest expense

     3,643,091       3,517,348  
  

 

 

   

 

 

 

(Loss) income before income taxes

     (727,776     1,290,769  

Income tax (benefit) expense

     (286,796     298,062  
  

 

 

   

 

 

 

Net (loss) income

   $ (440,980   $ 992,707  
  

 

 

   

 

 

 

(Loss) earnings per Share - basic

   $ (0.03   $ 0.08  

(Loss) earnings per Share - diluted

   $ (0.03   $ 0.08  

Weighted average shares outstanding - basic

     12,852,930       13,013,492  

Weighted average shares outstanding - diluted

     12,852,930       13,055,533  

 

5


BOGOTA FINANCIAL CORP.

SELECTED RATIOS

(unaudited)

 

     At or For the Three Months
Ended March 31,
 
     2024     2023  

Performance Ratios (1):

    

(Loss) return on average assets (2)

     (0.19 )%      0.39

(Loss) return on average equity (3)

     (1.29 )%      2.68

Interest rate spread (4)

     0.68     1.68

Net interest margin (5)

     1.18     2.05

Efficiency ratio (6)

     137.41     73.15

Average interest-earning assets to average interest-bearing liabilities

     114.57     116.68

Net loans to deposits

     106.50     103.07

Average equity to assets (7)

     14.36     14.69

Capital Ratios:

    

Tier 1 capital to average assets

     13.23     15.60

Asset Quality Ratios:

    

Allowance for credit losses as a percent of total loans

     0.40     0.38

Allowance for credit losses as a percent of non-performing loans

     22.69     21.35

Net charge-offs to average outstanding loans during the period

     —      — 

Non-performing loans as a percent of total loans

     1.75     1.79

Non-performing assets as a percent of total assets

     1.30     1.35

 

(1)

Certain performance ratios for the three-months are annualized.

(2)

Represents net (loss) income divided by average total assets.

(3)

Represents net (loss) income divided by average stockholders’ equity.

(4)

Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities. Tax exempt income is reported on a tax equivalent basis using a combined federal and state marginal tax rate of 27.5% for 2024 and 2023.

(5)

Represents net interest income as a percent of average interest-earning assets. Tax exempt income is reported on a tax equivalent basis using a combined federal and state marginal tax rate of 27.5% for 2024 and 2023.

(6)

Represents non-interest expenses divided by the sum of net interest income and non-interest income.

(7)

Represents average stockholders’ equity divided by average total assets.

 

6


LOANS

Loans are summarized as follows at March 31, 2024 and December 31, 2023:

 

     March 31,
2024
     December 31,
2023
 
     (unaudited)  

Real estate:

     

Residential First Mortgage

   $ 482,448,777      $ 486,052,422  

Commercial Real Estate

     105,959,762        99,830,514  

Multi-Family Real Estate

     75,747,749        75,612,566  

Construction

     41,160,057        49,302,040  

Commercial and Industrial

     6,284,264        6,658,370  

Consumer

     44,622        18,672  
  

 

 

    

 

 

 

Total loans

     711,645,231        717,474,584  

Allowance for credit losses

     (2,820,950      (2,785,949
  

 

 

    

 

 

 

Net loans

   $ 708,824,281      $ 714,688,635  
  

 

 

    

 

 

 

The following tables set forth the distribution of total deposit accounts, by account type, at the dates indicated (unaudited).

 

     At March 31,     At December 31,  
     2024     2023  
     Amount      Percent     Average
Rate
    Amount      Percent     Average
Rate
 
     (unaudited)  

Noninterest bearing demand accounts

   $ 29,787,560        4.48     —    $ 30,555,546        4.89     — 

NOW accounts

     57,791,993        8.68     2.29       41,320,723        6.61     1.90  

Money market accounts

     14,134,638        2.12     0.29       14,641,000        2.34     0.30  

Savings accounts

     45,751,518        6.87     1.81       45,554,964        7.28     1.76  

Certificates of deposit

     518,076,697        77.84     4.38       493,274,767        78.88     4.00  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 665,542,406        100.00     3.74   $ 625,347,000        100.00     3.42
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

7


Average Balance Sheets and Related Yields and Rates

The following tables present information regarding average balances of assets and liabilities, the total dollar amounts of interest income and dividends from average interest-earning assets, the total dollar amounts of interest expense on average interest-bearing liabilities, and the resulting annualized average yields and costs. The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. Average balances have been calculated using daily balances. Nonaccrual loans are included in average balances only. Loan fees are included in interest income on loans and are not material.

