Home Federal Bancorp, Inc. of Louisiana - Annual Report: 2023 (Form 10-K)
UNITED STATES
|
SECURITIES AND EXCHANGE COMMISSION
|
Washington, D.C. 20549
|
FORM 10-K
|
(Mark One) |
☒ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended June 30, 2023
|
OR
|
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from _______________ to _________________.
|
Commission File Number 001-35019
|
HOME FEDERAL BANCORP, INC. OF LOUISIANA
|
(Exact name of registrant as specified in its charter)
|
Louisiana
|
02-0815311
|
|
(State or Other Jurisdiction of
|
(I.R.S. Employer
|
|
Incorporation or Organization)
|
Identification No.)
|
|
624 Market Street, Shreveport, Louisiana
|
71101
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
(318) 222-1145
|
Registrant’s telephone number, including area code:
|
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 $.01 per share)
|
HFBL |
Nasdaq Stock Market, LLC
|
Securities registered pursuant to Section 12(g) of the Act: None |
|||||
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
|
Yes | ☐ | No |
☒ | |
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
|
Yes | ☐ | No |
☒ |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 5(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
☒ No ☐
|
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the
preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company, or an emerging growth company. See the definitions of
“large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
Large accelerated filer
|
☐ |
Accelerated filer
|
☐
|
||
Non-accelerated filer
|
☒ |
Smaller reporting company
|
☒
|
||
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. ☐
|
Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐ |
If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether financial statements of the
registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐
|
Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of
incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒ |
The aggregate value of the 2,104,486 shares of Common Stock of the Registrant issued and outstanding on December 31, 2022, which excludes an aggregate of 1,016,765 shares held by all directors and executive officers of the Registrant, the Registrant’s Employee Stock Ownership Plan (“ESOP”) and Employees’ Savings and Profit Sharing Plan (“401(k) Plan”) as a
group was $36.0 million. This figure is based on the closing sales price of $17.11 per share of the Registrant’s Common
Stock on December 31, 2022, the last business day of the Registrant’s second fiscal quarter. Although directors and executive officers, the ESOP and 401(k) Plan were assumed to be “affiliates” of the Registrant for purposes of this
calculation, the classification is not to be interpreted as an admission of such status.
|
Number of shares of Common Stock outstanding as of September 18, 2023: 3,133,351
|
DOCUMENTS INCORPORATED BY REFERENCE
|
Portions of the Definitive Proxy Statement for the 2023 Annual Meeting of Shareholders are incorporated into Part III, Items 10 through 14.
|
PART I.
|
||
Item 1.
|
1
|
|
Item 1A.
|
27
|
|
Item 1B.
|
27
|
|
Item 2.
|
27
|
|
Item 3.
|
27
|
|
Item 4.
|
27
|
|
PART II.
|
||
Item 5.
|
28
|
|
Item 6.
|
28
|
|
Item 7.
|
28
|
|
Item 7A.
|
40
|
|
Item 8.
|
41
|
|
Item 9.
|
94
|
|
Item 9A.
|
94
|
|
Item 9B.
|
94
|
|
Item 9C.
|
94 | |
PART III.
|
||
Item 10.
|
95
|
|
Item 11.
|
95
|
|
Item 12.
|
95
|
|
Item 13.
|
95
|
|
Item 14.
|
96
|
|
PART IV.
|
||
Item 15.
|
96 |
|
Item 16.
|
97
|
|
98
|
June 30,
|
||||||||||||||||
2023
|
2022
|
|||||||||||||||
Percent
|
Percent
|
|||||||||||||||
of Total
|
of Total
|
|||||||||||||||
Amount
|
Loans
|
Amount
|
Loans
|
|||||||||||||
Real estate loans:
|
(Dollars in thousands) | |||||||||||||||
One-to-four family residential(1)
|
$
|
179,579
|
36.29
|
%
|
$
|
120,014
|
30.57
|
%
|
||||||||
Commercial – real estate secured:
|
||||||||||||||||
Owner occupied
|
104,974
|
21.22
|
71,871
|
18.30
|
||||||||||||
Non-owner occupied
|
43,467
|
8.78
|
55,718
|
14.19
|
||||||||||||
Total commercial-real estate secured
|
148,441
|
30.00
|
127,589
|
32.49
|
||||||||||||
Multi-family residential
|
28,849
|
5.83
|
30,411
|
7.75
|
||||||||||||
Land
|
26,841
|
5.42
|
22,127
|
5.64
|
||||||||||||
Construction
|
28,035
|
5.67
|
27,884
|
7.10
|
||||||||||||
Home equity loans and second mortgage loans
|
2,450
|
0.50
|
1,587
|
0.40
|
||||||||||||
Equity lines of credit
|
23,817
|
4.81
|
17,831
|
4.54
|
||||||||||||
Total real estate loans
|
438,012
|
88.52
|
347,443
|
88.49
|
||||||||||||
Commercial business
|
55,364
|
11.19
|
44,487
|
11.33
|
||||||||||||
Consumer non-real estate loans:
|
||||||||||||||||
Savings accounts
|
372
|
0.07
|
266
|
0.07
|
||||||||||||
Consumer loans
|
1,082
|
0.22
|
439
|
0.11
|
||||||||||||
Total non-real estate loans
|
56,818
|
11.48
|
45,192
|
11.51
|
||||||||||||
Total loans
|
494,830
|
100.00
|
%
|
392,635
|
100.00
|
%
|
||||||||||
Less:
|
||||||||||||||||
Allowance for loan losses
|
(5,173
|
)
|
(4,451
|
)
|
||||||||||||
Deferred loan fees
|
(164
|
)
|
(311
|
)
|
||||||||||||
Net loans receivable (1)
|
$
|
489,493
|
$
|
387,873
|
(1)
|
Does not include loans held-for-sale amounting to $4,000 and $4.0 million at June 30, 2023 and 2022, respectively.
|
|
Year Ended June 30,
|
|||||||
|
2023
|
2022
|
||||||
|
(In thousands)
|
|||||||
Loan originations:
|
||||||||
One-to-four family residential
|
$
|
59,319
|
$
|
148,081
|
||||
Commercial — real estate secured:
|
||||||||
Owner occupied
|
33,562
|
31,649
|
||||||
Non-owner occupied
|
19,289
|
33,216
|
||||||
Multi-family residential
|
21,233
|
4,951
|
||||||
Commercial business
|
51,314
|
48,253
|
||||||
Land
|
12,514
|
21,793
|
||||||
Construction
|
25,300
|
35,916
|
||||||
Home equity loans and lines of credit and other consumer
|
21,493
|
15,750
|
||||||
Total loan originations
|
244,024
|
339,609
|
||||||
Loans purchased
|
54,949
|
--
|
||||||
Total loan originations and loans purchased
|
298,973
|
339,609
|
||||||
Loans Sold
|
(24,865
|
)
|
( 87,238
|
)
|
||||
Loan principal repayments
|
(171,869
|
)
|
(199,431
|
)
|
||||
Total loans sold and principal repayments
|
102,239
|
52,940
|
||||||
Increase (decrease) due to other items, net(1)
|
$
|
103
|
(11,910
|
)
|
||||
Net (decrease) increase in loan portfolio
|
$
|
102,342
|
$
|
(41,030
|
)
|
(1)
|
Other items consist of deferred loan fees, the allowance for loan losses, and loans held-for-sale at year end.
|
One-to-
Four
Family
Residential
|
Commercial
Real Estate
Secured
|
Multi
Family
Residential
|
Commercial
Business
|
Land
|
Construction
|
Home
Equity Loans
and Lines
of Credit
and Other
Consumer
|
Total
|
|||||||||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||||||||||
Amounts due after June 30, 2023 in:
|
||||||||||||||||||||||||||||||||
One year or less
|
$
|
15,344
|
$
|
19,461
|
$
|
1,223
|
$
|
14,437
|
$
|
9,993
|
$
|
21,248
|
$
|
9,542
|
$
|
91,248
|
||||||||||||||||
After one year through two years
|
9,798
|
10,007
|
2,107
|
5,159
|
2,820
|
5,187
|
1,911
|
36,989
|
||||||||||||||||||||||||
After two years through three years
|
14,495
|
9,259
|
4,526
|
5,640
|
4,050
|
--
|
834
|
38,804
|
||||||||||||||||||||||||
After three years through five years
|
60,487
|
56,569
|
7,467
|
17,154
|
6,780
|
--
|
5,442
|
153,899
|
||||||||||||||||||||||||
After five years through ten years
|
17,072
|
50,964
|
3,246
|
10,115
|
2,626
|
--
|
1.982
|
86,005
|
||||||||||||||||||||||||
After ten years through fifteen years
|
9,525
|
1,701
|
9,288
|
2,859
|
183
|
1,316
|
7,455
|
32,327
|
||||||||||||||||||||||||
After fifteen years
|
52,858
|
480
|
992
|
--
|
389
|
284
|
555
|
55,558
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Total
|
$
|
179,579
|
$
|
148,441
|
$
|
28,849
|
$
|
55,364
|
$
|
26,841
|
$
|
28,035
|
$
|
27,721
|
$
|
494,830
|
Floating or
|
||||||||||||
Fixed-Rate
|
Adjustable-Rate
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
One-to-four family residential
|
$
|
127,766
|
$
|
36,466
|
$
|
164,232
|
||||||
Commercial — real estate secured
|
126,267
|
2,713
|
128,980
|
|||||||||
Multi-family residential
|
27,626
|
--
|
27,626
|
|||||||||
Commercial business
|
36,567
|
4,360
|
40,927
|
|||||||||
Land
|
16,069
|
780
|
16,849
|
|||||||||
Construction
|
4,243
|
2,545
|
6,788
|
|||||||||
Home equity loans and lines of credit and other consumer
|
8,502
|
9,678
|
18,180
|
|||||||||
|
||||||||||||
Total
|
$
|
347,040
|
$
|
56,542
|
$
|
403,582
|
June 30,
|
||||||||||||||||||||||||||||||||
2023
|
2022
|
|||||||||||||||||||||||||||||||
30 – 89 Days Overdue
|
90 or More Days
Overdue
|
30 – 89 Days Overdue
|
90 or More Days
Overdue
|
|||||||||||||||||||||||||||||
Number
|
Principal
|
Number
|
Principal
|
Number
|
Principal
|
Number
|
Principal
|
|||||||||||||||||||||||||
of Loans
|
Balance
|
of Loans
|
Balance
|
of Loans
|
Balance
|
of Loans
|
Balance
|
|||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||
One-to-four family residential
|
3 |
$
|
927
|
1
|
$
|
$1,175
|
4
|
$
|
1,923
|
5
|
$
|
387
|
||||||||||||||||||||
Commercial – real estate secured
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
Multi-family residential
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
Commercial business
|
3 |
63 |
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
Land
|
1 |
36 |
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
Construction
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
Home equity loans and lines of credit and other consumer
|
3 |
54 |
--
|
--
|
1
|
24
|
--
|
--
|
||||||||||||||||||||||||
Total delinquent loans
|
10 |
1,080 |
$ | 4 | 1,175 |
$
|
5
|
$
|
1,947
|
5
|
$
|
387
|
||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Delinquent loans to total net loans
|
0.22
|
%
|
0.24
|
%
|
0.50
|
%
|
0.30
|
%
|
||||||||||||||||||||||||
Delinquent loans to total loans
|
0.22
|
%
|
0.24
|
%
|
0.50
|
%
|
0.30
|
%
|
June 30,
|
||||||||
2023
|
2022
|
|||||||
(Dollars in thousands)
|
||||||||
Non-accruing loans:
|
||||||||
One-to-four family residential
|
$
|
1,164
|
$
|
2,157
|
||||
Commercial — real estate secured
|
--
|
--
|
||||||
Multi-family residential
|
--
|
--
|
||||||
Commercial business
|
64 |
--
|
||||||
Land
|
--
|
--
|
||||||
Construction
|
--
|
--
|
||||||
Home equity loans and lines of credit and other consumer
|
--
|
--
|
||||||
Total non-accruing loans
|
1,228 |
2,157
|
||||||
Accruing loans 90 days or more past due:
|
||||||||
One-to-four family residential
|
--
|
26
|
||||||
Commercial — real estate secured
|
--
|
--
|
||||||
Multi-family residential
|
--
|
--
|
||||||
Commercial business
|
--
|
--
|
||||||
Land
|
--
|
--
|
||||||
Construction
|
--
|
--
|
||||||
Home equity loans and lines of credit and other consumer
|
--
|
--
|
||||||
Total non-performing loans(1)
|
1,228 |
2,183
|
||||||
Real estate owned, net
|
--
|
|||||||
Total non-performing assets
|
$ | 368 |
$
|
2,183
|
||||
Troubled debt restructurings (2)
|
10 |
212
|
||||||
Total non-performing assets and troubled debt restructurings
|
$ | 1,606 |
$
|
2,395
|
||||
Total non-performing loans as a percent of loans, net
|
0.25 |
%
|
0.56
|
%
|
||||
Total non-performing assets as a percent of total assets
|
0.06 |
%
|
0.37
|
%
|
||||
Total non-performing assets and troubled debt restructurings as a percentage of total assets
|
0.24 |
%
|
0.41
|
%
|
(1) |
Non-performing loans consist of non-accruing loans plus accruing loans 90 days or more past due.
|
(2)
|
Troubled debt restructurings not included in non-accruing loans and accruing loans 90 days or more past due.
|
June 30,
|
||||||||
2023
|
2022
|
|||||||
(Dollars in thousands)
|
||||||||
Total loans outstanding at end of period
|
$
|
494,830
|
$
|
392,635
|
||||
Average loans outstanding
|
442,469
|
360,774
|
||||||
Allowance for loan losses, beginning of period
|
4,451
|
4,122
|
||||||
Provision for loan losses
|
868
|
336
|
||||||
Recoveries
|
91
|
24
|
||||||
Charge-offs
|
(237
|
)
|
(31
|
)
|
||||
Allowance for loan losses, end of period
|
$
|
5,173
|
$
|
4,451
|
||||
Allowance for loan losses as a percent of non-performing loans
|
417.85 |
%
|
202.91
|
%
|
||||
Allowance for loan losses as a percent of loans outstanding
|
1.05
|
%
|
1.13
|
%
|
2023
|
2022
|
|||||||||||||||
Amount of
Allowance
|
Loan
Category
as a %
of Total
Loans
|
Amount of
Allowance
|
Loan
Category
as a %
of Total
Loans
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
One-to-four family residential
|
$
|
1,900
|
36.72
|
%
|
$
|
1,367
|
30.71
|
%
|
||||||||
Commercial – real estate secured
|
1,673 |
32.34 |
1,295
|
29.10
|
||||||||||||
Multi-family residential
|
228 |
4.41 |
357
|
8.02
|
||||||||||||
Commercial business
|
588 |
11.37 |
646
|
14.51
|
||||||||||||
Land
|
274 |
5.30 |
305
|
6.85
|
||||||||||||
Construction
|
254 |
4.91 |
282
|
6.34
|
||||||||||||
Home equity loans and lines of credit and other consumer
|
256 |
4.95 |
199
|
4.47
|
||||||||||||
Total
|
$ | 5,173 |
100.00
|
%
|
$
|
4,451
|
100.00
|
%
|
June 30,
|
||||||||||||||||
2023
|
2022
|
|||||||||||||||
Amortized
Cost
|
Fair
Value
|
Amortized
Cost
|
Fair
Value
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Securities Held-to-Maturity:
|
||||||||||||||||
Mortgage-backed securities
|
$
|
71,568
|
$
|
58,447
|
$
|
78,072
|
$
|
67,737
|
||||||||
Municipals
|
1,311
|
1,231
|
1,336
|
1,234
|
||||||||||||
FNBB stock
|
250
|
250
|
250
|
250
|
||||||||||||
FHLB stock
|
1,294
|
1,294
|
292
|
292
|
||||||||||||
Total Securities Held-to-Maturity
|
74,423
|
61,222
|
79,950
|
69,513
|
||||||||||||
Securities Available-for-Sale:
|
||||||||||||||||
Mortgage-backed securities
|
32,063
|
28,634
|
30,250
|
28,099
|
||||||||||||
Municipals
|
1,068
|
1,076
|
--
|
--
|
||||||||||||
US Treasury Securities
|
9,779
|
9,841
|
--
|
--
|
||||||||||||
Total Securities Available for sale
|
42,910
|
39,551
|
30,250
|
28,099
|
||||||||||||
Total Investment Securities
|
$
|
117,333
|
$
|
100,773
|
$
|
110,200
|
$
|
97,612
|
Amounts at June 30, 2023 which Mature in
|
||||||||||||||||||||||||||||||||
One Year
or Less
|
Weighted
Average Yield
|
Over One
Year
Through
Five
Years
|
Weighted
Average
Yield
|
Over
Five
Through
Ten
Years
|
Weighted
Average
Yield
|
Over
Ten
Years
|
Weighted
Average
Yield
|
|||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||
Bonds and other debt securities:
|
||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
$
|
--
|
--
|
%
|
$
|
1
|
3.14
|
%
|
$
|
1,771
|
2.85
|
%
|
$
|
85,309
|
1.88
|
%
|
||||||||||||||||
Municipals
|
--
|
--
|
210
|
1.05
|
--
|
--
|
2,097
|
3.19
|
||||||||||||||||||||||||
US Treasury securities
|
7,847
|
2.15
|
1,994
|
2.01
|
--
|
--
|
--
|
--
|
||||||||||||||||||||||||
Equity securities(1):
|
||||||||||||||||||||||||||||||||
FNBB stock
|
--
|
--
|
--
|
--
|
--
|
--
|
250
|
1.25
|
%
|
|||||||||||||||||||||||
FHLB stock
|
--
|
--
|
--
|
--
|
--
|
--
|
1,294
|
4.60
|
%
|
|||||||||||||||||||||||
Total investment securities and bank stock
|
$
|
7,847
|
2.15
|
%
|
$
|
2,205
|
1.92
|
%
|
$
|
1,771
|
2.85
|
%
|
$
|
88,950
|
1.95
|
%
|
(1)
|
None of the listed equity securities has a stated maturity.
