QUAINT OAK BANCORP INC - Quarter Report: 2020 June (Form 10-Q)
UNITED STATES
|
SECURITIES AND EXCHANGE COMMISSION
|
Washington, D.C. 20549
|
_______________________________ |
FORM 10-Q
|
(Mark One)
|
[X] |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended June 30, 2020
|
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: 000-52694
|
QUAINT OAK BANCORP, INC.
|
(Exact Name of Registrant as Specified in Its Charter)
|
Pennsylvania
|
35-2293957
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
501 Knowles Avenue, Southampton, Pennsylvania 18966
|
(Address of Principal Executive Offices)
|
(215) 364-4059
|
(Registrant’s Telephone Number, Including Area Code)
|
Not applicable
|
(Former name, former address and former fiscal year, if changed since last report)
|
Securities registered pursuant to Section 12(b) of the Act: None
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(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. [X] 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 during the preceding 12 months (or for
such shorter period that the registrant was required to submit such files). [X] Yes [ ] No
|
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non- accelerated filer, 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
|
[X]
|
Smaller reporting company
|
[X]
|
|
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 is a shell company (as defined in Rule 12b-2 of the Exchange Act). [ ] Yes [X] No
|
|
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: As of August 10, 2020, 1,996,235 shares of the Registrant’s common stock were
issued and outstanding.
|
INDEX
PART I - FINANCIAL INFORMATION
|
Page
|
Item 1 - Financial Statements
|
|
Consolidated Balance Sheets as of June 30, 2020 and December 31, 2019 (Unaudited)
|
1 |
Consolidated Statements of Income for the Three and Six Months Ended June 30, 2020 and 2019 (Unaudited)
|
2
|
Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2020 and 2019 (Unaudited)
|
3
|
Consolidated Statement of Stockholders’ Equity for the Three and Six Months Ended June 30, 2020 (Unaudited)
|
4
|
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2020 and 2019 (Unaudited)
|
6
|
Notes to Unaudited Consolidated Financial Statements
|
7
|
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
39
|
Item 3 - Quantitative and Qualitative Disclosures About Market Risk
|
53
|
Item 4 - Controls and Procedures
|
53
|
PART II - OTHER INFORMATION
|
|
Item 1 - Legal Proceedings
|
54
|
Item 1A - Risk Factors
|
55
|
Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds
|
56
|
Item 3 - Defaults Upon Senior Securities
|
56
|
Item 4 - Mine Safety Disclosures
|
56
|
Item 5 - Other Information
|
56
|
Item 6 - Exhibits
|
56
|
SIGNATURES
|
ITEM 1. FINANCIAL STATEMENTS
Quaint Oak Bancorp, Inc.
|
Consolidated Balance Sheets (Unaudited)
|
At June 30,
|
At December 31,
|
||||||||
2020
|
2019
|
||||||||
(In thousands, except share data)
|
|||||||||
Assets
|
|||||||||
Due from banks, non-interest-bearing
|
$
|
112
|
$
|
541
|
|||||
Due from banks, interest-bearing
|
16,510
|
14,014
|
|||||||
Cash and cash equivalents
|
16,622
|
14,555
|
|||||||
Investment in interest-earning time deposits
|
9,922
|
10,172
|
|||||||
Investment securities available for sale
|
10,598
|
7,623
|
|||||||
Loans held for sale
|
12,986
|
8,928
|
|||||||
Loans receivable, net of allowance for loan losses (2020 $2,651; 2019 $2,231)
|
341,989 |
246,692 | |||||||
Accrued interest receivable
|
2,474
|
1,349
|
|||||||
Investment in Federal Home Loan Bank stock, at cost
|
1,345
|
1,580
|
|||||||
Bank-owned life insurance
|
4,013
|
3,974
|
|||||||
Premises and equipment, net
|
2,314
|
2,226
|
|||||||
Goodwill
|
515
|
515
|
|||||||
Other intangible, net of accumulated amortization
|
295
|
319
|
|||||||
Other real estate owned, net
|
921
|
1,824
|
|||||||
Prepaid expenses and other assets
|
3,977
|
2,783
|
|||||||
Total Assets
|
$
|
407,971
|
$
|
302,540
|
|||||
Liabilities and Stockholders’ Equity
|
|||||||||
Liabilities
|
|||||||||
Deposits:
|
|||||||||
Non-interest bearing
|
$
|
50,397
|
$
|
15,775
|
|||||
Interest-bearing
|
238,687
|
211,683
|
|||||||
Total deposits
|
289,084
|
227,458
|
|||||||
Federal Home Loan Bank short-term borrowings
|
-
|
10,000
|
|||||||
Federal Home Loan Bank long-term borrowings
|
29,193
|
26,271
|
|||||||
Federal Reserve Bank long-term borrowings
|
48,881
|
-
|
|||||||
Subordinated debt
|
7,882
|
7,865
|
|||||||
Accrued interest payable
|
291
|
314
|
|||||||
Advances from borrowers for taxes and insurance
|
2,378
|
2,780
|
|||||||
Accrued expenses and other liabilities
|
3,349
|
1,945
|
|||||||
Total Liabilities
|
381,058
|
276,633
|
|||||||
Stockholders’ Equity
|
|||||||||
Preferred stock – $0.01 par value, 1,000,000 shares authorized; none issued or outstanding
|
-
|
-
|
|||||||
Common stock – $0.01 par value; 9,000,000 shares authorized; 2,777,250 issued; 2,001,614 and 1,984,857
|
|||||||||
outstanding at June 30, 2020 and December 31, 2019, respectively
|
28
|
28
|
|||||||
Additional paid-in capital
|
15,123
|
14,990
|
|||||||
Treasury stock, at cost: 775,636 and 792,393 shares at June 30, 2020 and December 31, 2019, respectively
|
(4,903
|
)
|
(4,950
|
)
|
|||||
Unallocated common stock held by: Employee Stock Ownership Plan (ESOP)
|
(84
|
)
|
(118
|
)
|
|||||
Accumulated other comprehensive income
|
6
|
20
|
|||||||
Retained earnings
|
16,743
|
15,937
|
|||||||
Total Stockholders’ Equity
|
26,913
|
25,907
|
|||||||
Total Liabilities and Stockholders’ Equity
|
$
|
407,971
|
$
|
302,540
|
See accompanying notes to the unaudited consolidated financial statements.