 

     Three Months Ended March 31,  
     2024     2023  
     Average
Balance
    Interest and
Dividends
     Yield/
Cost (3)
    Average
Balance
    Interest and
Dividends
     Yield/
Cost (3)
 
     (Dollars in thousands)  
     (unaudited)  

Assets:

              

Cash and cash equivalents

   $ 9,865     $ 150        6.10   $ 8,799     $ 105        4.84

Loans

     713,430       8,207        4.61     717,964       7,699        4.32

Securities

     166,666       1,529        3.67     161,960       1,096        2.71

Other interest-earning assets

     8,101       175        8.63     5,338       117        8.74
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

Total interest-earning assets

     898,062       10,061        4.49     894,061       9,017        4.06

Non-interest-earning assets

     55,694            54,810       
  

 

 

        

 

 

      

Total assets

   $ 953,756          $ 948,871       
  

 

 

        

 

 

      

Liabilities and equity:

              

NOW and money market accounts

   $ 69,450     $ 334        1.94   $ 112,717     $ 380        1.37

Savings accounts

     43,348       198        1.84     53,618       70        0.53

Certificates of deposit

     516,496       5,438        4.23     503,369       3,265        2.63
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing deposits

     629,294       5,970        3.82     669,704       3,715        2.25

Federal Home Loan Bank advances (1)

     153,269       1,440        3.78     96,532       777        3.27
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     782,563       7,410        3.81     766,236       4,492        2.38
    

 

 

        

 

 

    

Non-interest-bearing deposits

     30,018            37,224       

Other non-interest-bearing liabilities

     4,175            5,977       
  

 

 

        

 

 

      

Total liabilities

     816,756            809,437       

Total equity

     137,000            139,434       
  

 

 

        

 

 

      

Total liabilities and equity

   $ 953,756          $ 948,871       
  

 

 

        

 

 

      

Net interest income

     $ 2,651          $ 4,525     
    

 

 

        

 

 

    

Interest rate spread (2)

          0.68          1.68

Net interest margin (3)

          1.18          2.05

Average interest-earning assets to average interest-bearing liabilities

     114.76          116.68     
  

 

 

        

 

 

      

 

1.

Cash flow hedges are used to manage interest rate risk. During the three months ended March 31, 2024 and 2023, the net effect on interest expense on the Federal Home Loan Bank advances and certificates of deposit was a reduced expense of $288,000 and $47,000, respectively.

2.

Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

3.

Net interest margin represents net interest income divided by average total interest-earning assets.

 

8


Rate/Volume Analysis

The following table sets forth the effects of changing rates and volumes on net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. Changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionally based on the changes due to rate and the changes due to volume.

 

     Three Months Ended March 31,
2024 Compared to Three
Months Ended March 31, 2023
 
     Increase (Decrease) Due to  
     Volume      Rate      Net  
     (In thousands)  
     (unaudited)  

Interest income:

        

Cash and cash equivalents

   $ 14      $ 31      $ 45  

Loans receivable

     (314      822        508  

Securities

     33        400        433  

Other interest earning assets

     68        (10      58  
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     (199      1,243        1,044  
  

 

 

    

 

 

    

 

 

 

Interest expense:

        

NOW and money market accounts

     (639    $ 593      $ (46

Savings accounts

     (92      220        128  

Certificates of deposit

     89        2,084        2,173  

Federal Home Loan Bank advances

     524        139        663  
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     (118      3,036        2,918  
  

 

 

    

 

 

    

 

 

 

Net increase (decrease) in net interest income

   $ (81    $ (1,793    $ (1,874
  

 

 

    

 

 

    

 

 

 

Contacts

Kevin Pace – President & CEO, 201-862-0660 ext. 1110

 

9