|
June 30,
|
||||||||
2023
|
2022
|
|||||||
(In thousands)
|
||||||||
Fixed rate:
|
||||||||
GNMA
|
$
|
4,114
|
$
|
3,831
|
||||
FHLMC
|
35,291
|
34,906
|
||||||
FNMA
|
47,461
|
55,940
|
||||||
Total fixed rate
|
86,866
|
94,677
|
||||||
Adjustable rate:
|
||||||||
GNMA
|
210
|
1,150
|
||||||
FHLMC
|
5
|
9
|
||||||
FNMA
|
--
|
--
|
||||||
Total adjustable-rate
|
215
|
1,159
|
||||||
Total mortgage-backed securities
|
$
|
87,081
|
$
|
95,836
|
Amounts at June 30, 2023 Which Mature in
|
||||||||||||||||||||||||
One Year
or Less
|
Weighted
Average
Yield
|
Over One
through
Five Years
|
Weighted
Average
Yield
|
Over
Five Years
|
Weighted
Average
Yield
|
|||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||
Fixed rate:
|
||||||||||||||||||||||||
GNMA
|
$
|
--
|
--
|
%
|
$
|
--
|
--
|
%
|
$
|
4,114
|
1.53
|
%
|
||||||||||||
FHLMC
|
--
|
--
|
--
|
--
|
35,291
|
1.90
|
||||||||||||||||||
FNMA
|
--
|
--
|
--
|
--
|
47,460
|
1.88
|
||||||||||||||||||
Total fixed-rate
|
--
|
--
|
%
|
--
|
--
|
%
|
$
|
86,865
|
1.87
|
%
|
||||||||||||||
Adjustable rate:
|
||||||||||||||||||||||||
GNMA
|
$
|
--
|
--
|
%
|
$
|
1
|
3.15
|
%
|
$
|
210
|
2.71
|
%
|
||||||||||||
FHLMC
|
--
|
--
|
--
|
--
|
5
|
4.00
|
||||||||||||||||||
FNMA
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||||||||
Total adjustable rate
|
--
|
--
|
%
|
$
|
1
|
3.15
|
%
|
$
|
215
|
2.74
|
%
|
|||||||||||||
Total
|
$
|
--
|
--
|
%
|
$
|
1
|
3.15
|
%
|
$
|
87,080
|
1.87
|
%
|
At or For the
Year Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
(Dollars in thousands)
|
||||||||
Mortgage-backed securities at beginning of period
|
$
|
108,322
|
$
|
82,019
|
||||
Purchases
|
6,278
|
44,103
|
||||||
Repayments
|
(11,029
|
)
|
(17,716
|
)
|
||||
Sales
|
--
|
--
|
||||||
Amortizations of premiums and discounts, net
|
60
|
(84
|
)
|
|||||
Mortgage-backed securities at end of period
|
$
|
103,631
|
$
|
108,322
|
||||
Weighted average yield at end of period
|
1.84
|
%
|
1.68
|
%
|
June 30,
|
|||||||||||||||||
2023
|
2022
|
||||||||||||||||
Amount
|
Percent of
Total
Deposits
|
Amount
|
Percent of
Total
Deposits
|
||||||||||||||
(Dollars in thousands)
|
|||||||||||||||||
Certificate accounts:
|
|||||||||||||||||
0.00%- 0.99%
|
|
$
|
19,248
|
3.22
|
%
|
$
|
36,150
|
$
|
6.80
|
%
|
|||||||
1.00%- 1.99%
|
|
11,630
|
1.95
|
28,559
|
5.37
|
||||||||||||
2.00%- 2.99%
|
|
14,647
|
2.45
|
14,323
|
2.69
|
||||||||||||
3.00%- 3.99%
|
|
50,365
|
8.43
|
1,252
|
0.23
|
||||||||||||
4.00%- 4.99%
|
|
93,037
|
15.57
|
--
|
--
|
||||||||||||
5.00%- 5.99%
|
|
1,456
|
0.24
|
--
|
--
|
||||||||||||
Total certificate accounts
|
190,383
|
31.87
|
80,284
|
15.09
|
|||||||||||||
Transaction accounts:
|
|||||||||||||||||
Passbook savings
|
81,895
|
13.71
|
132,981
|
25.00
|
|||||||||||||
Non-interest-bearing demand accounts
|
145,553
|
24.37
|
161,142
|
30.29
|
|||||||||||||
NOW accounts
|
65,335
|
10.94
|
58,957
|
11.08
|
|||||||||||||
Money market
|
114,195
|
19.12
|
98,627
|
18.54
|
|||||||||||||
Total transaction accounts
|
406,978
|
68.14
|
451,707
|
84.91
|
|||||||||||||
Total deposits
|
$
|
597,361
|
100.00
|
%
|
$
|
531,991
|
100.00
|
%
|
Year Ended June 30,
|
||||||||||||||||||||||||
2023
|
2022
|
|||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
Average
|
Interest
|
Rate
|
Average
|
Interest
|
Rate
|
|||||||||||||||||||
Balance
|
Expense
|
Paid
|
Balance
|
Expense
|
Paid
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Passbook savings
|
$
|
105,850
|
$
|
312
|
0.29
|
%
|
$
|
136,139
|
$
|
393
|
0.29
|
%
|
||||||||||||
NOW accounts
|
63,074
|
164
|
0.26
|
%
|
51,412
|
57
|
0.11
|
|||||||||||||||||
Money market
|
106,146
|
1,078
|
1.02
|
%
|
91,862
|
108
|
0.12
|
|||||||||||||||||
Certificates of deposit
|
126,156
|
2,952
|
2.34
|
%
|
88,450
|
1,212
|
1.37
|
|||||||||||||||||
Total interest-bearing deposits
|
401,226
|
4,506
|
1.12
|
%
|
367,863
|
1,770
|
0.51
|
|||||||||||||||||
Non-Interest bearing demand accounts
|
$
|
168,169
|
$
|
--
|
--
|
%
|
$
|
145,522
|
$
|
--
|
--
|
%
|
||||||||||||
Total deposits
|
$
|
569,395
|
$
|
4,506
|
1.12
|
%
|
$
|
513,385
|
$
|
1,770
|
0.51
|
%
|
Year Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
(In thousands)
|
||||||||
Net deposits (withdrawals)
|
$
|
60,288
|
$
|
24,351
|
||||
Interest credited
|
5,082
|
1,044
|
||||||
Total increase in deposits
|
$
|
65,370
|
$
|
25,395
|
Balance at June 30, 2023
|
|||||||||||||||||||||
Maturing in the 12 Months Ending June 30,
|
|||||||||||||||||||||
2024
|
2025
|
2026
|
Thereafter
|
Total
|
|||||||||||||||||
(In thousands)
|
|||||||||||||||||||||
Certificates of Deposit
|
|||||||||||||||||||||
0.00%- 0.99%
|
$
|
11,380
|
$
|
2,764
|
$
|
2,584
|
$
|
2,525
|
$
|
19,253
|
|||||||||||
1.00%- 1.99%
|
|
9,647
|
1,673
|
304
|
7
|
11,631
|
|||||||||||||||
2.00%- 2.99%
|
14,436
|
210
|
--
|
--
|
14,646
|
||||||||||||||||
3.00%- 3.99%
|
|
50,366
|
--
|
--
|
--
|
50,366
|
|||||||||||||||
4.00%- 4.99%
|
|
81,078
|
8,200
|
3,575
|
178
|
93,031
|
|||||||||||||||
5.00%- 5.99%
|
|
1,269
|
187
|
--
|
--
|
1,456
|
|||||||||||||||
Total certificate accounts
|
$
|
168,176
|
$
|
13,034
|
$
|
6,463
|
$
|
2,710
|
$
|
190,383
|
Weighted
|
||||||||
Amount
|
Average Rate
|
|||||||
(Dollars in thousands)
|
||||||||
September 30, 2023
|
$
|
13,436
|
3.64
|
%
|
||||
December 31, 2023
|
17,761
|
3.56
|
||||||
March 31, 2024
|
17,162
|
3.32
|
||||||
June 30, 2024
|
8,190
|
3.75
|
||||||
After June 30, 2024
|
2,519
|
1.38
|
||||||
Total certificates of deposit with balances of $250,000 or more
|
$
|
59,068
|
3.44
|
%
|
At or For the Year
Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
FHLB advances:
|
(Dollars in thousands) | |||||||
Average balance outstanding
|
$ | 1,919 | $ | 848 | ||||
Maximum amount outstanding at any month-end during the period
|
10,000 | 864 |
||||||
Balance outstanding at end of period
|
--
|
832 |
||||||
Average interest rate during the period
|
5.20
|
%
|
4.83
|
%
|
||||
Weighted average interest rate at end of period
|
0.00
|
%
|
4.84
|
%
|
|
Total Risk-
|
|
Tier 1 Risk-
|
|
Common
|
|
Tier 1
|
|
Based
|
|
Based
|
|
Equity Tier 1
|
|
Leverage
|
Capital Category
|
Capital
|
|
Capital
|
|
Capital
|
|
Capital
|
Well capitalized
|
10% or more
|
|
8% or more
|
|
6.5% or more
|
|
5% or more
|
Adequately capitalized
|
8% or more
|
|
6% or more
|
|
4.5% or more
|
|
4% or more
|
Undercapitalized
|
Less than 8%
|
|
Less than 6%
|
|
Less than 4.5%
|
|
Less than 4%
|
Significantly undercapitalized
|
Less than 6%
|
|
Less than 4%
|
|
Less than 3%
|
|
Less than 3%
|
● |
Making any new investments or engaging in any new activity not allowed for both a national bank and a savings association;
|
● |
Establishing any new branch office unless allowable for a national bank; and
|
● |
Paying dividends unless allowable for a national bank and necessary to meet the obligations of its holding company.
|
(a) |
20% of our capitalized earnings, plus
|
(b) |
80% of our taxable stockholders’ equity, minus
|
(c) |
50% of our real and personal property assessment.
|
Description/Address
|
Leased/Owned
|
Net Book
Value
of Property
|
Amount of
Deposits
|
||||||||
(Dollars in thousands)
|
|||||||||||
Building (Home Office)
222 Florida Street, Shreveport, LA
|
Owned
|
$
|
1,713
|
$
|
--
|
||||||
Building/ATM (Market Street Branch)
624 Market Street, Shreveport, LA
|
Owned
|
702
|
81,216
|
||||||||
Building/ATM (Youree Drive Branch)
6363 Youree Drive, Shreveport, LA
|
Owned
|
(1)
|
|
648
|
157,945
|
||||||
Building/ATM (Southern Hills Branch)
9449 Mansfield Road, Shreveport, LA
|
Owned
|
1,852
|
68,019
|
||||||||
Building/ATM (Viking Drive Branch)
2555 Viking Drive, Bossier City, LA
|
Owned
|
1,657
|
52,533
|
||||||||
Building/ATM (Stockwell Branch)
7964 E. Texas Street, Bossier City, LA
|
Owned
|
1,526
|
43,443
|
||||||||
Building/ATM (Northwood Branch)
5841 North Market Street, Shreveport, LA
|
Owned
|
1,498
|
26,838
|
||||||||
Building/ATM (Pierremont Road Branch)
925 Pierremont Road, Shreveport, LA
|
Owned
|
2,064
|
66,378
|
||||||||
Building (2)
614 Market Street, Shreveport, LA
|
Owned
|
(2)
|
|
333
|
--
|
||||||
Building/ATM (Huntington Branch)
6903 Pines Road, Shreveport, LA
|
Owned
|
1,908
|
9,831
|
||||||||
Building/ATM (Minden Branch)
306 Homer Road, Minden, LA
|
Leased
|
(3)
|
|
386
|
20,926
|
||||||
Building/ATM (Benton Branch)
104 Sibley Street, Benton, LA
|
Owned
|
$
|
704
|
$
|
70,232
|
(1)
|
The building is owned but the land is subject to an operating lease with a ten-year term expiring March 15, 2028.
|
(2)
|
The building is vacant and available to serve as potential future administrative offices and storage.
|
(3)
|
The building is subject to an operating lease with a five year term expiring August 21, 2026.
|
(a) |
Home Federal Bancorp’s common stock is traded on the Nasdaq Capital Market under the symbol “HFBL.” At September 19, 2023, Home Federal Bancorp had [183]
shareholders of record. The number of shareholders does not reflect the number of persons or entities who may hold stock in nominee or “street” name through brokerage firms or others.
|
(b) |
Not applicable.
|
(c) |
Purchases of Equity Securities.
|
Period
|
Total Number
of Shares
Purchased
|
Average
Price
Paid per
Share
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
|
Maximum
Number of Shares that May Yet Be
Purchased Under
the Plans or
Programs (a)
|
||||||||||||
April 1, 2023 – April 30, 2023
|
--
|
$
|
--
|
--
|
--
|
|||||||||||
May 1, 2023 – May 31, 2023
|
--
|
--
|
--
|
--
|
||||||||||||
June 1, 2023 – June 30, 2023
|
--
|
--
|
--
|
--
|
||||||||||||
Total
|
--
|
$
|
--
|
--
|
--
|
● |
Continuing to Grow and Diversify Our Loan Portfolio. We intend to grow and continue to diversify our loan portfolio by, among other things, emphasizing the
origination of commercial real estate and business loans. At June 30, 2023, our commercial real estate loans amounted to $148.4 million, or 30.0% of the total loan portfolio. Our commercial business loans amounted to $55.4 million, or
11.2% of the total loan portfolio. Commercial real estate, commercial business, construction and development, and consumer loans all typically have higher yields and are more interest sensitive than long-term single-family residential
mortgage loans.
|
● |
Diversify Our Products and Services. We intend to continue to emphasize our commercial business products to provide a full-service banking relationship to our
commercial customers. We have introduced mobile and Internet banking and remote deposit capture, to better serve our commercial clients. Additionally, we have developed new deposit products focused on expanding our deposit base to new
types of customers.