1
Quaint Oak Bancorp, Inc.
|
Consolidated Statements of Income (Unaudited)
|
For the Three
Months Ended
|
For the Six
Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
(In thousands, except for share data)
|
||||||||||||||||
Interest Income
|
||||||||||||||||
Interest on loans, including fees
|
$
|
3,891
|
$
|
3,200
|
$
|
7,363
|
$
|
6,337
|
||||||||
Interest and dividends on time deposits, investment securities, interest-bearing deposits with others, and Federal Home Loan Bank stock
|
142
|
277
|
341
|
542
|
||||||||||||
Total Interest Income
|
4,033
|
3,477
|
7,704
|
6,879
|
||||||||||||
Interest Expense
|
||||||||||||||||
Interest on deposits
|
1,069
|
1,093
|
2,190
|
2,092
|
||||||||||||
Interest on Federal Home Loan Bank short-term borrowings
|
1
|
36
|
31
|
94
|
||||||||||||
Interest on Federal Home Loan Bank long-term borrowings
|
153
|
120
|
300
|
199
|
||||||||||||
Interest on Federal Reserve Bank long-term borrowings
|
23
|
-
|
23
|
-
|
||||||||||||
Interest on subordinated debt
|
130
|
130
|
260
|
259
|
||||||||||||
Total Interest Expense
|
1,376
|
1,379
|
2,804
|
2,644
|
||||||||||||
Net Interest Income
|
2,657
|
2,098
|
4,900
|
4,235
|
||||||||||||
Provision for Loan Losses
|
305
|
76
|
420
|
161
|
||||||||||||
Net Interest Income after Provision for Loan Losses
|
2,352
|
2,022
|
4,480
|
4,074
|
||||||||||||
Non-Interest Income
|
||||||||||||||||
Mortgage banking and title abstract fees
|
351
|
325
|
645
|
470
|
||||||||||||
Real estate sales commissions, net
|
30
|
33
|
63
|
51
|
||||||||||||
Insurance commissions
|
120
|
106
|
217
|
198
|
||||||||||||
Other fees and services charges
|
(49
|
)
|
62
|
34
|
90
|
|||||||||||
Income from bank-owned life insurance
|
20
|
19
|
39
|
39
|
||||||||||||
Net gain on loans held for sale
|
826
|
867
|
1,607
|
1,300
|
||||||||||||
Net gain on sales of other real estate owned
|
18
|
-
|
18
|
-
|
||||||||||||
Gain on the sale of SBA loans
|
52
|
34
|
52
|
140
|
||||||||||||
Total Non-Interest Income
|
1,368
|
1,446
|
2,675
|
2,288
|
||||||||||||
Non-Interest Expense
|
||||||||||||||||
Salaries and employee benefits
|
1,784
|
1,771
|
3,763
|
3,397
|
||||||||||||
Directors’ fees and expenses
|
52
|
56
|
114
|
113
|
||||||||||||
Occupancy and equipment
|
218
|
174
|
423
|
334
|
||||||||||||
Data processing
|
160
|
118
|
297
|
220
|
||||||||||||
Professional fees
|
113
|
92
|
227
|
174
|
||||||||||||
FDIC deposit insurance assessment
|
27
|
12
|
47
|
40
|
||||||||||||
Other real estate owned expenses
|
8
|
4
|
22
|
11
|
||||||||||||
Advertising
|
75
|
71
|
150
|
142
|
||||||||||||
Amortization of other intangible
|
12
|
12
|
24
|
24
|
||||||||||||
Other
|
246
|
217
|
455
|
379
|
||||||||||||
Total Non-Interest Expense
|
2,695
|
2,527
|
5,522
|
4,834
|
||||||||||||
Income before Income Taxes
|
1,025
|
941
|
1,633
|
1,528
|
||||||||||||
Income Taxes
|
294
|
276
|
470
|
450
|
||||||||||||
Net Income
|
$
|
731
|
$
|
665
|
$
|
1,163
|
$
|
1,078
|
||||||||
Earnings per share - basic
|
$
|
0.37
|
$
|
0.34
|
$
|
0.59
|
$
|
0.55
|
||||||||
Average shares outstanding - basic
|
1,978,421
|
1,953,452
|
1,971,276
|
1,946,944
|
||||||||||||
Earnings per share - diluted
|
$
|
0.36
|
$
|
0.33
|
$
|
0.58
|
$
|
0.54
|
||||||||
Average shares outstanding - diluted
|
2,003,159
|
2,001,690
|
2,011,843
|
1,993,759
|
See accompanying notes to the unaudited consolidated financial statements.
2
Quaint Oak Bancorp, Inc.
|
Consolidated Statements of Comprehensive Income (Unaudited)
|
For the Three
Months Ended
|
For the Six
Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Net Income
|
$
|
731
|
$
|
665
|
$
|
1,163
|
$
|
1,078
|
||||||||
Other Comprehensive Income (Loss):
|
||||||||||||||||
Unrealized gains (losses) on investment securities available-for-sale
|
13
|
21
|
(16
|
)
|
22
|
|||||||||||
Income tax effect
|
(3
|
)
|
(5
|
)
|
2
|
(5
|
)
|
|||||||||
Other comprehensive income (loss)
|
10
|
16
|
(14
|
)
|
17
|
|||||||||||
Total Comprehensive Income
|
$
|
741
|
$
|
681
|
$
|
1,149
|
$
|
1,095
|
See accompanying notes to the unaudited consolidated financial statements.
3
Quaint Oak Bancorp, Inc.
|
Consolidated Statements of Stockholders Equity (Unaudited)
|
For the Three Monthls Ended June 30, 2020
|
||||||||||||||||||||||||||||||||
Unallocated
|
||||||||||||||||||||||||||||||||
Common Stock
|
Common
|
Accumulated
|
||||||||||||||||||||||||||||||
Number of
|
Additional
|
Stock Held
|
Other
|
Total
|
||||||||||||||||||||||||||||
Shares
|
Paid-in
|
Treasury
|
by Benefit
|
Comprehensive
|
Retained
|
Stockholders’
|
||||||||||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Stock
|
Plans
|
Income (Loss)
|
Earnings
|
Equity
|
|||||||||||||||||||||||||
(In thousands, except share data)
|
||||||||||||||||||||||||||||||||
BALANCE – MARCH 31, 2020
|
1,986,836
|
$
|
28
|
$
|
15,088
|
$
|
(4,973
|
)
|
$
|
(101
|
)
|
$
|
(4
|
)
|
$
|
16,191
|
$
|
26,229
|
||||||||||||||
Common stock allocated by ESOP
(3,607 shares)
|
22
|
17
|
39
|
|||||||||||||||||||||||||||||
Treasury stock purchase
|
(4,158
|
)
|
(45
|
)
|
(45
|
)
|
||||||||||||||||||||||||||
Reissuance of treasury stock under
401(k) Plan
|
3,515
|
15
|
21
|
36
|
||||||||||||||||||||||||||||
Reissuance of treasury stock under
stock incentive plan
|
9,421
|
(57
|
)
|
57
|
-
|
|||||||||||||||||||||||||||
Reissuance of treasury stock for
exercised stock options
|
6,000
|
12
|
37
|
49
|
||||||||||||||||||||||||||||
Stock based compensation expense
|
43
|
43
|
||||||||||||||||||||||||||||||
Cash dividends declared ($0.09 per
share)
|
(179