|
● |
Managing Our Expenses. We have incurred significant additional expenses related to personnel and infrastructure in recent periods as we implemented our business strategy. The $1.5
million increase in non-interest expense for the year ended June 30, 2023, compared to the year ended June 30, 2022, is primarily attributable to increases of $875,000 in professional fees which were primarily due to FNBB acquisition
costs. Our efficiency ratio, non-interest expense divided by net
interest income plus non-interest income, for 2023 was 67.71% compared to 69.59% for fiscal 2022.
|
● |
Enhancing Core Earnings. We expect to continue to emphasize commercial real estate and business loans, which generally bear interest rates higher than residential
real estate loans, and sell a substantial part of our fixed rate residential mortgage loan originations.
|
● |
Expanding Our Franchise in our Market Area and Contiguous Communities. We intend to continue to pursue opportunities to expand our market area by opening additional de novo banking offices and possibly through acquisitions of other financial institutions and banking related businesses. We expect to focus on contiguous areas to our current locations in Caddo,
Bossier and Webster Parishes. In February 2023, we completed our acquisition of Northwest Bancshares Corporation and its wholly owned subsidiary, First National Bank of Benton, with one full-service branch location in Benton, Louisiana.
|
● |
Maintain Our Asset Quality. At June 30, 2023, our non-performing assets totaled $1.6 million, or 0.26% of total assets. We had $368,000 in other real estate owned at
June 30, 2023. We intend to continue to stress maintaining high asset quality, even as we continue to grow our institution and diversify our loan portfolio.
|
● |
Cross-Selling Products and Services and Emphasizing Local Decision Making. We have promoted cross-selling products and services in our branch offices and emphasized
our local decision making and streamlined loan approval process.
|
At June 30,
|
||||||||
2023
|
2022
|
|||||||
(In thousands)
|
||||||||
Selected Financial and Other Data:
|
||||||||
Total assets
|
$
|
660,915
|
$
|
590,480
|
||||
Cash and cash equivalents
|
24,765
|
64,078
|
||||||
Securities available for sale
|
39,551
|
28,099
|
||||||
Securities held to maturity
|
74,423
|
79,950
|
||||||
Loans held-for-sale
|
4
|
3,978
|
||||||
Loans receivable, net
|
489,493
|
387,873
|
||||||
Deposits
|
597,361
|
531,991
|
||||||
Federal Home Loan Bank advances
|
--
|
832
|
||||||
Other Borrowings
|
8,550
|
2,350
|
||||||
Total Stockholders’ equity
|
50,542
|
52,347
|
As of or for the Year
Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
(Dollars in thousands, except per share amounts)
|
||||||||
Selected Operating Data:
|
||||||||
Total interest income
|
$
|
26,631
|
$
|
19,234
|
||||
Total interest expense
|
5,079
|
1,877
|
||||||
Net interest income
|
21,552
|
17,357
|
||||||
Provision for loan losses
|
868
|
336
|
||||||
Net interest income after provision for loan losses
|
20,684
|
17,021
|
||||||
Total non-interest income
|
2,099
|
3,476
|
||||||
Total non-interest expense
|
16,013
|
14,497
|
||||||
Income before income tax expense
|
6,770
|
6,000
|
||||||
Income tax expense
|
1,066
|
1,127
|
||||||
Net income
|
$
|
5,704
|
$
|
4,873
|
||||
Earnings per share of common stock:
|
||||||||
Basic
|
$
|
1.89
|
$
|
1.50
|
||||
Diluted
|
$
|
1.81
|
$
|
1.41
|
As of or for the Year
Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
Selected Operating Ratios(1):
|
||||||||
Average yield on interest-earning assets
|
4.61
|
%
|
3.62
|
%
|
||||
Average rate on interest-bearing liabilities
|
1.24
|
0.51
|
||||||
Average interest rate spread(2)
|
3.37
|
3.11
|
||||||
Net interest margin(2)
|
3.73
|
3.27
|
||||||
Average interest-earning assets to average interest-bearing liabilities
|
141.05
|
143.32
|
||||||
Net interest income after provision for loan losses to non-interest expense
|
129.17
|
117.41
|
||||||
Total non-interest expense to average assets
|
2.59
|
2.54
|
||||||
Efficiency ratio(3)
|
67.71
|
69.59
|
||||||
Return on average assets
|
0.92
|
0.85
|
||||||
Return on average equity
|
11.57
|
9.24
|
||||||
Average equity to average assets
|
7.98
|
9.22
|
||||||
Dividend payout ratio
|
27.00
|
28.37
|
Selected Quality Ratios(4):
|
||||||||
Non-performing loans as a percent of loans receivable, net
|
0.25
|
% |
0.56
|
%
|
||||
Non-performing assets as a percent of total assets
|
0.24
|
0.37
|
||||||
Allowance for loan losses as a percent of total loans receivable
|
1.05
|
1.13
|
||||||
Net charge-offs to average loans receivable
|
0.03
|
0.00
|
||||||
Allowance for loan losses as a percent of non-performing loans
|
417.85
|
174.96
|
||||||
Bank Capital Ratios(4):
|
||||||||
Tangible capital ratio
|
8.69
|
% |
9.65
|
%
|
||||
Core capital ratio
|
8.69
|
9.65
|
||||||
Total capital ratio
|
13.95
|
15.62
|
||||||
Other Data:
|
||||||||
Offices (branch and home)
|
10
|
10
|
||||||
Employees (full-time)
|
74
|
70
|
(1) |
With the exception of end of period ratios, all ratios are based on average monthly balances during the indicated periods.
|
(2) |
Average interest rate spread represents the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities, and net interest margin represents net
interest income as a percentage of average interest-earning assets.
|
(3) |
Non-GAAP: The efficiency ratio represents the ratio of non-interest expense divided by the sum of net interest income and non-interest income.
|
(4) |
Asset quality ratios and capital ratios are end of period ratios, except for net charge-offs to average loans receivable.
|
|
June 30,
|
|||||||||||||||||||||||
|
2023
|
2022
|
||||||||||||||||||||||
|
Average
|
Average
|
||||||||||||||||||||||
|
Average
|
Yield/
|
Average
|
Yield/
|
||||||||||||||||||||
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loans receivable(1)
|
$
|
442,469
|
$
|
23,452
|
5.30
|
%
|
$
|
360,774
|
$
|
17,501
|
4.85
|
%
|
||||||||||||
Investment securities
|
113,332
|
2,205
|
1.95
|
98,229
|
1,509
|
1.53
|
||||||||||||||||||
Interest-earning deposits
|
22,001
|
974
|
4.43
|
72,189
|
224
|
0.32
|
||||||||||||||||||
Total interest-earning assets
|
577,802
|
26,631
|
4.61
|
%
|
531,192
|
19,234
|
3.62
|
%
|
||||||||||||||||
Non-interest-earning assets
|
40,255
|
40,426
|
||||||||||||||||||||||
Total assets
|
$
|
618,057
|
$
|
571,618
|
||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Savings accounts
|
105,850
|
312
|
0.29
|
%
|
136,139
|
393
|
0.29
|
%
|
||||||||||||||||
NOW accounts
|
63,074
|
164
|
0.26
|
51,412
|
57
|
0.11
|
||||||||||||||||||
Money market accounts
|
106,146
|
1,078
|
1.02
|
91,862
|
108
|
0.12
|
||||||||||||||||||
Certificates of deposit accounts
|
126,156
|
2,952
|
2.34
|
88,450
|
1,212
|
1.37
|
||||||||||||||||||
Total interest-bearing deposits
|
401,226
|
4,506
|
1.12
|
367,863
|
1,770
|
0.48
|
||||||||||||||||||
FHLB advances
|
1,623
|
79
|
4.87
|
848
|
41
|
4.83
|
||||||||||||||||||
Other bank borrowings
|
6,784
|
494
|
7.28
|
1,921
|
66
|
3.44
|
||||||||||||||||||
Total interest-bearing liabilities
|
409,633
|
5,079
|
1.24
|
%
|
370,632
|
1,877
|
0.51
|
%
|
||||||||||||||||
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
Non-interest-bearing demand accounts
|
155,885
|
145,522
|
||||||||||||||||||||||
Other liabilities
|
3,224
|
2,741
|
||||||||||||||||||||||
Total liabilities
|
568,742
|
518,895
|
||||||||||||||||||||||
Total stockholders’ equity(2)
|
49,315
|
52,723
|
||||||||||||||||||||||
|
||||||||||||||||||||||||
Total liabilities and equity
|
$
|
618,057
|
$
|
571,618
|
||||||||||||||||||||
Net interest-earning assets
|
$
|
168,169
|
$
|
160,560
|
||||||||||||||||||||
|
||||||||||||||||||||||||
Net interest income; average interest rate spread(3)
|
$
|
21,552
|
3.37
|
%
|
$
|
17,357
|
3.11
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||
Net interest margin(4)
|
3.73
|
%
|
3.27
|
%
|
||||||||||||||||||||
|
||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities
|
141.05
|
%
|
143.32
|
%
|
(1) |
Includes loans held for sale.
|
(2) |
Includes retained earnings and accumulated other comprehensive loss.
|
(3) |
Interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average rate on interest-bearing liabilities.
|
(4) |
Net interest margin is net interest income divided by net average interest-earning assets.
|
2023 vs. 2022
|
2022 vs. 2021
|
|||||||||||||||||||||||
Increase (Decrease)
|
Total
|
Increase (Decrease)
|
Total
|
|||||||||||||||||||||
Due to
|
Increase
|
Due to
|
Increase
|
|||||||||||||||||||||
Rate
|
Volume
|
(Decrease)
|
Rate
|
Volume
|
(Decrease)
|
|||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||
Interest income:
|
||||||||||||||||||||||||
Investment securities
|
$
|
464
|
$
|
232
|
$
|
696
|
$
|
(327
|
)
|
$
|
608
|
$
|
281
|
|||||||||||
Loans receivable, net
|
1,988
|
3,963
|
5,951
|
(1,114
|
)
|
(298
|
)
|
(1,412
|
)
|
|||||||||||||||
Interest-earning deposits
|
906
|
(156
|
)
|
750
|
129
|
(9
|
)
|
120
|
||||||||||||||||
|
||||||||||||||||||||||||
Total interest-earning assets
|
3,358
|
4,039
|
7,397
|
(1,312
|
)
|
301
|
(1,011
|
)
|
||||||||||||||||
|
||||||||||||||||||||||||
Interest expense:
|
||||||||||||||||||||||||
Savings accounts
|
7
|
(88
|
)
|
(81
|
)
|
(315
|
)
|
143
|
(172
|
)
|
||||||||||||||
NOW accounts
|
95
|
12
|
107
|
(48
|
)
|
14
|
(34
|
)
|
||||||||||||||||
Money market accounts
|
953
|
17
|
970
|
(148
|
)
|
41
|
(107
|
)
|
||||||||||||||||
Certificate accounts
|
1,223
|
517
|
1,740
|
(271
|
)
|
(841
|
)
|
(1,112
|
)
|
|||||||||||||||
|
||||||||||||||||||||||||
Total deposits
|
2,278
|
458
|
2,736
|
(782
|
)
|
(643
|
)
|
(1,425
|
)
|
|||||||||||||||
FHLB advances and other borrowings
|
261
|
205
|
466
|
3
|
(5
|
)
|
(2
|
)
|
||||||||||||||||
Total interest-bearing liabilities
|
2,539
|
663
|
3,202
|
(779
|
)
|
(648
|
)
|
(1,427
|
)
|
|||||||||||||||
|
||||||||||||||||||||||||
Increase (Decrease) in net interest income
|
$
|
819
|
$
|
3,376
|
$
|
4,195
|
$
|
(533
|
)
|
$
|
949
|
$
|
416
|
Change in Interest Rates in
|
Net Portfolio Value
|
NPV as % of Portfolio
Value of Assets
|
|||||||||||||||||||
Basis Points (Rate Shock)
|
Amount
|
$ Change
|
% Change
|
NPV Ratio
|
Change
|
||||||||||||||||
(Dollars in thousands)
|
|||||||||||||||||||||
300
|
$
|
67,744
|
$
|
(5,003
|
)
|
(6.37
|
)%
|
12.45
|
%
|
(0.71
|
)%
|
||||||||||
200
|
72,747
|
(2,032
|
)
|
(2.59
|
)
|
12.94
|
(0.22
|
)
|
|||||||||||||
100
|
74,779
|
(3,714
|
)
|
(4.73
|
)
|
12.87
|
(0.29
|
)
|
|||||||||||||
Static
|
78,493
|
--
|
--
|
13.16
|
--
|
||||||||||||||||
(100)
|
87,788
|
9,295
|
11.84
|
14.51
|
1.35
|
||||||||||||||||
(200)
|
92,848
|
5,060
|
6.45
|
15.03
|
1.87
|
• |
We obtained an understanding of the Company’s process for establishing the allowance for loan losses, including the identification, basis for development and
related adjustments of the qualitative factor components of the allowance for loan losses.
|
• |
We performed substantive testing over management’s qualitative factors by evaluating the relevancy and reliability of the underlying data
used to derive the qualitative factors, including comparison to internal, external and/or peer data to ensure movement in a directionally consistent manner.
|
• |
Based on the underlying data and our evidence gathered, we evaluated the reasonableness of management’s conclusion on the adjustment to
the factors.
|
• |
We tested the accuracy of the mathematical application of the qualitative factors to adjust the historical loss experience.
|
• |
We obtained an understanding of the Company’s process for determining the fair value of the acquired loan portfolio and the CDI resulting
from the merger.
|
• |
We evaluated the completeness and accuracy of data inputs used as a basis for the valuation of the loan portfolio and CDI.
|
• |
We evaluated, with the assistance of professionals with the appropriate skills and knowledge, the reasonableness of management’s
assumptions used in:
|
|
o |
The estimate of the fair value of the acquired loans, including, for a selected sample of loans, developing an independent expectation
for comparison to management’s fair value.
|
|
o |
The estimate of the fair value of the CDI, including, reperformance.
|
• |
We tested the mathematical accuracy of the estimated fair values, including the application of the assumptions used in the calculation.
|
June 30, |
||||||||
2023 | 2022 | |||||||
(In Thousands) |
||||||||
ASSETS |
||||||||
Cash and Cash Equivalents (Includes Interest-Bearing Deposits with Other Banks of $22,215 and $42,531 June 30, 2023 and 2022, Respectively)
|
$
|
24,765
|
$
|
64,078
|
||||
Securities Available-for-Sale
|
39,551
|
28,099
|
||||||
Securities Held-to-Maturity (fair value June 30, 2023: $61,222; June 30,
2022: $69,513, Respectively)
|
74,423
|
79,950
|
||||||
Loans Held-for-Sale
|
4
|
3,978
|
||||||
Loans Receivable, Net of Allowance for Loan Losses (June 30, 2023: $5,173;
June 30, 2022: $4,451, Respectively)
|
489,493
|
387,873
|
||||||
Accrued Interest Receivable
|
1,790
|
1,124
|
||||||
Premises and Equipment, Net
|
16,561
|
16,249
|
||||||
Bank Owned Life Insurance
|
6,700
|
6,597
|
||||||
Goodwill
|
2,990 | - | ||||||
Core Deposit Intangible
|
1,533 | - | ||||||
Deferred Tax Asset
|
1,313
|
1,143
|
||||||
Real Estate Owned
|
368
|
-
|
||||||
Other Assets
|
1,424
|
1,389
|
||||||
Total Assets
|
$
|
660,915
|
$
|
590,480
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Deposits:
|
||||||||
Non-interest bearing
|
$
|
145,553
|
$ | 161,142 | ||||
Interest-bearing
|
451,808
|
370,849 | ||||||
Total Deposits
|
597,361
|
531,991 | ||||||
Advances from Borrowers for Taxes and Insurance
|
554
|
354 | ||||||
Short-term Federal Home Loan Bank Advances
|
-
|
832 | ||||||
Other Borrowings
|
8,550
|
2,350 | ||||||
Other Accrued Expenses and Liabilities
|
3,908
|
2,606 | ||||||
Total Liabilities
|
610,373
|
538,133
|
||||||
STOCKHOLDERS’ EQUITY
|
||||||||
Preferred Stock - $0.01 Par Value; 10,000,000 Shares Authorized; None Issued
and Outstanding
|
- | - | ||||||
Common Stock - $0.01 Par Value; 40,000,000 Shares Authorized: 3,133,351 and 3,387,839 Shares Issued
and Outstanding at June 30, 2023 and 2022, Respectively
|
31
|
34 | ||||||
Additional Paid-in Capital
|
40,981
|
40,145 | ||||||
Unearned ESOP Stock
|
(523
|
)
|
(639 | ) | ||||
Retained Earnings
|
12,707
|
14,506 | ||||||
Accumulated Other Comprehensive Loss
|
(2,654
|
)
|
(1,699 | ) | ||||
Total Stockholders’ Equity
|
50,542
|
52,347
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
660,915
|
$
|
590,480
|
For the Years Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
(In Thousands, Except Per Share Data)
|
||||||||
INTEREST INCOME
|
||||||||
Loans, including fees
|
$
|
23,452
|
$
|
17,501
|
||||
Investment securities
|
251
|
4
|
||||||
Mortgage-backed securities
|
1,954
|
1,505
|
||||||
Other interest-earning assets
|
974
|
224
|
||||||
Total interest income
|
26,631 |
19,234 |
||||||
INTEREST EXPENSE
|
||||||||
Deposits
|
4,506
|
1,770
|
||||||
Federal Home Loan Bank borrowings
|
79
|
41
|
||||||
Other bank borrowings
|
494
|
66
|
||||||
Total Interest Expense
|
5,079
|
1,877
|
||||||
Net Interest Income
|
21,552
|
17,357
|
||||||
PROVISION FOR LOAN LOSSES
|
868
|
336
|
||||||
Net Interest Income After Provision For Loan Losses
|
20,684
|
17,021
|
||||||
NON-INTEREST INCOME
|
||||||||
Service charges on deposit accounts
|
1,476
|
1,147
|
||||||
Gain (loss) on sale of real estate and fixed assets
|
4
|
(48
|
)
|
|||||
Income on Bank-Owned Life Insurance
|
103
|
113
|
||||||
Gain on sale of loans
|
466
|
1,982
|
||||||
Other income
|
50
|
282
|
||||||
Total Non-Interest Income
|
2,099
|
3,476
|
||||||
NON-INTEREST EXPENSE
|
||||||||
Compensation and benefits
|
9,088
|
9,019
|
||||||
Occupancy and equipment
|
2,080
|
1,813
|
||||||
Data processing
|
842
|
820
|
||||||
Audit and examination fees
|
314
|
328
|
||||||
Franchise and bank shares tax
|
531
|
535
|
||||||
Advertising
|
340
|
329
|
||||||
Legal fees
|
1,233
|
358
|
||||||
Loan and collection
|
198
|
220
|
||||||
Amortization Core Deposit Intangible
|
174
|
-
|
||||||
Deposit insurance premium
|
297
|
154
|
||||||
Other expenses
|
916
|
921
|
||||||
Total Non-Interest Expense
|
16,013
|
14,497
|
||||||
Income Before Income Taxes
|
6,770
|
6,000 |
||||||
PROVISION FOR INCOME TAX EXPENSE
|
1,066 |
1,127 |
||||||
Net Income
|
$ | 5,704 | $ | 4,873 | ||||
EARNINGS PER SHARE
|
||||||||
Basic
|
$
|
1.89
|
$
|
1.50
|
||||
Diluted
|
$
|
1.81
|
$
|
1.41
|
For the Years Ended June 30,
|
||||||||
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Net Income
|
$ | 5,704 | $ | 4,873 | ||||
Other Comprehensive (Loss) Income, Net of Tax
|
||||||||
Investment securities available-for-sale:
|
||||||||
Net unrealized (losses) gains
|
(1,208
|
)
|
(2,500
|
)
|
||||
Income Tax Effect
|
253
|
526
|
||||||
Other Comprehensive (Loss) Income
|
(955
|
)
|
(1,974
|
)
|
||||
Total Comprehensive Income
|
$
|
4,749
|
$
|
2,899
|
Common
Stock
|
Additional
Paid-In
Capital
|
Unearned
ESOP
Stock
|
Retained Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
Stockholders’
Equity
|
|||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
BALANCE – June 30, 2021
|
$
|
34
|
$
|
37,701
|
$
|
(754
|
)
|
$
|
15,469
|
$
|
275
|
$
|
52,725
|
|||||||||||
Share Awards Earned
|
-
|
117
|
-
|
-
|
-
|
117
|
||||||||||||||||||
ESOP Compensation Earned
|
-
|
343
|
116
|
-
|
-
|
459
|
||||||||||||||||||
Stock Options Exercised
|
-
|
1,889
|
-
|
-
|
-
|
1,889
|
||||||||||||||||||
Dividends Paid
|
-
|
-
|
-
|
(1,353
|
)
|
-
|
(1,353
|
)
|
||||||||||||||||
Stock Options Vested
|
-
|
95
|
-
|
-
|
-
|
95
|
||||||||||||||||||
Company Stock Purchased
|
-
|
-
|
-
|
(4,484
|
)
|
-
|
(4,484
|
)
|
||||||||||||||||
Net Income
|
-
|
-
|
-
|
4,873
|
-
|
4,873
|
||||||||||||||||||
Other Comprehensive Loss, Unrealized Loss on Debt Securities, Net of Tax
|
-
|
-
|
-
|
-
|
(1,974
|
)
|
(1,974
|
)
|
||||||||||||||||
BALANCE - June 30, 2022
|
$
|
34
|
$
|
40,145
|
$
|
(639
|
)
|
$
|
14,506
|
$
|
(1,699
|
)
|
$
|
52,347
|
||||||||||
Share Awards Earned
|
-
|
123
|
-
|
-
|
-
|
123
|
||||||||||||||||||
ESOP Compensation Earned
|
-
|
287
|
116
|
-
|
-
|
403
|
||||||||||||||||||
Stock Options Exercised
|
(3
|
)
|
331
|
-
|
-
|
-
|
328
|
|||||||||||||||||
Dividends Paid
|
-
|
-
|
-
|
(1,540
|
)
|
-
|
(1,540
|
)
|
||||||||||||||||
Stock Options Vested
|
-
|
95
|
-
|
-
|
-
|
95
|
||||||||||||||||||
Company Stock Purchased
|
-
|
-
|
-
|
(5,963
|
)
|
-
|
(5,963
|
)
|
||||||||||||||||
Net Income
|
-
|
-
|
-
|
5,704
|
-
|
5,704
|
||||||||||||||||||
Other Comprehensive Income, Unrealized Gain on Debt Securities, Net of Tax
|
-
|
-
|
-
|
-
|
(955
|
)
|
(955
|
)
|
||||||||||||||||
BALANCE - June 30, 2023
|
$
|
31
|
$
|
40,981
|
$
|
(523
|
)
|
$
|
12,707
|
$
|
(2,654
|
)
|
$
|
50,542
|
For the Years Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net Income
|
$ | 5,704 | $ | 4,873 | ||||
Adjustments to Reconcile Net Income to Net
|
||||||||
Cash Provided By Operating Activities
|
||||||||
Gain on Sale of Loans
|
(466
|
)
|
(1,982
|
)
|
||||
Net Amortization and Accretion on Securities
|
(27
|
)
|
109
|
|||||
Amortization of Deferred Loan Fees
|
(300
|
)
|
(805
|
)
|
||||
Provision for Loan Losses
|
868
|
336
|
||||||
Depreciation of Premises and Equipment
|
869
|
763
|
||||||
(Gain) Loss on Sale of Real Estate and Fixed Assets
|
(4
|
)
|
48
|
|||||
ESOP Compensation Expense
|
403
|
459
|
||||||
Stock Option Expense
|
95
|
95
|
||||||
Deferred Income Tax (Benefit) Expense
|
(174
|
)
|
(324
|
)
|
||||
Federal Home Loan Bank Stock Dividend
|
(13
|
)
|
-
|
|||||
Share Awards Expense
|
121
|
121
|
||||||
(Increase) Decrease in Cash Surrender Value on Bank Owned Life Insurance
|
(103
|
)
|
617
|
|||||
Bad Debt Recovery
|
91
|
24
|
||||||
Changes in Assets and Liabilities:
|
||||||||
Origination and Purchase of Loans Held-for-Sale
|
(24,865
|
)
|
(87,238
|
)
|
||||
Sale and Principal Repayments on Loans Held-for-Sale
|
29,305
|
99,669
|
||||||
Accrued Interest Receivable
|
(666
|
)
|
39
|
|||||
Other Operating Assets
|
(35
|
)
|
366
|
|||||
Other Operating Liabilities
|
1,302
|
(111
|
)
|
|||||
Net Cash Provided By Operating Activities
|
12,105
|
17,059
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Loan Originations and Principal Collections, Net
|
(97,033
|
)
|
(51,004
|
)
|
||||
Deferred Loan Fees Collected
|
151
|
372
|
||||||
Acquisition of Premises and Equipment
|
(1,181
|
)
|
(2,574
|
)
|
||||
Net Cash Paid in Acquisition |
(10,244 | ) | - | |||||
Proceeds from Sale of Real Estate and Fixed Assets
|
4
|
814
|
||||||
Improvements to Real Estate Owned Prior to Disposition
|
(90
|
)
|
-
|
|||||
Activity in Available-for-Sale Securities:
|
||||||||
Principal Payments
|
9,737
|
8,400
|
||||||
Purchase of Municipals
|
(1,075
|
)
|
-
|
|||||
Purchase of Mortgage-Backed
Securities |
(6,493 | ) | (9,484 | ) | ||||
Purchase of US Treasury Notes |
(14,611 | ) | - | |||||
Activity in Held-to-Maturity Securities:
|
||||||||
Purchase of Securities
|
-
|
(34,619
|
)
|
|||||
Purchases of FHLB Stock
|
(989 | ) | (15 | ) | ||||
Principal Payments on Mortgage-Backed Securities
|
6,510
|
9,317
|
||||||
Sale/Redemptions of Securities
|
-
|
-
|
||||||
Net Cash Used in Investing Activities
|
(115,314
|
)
|
(78,793
|
)
|
||||
For the Years Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Net Increase in Deposits
|
$
|
65,370
|
$
|
25,395
|
||||
Proceeds from Advances from Federal Home Loan Bank
|
184,001 | - | ||||||
Repayments of Advances from Federal Home Loan Bank
|
(184,833
|
)
|
(35
|
)
|
||||
Dividends Paid
|
(1,530
|
)
|
(1,353
|
)
|
||||
Company Stock Purchased
|
(5,963
|
)
|
(4,484
|
)
|
||||
Net Increase (Decrease) in Advances from Borrowers for Taxes and Insurance
|
200
|
(72
|
)
|
|||||
Proceeds from Other Bank Borrowings
|
6,200
|
3,150
|
||||||
Repayment of Other Bank Borrowings
|
-
|
(3,200
|
)
|
|||||
Proceeds from Stock Options Exercised
|
328
|
1,889
|
||||||
Recognition and Retention Plan Share Distributions
|
123
|
117
|
||||||
Net Cash Provided by Financing Activities
|
63,896 | 21,407 |
||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(39,313 | ) |
(40,327
|
)
|
||||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
64,078
|
104,405
|
||||||
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
24,765
|
$
|
64,078
|
||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Interest Paid on Deposits and Borrowed Funds
|
5,079
|
1,892
|
||||||
Income Taxes Paid
|
950
|
1,115
|
||||||
Market Value Adjustment for Unrealized Gain on Debt Securities Available For Sale
|
1,208
|
2,500
|
||||||
Transfer from Loans to Other Real Estate
|
172
|
-
|
||||||
Acquisitions:
|
||||||||
Fair Value of Tangible Assets Acquired
|
82,889 | - | ||||||
Other Intangible Assets Acquired
|
1,510 | - | ||||||
Liabilities Assumed
|
(77,145 | ) | - | |||||
Net Identifiable Assets Acquired Over Liabilities Assumed
|
7,254 | - |
Note 1.
|
Summary of Significant Accounting Policies
|
Note 1.
|
Summary of Significant Accounting Policies (Continued)
|
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
Cash on Hand
|
$
|
1,825
|
$
|
1,495
|
||||
Demand Deposits at Other Institutions
|
17,965
|
40,758
|
||||||
Federal Funds Sold
|
4,975
|
21,825
|
||||||
Total
|
$
|
24,765
|
$
|
64,078
|
Note 1.
|
Summary of Significant Accounting Policies (Continued)
|
Note 1. |
Summary of Significant Accounting Policies (Continued)
|
Note 1. |
Summary of Significant Accounting Policies (Continued)
|
Buildings and Improvements
|
10 - 40 Years
|
Furniture and Equipment
|
3 - 10 Years
|
Goodwill
Goodwill represents the excess of the purchase price over the fair value of the net identifiable assets acquired. Goodwill has an indefinite useful life and is evaluated for impairment annually, or more frequently if events and circumstances indicate that the asset might be impaired.
Core Deposit Intangible
Core deposit intangibles represent the estimated value of long-term deposit relationships acquired in business combinations. The accumulated amortization of the Core deposit intangible is $0.174 million, and the carrying value as of June 30, 2023 was $1.533 million, to be expensed over 115 months. The Company’s policy is to amortize these intangibles on a straight-line basis over their estimated useful life, which the estimated useful lives are periodically reviewed for reasonableness. Core deposit intangibles are tested for impairment if events and circumstances indicate the carrying amount of the asset may not be recoverable from future cash flows.