|
)
|
(179
|
)
|
||||||||||||||||||||||||||||
Net income
|
731
|
731
|
||||||||||||||||||||||||||||||
Other comprehensive income, net
|
10
|
10
|
||||||||||||||||||||||||||||||
BALANCE – JUNE 30, 2020
|
2,001,614
|
$
|
28
|
$
|
15,123
|
$
|
(4,903
|
)
|
$
|
(84
|
)
|
$
|
6
|
$
|
16,743
|
$
|
26,913
|
For the Three Monthls Ended June 30, 2019
|
||||||||||||||||||||||||||||||||
Unallocated | ||||||||||||||||||||||||||||||||
Common Stock |
Common
|
Accumulated
|
||||||||||||||||||||||||||||||
Number of
|
Additional
|
Stock Held
|
Other
|
Total
|
||||||||||||||||||||||||||||
Shares
|
Paid-in
|
Treasury
|
by Benefit
|
Comprehensive
|
Retained
|
Stockholders’
|
||||||||||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Stock
|
Plans
|
Income (Loss)
|
Earnings
|
Equity
|
|||||||||||||||||||||||||
(In thousands, except share data)
|
||||||||||||||||||||||||||||||||
BALANCE – MARCH 31, 2019
|
1,981,091
|
$
|
28
|
$
|
14,790
|
$
|
(4,854
|
)
|
$
|
(168
|
)
|
$
|
(1
|
)
|
$
|
14,411
|
$
|
24,206
|
||||||||||||||
Common stock allocated by ESOP
(3,607 shares)
|
29
|
17
|
46
|
|||||||||||||||||||||||||||||
Treasury stock purchase
|
(4,835
|
)
|
(59
|
)
|
(59
|
)
|
||||||||||||||||||||||||||
Reissuance of treasury stock under
401(k) Plan
|
711
|
5
|
4
|
9
|
||||||||||||||||||||||||||||
Reissuance of treasury stock under
stock incentive plan
|
9,721
|
(57
|
)
|
57
|
-
|
|||||||||||||||||||||||||||
Reissuance of treasury stock for
exercised stock options
|
10,000
|
22
|
59
|
81
|
||||||||||||||||||||||||||||
Stock based compensation expense
|
43
|
43
|
||||||||||||||||||||||||||||||
Cash dividends declared ($0.09 per
share)
|
(179
|
)
|
(179
|
)
|
||||||||||||||||||||||||||||
Net income
|
665
|
665
|
||||||||||||||||||||||||||||||
Other comprehensive income, net
|
16
|
16
|
||||||||||||||||||||||||||||||
BALANCE – JUNE 30, 2019
|
1,996,688
|
$
|
28
|
$
|
14,832
|
$
|
(4,793
|
)
|
$
|
(151
|
)
|
$
|
15
|
$
|
14,897
|
$
|
24,828
|
See accompanying notes to the unaudited consolidated financial statements.
4
Quaint Oak Bancorp, Inc.
|
Consolidated Statements of Stockholders Equity (Unaudited)
|
For the Six Months Ended June 30, 2020
|
||||||||||||||||||||||||||||||||
Unallocated
|
||||||||||||||||||||||||||||||||
Common Stock
|
Common
|
Accumulated
|
||||||||||||||||||||||||||||||
Number of
|
Additional
|
Stock Held
|
Other
|
Total
|
||||||||||||||||||||||||||||
Shares
|
Paid-in
|
Treasury
|
by Benefit
|
Comprehensive
|
Retained
|
Stockholders’
|
||||||||||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Stock
|
Plans
|
Income (Loss)
|
Earnings
|
Equity
|
|||||||||||||||||||||||||
(In thousands, excep share data)
|
||||||||||||||||||||||||||||||||
BALANCE – DECEMBER 31, 2019
|
1,984,857
|
$
|
28
|
$
|
14,990
|
$
|
(4,950
|
)
|
$
|
(118
|
)
|
$
|
20
|
$
|
15,937
|
$
|
25,907
|
|||||||||||||||
Common stock allocated by ESOP
(7,214 shares)
|
55
|
34
|
89
|
|||||||||||||||||||||||||||||
Treasury stock purchase
|
(9,530
|
)
|
(112
|
)
|
(112
|
)
|
||||||||||||||||||||||||||
Reissuance of treasury stock under
401(k) Plan
|
4,366
|
23
|
26
|
49
|
||||||||||||||||||||||||||||
Reissuance of treasury stock under
stock incentive plan
|
9,421
|
(57
|
)
|
57
|
-
|
|||||||||||||||||||||||||||
Reissuance of treasury stock for
exercised stock options
|
12,500
|
25
|
76
|
101
|
||||||||||||||||||||||||||||
Stock based compensation expense
|
87
|
87
|
||||||||||||||||||||||||||||||
Cash dividends declared ($0.18) per
share)
|
(357
|
)
|
(357
|
)
|
||||||||||||||||||||||||||||
Net income
|
1,163
|
1,163
|
||||||||||||||||||||||||||||||
Other comprehensive loss, net
|
(14
|
)
|
(14
|
)
|
||||||||||||||||||||||||||||
BALANCE – JUNE 30, 2020
|
2,001,614
|
$
|
28
|
$
|
15,123
|
$
|
(4,903
|
)
|
$
|
(84
|
)
|
$
|
6
|
$
|
16,743
|
$
|
26,913
|
For the Six Months Ended June 30, 2019
|
||||||||||||||||||||||||||||||||
Unallocated
|
||||||||||||||||||||||||||||||||
Common Stock
|
Common
|
Accumulated
|
||||||||||||||||||||||||||||||
Number of
|
Additional
|
Stoclk Held
|
Other
|
Total
|
||||||||||||||||||||||||||||
Shares
|
Paid-in
|
Treasury
|
by Benefit
|
Comprehensive
|
Retained
|
Stockholders’
|
||||||||||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Stock
|
Plans
|
Income (Loss)
|
Earnings
|
Equity
|
|||||||||||||||||||||||||
(In thousands, excep share data)
|
||||||||||||||||||||||||||||||||
BALANCE – DECEMBER 31, 2018
|
1,975,947
|
$
|
28
|
$
|
14,683
|
$
|
(4,824
|
)
|
$
|
(185
|
)
|
$
|
(2
|
)
|
$
|
14,136
|
$
|
23,836
|
||||||||||||||
Common stock allocated by ESOP
(7,214 shares)
|
56
|
34
|
90
|
|||||||||||||||||||||||||||||
Treasury stock purchase
|
(14,161
|
)
|
(174
|
)
|
(174
|
)
|
||||||||||||||||||||||||||
Reissuance of treasury stock under
401(k) Plan
|
1,681
|
11
|
10
|
21
|
||||||||||||||||||||||||||||
Reissuance of treasury stock under
stock incentive plan
|
9,721
|
(57
|
)
|
57
|
-
|
|||||||||||||||||||||||||||
Reissuance of treasury stock for
exercised stock options
|
23,500
|
52
|
138
|
190
|
||||||||||||||||||||||||||||
Stock based compensation expense
|
87
|
87
|
||||||||||||||||||||||||||||||
Cash dividends declared ($0.16 per
share)
|
(317
|
)
|
(317
|
)
|
||||||||||||||||||||||||||||
Net income
|
1,078
|
1,078
|
||||||||||||||||||||||||||||||
Other comprehensive income, net
|
17
|
17
|
||||||||||||||||||||||||||||||
BALANCE – JUNE 30, 2019
|
1,996,688
|
$
|
28
|
$
|
14,832
|
$
|
(4,793
|
)
|
$
|
(151
|
)
|
$
|
15
|
$
|
14,897
|
$
|
24,828
|
See accompanying notes to the unaudited consolidated financial statements.