Note 1. |
Summary of Significant Accounting Policies (Continued)
|
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
Net Unrealized Loss on Debt Securities Available-for-Sale
|
$
|
(3,359
|
)
|
$
|
(2,151
|
)
|
||
Tax Effect
|
705
|
452
|
||||||
Net-of-Tax Amount
|
$
|
(2,654
|
)
|
$
|
(1,699
|
)
|
Note 1.
|
Summary of Significant Accounting Policies (Continued)
|
Note 2.
|
Securities
|
June 30, 2023
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Securities Available-for-Sale |
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
(In Thousands)
|
||||||||||||||||
Debt Securities
|
||||||||||||||||
FHLMC Mortgage-Backed Certificates
|
$
|
12,167
|
$
|
1
|
$
|
1,012
|
$
|
11,156
|
||||||||
FNMA Mortgage-Backed Certificates
|
15,318
|
-
|
1,604
|
13,714
|
||||||||||||
GNMA Mortgage-Backed Certificates
|
4,578
|
-
|
814
|
3,764
|
||||||||||||
Total Debt Securities
|
32,063
|
1
|
3,430
|
28,634
|
||||||||||||
US Treasury Securities
|
9,779
|
68
|
6
|
9,841
|
||||||||||||
Municipal Bonds
|
1,068
|
11
|
3
|
1,076
|
||||||||||||
Total Securities Available-for-Sale
|
$
|
42,910
|
$
|
80
|
$
|
3,439
|
$
|
39,551
|
||||||||
Securities Held-to-Maturity
|
||||||||||||||||
Debt Securities
|
||||||||||||||||
GNMA Mortgage-Backed Certificates
|
$
|
623
|
$
|
-
|
$
|
63
|
$
|
560
|
||||||||
FHLMC Mortgage-Backed Certificates
|
29,921
|
-
|
5,781
|
24,140
|
||||||||||||
FNMA Mortgage-Backed Certificates
|
41,024
|
-
|
7,277
|
33,747
|
||||||||||||
Total Debt Securities
|
71,568
|
-
|
13,121
|
58,447
|
||||||||||||
Municipals
|
1,311
|
-
|
80
|
1,231
|
||||||||||||
Equity Securities (Non-Marketable)
|
||||||||||||||||
12,935 Shares – Federal Home Loan Bank
|
1,294
|
-
|
-
|
1,294
|
||||||||||||
630 Shares – First National Bankers Bankshares, Inc.
|
250
|
-
|
-
|
250
|
||||||||||||
Total Equity Securities
|
1,544
|
-
|
-
|
1,544
|
||||||||||||
Total Securities Held-to-Maturity
|
$
|
74,423
|
$
|
-
|
$
|
13,201
|
$
|
61,222
|
Note 2.
|
Securities (Continued)
|
Available-for-Sale
|
Held-to-Maturity
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Debt Securities
|
||||||||||||||||
Within One Year or Less
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
One through Five Years
|
1
|
1
|
-
|
-
|
||||||||||||
After Five through Ten Years
|
1,861
|
1,771
|
-
|
-
|
||||||||||||
Over Ten Years
|
30,201
|
26,862
|
71,568
|
58,447
|
||||||||||||
32,063
|
28,634
|
71,568 | 58,447 | |||||||||||||
US Treasury Securities | ||||||||||||||||
Within One Year or Less | 7,780 | 7,847 | - | - | ||||||||||||
One through Five Years | 1,999 | 1,994 | - | - | ||||||||||||
9,779 | 9,841 | - | - | |||||||||||||
Municipals
|
||||||||||||||||
Within One Year or Less
|
-
|
-
|
221
|
210
|
||||||||||||
Over Ten Years
|
1,068
|
1,076
|
1,090
|
1,021
|
||||||||||||
1,068
|
1,076
|
1,311 |
1,231
|
|||||||||||||
Other Equity Securities
|
-
|
-
|
1,544
|
1,544
|
||||||||||||
Total
|
$
|
42,910
|
$
|
39,551
|
$
|
74,423
|
$
|
61,222
|
Note 2.
|
Securities (Continued)
|
June 30, 2022
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Securities Available-for-Sale |
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
(In Thousands)
|
||||||||||||||||
Debt Securities
|
||||||||||||||||
FHLMC Mortgage-Backed Certificates
|
$
|
7,513
|
$
|
1
|
$
|
482
|
$
|
7,032
|
||||||||
FNMA Mortgage-Backed Certificates
|
17,753
|
-
|
1,067
|
16,686
|
||||||||||||
GNMA Mortgage-Backed Certificates
|
4,984
|
-
|
603
|
4,381
|
||||||||||||
Total Debt Securities
|
30,250
|
1
|
2,152
|
28,099
|
||||||||||||
Total Securities Available-for-Sale
|
$
|
30,250
|
$
|
1
|
$
|
2,152
|
$
|
28,099
|
||||||||
Securities Held-to-Maturity
|
||||||||||||||||
Debt Securities
|
||||||||||||||||
GNMA Mortgage-Backed Certificates
|
$
|
640
|
$
|
-
|
$
|
40
|
$
|
600
|
||||||||
FHLMC Mortgage-Backed Certificates
|
32,485
|
-
|
4,602
|
27,883
|
||||||||||||
FNMA Mortgage-Backed Certificates
|
44,947
|
-
|
5,693
|
39,254
|
||||||||||||
Total Debt Securities
|
78,072
|
-
|
10,335
|
67,737
|
||||||||||||
Municipals
|
1,336
|
-
|
102
|
1,234
|
||||||||||||
Equity Securities (Non-Marketable)
|
||||||||||||||||
2,919 Shares – Federal Home
Loan Bank
|
292
|
-
|
-
|
292
|
||||||||||||
630 Shares – First National Bankers Bankshares, Inc.
|
250
|
-
|
-
|
250
|
||||||||||||
Total Equity Securities
|
542
|
-
|
-
|
542
|
||||||||||||
Total Securities Held-to-Maturity
|
$
|
79,950
|
$
|
-
|
$
|
10,437
|
$
|
69,513
|
Available-for-Sale
|
Held-to-Maturity
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Debt Securities
|
||||||||||||||||
Within One Year or Less
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
One through Five Years
|
5
|
5
|
-
|
-
|
||||||||||||
After Five through Ten Years
|
1,389
|
1,334
|
-
|
-
|
||||||||||||
Over Ten Years
|
28,856
|
26,760
|
78,072
|
67,737
|
||||||||||||
30,250
|
28,099
|
78,072
|
67,737
|
|||||||||||||
Municipals
|
||||||||||||||||
Within One Year or Less
|
$ | - | $ | - | $ | - | $ | - | ||||||||
One through Five Years | - | - | 228 | 218 | ||||||||||||
After Five through Ten Years
|
- | - | - | - | ||||||||||||
Over Ten Years
|
- | - | 1,108 | 1,016 | ||||||||||||
- | - | 1,336 | 1,234 | |||||||||||||
Other Equity Securities
|
-
|
-
|
542
|
542
|
||||||||||||
Total
|
$
|
30,250
|
$
|
28,099
|
$
|
79,950
|
$
|
69,513
|
Note 2.
|
Securities (Continued)
|
June 30, 2023
|
||||||||||||||||
Less Than Twelve Months
|
Over Twelve Months
|
|||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
|||||||||||||
Losses
|
Value
|
Losses
|
Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Securities Available-for-Sale
|
||||||||||||||||
Mortgage-Backed Securities
|
$
|
618
|
$
|
9,109
|
$
|
2,811
|
$
|
18,892
|
||||||||
Municipals | 3 | 561 | - | - | ||||||||||||
US Treasury Securities
|
8 | 2,186 | - | - | ||||||||||||
Total Securities Available-for-Sale
|
$
|
629
|
$
|
11,856
|
$
|
2,811
|
$
|
18,892
|
June 30, 2023
|
||||||||||||||||
Less Than Twelve Months
|
Over Twelve Months
|
|||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
|||||||||||||
Losses
|
Value
|
Losses
|
Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Securities Held-to-Maturity
|
||||||||||||||||
Mortgage-Backed Securities
|
$
|
215
|
$
|
1,859
|
$
|
12,907
|
$
|
56,587
|
||||||||
Municipals | - | - | 80 | 1,231 | ||||||||||||
Total Securities Held-to-Maturity
|
$
|
215
|
$
|
1,859
|
$
|
12,987
|
$
|
57,818
|
June 30, 2022
|
||||||||||||||||
Less Than Twelve Months
|
Over Twelve Months
|
|||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
|||||||||||||
Losses
|
Value
|
Losses
|
Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Securities Available-for-Sale
|
||||||||||||||||
Mortgage-Backed Securities
|
$
|
1,335 |
$
|
21,813 |
$
|
816 |
$
|
6,286 | ||||||||
|
||||||||||||||||
Total Securities Available-for-Sale
|
$
|
1,335 |
$
|
21,813 |
$
|
816 |
$
|
6,286 |
June 30, 2022
|
||||||||||||||||
Less Than Twelve Months
|
Over Twelve Months
|
|||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
|||||||||||||
Losses
|
Value
|
Losses
|
Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Securities Held-to-Maturity
|
||||||||||||||||
Mortgage-Backed Securities
|
$
|
4,591 |
$
|
35,930 |
$
|
5,744 |
$
|
31,807 |
||||||||
Municipals |
102 |
|
1,234 |
- |
- |
|||||||||||
|
||||||||||||||||
Total Securities Held-to-Maturity
|
$
|
4,693 |
$
|
37,164 |
$
|
5,744 |
$
|
31,807 |
Note 2.
|
Securities (Continued)
|
Note 3. |
Loans Receivable
|
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Loans Secured by Mortgages on Real Estate
|
||||||||
One-to-Four Family Residential
|
$
|
179,579
|
$
|
120,014
|
||||
Commercial
|
148,441
|
127,589
|
||||||
Multi-Family Residential
|
28,849
|
30,411
|
||||||
Land
|
26,841
|
22,127
|
||||||
Construction
|
28,035
|
27,884
|
||||||
Equity and Second Mortgage
|
2,450
|
1,587
|
||||||
Equity Lines of Credit
|
23,817
|
17,831
|
||||||
Total Mortgage Loans
|
438,012
|
347,443
|
||||||
Commercial Loans
|
55,364
|
44,487
|
||||||
Consumer Loans
|
||||||||
Loans on Savings Accounts
|
372
|
266
|
||||||
Other Consumer Loans
|
1,082
|
439
|
||||||
Total Consumer Other Loans
|
1,454
|
705
|
||||||
Total Loans
|
494,830
|
392,635
|
||||||
Less: Allowance for Loan Losses
|
(5,173
|
)
|
(4,451
|
)
|
||||
Unamortized Loan Fees
|
(164
|
)
|
(311
|
)
|
||||
Net Loans Receivable
|
$
|
489,493
|
$
|
387,873
|
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Balance - Beginning of Year
|
$
|
4,451
|
$
|
4,122
|
||||
Provision for Loan Losses
|
868
|
336
|
||||||
Recoveries
|
91
|
24
|
||||||
Loan Charge-Offs
|
(237
|
)
|
(31
|
)
|
||||
Balance – End of Year
|
$
|
5,173
|
$
|
4,451
|
Note 3.
|
Loans Receivable (Continued)
|
Under
|
Over One
|
Over Five
|
Over
|
|||||||||||||||||
One
|
to Five
|
to Ten
|
Ten
|
|||||||||||||||||
|
Year
|
Years
|
Years
|
Years
|
Total
|
|||||||||||||||
Loans Secured by One-to-Four
|
(In Thousands)
|
|||||||||||||||||||
Family Residential
|
||||||||||||||||||||
Fixed Rate
|
$
|
14,694
|
$
|
84,704
|
$
|
15,845
|
$
|
27,217
|
$
|
142,460
|
||||||||||
Adjustable Rate
|
3,211
|
19,510
|
11,063
|
3,334
|
37,118
|
|||||||||||||||
Other Loans Secured by Real Estate
|
||||||||||||||||||||
Fixed Rate
|
44,514
|
108,402
|
56,926
|
16,236
|
226,078
|
|||||||||||||||
Adjustable Rate
|
31,742
|
614
|
-
|
-
|
32,356
|
|||||||||||||||
All Other Loans
|
||||||||||||||||||||
Fixed Rate
|
5,638
|
24,607
|
10,183
|
2,859
|
43,287
|
|||||||||||||||
Adjustable Rate
|
13,531
|
-
|
-
|
-
|
13,531
|
|||||||||||||||
Total
|
$
|
113,331
|
$
|
237,837
|
$
|
94,016
|
$
|
49,646
|
$
|
494,830
|
Note 3.
|
Loans Receivable (Continued)
|
June 30, 2023
|
Pass and
Pass Watch
|
Special
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
(In Thousands)
|
||||||||||||||||||||
Real Estate Loans:
|
||||||||||||||||||||
One-to-Four Family Residential
|
$
|
176,536
|
$
|
810
|
$
|
2,233
|
$
|
-
|
$
|
179,579
|
||||||||||
Commercial
|
146,787
|
-
|
1,654
|
-
|
148,441
|
|||||||||||||||
Multi-Family Residential
|
28,849
|
-
|
-
|
-
|
28,849
|
|||||||||||||||
Land
|
26,841
|
-
|
-
|
-
|
26,841
|
|||||||||||||||
Construction
|
28,035
|
-
|
-
|
-
|
28,035
|
|||||||||||||||
Equity and Second Mortgage
|
2,381
|
-
|
69
|
-
|
2,450
|
|||||||||||||||
Equity Lines of Credit
|
23,817
|
-
|
-
|
-
|
23,817
|
|||||||||||||||
Commercial Loans
|
53,025
|
2,339
|
-
|
-
|
55,364
|
|||||||||||||||
Consumer Loans
|
1,432
|
1
|
21
|
-
|
1,454
|
|||||||||||||||
Total
|
$
|
487,703
|
$
|
3,150
|
$
|
3,977
|
$
|
-
|
$
|
494,830
|
June 30, 2022
|
Pass and
Pass Watch
|
Special
Mention
|
Substandard |
Doubtful | Total | |||||||||||||||
(In Thousands) |
||||||||||||||||||||
Real Estate Loans: |
||||||||||||||||||||
One-to-Four Family Residential
|
$
|
117,464
|
$
|
352
|
$
|
2,198
|
$
|
-
|
$
|
120,014
|
||||||||||
Commercial
|
123,292
|
2,548
|
1,749
|
-
|
127,589
|
|||||||||||||||
Multi-Family Residential
|
30,411
|
-
|
-
|
-
|
30,411
|
|||||||||||||||
Land
|
22,127
|
-
|
-
|
-
|
22,127
|
|||||||||||||||
Construction
|
27,884
|
-
|
-
|
-
|
27,884
|
|||||||||||||||
Equity and Second Mortgage
|
1,587
|
-
|
-
|
-
|
1,587
|
|||||||||||||||
Equity Lines of Credit
|
17,831
|
-
|
-
|
-
|
17,831
|
|||||||||||||||
Commercial Loans
|
44,275
|
212
|
-
|
-
|
44,487
|
|||||||||||||||
Consumer Loans
|
705
|
-
|
-
|
-
|
705
|
|||||||||||||||
Total
|
$
|
385,576
|
$
|
3,112
|
$
|
3,947
|
$
|
-
|
$
|
392,635
|
Note 3.
|
Loans Receivable (Continued)
|
June 30, 2023
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
90 Days or
More
|
Total
Past Due
|
Current
|
Total Loans
Receivable
|
Recorded
Investment
> 90 Days
and Accruing
|
|||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||
Real Estate Loans:
|
||||||||||||||||||||||||||||
One-to-Four Family
Residential
|
$
|
177
|
$
|
750
|
$
|
1,174
|
$
|
2,101
|
$
|
177,478
|
$
|
179,579
|
$
|
-
|
||||||||||||||
Commercial
|
-
|
-
|
-
|
-
|
148,441
|
148,441
|
-
|
|||||||||||||||||||||
Multi-Family Residential
|
-
|
-
|
-
|
-
|
28,849
|
28,849
|
-
|
|||||||||||||||||||||
Land
|
36
|
-
|
-
|
36
|
26,805
|
26,841
|
-
|
|||||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
28,035
|
28,035
|
-
|
|||||||||||||||||||||
Equity and Second Mortgage
|
54
|
-
|
-
|
54
|
2,396
|
2,450
|
-
|
|||||||||||||||||||||
Equity Lines of Credit
|
-
|
-
|
-
|
-
|
23,817
|
23,817
|
-
|
|||||||||||||||||||||
Commercial Loans
|
63
|
-
|
-
|
63
|
55,301
|
55,364
|
-
|
|||||||||||||||||||||
Consumer Loans
|
-
|
-
|
-
|
-
|
1,454
|
1,454
|
-
|
|||||||||||||||||||||
Total
|
$
|
330
|
$
|
750
|
$
|
1,174
|
$
|
2,254
|
$
|
492,576
|
$
|
494,830
|
$
|
-
|
June 30, 2022
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
90 Days or
More
|
Total
Past Due
|
Current |
Total
Loans
Receivable
|
Recorded
Investment
> 90 Days
and Accruing
|
|||||||||||||||||||||
(In Thousands) |
||||||||||||||||||||||||||||
Real Estate Loans:
|
||||||||||||||||||||||||||||
One-to-Four Family
Residential
|
$
|
-
|
$
|
1,923
|
$
|
387
|
$
|
2,310
|
$
|
117,704
|
$
|
120,014
|
$
|
26
|
||||||||||||||
Commercial
|
-
|
-
|
-
|
-
|
127,589
|
127,589
|
-
|
|||||||||||||||||||||
Multi-Family Residential
|
-
|
-
|
-
|
-
|
30,411
|
30,411
|
-
|
|||||||||||||||||||||
Land
|
-
|
-
|
-
|
-
|
22,127
|
22,127
|
-
|
|||||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
27,884
|
27,884
|
-
|
|||||||||||||||||||||
Equity and Second Mortgage
|
-
|
-
|
-
|
-
|
1,587
|
1,587
|
-
|
|||||||||||||||||||||
Equity Lines of Credit
|
24
|
-
|
-
|
24
|
17,807
|
17,831
|
-
|
|||||||||||||||||||||
Commercial Loans
|
-
|
-
|
-
|
-
|
44,487
|
44,487
|
-
|
|||||||||||||||||||||
Consumer Loans
|
-
|
-
|
-
|
-
|
705
|
705
|
-
|
|||||||||||||||||||||
Total
|
$
|
24
|
$
|
1,923
|
$
|
387
|
$
|
2,334
|
$
|
390,301
|
$
|
392,635
|
$
|
26
|
Note 3.