5
Quaint Oak Bancorp, Inc.
|
Consolidated Statements of Cash Flows (Unaudited)
|
For the Six Months
|
||||||||
Ended June 30,
|
||||||||
2020
|
2019
|
|||||||
(In Thousands)
|
||||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$
|
1,163
|
$
|
1,078
|
||||
Adjustments to reconcile net income to net cash (used in) operating activities:
|
||||||||
Provision for loan losses
|
420
|
161
|
||||||
Depreciation of premises and equipment
|
112
|
99
|
||||||
Amortization of operating right-of-use assets
|
28
|
45
|
||||||
Amortization of subordinated debt issuance costs
|
17
|
17
|
||||||
Amortization of other intangible
|
24
|
24
|
||||||
Net amortization of securities premiums
|
5
|
9
|
||||||
Accretion of deferred loan fees and costs, net
|
(450
|
)
|
(219
|
)
|
||||
Stock-based compensation expense
|
176
|
177
|
||||||
Net realized (gain) loss on sale of foreclosed real estate
|
(18
|
)
|
-
|
|||||
Net gain on loans held for sale
|
(1,607
|
)
|
(1,300
|
)
|
||||
Loans held for sale-originations
|
(79,297
|
)
|
(53,420
|
)
|
||||
Loans held for sale-proceeds
|
76,846
|
50,421
|
||||||
Gain on the sale of SBA loans
|
(52
|
)
|
(140
|
)
|
||||
Increase in the cash surrender value of bank-owned life insurance
|
(39
|
)
|
(39
|
)
|
||||
Changes in assets and liabilities which provided (used) cash:
|
||||||||
Accrued interest receivable
|
(1,125
|
)
|
(173
|
)
|
||||
Prepaid expenses and other assets
|
(588
|
)
|
(576
|
)
|
||||
Accrued interest payable
|
(23
|
)
|
49
|
|||||
Accrued expenses and other liabilities
|
772
|
(391
|
)
|
|||||
Net Cash Used in Operating Activities
|
(3,636
|
)
|
(4,178
|
)
|
||||
Cash Flows from Investing Activities
|
||||||||
Purchase of interest-earning time deposits
|
(499
|
)
|
(6,576
|
)
|
||||
Redemption of interest-earning time deposits
|
749
|
1,343
|
||||||
Purchase of investment securities available for sale
|
(3,507
|
)
|
(2,524
|
)
|
||||
Principal repayments on investment securities available for sale
|
511
|
385
|
||||||
Net increase in loans receivable
|
(95,215
|
)
|
(9,093
|
)
|
||||
Purchase of Federal Home Loan Bank stock
|
(8
|
)
|
(3
|
)
|
||||
Redemption of Federal Home Loan Bank stock
|
243
|
-
|
||||||
Proceeds from the sale of foreclosed real estate
|
1,042
|
-
|
||||||
Capitalized expenditures on other real estate owned
|
(121
|
)
|
(169
|
)
|
||||
Purchase of premises and equipment
|
(200
|
)
|
(103
|
)
|
||||
Net Cash Used in Investing Activities
|
(97,005
|
)
|
(16,740
|
)
|
||||
Cash Flows from Financing Activities
|
||||||||
Net increase in demand deposits, money markets, and savings accounts
|
52,194
|
415
|
||||||
Net increase in certificate accounts
|
9,432
|
12,178
|
||||||
Decrease in advances from borrowers for taxes and insurance
|
(402
|
)
|
(153
|
)
|
||||
Repayment of Federal Home Loan Bank short-term borrowings
|
(10,000
|
)
|
(9,000
|
)
|
||||
Proceeds from Federal Home Loan Bank long-term borrowings
|
3,922
|
9,000
|
||||||
Repayment of Federal Home Loan Bank long-term borrowings
|
(1,000
|
)
|
(1,000
|
)
|
||||
Proceeds from Federal Reserve Bank long-term borrowings
|
52,144
|
-
|
||||||
Repayments of Federal Reserve Bank long-term borrowings
|
(3,263
|
)
|
-
|
|||||
Dividends paid
|
(357
|
)
|
(317
|
)
|
||||
Purchase of treasury stock
|
(112
|
)
|
(174
|
)
|
||||
Proceeds from the reissuance of treasury stock
|
49
|
21
|
||||||
Proceeds from the exercise of stock options
|
101
|
190
|
||||||
Net Cash Provided by Financing Activities
|
102,708
|
11,160
|
||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
2,067
|
(9,758
|
)
|
|||||
Cash and Cash Equivalents – Beginning of Year
|
14,555
|
26,012
|
||||||
Cash and Cash Equivalents – End of Year
|
$
|
16,622
|
$
|
16,254
|
||||
Supplementary Disclosure of Cash Flow and Non-Cash Information:
|
||||||||
Cash payments for interest
|
$
|
2,827
|
$
|
2,595
|
||||
Cash payments for income taxes
|
$
|
200
|
$
|
529
|
||||
Initial recognition of operating lease right-of use assets
|
$
|
632
|
$
|
1,366
|
||||
Initial recognition of operating lease obligations
|
$
|
632
|
$
|
1,366
|
See accompanying notes to the unaudited consolidated financial statements.
6
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 1 – Financial Statement Presentation and Significant
Accounting Policies
Basis of Financial Presentation.
The consolidated financial
statements include the accounts of Quaint Oak Bancorp, Inc., a Pennsylvania chartered corporation (the “Company” or “Quaint Oak Bancorp”) and its wholly owned subsidiary, Quaint Oak Bank, a Pennsylvania chartered stock savings bank,
along with its wholly owned subsidiaries. At June 30, 2020, the Bank has five wholly-owned subsidiaries, Quaint Oak Mortgage, LLC, Quaint Oak Real Estate, LLC, Quaint Oak Abstract, LLC, QOB Properties, LLC, and Quaint Oak Insurance
Agency, LLC, each a Pennsylvania limited liability company. The mortgage company offers mortgage banking in the Lehigh Valley, Delaware Valley and Philadelphia County region of Pennsylvania. The real estate and abstract companies
offer real estate sales and title abstract services, respectively, primarily in the Lehigh Valley region of Pennsylvania. These companies began operation in July 2009. In February, 2019, Quaint Oak Mortgage opened a mortgage banking
office in Philadelphia, Pennsylvania. QOB Properties, LLC began operations in July 2012 and holds Bank properties acquired through a foreclosure proceeding or acceptance of a deed in lieu of foreclosure. Quaint Oak Insurance Agency,
LLC began operations in August 2016 and provides a broad range of personal and commercial insurance coverage solutions. All significant intercompany balances and transactions have been eliminated.
The Bank is subject to regulation by the Pennsylvania Department of Banking and Securities and the
Federal Deposit Insurance Corporation. Pursuant to the Bank’s election under Section 10(l) of the Home Owners’ Loan Act, the Company is a savings and loan holding company regulated by the Board of Governors of the Federal Reserve
System. The market area served by the Bank is principally Bucks, Montgomery and Philadelphia Counties and the Lehigh Valley area in Pennsylvania. The Bank has three banking locations: the main office location in Southampton,
Pennsylvania and regional banking offices in the Lehigh Valley and Philadelphia. The Bank also has a mortgage office in Philadelphia and an insurance agency office in New Britain Township, Pennsylvania. The principal deposit products
offered by the Bank are certificates of deposit, money market accounts, non-interest bearing checking accounts for businesses and consumers, and savings accounts. The principal loan products offered by the Bank are fixed and adjustable
rate residential and commercial mortgages, construction loans, commercial business loans, home equity loans, and lines of credit.
The accompanying consolidated financial statements have been prepared in conformity with accounting
principles generally accepted in the United States of America (US GAAP) for interim information and with the instructions to Form 10-Q, as applicable to a smaller reporting company. Accordingly, they do not include all the information
and footnotes required by US GAAP for complete financial statements.
The foregoing consolidated financial statements are unaudited; but in the opinion of management
include all adjustments (consisting only of normal recurring adjustments) necessary for a fair presentation thereof. The balances as of December 31, 2019 have been derived from the audited financial statements. These financial
statements should be read in conjunction with the financial statements and notes thereto included in Quaint Oak Bancorp’s 2019 Annual Report on Form 10-K. The results of operations for the three and six months ended June 30, 2020 are
not necessarily indicative of the results that may be expected for the year ending December 31, 2020.
Use of Estimates in the Preparation
of Financial Statements. The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of
income and expenses during the reporting period. Actual results could differ from those estimates. The Company’s most significant estimates are the determination of the allowance for loan losses and the valuation of deferred tax
assets.
7
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 1 – Financial Statement Presentation and Significant
Accounting Policies (Continued)
Loans Receivable. Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at their outstanding unpaid principal balances, net of an allowance for loan losses and any
deferred fees and costs. Interest income is accrued on the unpaid principal balance. Loan origination fees and costs are deferred and recognized as an adjustment of the yield (interest income) of the related loans. The Bank is
generally amortizing these amounts over the contractual life of the loan.
The loans receivable portfolio is segmented into residential loans, commercial real estate loans,
construction loans, commercial business loans, and consumer loans. The residential loan segment has two classes: one-to-four family residential owner occupied loans and one-to-four residential family non-owner occupied loans. The
commercial real estate loan segment consists of the following classes: multi-family (five or more) residential, commercial real estate and commercial lines of credit. Construction loans are generally granted for the purpose of building
a single residential home. Commercial business loans are loans to businesses for working capital, purchase of a business, tenant improvements, receivables, purchase of inventory, and for the purchase of business essential equipment.
Business essential equipment is equipment necessary for a business to support or assist with the day-to-day operation or profitability of the business. The consumer loan segment consists of the following classes: home equity loans and
other consumer loans. Included in the home equity class are home equity loans and home equity lines of credit. Included in the other consumer are loans secured by saving accounts.
The accrual of interest is generally discontinued when principal or interest has become 90 days past
due unless the loan is in the process of collection and is either guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed and unpaid interest accrued in
prior years is charged against the allowance for loan losses. Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to management’s judgment as to the
collectability of principal. Generally, a loan is restored to accrual status when the obligation is brought current, it has performed in accordance with the contractual terms for a reasonable period of time and the ultimate
collectability of the total contractual principal and interest is no longer in doubt.
Allowance for Loan Losses. The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans receivable. The
allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries,
if any, are credited to the allowance. All, or part, of the principal balance of loans receivable are charged off to the allowance as soon as it is determined that the repayment of all, or part, of the principal balance is highly
unlikely. Because all identified losses are immediately charged off, no portion of the allowance for loan losses is restricted to any individual loan or groups of loans, and the entire allowance is available to absorb any and all loan
losses.
The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably
anticipated. Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect
the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires
material estimates that may be susceptible to significant revision as more information becomes available.
8
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
The allowance consists of specific, general and unallocated components. The specific component relates to loans that
are designated as impaired. For loans that are designated as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value
of that loan. The general component covers pools of loans by loan class. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these categories of loans, adjusted for qualitative factors.
These significant factors may include changes in lending policies and procedures, changes in existing general economic and business conditions affecting our primary lending areas, credit quality trends, collateral value, loan
volumes and concentrations, seasoning of the loan portfolio, recent loss experience in particular segments of the portfolio, duration of the current business cycle and bank regulatory examination results. The applied loss factors
are reevaluated quarterly to ensure their relevance in the current economic environment. Residential owner occupied mortgage lending generally entails a lower risk of default than other types of lending. Consumer loans and
commercial real estate loans generally involve more risk of collectability because of the type and nature of the collateral and, in certain cases, the absence of collateral. It is the Company’s policy to establish a specific reserve
for loss on any delinquent loan when it determines that a loss is probable. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the
allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be
unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value
and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not considered impaired. Management determines the
significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay,
the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis by either the present value of expected future cash flows discounted
at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent. An allowance for loan losses is established for an impaired loan if its carrying value exceeds its estimated fair value.
The estimated fair values of substantially all of the Company’s impaired loans are measured based on the estimated fair value of the loan’s collateral.
A loan is identified as a troubled debt restructuring (“TDR”) if the Company, for economic or legal reasons related to
a debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. Concessions granted under a TDR typically involve a temporary or permanent reduction in payments or interest rate or an
extension of a loan’s stated maturity date at less than a current market rate of interest. Loans identified as TDRs are designated as impaired.
For loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a
real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent
appraisal, the loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the
estimated fair value. The discounts also include estimated costs to sell the property.
9
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
The allowance calculation methodology includes further segregation of loan classes into risk rating categories. The borrower’s overall
financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated annually for all loans (except one-to-four family residential owner-occupied loans) where the total amount outstanding to any
borrower or group of borrowers exceeds $500,000, or when credit deficiencies arise, such as delinquent loan payments. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss.
Loans criticized as special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified substandard have
a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if
any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable.
Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass. In addition, Federal regulatory agencies, as an integral part of their examination process,
periodically review the Company’s allowance for loan losses and may require the Company to recognize additions to the allowance based on their judgments about information available to them at the time of their examination, which may not
be currently available to management. Based on management’s comprehensive analysis of the loan portfolio, management believes the current level of the allowance for loan losses is adequate.