|
Loans Receivable (Continued)
|
Real Estate Loans
|
||||||||||||||||||||||||||||||||||||
June 30, 2023
|
Residential
|
Commercial
|
Multi-
Family
|
Land
|
Construction
|
Other
|
Commercial
Loans
|
Consumer
Loans
|
Total
|
|||||||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||
Beginning Balances
|
$
|
1,367
|
$
|
1,295
|
$
|
357
|
$
|
305
|
$
|
282
|
$
|
197
|
$
|
646
|
$
|
2
|
$
|
4,451
|
||||||||||||||||||
Charge-Offs
|
(41
|
)
|
-
|
-
|
-
|
-
|
(26
|
)
|
(170
|
)
|
-
|
(237
|
)
|
|||||||||||||||||||||||
Recoveries
|
4
|
-
|
-
|
-
|
-
|
5
|
82
|
-
|
91
|
|||||||||||||||||||||||||||
Current Provision
|
570
|
378
|
(129
|
)
|
(31
|
)
|
(28
|
)
|
75
|
30
|
3
|
868
|
||||||||||||||||||||||||
Ending Balances
|
$
|
1,900
|
$
|
1,673
|
$
|
228
|
$
|
274
|
$
|
254
|
$
|
251
|
$
|
588
|
$
|
5
|
$
|
5,173
|
||||||||||||||||||
Evaluated for Impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
495
|
100
|
-
|
-
|
-
|
4
|
29
|
-
|
628
|
|||||||||||||||||||||||||||
Collectively
|
1,405
|
1,573
|
228
|
274
|
254
|
247
|
559
|
5
|
4,545
|
|||||||||||||||||||||||||||
Loans Receivable:
|
||||||||||||||||||||||||||||||||||||
Ending Balances – Total
|
$
|
179,579
|
$
|
148,441
|
$
|
28,849
|
$
|
26,841
|
$
|
28,035
|
$
|
26,267
|
$
|
55,364
|
$
|
1,454
|
$
|
494,830
|
||||||||||||||||||
Ending Balances:
|
||||||||||||||||||||||||||||||||||||
Evaluated for Impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
3,043
|
1,654
|
-
|
-
|
-
|
69
|
2,339
|
22
|
7,127
|
|||||||||||||||||||||||||||
Collectively
|
$
|
176,536
|
$
|
146,787
|
$
|
28,849
|
$
|
26,841
|
$
|
28,035
|
$
|
26,198
|
$
|
53,025
|
$
|
1,432
|
$
|
487,703
|
Real Estate Loans
|
||||||||||||||||||||||||||||||||||||
June 30, 2022
|
Residential
|
Commercial
|
Multi-
Family
|
Land
|
Construction
|
Other
|
Commercial
Loans
|
Consumer
Loans
|
Total
|
|||||||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||
Beginning Balances
|
$
|
894
|
$
|
1,630
|
$
|
346
|
$
|
407
|
$
|
160
|
$
|
193
|
$
|
489
|
$
|
3
|
$
|
4,122
|
||||||||||||||||||
Charge-Offs
|
(8
|
)
|
(6
|
)
|
-
|
-
|
-
|
(17
|
)
|
-
|
-
|
(31
|
)
|
|||||||||||||||||||||||
Recoveries
|
4
|
-
|
-
|
-
|
-
|
20
|
-
|
-
|
24
|
|||||||||||||||||||||||||||
Current Provision
|
477
|
(329
|
)
|
11
|
(102
|
)
|
122
|
1
|
157
|
(1
|
)
|
336
|
||||||||||||||||||||||||
Ending Balances
|
$
|
1,367
|
$
|
1,295
|
$
|
357
|
$
|
305
|
$
|
282
|
$
|
197
|
$
|
646
|
$
|
2
|
$
|
4,451
|
||||||||||||||||||
Evaluated for Impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
106
|
129
|
-
|
-
|
-
|
-
|
38
|
-
|
273
|
|||||||||||||||||||||||||||
Collectively
|
1,261
|
1,166
|
357
|
305
|
282
|
197
|
608
|
2
|
4,178
|
|||||||||||||||||||||||||||
Loans Receivable:
|
||||||||||||||||||||||||||||||||||||
Ending Balances – Total
|
$
|
120,014
|
$
|
127,589
|
$
|
30,411
|
$
|
22,127
|
$
|
27,884
|
$
|
19,418
|
$
|
44,487
|
$
|
705
|
$
|
392,635
|
||||||||||||||||||
Ending Balances:
|
||||||||||||||||||||||||||||||||||||
Evaluated for Impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
2,550
|
1,654
|
-
|
-
|
-
|
-
|
2,760
|
-
|
7,059
|
|||||||||||||||||||||||||||
Collectively
|
$
|
117,464
|
$
|
125,840
|
$
|
30,411
|
$
|
22,127
|
$
|
27,884
|
$
|
19,418
|
$
|
41,727
|
$
|
705
|
$
|
385,576
|
Note 3.
|
Loans Receivable (Continued)
|
June 30, 2023
|
Unpaid
Principal
Balance
|
Recorded
Investment
With No
Allowance
|
Recorded
Investment
With
Allowance
|
Total
Recorded
Investment
|
Related
Allowance
|
Average
Recorded
Investment
|
||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
Real Estate Loans:
|
||||||||||||||||||||||||
One-to-Four Family Residential
|
$
|
2,559
|
$
|
156
|
$
|
2,403
|
$
|
2,559
|
$
|
495
|
$
|
3,644
|
||||||||||||
Commercial
|
1,617
|
-
|
1,617
|
1,617
|
100
|
1,675
|
||||||||||||||||||
Multi-Family Residential
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Land
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Equity and Second Mortgage
|
-
|
-
|
-
|
-
|
-
|
63
|
||||||||||||||||||
Equity Lines of Credit
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Commercial Loans
|
2,197
|
37
|
2,160
|
2,197
|
29
|
2,659
|
||||||||||||||||||
Consumer Loans
|
-
|
-
|
-
|
-
|
-
|
23
|
||||||||||||||||||
Purchased Credit Impaired
|
754 | 685 | 69 | 754 | 4 | 754 | ||||||||||||||||||
Total
|
$
|
7,127
|
$
|
878
|
$
|
6,249
|
$
|
7,127
|
$
|
628
|
$
|
8,818
|
June 30, 2022
|
Unpaid
Principal
Balance
|
Recorded
Investment
With No
Allowance
|
Recorded
Investment
With
Allowance
|
Total
Recorded
Investment
|
Related
Allowance
|
Average
Recorded
Investment
|
||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
Real Estate Loans:
|
||||||||||||||||||||||||
One-to-Four Family Residential
|
$
|
2,550
|
$
|
163
|
$
|
2,387
|
$
|
2,550
|
$
|
106
|
$
|
3,032
|
||||||||||||
Commercial
|
1,749
|
-
|
1,749
|
1,749
|
129
|
1,811
|
||||||||||||||||||
Multi-Family Residential
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Land
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Equity and Second Mortgage
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Equity Lines of Credit
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Commercial Loans
|
2,760
|
212
|
2,548
|
2,760
|
38
|
2,880
|
||||||||||||||||||
Consumer Loans
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
7,059
|
$
|
375
|
$
|
6,684
|
$
|
7,059
|
$
|
273
|
$
|
7,723
|
Note 3.
|
Loans Receivable (Continued)
|
|
June 30, 2023
|
|||||||||||||||
|
Current
|
Past Due Greater
Than 30 Days
|
Nonaccrual TDRs
|
Total TDRs
|
||||||||||||
One-to-Four Family
|
$ |
- | $ |
10 | $ |
10 | $ |
10 | ||||||||
Commercial Loans
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
June 30, 2022
|
|||||||||||||||
|
Current
|
Past Due Greater
Than 30 Days
|
Nonaccrual TDRs
|
Total TDRs
|
||||||||||||
One-to-Four Family
|
$ |
- | $ |
1,818 | $ |
1,818 | $ |
1,818 | ||||||||
Commercial Loans
|
$ |
212
|
$ |
-
|
$ |
212
|
$ |
212
|
Note 3.
|
Loans Receivable (Continued)
|
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
Real Estate Loans:
|
||||||||
One-to-Four Family Residential
|
$
|
1,134
|
$
|
2,391
|
||||
Commercial
|
-
|
-
|
||||||
Multi-Family Residential
|
-
|
-
|
||||||
Land
|
-
|
-
|
||||||
Construction
|
-
|
-
|
||||||
Equity and Second Mortgage
|
-
|
-
|
||||||
Equity Lines of Credit
|
-
|
-
|
||||||
Commercial Loans
|
-
|
-
|
||||||
Consumer Loans
|
-
|
-
|
||||||
Total
|
$
|
1,134
|
$
|
2,391
|
Note 4.
|
Accrued Interest Receivable
|
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
Accrued Interest on:
|
||||||||
Mortgage Loans
|
$
|
487
|
$
|
211
|
||||
Other Loans
|
1,086
|
742
|
||||||
Investments
|
3
|
4
|
||||||
U.S. Treasury Notes
|
27 |
- | ||||||
Municipals
|
33
|
16
|
||||||
Mortgage-Backed Securities
|
154
|
151
|
||||||
Total
|
$
|
1,790
|
$
|
1,124
|
Note 5. |
Premises and Equipment
|
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
Land
|
$
|
4,720
|
$
|
4,570
|
||||
Buildings
|
15,014
|
14,258
|
||||||
Equipment
|
3,049
|
2,829
|
||||||
Construction in Progress
|
196
|
435
|
||||||
Leasehold Improvements
|
294 | - | ||||||
23,273
|
22,092
|
|||||||
Accumulated Depreciation
|
(6,712
|
)
|
(5,843
|
)
|
||||
Total
|
$
|
16,561
|
$
|
16,249
|
Note 6. |
Deposits
|
Weighted
|
Weighted
|
|||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
Rate at
|
Rate at
|
2023
|
2022
|
|||||||||||||||||||||
6/30/2023
|
6/30/2022
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||||||
Non-Interest Bearing
|
0.00
|
%
|
0.00
|
%
|
$
|
145,553
|
24.36
|
%
|
$
|
161,142
|
30.29
|
%
|
||||||||||||
NOW Accounts
|
0.36
|
%
|
0.11
|
%
|
65,335
|
10.94
|
%
|
58,957
|
11.08
|
%
|
||||||||||||||
Money Market
|
2.16
|
%
|
0.12
|
%
|
114,195
|
19.12
|
%
|
98,627
|
18.54
|
%
|
||||||||||||||
Passbook Savings
|
0.36
|
%
|
0.26
|
%
|
81,895
|
13.71
|
%
|
132,981
|
25.00
|
%
|
||||||||||||||
406,978
|
68.13
|
%
|
451,707
|
84.91
|
%
|
|||||||||||||||||||
Certificates of Deposit
|
3.47
|
%
|
1.19
|
%
|
190,383
|
31.87
|
%
|
80,284
|
15.09
|
%
|
||||||||||||||
Total Deposits
|
$
|
597,361
|
100.00
|
%
|
$
|
531,991
|
100.00
|
%
|
2023
|
2022
|
|||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||
(Dollars in Thousands)
|
||||||||||||||||
0.00% to 0.99%
|
$
|
19,248
|
10.11
|
%
|
$
|
36,150
|
45.03
|
%
|
||||||||
1.00% to 1.99%
|
11,630
|
6.11
|
%
|
28,559
|
35.57
|
%
|
||||||||||
2.00% to 2.99%
|
14,647
|
7.69
|
%
|
14,323
|
17.84
|
%
|
||||||||||
3.00% to 3.99%
|
50,365
|
26.46
|
%
|
1,252
|
1.56
|
%
|
||||||||||
4.00% to 4.99% | 93,037 | 48.87 | % | - | 0.00 | % | ||||||||||
5.00% to 5.99% | 1,456 | 0.76 | % | - | 0.00 | % | ||||||||||
Total Deposits
|
$
|
190,383
|
100.00
|
%
|
$
|
80,284
|
100.00
|
%
|
Note 6.
|
Deposits (Continued)
|
Weighted
|
|||||||||||||
|
Average
|
||||||||||||
Year Ending June 30,
|
Amount
|
Percent
|
Rate
|
||||||||||
(Dollars in Thousands)
|
|||||||||||||
2024
|
$
|
168,176
|
88.34
|
%
|
3.58
|
%
|
|||||||
2025
|
13,034
|
6.85
|
%
|
3.01
|
|||||||||
2026
|
6,463
|
3.39
|
%
|
2.62
|
|||||||||
2027
|
1,786
|
0.94
|
%
|
0.54
|
|||||||||
2028
|
924
|
0.48
|
%
|
1.25
|
|||||||||
Total
|
$
|
190,383
|
100.00
|
%
|
3.47
|
%
|
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
NOW and Money Market
|
$
|
1,242
|
$
|
165
|
||||
Passbook Savings
|
312
|
393
|
||||||
Certificates of Deposit
|
2,952
|
1,212
|
||||||
Total
|
$
|
4,506
|
$
|
1,770
|
Note 7.
|
Advances from Federal Home Loan Bank of Dallas
|
Advance Total
|
||||||||
Contract Rate
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
0.00% to 0.99%
|
$
|
-
|
$
|
-
|
||||
1.00% to 1.99%
|
-
|
-
|
||||||
2.00% to 2.99%
|
-
|
-
|
||||||
3.00% to 3.99%
|
-
|
-
|
||||||
4.00% to 4.99%
|
-
|
832
|
||||||
Total
|
$
|
-
|
$ | 832 |
Note 8.
|
Other Borrowings
|
Note 9. |
Commitments
|
Year Ending June 30,
|
Amount
|
|||
2024
|
$
|
31
|
||
2025 |
31
|
|||
2026
|
31
|
|||
2027 |
31
|
|||
2028 |
31
|
|||
Thereafter
|
1,330
|
|||
Total
|
1,485
|
|||
Less Imputed Interest | (619 | ) | ||
Present Value of Lease Liabilities | $ | 866 |
June 30, 2023
|
June 30, 2022
|
|||||||
Weighted-average remaining lease term
|
||||||||
Operating lease
|
35.4 years
|
36.4 years
|
||||||
Weighted-average discount rate
|
||||||||
Operating leases
|
3.00
|
%
|
3.00
|
%
|
Note 9. |
Commitments (Continued)
|
(In Thousands) | June
30, 2023 |
June
30, 2022 |
|||||||
Lease Right-of-Use Assets
|
Classification
|
||||||||
Operating lease right-of-use assets
|
|
$
|
829
|
$
|
844
|
||||
Total Lease Right-of-Use Assets
|
$
|
829
|
$
|
844
|
|||||
Lease Liabilities
|
|||||||||
Operating lease liabilities
|
$
|
866
|
$
|
871
|
|||||
Total Lease Liabilities
|
$
|
866
|
$
|
871
|
Year Ending June 30,
|
Amount
|
|||
(In Thousands)
|
||||
2024
|
$ |
317
|
||
Total
|
$
|
317
|
Year Ending June 30,
|
Amount
|
|||
(In Thousands)
|
||||
2024
|
$
|
194
|
||
2025
|
194
|
|||
2026
|
194
|
|||
Total
|
$
|
582
|
Note 10.
|
Income Taxes
|
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
Current
|
$ | 1,240 |
$
|
1,451
|
||||
Deferred
|
(174 | ) |
(324
|
)
|
||||
Total
|
$ | 1,066 |
$
|
1,127
|
Note 10.