Loans Held for Sale. Loans originated by the Bank’s mortgage banking subsidiary, Quaint Oak Mortgage, LLC, are intended for sale in the secondary market and are carried at
the lower of cost or fair value (LOCOM). Gains and losses on loan sales (sales proceeds minus carrying value) are recorded in noninterest income, and direct loan origination costs, commissions and fees are deferred at origination of
the loan and are recognized in noninterest income upon sale of the loan. To a lesser extent, the Bank originates equipment loans for sale primarily to other financial institutions.
Federal Home Loan Bank Stock. Federal law requires a member institution of the Federal Home Loan Bank (FHLB) system to hold restricted stock of its district Federal Home Loan Bank
according to a predetermined formula. FHLB stock is carried at cost and evaluated for impairment. When evaluating FHLB stock for impairment, its value is determined based on the ultimate recoverability of the par value of the stock.
We evaluate our holdings of FHLB stock for impairment each reporting period. No impairment charges were recognized on FHLB stock during the three or six months ended June 30, 2020 and 2019.
Bank Owned Life Insurance (“BOLl”). The Company
purchases bank owned life insurance as a mechanism for funding various employee benefit costs. The Company is the beneficiary of these policies that insure the lives of certain officers of its subsidiaries. The Company has recognized
the cash surrender value under the insurance policies as an asset in the consolidated balance sheets. Changes in the cash surrender value are recorded in non-interest income in the consolidated statements of income.
Intangible Assets. Intangible assets on the
consolidated balance sheets represent the acquisition by Quaint Oak Insurance Agency of the renewal rights to the book of business produced and serviced by Signature Insurance Services, LLC on August 1, 2016 at a total cost of $1.0
million. Based on a valuation, $515,000 of the purchase price was determined to be goodwill and $485,000 was determined to be related to the renewal rights to the book of business and deemed an other intangible asset. The renewal
rights are being amortized over a ten year period based upon the annual retention rate of the book of business.
10
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
The Company will complete a goodwill and other intangible asset analysis at least on an annual basis or more often if events
and circumstances indicate that there may be impairment.
Other Real Estate Owned, Net. Other real estate owned or foreclosed assets are comprised of property
acquired through a foreclosure proceeding or acceptance of a deed in lieu of foreclosure and loans classified as in-substance foreclosures. A loan is classified as in-substance foreclosure when the Bank has taken possession of the
collateral regardless of whether formal foreclosure proceedings take place. Other real estate properties are initially recorded at fair value, net of estimated selling costs at the date of foreclosure, establishing a new cost basis.
After foreclosure, valuations are periodically performed by management and the real estate is carried at the lower of cost or fair value less estimated costs to sell. Net revenue and expenses from operations and additions to the
valuation allowance are included in other expenses. At June 30, 2020 the Company had two properties in other real estate owned (OREO) totaling $921,000. At December 31, 2019, the Company had four properties in OREO totaling $1.8
million.
Share-Based Compensation. Compensation expense for share-based compensation awards is based on the grant date fair value of the award. Compensation expense for stock options is based on a Black-Scholes model to estimate
the fair value. The cost is recognized over the period during which an employee is required to provide service in exchange for the award.
At June 30, 2020, the Company has outstanding equity awards under three share-based plans: the 2008 Stock
Option Plan, the 2013 Stock Incentive Plan and the 2018 Stock Incentive Plan. Awards under these plans were made in May 2013 and 2018. These plans are more fully described in Note 10.
The Company also has an employee stock ownership plan (“ESOP”). This plan is more fully described in Note
10. As ESOP shares are committed to be released and allocated among participants, the Company recognizes compensation expense equal to the average market price of the shares over the period earned.
Comprehensive Income. Accounting principles generally accepted in the United States of America require that recognized revenue, expenses, gains and losses be included in net income. Certain changes in assets and liabilities, such as
unrealized gains and losses on available for sale securities, are reported as a separate component of the equity section of the Consolidated Balance Sheet, and along with net income, are components of comprehensive income.
Earnings per Share. Amounts reported in earnings per share reflect earnings available to common stockholders’ for the period divided by the weighted average number of shares of common stock outstanding during the
period, exclusive of unearned ESOP shares, unvested restricted stock (RRP) shares and treasury shares. Stock options and unvested restricted stock are regarded as potential common stock and are considered in the diluted earnings per
share calculations to the extent they would have a dilutive effect if converted to common stock, computed using the “treasury stock” method.
Revenue from Contracts with Customers. The Company records revenue from contracts with customers in accordance with Accounting Standards Codification Topic 606, “Revenue from Contracts with
Customers” (“Topic 606”). Under Topic 606, the Company must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the
performance obligations in the contract, and recognize revenue when (or as) the Company satisfies a performance obligation. Significant revenue has not been recognized in the current reporting period that results from performance
obligations satisfied in previous periods.
11
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
The Company’s primary sources of revenue are derived from interest and dividends earned on loans and
investment securities, gains on the sale of loans, income from bank-owned life insurance, and other financial instruments that are not within the scope of Topic 606. The main types of non-interest income within the scope of the standard
are as follows:
Service Charges on Deposits:
The Bank has contracts with its commercial checking deposit customers where fees are charged if the account balance falls below predetermined levels defined as compensating balances. These agreements can be cancelled at any time by either
the Bank or the deposit customer. Revenue from these transactions is recognized on a monthly basis as the Bank has an unconditional right to the fee consideration. The Bank also has transaction fees related to specific transactions or
activities resulting from customer request or activity that include overdraft fees, wire fees, and other transaction fees. All of these fees are attributable to specific performance obligations of the Bank where the revenue is recognized
at a defined point in time, completion of the requested service/transaction.
Abstract Title Fees: The Bank provides abstract
title services through its wholly owned subsidiary, Quaint Oak Abstract, LLC. Fees for these services are recognized as revenue immediately after the completion of the real estate settlement.
Real Estate Sales Commissions, Net: The Bank provides real estate sales services through its wholly owned subsidiary,
Quaint Oak Real Estate, LLC. Commission income is earned for these services and recognized as revenue immediately after the completion of the real estate settlement.
Insurance Commissions: Insurance income generally consist of commissions from the sale of insurance policies and performance-based commissions from insurance companies. The Bank recognizes
commission income from the sale of insurance policies when it acts as an agent between the insurance carrier and policyholder, arranging for the insurance carrier to provide policies to policyholders, and acts on behalf of the insurance
carrier by providing customer service to the policyholder during the policy period. Commission income is recognized over time, using the output method of time elapsed, which corresponds with the underlying insurance policy period, for
which the Bank is obligated to perform under contract with the insurance carrier. Commission income is variable, as it is comprised of a certain percentage of the underlying policy premium. The Bank estimates the variable consideration
based upon the “most likely amount” method, and does not expect or anticipate a significant reversal of revenue in future periods, based upon historical experience. Payment is due from the insurance carrier for commission income once the
insurance policy has been sold. The Bank has elected to apply a practical expedient related to capitalizable costs, which are the commissions paid to insurance producers, and will expense these commissions paid to insurance producers as
incurred, as these costs are related to the commission income and would have been amortized within one year or less if they had been capitalized, the same period over which the commission income was earned. Performance-based commissions
from insurance companies are recognized at a point in time, when received, and no contingencies remain.
Recently Adopted Accounting Pronouncements. In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework – Changes the Disclosure
Requirements for Fair Value Measurements. The Update removes the requirement to disclose the amount of and reasons for transfers between Level I and Level II of the fair value hierarchy; the policy for timing of transfers
between levels; and the valuation processes for Level III fair value measurements. The Update requires disclosure of changes in unrealized gains and losses for the period included in other comprehensive income (loss) for recurring Level
III fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level III fair value measurements.
12
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
This Update is effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after
December 15, 2019. This Update did not have a significant impact on the Company’s financial statements.
Recent Accounting Pronouncements Not Yet
Adopted. In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for
most financial assets. This Update is intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The
underlying premise of the Update is that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis.
The allowance for credit losses should reflect management’s current estimate of credit losses that are expected to occur over the remaining life of a financial asset. The income statement will be effected for the measurement of
credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. ASU 2016-13 is effective for annual and interim periods beginning after
December 15, 2019, and early adoption is permitted for annual and interim periods beginning after December 15, 2018. With certain exceptions, transition to the new requirements will be through a cumulative effect adjustment to opening
retained earnings as of the beginning of the first reporting period in which the guidance is adopted.
In November 2019, the FASB issued ASU 2019-10, Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging
(Topic 815), and Leases (Topic 842). This Update defers the effective date of ASU 2016-13 for SEC filers that are eligible to be smaller reporting companies, non-SEC filers, and all other companies to fiscal years beginning after December
15, 2022, including interim periods within those fiscal years. We expect to recognize a one-time cumulative effect adjustment to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is
effective, but cannot yet determine the magnitude of any such one-time adjustment or the overall impact of the new guidance on the consolidated financial statements.
In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment. To simplify the subsequent
measurement of goodwill, the FASB eliminated Step 2 from the goodwill impairment test. In computing the implied fair value of goodwill under Step 2, an entity had to perform procedures to determine the fair value at the impairment testing
date of its assets and liabilities (including unrecognized assets and liabilities) following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Instead,
under the amendments in this Update, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for
the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. A public business entity that is a U.S.
Securities and Exchange Commission (“SEC”) filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. In November 2019, the FASB issued ASU
2019-10, Financial Instruments– Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842), which deferred the effective date for ASC 350, Intangibles – Goodwill and Other, for smaller reporting companies to
fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. This update is not expected to have a significant impact on the Company’s financial statements.
13
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
In May 2019, the FASB issued ASU 2019-05, Financial Instruments – Credit Losses, Topic 326, which allows entities to irrevocably elect the fair value
option for certain financial assets previously measured at amortized cost upon adoption of the new credit losses standard. To be eligible for the transition election, the existing financial asset must otherwise be both within the scope of the
new credit losses standard and eligible for the applying the fair value option in ASC 825-10.3. The election must be applied on an instrument-by-instrument basis and is not available for either available-for-sale or held-to-maturity debt
securities. For entities that elect the fair value option, the difference between the carrying amount and the fair value of the financial asset would be recognized through a cumulative-effect adjustment to opening retained earnings as of the
date an entity adopted ASU 2016-13. Changes in fair value of that financial asset would subsequently be reported in current earnings. For entities that have not yet adopted ASU 2016-13, the effective dates and transition requirements are the
same as those in ASU 2016-13. For entities that have adopted ASU 2016-13, ASU 2019-05 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted once ASU
2016-13 has been adopted. In November, 2019, the FASB issued ASU 2019-10, Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842), which deferred the effective date for ASC 944, Financial
Services – Insurance, for public business entities that are SEC filers, except for smaller reporting companies, to fiscal years beginning after December 15, 2021, and interim periods within those fiscal years and for all other entities,
including smaller reporting companies, to fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. This Update is not expected to have a significant impact on the Company’s
financial statements.
In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740), to simplify the accounting for income taxes, change the accounting for certain
tax transactions, and make minor improvements to the codification. This Update provides a policy election to not allocate consolidated income taxes when a member of a consolidated tax return is not subject to income tax and provides guidance to
evaluate whether a step-up in tax basis of goodwill relates to a business combination in which book goodwill was recognized or a separate transaction. The Update also changes current guidance for making an intraperiod allocation, if there is a
loss in continuing operations and gains outside of continuing operations; determining when a deferred tax liability is recognized after an investor in a foreign entity transitions to or from the equity method of accounting; accounting for tax
law changes and year-to-date losses in interim periods; and determining how to apply the income tax guidance to franchise taxes that are partially based on income. For public business entities, the amendments in this Update are effective for
fiscal years and interim periods within those fiscal years, beginning after December 15, 2020. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years
beginning after December 15, 2022. This Update is not expected to have a significant impact on the Company’s financial statements.
In January 2020, the FASB issued ASU 2020-02, Financial Instruments – Credit Losses (Topic 326) and Leases (Topic 842): Amendments to SEC Paragraphs Pursuant to
SEC Staff Accounting Bulletin No. 119 and Update to SEC Section on Effective Date Related to Accounting Standards Update No. 2016-02, Leases (Topic 842), February 2020, to add and amend SEC paragraphs in the Accounting Standards
Codification to reflect the issuance of SEC Staff Accounting Bulletin No. 119, related to the new credit losses standard, and comments by the SEC staff related to the revised effective date of the new leases standard. This ASU is effective upon
issuance. This did not have a significant impact on the Company’s financial statements.
14
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
In March 2020, the FASB issued ASU 2020-03, Codification Improvements to Financial Instruments. This ASU was
issued to improve and clarify various financial instruments topics, including the current expected credit losses (CECL) standard issued in 2016. The ASU includes seven issues that describe the areas of improvement and the related amendments to
GAAP; they are intended to make the standards easier to understand and apply and to eliminate inconsistencies, and they are narrow in scope and are not expected to significantly change practice for most entities. Among its provisions, the ASU
clarifies that all entities, other than public business entities that elected the fair value option, are required to provide certain fair value disclosures under ASC 825, Financial Instruments, in both
interim and annual financial statements. It also clarifies that the contractual term of a net investment in a lease under Topic 842 should be the contractual term used to measure expected credit losses under Topic 326. Amendments related to ASU
2019-04 are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is not permitted before an entity’s adoption of ASU 2016-01. Amendments related to ASU 2016-13 for
entities that have not yet adopted that guidance are effective upon adoption of the amendments in ASU 2016-13. Early adoption is not permitted before an entity’s adoption of ASU 2016-13. Amendments related to ASU 2016-13 for entities that have
adopted that guidance are effective for fiscal years beginning after December 15, 2019, including interim periods within those years. Other amendments are effective upon issuance of this ASU. This Update is not expected to have a significant
impact on the Company’s financial statements.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting,
March 2020, to provide temporary optional expedients and exceptions to the U.S. GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from LIBOR and other
interbank offered rates to alternative reference rates, such as Secured Overnight Financing Rate. Entities can elect not to apply certain modification accounting requirements to contracts affected by what the guidance calls reference rate
reform, if certain criteria are met. An entity that makes this election would not have to re-measure the contracts at the modification date or reassess a previous accounting determination. Also, entities can elect various optional expedients
that would allow them to continue applying hedge accounting for hedging relationships affected by reference rate reform, if certain criteria are met, and can make a one-time election to sell and/or reclassify held-to-maturity debt securities
that reference an interest rate affected by reference rate reform. The amendments in this ASU are effective for all entities upon issuance through December 31, 2022. The Company is currently evaluating the impact the adoption of the standard
will have on the Company’s financial position or results of operations.