|
Income Taxes (Continued)
|
2023
|
2022
|
|||||||
(In Thousands)
|
||||||||
Computed at Expected Statutory Rate
|
$ | 1,422 |
$
|
1,182
|
||||
Non-Taxable Income
|
(35 | ) |
(55
|
)
|
||||
Merger Expenses | 107 | - | ||||||
Equity Compensation | (336 | ) | - | |||||
Other
|
(92 | ) |
-
|
|||||
Provision for Income Tax Expense
|
$ | 1,066 |
$
|
1,127
|
2023
|
2022
|
|||||||
Deferred Tax Assets
|
(In Thousands)
|
|||||||
|
||||||||
Stock Option and SERP Compensation
|
$ | 195 |
$
|
237
|
||||
Market Value Adjustment to Available-for-Sale Securities
|
721 | 452 | ||||||
Tax over Book Accumulated Depreciation
|
(767 | ) | (415 | ) | ||||
Loans Receivable – Bad Debt Loss Allowance
|
1,086 |
869
|
||||||
Other Asset
|
89 | - | ||||||
ROU Asset
|
(174 | ) |
-
|
|||||
|
1,150 |
1,143
|
||||||
Valuation Allowance
|
- |
-
|
||||||
Total Deferred Tax Assets
|
$ | 1,150 | $ | 1,143 | ||||
Deferred Tax Liabilities
|
||||||||
|
||||||||
Purchase Accounting
|
(19 | ) | - | |||||
Lease Liability
|
182 | - | ||||||
Total Deferred Tax Liabilities
|
163 | - | ||||||
Net Deferred Tax Asset
|
$ | 1,313 |
$
|
1,143
|
Note 10.
|
Income Taxes (Continued)
|
Note 11.
|
Employee Benefit Plans
|
Note 12.
|
Employee Stock Ownership Plan
|
|
2023
|
2022
|
||||||
Allocated and Committed to be Released
|
||||||||
Shares, Beginning of Year
|
|
272,612
|
|
250,566
|
||||
Shares Allocated and Committed to be Released
|
||||||||
During the Year
|
22,046
|
22,046
|
||||||
Shares Distributed During the Year
|
(15,934
|
)
|
-
|
|||||
Shares Purchased During the Year
|
5,069 | - | ||||||
Unallocated and Unreleased Shares, as of Year End
|
103,099
|
125,145
|
||||||
Total ESOP Shares
|
386,892
|
397,757
|
||||||
Fair Value of Unreleased Shares (In Thousands)
|
$
|
1,448
|
$
|
2,460
|
||||
Stock Price
|
$
|
14.04
|
$
|
19.66
|
Note 13.
|
Stock-Based Compensation
|
Note 13. |
Stock-Based Compensation (Continued)
|
Awarded Shares
|
||||||||
2023
|
2022
|
|||||||
Balance - Beginning of Year
|
51,600
|
66,100
|
||||||
Granted
|
-
|
-
|
||||||
Forfeited
|
(400
|
)
|
(1,200
|
)
|
||||
Earned and Issued
|
(13,300
|
)
|
(13,300
|
)
|
||||
Balance - End of Year
|
37,900
|
51,600
|
|
Weighted
|
|||||||||||||||
|
Weighted
|
Average
|
||||||||||||||
|
Average
|
Remaining
|
Aggregate
|
|||||||||||||
|
Number of
|
Exercise
|
Contract
|
Intrinsic
|
||||||||||||
|
Shares
|
Price
|
Term
|
Value
|
||||||||||||
Outstanding at June 30, 2022
|
396,322
|
$
|
11.58
|
5.68 |
$ | 3,201,824 | ||||||||||
Granted
|
8,000
|
19.64
|
||||||||||||||
Exercised
|
(30,406
|
)
|
10.79
|
|||||||||||||
Forfeited
|
(9,000
|
)
|
18.87
|
|||||||||||||
Outstanding at June 30, 2023
|
364,916
|
$
|
11.64
|
$
|
4,249,099
|
|||||||||||
|
||||||||||||||||
Options Exercisable at June 30, 2023
|
250,616
|
$
|
11.52
|
$
|
2,886,715
|
|||||||||||
Outstanding at June 30, 2021
|
655,022
|
$
|
10.11
|
4.45 |
$ | 6,153,690 | ||||||||||
Granted
|
-
|
-
|
||||||||||||||
Exercised
|
(249,700
|
)
|
7.56
|
|||||||||||||
Forfeited
|
(9,000
|
)
|
15.63
|
|||||||||||||
Outstanding at June 30, 2022
|
396,322 |
$
|
11.58
|
5.68
|
$
|
3,201,824
|
||||||||||
|
||||||||||||||||
Options Exercisable at June 30, 2022
|
239,122
|
$
|
11.28
|
3.97
|
$
|
2,002,808
|
Note 13. |
Stock-Based Compensation (Continued)
|
2014 Stock
|
2014 Stock
|
2019 Stock
|
2014 Stock
|
|||||||||||||
Incentive
Plan
|
Incentive
Plan
|
Incentive
Plan
|
Incentive
Plan
|
|||||||||||||
August 15, 2022
|
July 21, 2022
|
November 11, 2020
|
February 5, 2019
|
|||||||||||||
Dividend Yield
|
2.40 | % | 2.49 | % | 2.78 | % | 1.79 | % | ||||||||
Expected Term
|
10 years
|
10 years
|
10 years
|
10 years
|
||||||||||||
Risk-Free Interest Rate
|
2.79
|
%
|
2.91 | % | 0.98 | % | 2.71 | % | ||||||||
Expected Life
|
10 years
|
10 years
|
10 years
|
10 years
|
||||||||||||
Expected Volatility (1)
|
33.94 | % | 34.01 | % | 25.56 | % | 16.17 | % |
Weighted
|
||||||||
Number of
|
Average
|
|||||||
|
Shares
|
Exercise Price
|
||||||
Nonvested at June 30, 2022
|
157,200
|
$
|
12.03
|
|||||
Vested
|
(41,900
|
)
|
12.33
|
|||||
Granted
|
8,000
|
19.64
|
||||||
Forfeited
|
(9,000
|
)
|
18.87
|
|||||
Nonvested at June 30, 2023
|
114,300
|
$
|
11.92
|
Note 14. |
Off-Balance Sheet Activities
|
Note 14. |
Off-Balance Sheet Activities (Continued)
|
Contract Amount
|
||||||||
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Commitments to Grant Loans
|
$
|
13,277
|
$
|
11,365
|
||||
Unfunded Commitments Under Lines of Credit
|
76,500
|
60,487
|
||||||
$
|
89,777
|
$
|
71,852
|
|||||
Fixed Rate Loans (5.00% - 9.00% in 2023; 3.50% - 5.00 % in 2022)
|
$
|
89,777
|
$
|
71,852
|
||||
Variable Rate Loans (5.00% - 6.00% in 2023 and 3.50% - 4.50% in 2022)
|
-
|
-
|
||||||
|
$
|
89,777
|
$
|
71,852
|
Note 15. |
Related Party Events
|
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Balance – Beginning of Year
|
$
|
4,213
|
$
|
4,692
|
||||
Additions
|
795
|
668
|
||||||
Principal Payments
|
(610
|
)
|
(1,147
|
)
|
||||
Balance – End of Year
|
$
|
4,398
|
$
|
4,213
|
Note 16.
|
Regulatory Matters
|
Note 16.
|
Regulatory Matters (Continued)
|
Required for Capital
|
||||||||||||||||||||
Actual
|
Adequacy Purposes
|
|||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||
June 30, 2023
|
||||||||||||||||||||
Core Capital
|
(1
|
)
|
$
|
57,281
|
8.69
|
%
|
$
|
19,783
|
3.00
|
%
|
||||||||||
Common Equity Tier 1
|
(2
|
)
|
57,281
|
12.79
|
29,675
|
4.50
|
||||||||||||||
Tangible Capital
|
(1
|
)
|
57,281
|
8.69
|
9,892
|
1.50
|
||||||||||||||
Total Risk-Based Capital
|
(2
|
)
|
62,454
|
13.95
|
35,817
|
8.00
|
||||||||||||||
June 30, 2022
|
||||||||||||||||||||
Core Capital
|
(1
|
)
|
$
|
56,035
|
9.65
|
%
|
$
|
17,428
|
3.00
|
%
|
||||||||||
Common Equity Tier 1
|
(2
|
)
|
56,035
|
14.47
|
26,142
|
4.50
|
||||||||||||||
Tangible Capital
|
(1
|
)
|
56,035
|
9.65
|
8,714
|
1.50
|
||||||||||||||
Total Risk-Based Capital
|
(2
|
)
|
60,486
|
15.62
|
30,976
|
8.00
|
Required to be
|
||||||||||||||||||||
Actual
|
Well Capitalized
|
|||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||
June 30, 2023
|
||||||||||||||||||||
Tier 1 Leverage Capital
|
(1
|
)
|
$
|
57,281
|
8.69
|
%
|
$ |
32,972
|
5.00
|
%
|
||||||||||
Common Equity Tier 1
|
(2
|
)
|
57,281
|
12.79
|
42,864
|
6.50
|
||||||||||||||
Tier 1 Risk-Based Capital
|
(2
|
)
|
57,281
|
12.79
|
52,755
|
8.00
|
||||||||||||||
Total Risk-Based Capital
|
(2
|
)
|
62,454
|
13.95
|
44,771
|
10.00
|
||||||||||||||
June 30, 2022
|
||||||||||||||||||||
Tier 1 Leverage Capital
|
(1
|
)
|
$
|
56,035
|
9.65
|
%
|
$
|
29,046
|
5.00
|
%
|
||||||||||
Common Equity Tier 1
|
(2
|
)
|
56,035
|
14.47
|
37,760
|
6.50
|
||||||||||||||
Tier 1 Risk-Based Capital
|
(2
|
)
|
56,035
|
14.47
|
46,474
|
8.00
|
||||||||||||||
Total Risk-Based Capital
|
(2
|
)
|
60,486
|
15.62
|
38,720
|
10.00
|
Note 16.
|
Regulatory Matters (Continued)
|
Minimum for Capital
|
||||||||||||||||
Actual
|
Adequacy Purposes
|
|||||||||||||||
June 30, 2023
|
Ratio
|
Amount
|
Ratio
|
Amount
|
||||||||||||
(Dollars in Thousands)
|
||||||||||||||||
Total Equity, and Ratio to Average Total Assets
|
8.92 | % | $ | 58,802 | ||||||||||||
Investments in and Advances to
|
||||||||||||||||
Nonincludable Subsidiaries
|
(118
|
)
|
||||||||||||||
Unrealized Gains on Securities Available-for-Sale
|
2,654
|
|||||||||||||||
Goodwill |
(2,670 | ) | ||||||||||||||
Intangible Assets |
(1,387 | ) | ||||||||||||||
Non-significant investments Capital Stock
|
-
|
|||||||||||||||
Tangible Capital, and Ratio to Adjusted Total Assets
|
8.69
|
%
|
$
|
57,281
|
1.50
|
%
|
$
|
9,892
|
||||||||
Tier 1 (Core) Capital, and Ratio to Adjusted Total Assets
|
8.69
|
%
|
$
|
57,281
|
3.00
|
%
|
19,783
|
|||||||||
Tier 1 (Core) Capital, and Ratio to Risk-Weighted Assets
|
12.79
|
%
|
57,281
|
4.50
|
%
|
29,675
|
||||||||||
Allowance for Loan Losses
|
5,173
|
|||||||||||||||
Excess Allowance for Loan Losses
|
-
|
|||||||||||||||
Total Risk-Based Capital, and Ratio to Risk-Weighted Assets
|
13.95
|
%
|
$
|
62,454
|
8.00
|
%
|
$
|
35,817
|
||||||||
Average Total Assets
|
$
|
663,615
|
||||||||||||||
Adjusted Total Assets
|
$
|
659,440
|
||||||||||||||
Risk-Weighted Assets
|
$
|
447,713
|
Minimum for Capital
|
||||||||||||||||
Actual
|
Adequacy Purposes
|
|||||||||||||||
June 30, 2022
|
Ratio
|
Amount
|
Ratio
|
Amount
|
||||||||||||
(Dollars in Thousands)
|
||||||||||||||||
Total Equity, and Ratio to Average Total Assets
|
9.37 | % | $ | 54,454 | ||||||||||||
Investments in and Advances to
|
||||||||||||||||
Nonincludable Subsidiaries
|
(118
|
)
|
||||||||||||||
Unrealized Gains on Securities Available-for-Sale
|
1,699
|
|||||||||||||||
Non-significant investments Capital Stock |
- | |||||||||||||||
Tangible Capital, and Ratio to Adjusted Total Assets
|
9.65
|
%
|
$
|
56,035
|
1.50
|
%
|
$
|
8,714
|
||||||||
Tier 1 (Core) Capital, and Ratio to Adjusted Total Assets
|
9.65
|
%
|
$
|
56,035
|
3.00
|
%
|
17,428
|
|||||||||
Tier 1 (Core) Capital, and Ratio to Risk-Weighted Assets
|
14.47
|
%
|
56,035
|
4.50
|
%
|
26,142
|
||||||||||
Allowance for Loan Losses
|
4,451
|
|||||||||||||||
Excess Allowance for Loan Losses
|
-
|
|||||||||||||||
Total Risk-Based Capital, and Ratio to Risk-Weighted Assets
|
15.62 | % |
$
|
60,486
|
8.00
|
%
|
$ | 30,976 | ||||||||
Average Total Assets
|
$
|
581,047
|
||||||||||||||
Adjusted Total Assets
|
$
|
580,929
|
||||||||||||||
Risk-Weighted Assets
|
$
|
387,195
|
Note 17.
|
Restrictions on Dividends
|
Note 18.
|
Fair Value Disclosures
|
Note 18.
|
Fair Value Disclosures (Continued)
|
Note 18.
|
Fair Value Disclosures (Continued)
|
2023
|
2022
|
|||||||||||||||
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
Value
|
Fair Value
|
Value
|
Fair Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Financial Assets
|
||||||||||||||||
Cash and Cash Equivalents
|
$
|
24,765
|
$
|
24,765
|
$
|
64,078
|
$
|
64,078
|
||||||||
Debt Securities Available-for-Sale
|
39,551
|
39,551
|
28,099
|
28,099
|
||||||||||||
Securities Held-to-Maturity
|
74,423
|
61,222
|
79,950
|
69,513
|
||||||||||||
Loans Held-for-Sale
|
4
|
4
|
3,978
|
3,978
|
||||||||||||
Loans Receivable, Net
|
489,493
|
444,117
|
387,873
|
369,728
|
||||||||||||
Financial Liabilities
|
||||||||||||||||
Deposits
|
$
|
597,361 |
$
|
481,055
|
$
|
531,991
|
$
|
490,789
|
||||||||
Advances from FHLB
|
-
|
-
|
832
|
844
|
||||||||||||
Other Borrowings
|
8,550 | 8,550 | 2,350 | 2,350 | ||||||||||||
Off-Balance Sheet Items
|
||||||||||||||||
Mortgage Loan Commitments
|
$
|
13,277
|
$
|
13,277
|
$
|
11,365
|
$
|
11,365
|
•
|
Defines fair value as the price that would be received to sell an asset or paid to transfer a liability, in either case, through an orderly transaction between market
participants at a measurement date and establishes a framework for measuring fair value;
|
•
|
Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement
date;
|
•
|
Nullifies the guidance in EITF 02-3, which required the deferral of profit at inception of a transaction involving a derivative financial instrument in the absence of
observable data supporting the valuation technique;
|
•
|
Eliminates large position discounts for financial instruments quoted in active markets and requires consideration of the company’s creditworthiness when valuing
liabilities; and
|
•
|
Expands disclosures about instruments that are measured at fair value.
|
Note 18.
|
Fair Value Disclosures (Continued)
|
•
|
Level 1 - Fair value is based upon quoted prices (unadjusted) for identical assets or liabilities in active markets in which the Company can participate.
|
•
|
Level 2 - Fair value is based upon (a) quoted prices for similar assets or liabilities in active markets; (b) quoted prices for identical or similar assets or liabilities in markets that are not active,
that is, markets in which there are few transactions for the asset or liability, the prices are not current, or price quotations vary substantially either over time or among market makers, or in which little information is
released publicly; (c) inputs other than quoted prices that are observable for the asset or liability; or (d) inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
•
|
Level 3 - Fair value is based upon inputs that are unobservable for the asset or liability. These inputs reflect the Company’s own assumptions about the assumptions that market participants would use in
pricing the asset or liability (including assumptions about risk). These inputs are developed based on the best information available in the circumstances, which include the Company’s own data. The Company’s own data used to
develop unobservable inputs are adjusted, if information indicates that market participants would use different assumptions.
|
Fair Value Measurements
|
||||||||||||||||
June 30, 2023
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
||||||||||||
(In Thousands)
|
||||||||||||||||
Available-for-Sale Debt Securities
|
||||||||||||||||
FHLMC
|
$
|
-
|
$
|
11,156
|
$
|
-
|
$
|
11,156
|
||||||||
FNMA
|
-
|
13,714
|
-
|
13,714
|
||||||||||||
GNMA
|
-
|
3,764
|
-
|
3,764
|
||||||||||||
US Treasury Notes
|
- | 9,841 | - | 9,841 | ||||||||||||
Municipal Bonds
|
- | 1,076 | - | 1,076 | ||||||||||||
Total
|
$ | - | $ | 39,551 | $ | - | $ | 39,551 |
Fair Value Measurements
|
||||||||||||||||
June 30, 2022
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
||||||||||||
(In Thousands)
|
||||||||||||||||
Available-for-Sale Debt Securities
|
||||||||||||||||
FHLMC
|
$
|
-
|
$
|
7,032
|
$
|
-
|
$
|
7,032
|
||||||||
FNMA
|
-
|
16,686
|
-
|
16,686
|
||||||||||||
GNMA
|
-
|
4,381
|
-
|
4,381
|
||||||||||||
Total
|
$ | - | $ | 28,099 | $ | - | $ | 28,099 |
Note 18.
|
Fair Value Disclosures (Continued)
|
Fair Value Measurements
|
||||||||||||||||
June 30, 2023
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
||||||||||||
(In Thousands)
|
||||||||||||||||
Assets:
|
||||||||||||||||
Impaired Loans,
|
||||||||||||||||
Net of Allowance
|
$
|
-
|
$
|
-
|
$
|
701
|
$
|
701
|
||||||||
Other Real Estate Owned,
|
||||||||||||||||
Net of Allowance
|
- | - | 330 | 330 | ||||||||||||
Total
|
$ | - | $ | - | $ | 1,031 | $ | 1,031 |
Fair Value Measurements
|
||||||||||||||||
June 30, 2022
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
||||||||||||
(In Thousands)
|
||||||||||||||||
Assets:
|
||||||||||||||||
Impaired Loans,
|
||||||||||||||||
Net of Allowance
|
$
|
-
|
$
|
-
|
$
|
2,289
|
$
|
2,289
|
||||||||
Total
|
$ | - | $ | - | $ | 2,289 | $ | 2,289 |
Note 19.
|
Earnings Per Common Share
|
2023
|
2022
|
|||||||
Average Common Shares Issued
|
3,136,906
|
3,389,537
|
||||||
Average Unearned ESOP Shares
|
(116,158
|
)
|
(139,217
|
)
|
||||
|
||||||||
Weighted Average Number of Common Shares Used in Basic EPS
|
3,020,748
|
3,250,320
|
||||||
|
||||||||
Effect of Dilutive Securities Stock Options
|
132,137 |
214,527 |
||||||
Weighted Average Number of Common Shares and Dilutive Potential Common Shares Used in Dilutive EPS
|
3,152,885 |
3,464,847 |
Note 20.
|
Subsequent Events
|
Note 21.
|
Revenue Recognition
|
At or For the Year Ended
June 30,
|
||||||||
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Noninterest Income
|
||||||||
In-scope of Topic 606:
|
||||||||
Debit card interchange fees
|
$
|
599
|
$
|
456
|
||||
ATM surcharge income
|
92
|
91
|
||||||
Fees from non-sufficient funds
|
786
|
600
|
||||||
Noninterest Income (in-scope of Topic 606)
|
1,477
|
1,147
|
||||||
Noninterest Income (out-of-scope of Topic 606)
|
622
|
2,329
|
||||||
Total Noninterest Income
|
$
|
2,099
|
$
|
3,476
|
Note 21.
|
Revenue Recognition (Continued)
|
Note 22.
|
Acquisition Activity
|
Note 22.
|
Acquisition Activity (Continued)
|
(dollars in thousands) | As Acquired | Fair Value Adjustment | As recorded by Home Federal Bancorp | ||||||||||
Assets
|
|||||||||||||
Cash and cash equivalents
|
$
|
13,255
|
$
|
-
|
$
|
13,255
|
|||||||
Investment securities
|
14,862
|
-
|
14,862
|
||||||||||
Loans
|
54,949
|
(829
|
)
|
(a)
|
54,120
|
||||||||
Office properties and equipment, net
|
17
|
668
|
(b) |
685
|
|||||||||
Core deposit intangible
|
-
|
1,510
|
(c) |
1,510
|
|||||||||
Other assets
|
310
|
(343
|
)
|
(33
|
)
|
||||||||
Total assets acquired
|
$
|
83,393
|
$
|
1,006
|
$
|
84,399
|
|||||||
Liabilities
|
|||||||||||||
Noninterest-bearing deposits
|
$
|
18,121
|
-
|
$
|
18,121
|
||||||||
Interest-bearing deposits
|
57,540
|
(197
|
)
|
(d)
|
57,343
|
||||||||
Other liabilities
|
1,681
|
-
|
1,681
|
||||||||||
Total liabilities assumed
|
$
|
77,342
|
$
|
(197
|
)
|
$
|
77,145
|
||||||
Excess of assets acquired over liabilities assumed
|
7,254
|
||||||||||||
Cash consideration paid
|
(10,244
|
)
|
|||||||||||
Total goodwill recorded
|
$
|
2,990
|
(a)
|
The adjustment to reflect the fair value of loans includes: |
• |
Preliminary adjustment of $727,000 to
reflect the removal of FNBB’s allowance for loan losses at the acquisition date, in accordance with ASC 805.
|
• |
Preliminary net discount of $772,000 for all purchased
credit impaired loans that were determined to be within the scope of ASC 310-30, which totaled $4.3 million. The
acquired loan balance was reduced by the net amount of the credit and interest adjustments in determining the fair value of the loans.
|
• |
Preliminary net discount of $785,000 for all performing
loans were determined not to be within the scope of ASC 310-30, which totaled $51.6 million. The acquired loan balance
was reduced by the net amount of the credit and interest adjustments in determining the fair value of the loans.
|
(b) | The adjustment represents the appraisal of the FNBB office property to its estimated fair value at the acquisition date. |
(c) | The adjustment represents the value of the core deposit base assumed in the acquisition. The core deposit asset was recorded as an identifiable intangible asset and will be amortized on a straight line basis over the estimated life of the deposit base of 10 years. |
(d) | The adjustment represents the fair value of certificates of deposit acquired based on current interest rates for similar instruments. The adjustment will be recognized using a level yield amortization method based on maturities of the deposit liabilities. |
Note 23.
|
Parent Company Financial Statements
|
June 30,
|
||||||||
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Assets |
||||||||
Cash and Cash Equivalents
|
$
|
243
|
$
|
83
|
||||
Investment in Subsidiary
|
58,802
|
54,454
|
||||||
Other Assets
|
305
|
255
|
||||||
Total Assets
|
$
|
59,350
|
$
|
54,792
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Borrowings
|
$
|
8,550
|
$
|
2,350
|
||||
Other Liabilities
|
258
|
95
|
||||||
Stockholders’ Equity
|
50,542
|
52,347
|
||||||
Total Liabilities and Stockholders’ Equity
|
$
|
59,350
|
$
|
54,792
|
For the Years Ended June 30,
|
||||||||
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Equity in Undistributed Earnings of Subsidiary
|
$
|
6,458
|
$
|
5,258
|
||||
Interest Income
|
12
|
49
|
||||||
Total Income
|
6,470
|
5,307
|
||||||
Operating Expenses
|
473
|
470
|
||||||
Interest Expense
|
494
|
66
|
||||||
Total Expense
|
967
|
536
|
||||||
Income Before Income Tax Benefit
|
5,503
|
4,771
|
||||||
Income Tax Benefit
|
(201
|
)
|
(102
|
)
|
||||
Net Income
|
$
|
5,704
|
$
|
4,873
|
Note 23.
|
Parent Company Financial Statements (Continued)
|
For the Years Ended June 30,
|
||||||||
|
2023
|
2022
|
||||||
(In Thousands)
|
||||||||
Operating Activities
|
||||||||
Net Income
|
$ | 5,704 | $ | 4,873 | ||||
Adjustments to Reconcile Net Income to Net
|
||||||||
Cash Used in Operating Activities
|
||||||||
Equity in Undistributed Earnings of Subsidiary
|
(6,458
|
)
|
(5,258
|
)
|
||||
(Decrease) in Other Assets
|
(50
|
)
|
(21
|
)
|
||||
Increase in Other Liabilities |
163 | 38 | ||||||
Net Cash Used in Operating Activities
|
(641 | ) | (368 | ) | ||||
Investing Activities
|
||||||||
Net Cash Paid in Acquisition
|
(10,244 | ) | - | |||||
Net Cash used in Investing Activities
|
(10,244 | ) | - | |||||
Financing Activities
|
||||||||
Distribution from Subsidiary
|
11,400
|
3,500
|
||||||
Proceeds from Stock Options Exercised
|
328
|
1,889
|
||||||
Proceeds of Borrowings
|
6,200
|
3,150
|
||||||
Repayment of Borrowings
|
-
|
(3,200
|
)
|
|||||
Proceeds Received from Subsidiary on Stock Compensation Programs
|
620
|
671
|
||||||
Company Stock Purchased
|
(5,963
|
)
|
(4,484
|
)
|
||||
Dividends Paid
|
(1,540
|
)
|
(1,353
|
)
|
||||
Net Cash Provided by Financing Activities
|
11,045
|
173
|
||||||
Decrease in Cash and Cash Equivalents
|
160
|
(195
|
)
|
|||||
Cash and Cash Equivalents, Beginning of Year
|
83
|
278
|
||||||
Cash and Cash Equivalents, End of Year
|
$
|
243
|
$
|
83
|
(a)
|
Our management evaluated, with the participation of our principal executive officer and principal financial officer, the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934) as of the end of the period covered by this report. Based on such evaluation, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures
are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified
in the SEC’s rules and regulations and are operating in an effective manner.
|
(b)
|
Management’s Report on Internal Control over Financial Reporting
|
(c)
|
No change in the Company’s internal control over financial reporting (as defined in rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934) occurred during the most recent fiscal quarter that has materially
affected, or is reasonably likely to materially affect, its internal control over financial reporting.
|
Plan Category
|
Number of
Securities to be
Issued Upon
Exercise of
Outstanding
Options,
Warrants
and Rights
(a)
|
Weighted-
Average
Exercise Price
of
Outstanding
Options,
Warrants
and Rights
(b)
|
Number of
Securities
Remaining
Available for
Future Issuance Under Equity
Compensation
Plans
(Excluding
Securities
Reflected in
Column (a))
(c)
|
|||||||||
Equity compensation plans approved by security holders
|
402,816
|
$
|
11.82
|
24,600
|
||||||||
Equity compensation plans not approved by security holders
|
--
|
--
|
--
|
|||||||||
Total
|
402,816
|
$
|
11.82
|
24,600
|
No.
|
Description
|
Location
|
3.1
|
(1)
|
|
3.2
|
(1)
|
|
4.1
|
(1)
|
|
4.2
|
(2)
|
|
10.1
|
(3)
|
|
10.2
|
(4)
|
|
10.3
|
(4)
|
|
10.4
|
(5)
|
|
10.5
|
(5)
|
|
10.6
|
(5)
|
|
10.7
|
(6)
|
|
10.8
|
(7)
|
|
10.9
|
(8)
|
|
10.10
|
(9)
|
|
10.11
|
(10)
|
|
10.12
|
(11)
|
|
10.13
|
(12)
|
|
Consent of FORVIS, LLP
|
Filed Herewith
|
|
Rule 13a-14(a)/15d-14(a) Certification of the Principal Executive Officer
|
Filed Herewith
|
|
Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer
|
Filed Herewith
|
|
Section 1350 Certifications
|
Filed Herewith
|
|
101.INS
|
Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).
|
Filed Herewith
|
101.SCH
|
Inline XBRL Taxonomy Extension Schema Document.
|
Filed Herewith
|
101.CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
|
Filed Herewith
|
101.LAB
|
Inline XBRL Taxonomy Extension Label Linkbase Document.
|
Filed Herewith
|
101.PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
|
Filed Herewith
|
101.DEF
|
Inline XBRL Taxonomy Extension Definitions Linkbase Document.
|
Filed Herewith
|
104
|
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).
|
Filed Herewith
|
*
|
Denotes a management contract or compensatory plan or arrangement.
|
(1) |
Incorporated herein by reference from the Company’s Registration Statement on Form S-1, as amended, filed with the SEC on September 3, 2010 (File No. 333-169230).
|
(2) |
Incorporated herein by reference from the Company’s Annual Report on Form 10-K filed with the SEC on September 29, 2020 (File No. 001-35019).
|
(3) |
Incorporated herein by reference from the Company’s Definitive Schedule 14A filed with the SEC on June 29, 2005 (File No. 000-51117).
|
(4) |
Incorporated by reference from the Company’s definitive proxy statement for the Annual Meeting of Shareholders held on December 23, 2011 filed with the SEC on October 28, 2011 (File No. 001-35019).
|
(5) |
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the SEC on December 28, 2012 (File No. 001-35019).
|
(6) |
Incorporated by reference from the Company’s Quarterly Report on Form 10-Q filed with the SEC on May 10, 2013 (File No. 001-35019).
|
(7) |
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the SEC on July 9, 2014 (File No. 001-35019).
|
(8) |
Incorporated by reference from the Company’s definitive proxy statement for the Annual Meeting of Shareholders held on November 12, 2014 (File No. 001-35019).
|
(9) |
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the SEC on February 11, 2016 (File No. 001-35019).
|
(10) |
Incorporated herein by reference from the Company’s Current Report on Form 8-K filed with the SEC on December 18, 2017 (File No. 001-35019).
|
(11) |
Incorporated herein by reference from the Company’s Current Report on Form 8-K filed with the SEC on November 22, 2019 (File No. 001-35019).
|
(12) |
Incorporated herein by reference from the Company’s definitive proxy statement for the Annual Meeting of Shareholders held on November 13, 2019 filed with the SEC on October 9, 2019 (File No. 001-35019).
|
HOME FEDERAL BANCORP, INC. OF LOUISIANA
|
|||
Date: October 2, 2023
|
By:
|
/s/ James R. Barlow
|
|
James R. Barlow
|
|||
Chairman of the Board, President and Chief Executive Officer
|
Name
|
Title
|
Date
|
||
/s/ James R. Barlow
|
||||
James R. Barlow
|
Chairman of the Board, President and Chief Executive Officer
(Principal Executive Officer)
|
October 2, 2023
|
||
/s/ Glen W. Brown
|
||||
Glen W. Brown
|
Senior Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)
|
October 2, 2023
|
||
/s/ Walter T. Colquitt, III
|
||||
Walter T. Colquitt, III
|
Director
|
October 2, 2023
|
||
/s/ Scott D. Lawrence
|
||||
Scott D. Lawrence
|
Director
|
October 2, 2023
|
||
/s/ Mark M. Harrison
|
||||
Mark M. Harrison
|
Director
|
October 2, 2023
|
||
/s/ Thomas Steen Trawick, Jr.
|
||||
Thomas Steen Trawick, Jr.
|
Director
|
October 2, 2023
|
||
/s/ Timothy W. Wilhite, Esq.
|
||||
Timothy W. Wilhite, Esq.
|
Director
|
October 2, 2023
|