Reclassifications. Certain items in the 2019 consolidated financial statements have been reclassified to conform to the presentation
in the 2020 consolidated financial statements. Such reclassifications did not have a material impact on the presentation of the overall financial statements. The reclassifications had no effect on net income or stockholders’ equity.
15
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 2 – Earnings Per Share
Earnings per share (“EPS”) consists of two separate components, basic EPS and diluted EPS. Basic EPS is computed based on the weighted average number of shares of common stock outstanding for
each period presented. Diluted EPS is calculated based on the weighted average number of shares of common stock outstanding plus dilutive common stock equivalents (“CSEs”). CSEs consist of shares that are assumed to have been purchased with
the proceeds from the exercise of stock options, as well as unvested restricted stock (RRP) shares. Common stock equivalents which are considered antidilutive are not included for the purposes of this calculation. For the three and six months
ended June 30, 2020 and 2019, all unvested restricted stock program awards and outstanding stock options under the 2008 Stock Option Plan and the 2013 Stock Incentive Plan representing shares were dilutive. For the three and six months ended
June 30, 2020, all outstanding stock options awarded in 2018 under the 2013 and 2018 Stock Incentive Plans representing shares were dilutive. For the six months ended June 30, 2020, all outstanding stock options awarded in 2018 under the 2013
and 2018 Stock Incentive Plans representing shares were anti-dilutive.
The following table sets forth the composition of the weighted average shares (denominator) used in the basic and dilutive earnings per share computations.
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Net Income
|
$
|
731,000
|
$
|
665,000
|
$
|
1,163,000
|
$
|
1,078,000
|
||||||||
Weighted average shares outstanding – basic
|
1,978,421
|
1,953,452
|
1,971,276
|
1,946,944
|
||||||||||||
Effect of dilutive common stock equivalents
|
24,738
|
48,238
|
40,567
|
46,815
|
||||||||||||
Adjusted weighted average shares outstanding – diluted
|
2,003,159
|
2,001,690
|
2,011,843
|
1,993,759
|
||||||||||||
Basic earnings per share
|
$
|
0.37
|
$
|
0.34
|
$
|
0.59
|
$
|
0.55
|
||||||||
Diluted earnings per share
|
$
|
0.36
|
$
|
0.33
|
$
|
0.58
|
$
|
0.54
|
Note 3 – Accumulated Other Comprehensive Income (Loss)
The following table presents the changes in accumulated other comprehensive income (loss) by component, net of tax, for the three and six months ended June 30, 2020 and 2019 (in thousands):
Unrealized Gains (Losses) on Investment Securities Available
for Sale (1)
|
||||||||||||||||
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Balance at the beginning of the period
|
$
|
(4
|
)
|
$
|
(1
|
)
|
$
|
20
|
$
|
(2
|
)
|
|||||
Other comprehensive income (loss) before classifications
|
10
|
16
|
(14
|
)
|
17
|
|||||||||||
Amount reclassified from accumulated other comprehensive income (loss)
|
-
|
-
|
-
|
-
|
||||||||||||
Total other comprehensive income (loss)
|
10
|
16
|
(14
|
)
|
17
|
|||||||||||
Balance at the end of the period
|
$
|
6
|
$
|
15
|
$
|
6
|
$
|
15
|
_________________
(1)
|
All amounts are net of tax. Amounts in parentheses indicate debits.
|
16
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 4 – Investment in Interest-Earning Time Deposits
The investment in interest-earning time deposits as of June 30, 2020 and December 31, 2019, by contractual maturity, are shown below (in thousands):
June 30,
2020
|
December 31,
2019
|
|||||||
Due in one year or less
|
$
|
3,055
|
$
|
2,026
|
||||
Due after one year through five years
|
6,867
|
8,146
|
||||||
Total
|
$
|
9,922
|
$
|
10,172
|
Note 5 – Investment Securities Available for Sale
The amortized cost, gross unrealized gains and losses, and fair value of investment securities available for sale at June 30, 2020 and December 31, 2019 are summarized below (in thousands):
June 30, 2020
|
||||||||||||||||
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
(Losses)
|
Fair Value
|
|||||||||||||
Available for Sale:
|
||||||||||||||||
Mortgage-backed securities:
|
||||||||||||||||
Governmental National Mortgage Association securities
|
$
|
5,373
|
$
|
15
|
$
|
(1
|
)
|
$
|
5,387
|
|||||||
Federal National Mortgage Association securities
|
210
|
4
|
-
|
214
|
||||||||||||
Total mortgage-backed securities
|
5,583
|
19
|
(1
|
)
|
5,601
|
|||||||||||
Debt securities:
|
||||||||||||||||
Corporate notes
|
5,007
|
5
|
(15
|
)
|
4,997
|
|||||||||||
Total available-for-sale-securities
|
$
|
10,590
|
$
|
24
|
$
|
(16
|
)
|
$
|
10,598
|
December 31, 2019
|
||||||||||||||||
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
(Losses)
|
Fair Value
|
|||||||||||||
Available for Sale:
|
||||||||||||||||
Mortgage-backed securities:
|
||||||||||||||||
Governmental National Mortgage Association securities
|
$
|
5,841
|
$
|
13
|
$
|
(1
|
)
|
$
|
5,853
|
|||||||
Federal National Mortgage Association securities
|
258
|
2
|
-
|
260
|
||||||||||||
Total mortgage-backed securities
|
6,099
|
15
|
(1
|
)
|
6,113
|
|||||||||||
Debt securities:
|
||||||||||||||||
Corporate notes
|
1,500
|
10
|
-
|
1,510
|
||||||||||||
Total available-for-sale-securities
|
$
|
7,599
|
$
|
25
|
$
|
(1
|
)
|
$
|
7,623
|
17
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 5 – Investment Securities Available for Sale (Continued)
The amortized cost and fair value of debt securities at June 30, 2020, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may
have the right to call or prepay obligations with or without call or prepayment penalties (in thousands):
Available for Sale
|
||||||||
Amortized Cost
|
Fair Value
|
|||||||
Due after one year through five years
|
$
|
5,007
|
$
|
4,997
|
||||
Due after ten years
|
5,583
|
5,601
|
||||||
Total
|
$
|
10,590
|
$
|
10,598
|
The following tables show the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position
at June 30, 2020 and December 31, 2019 (in thousands):
|
June 30, 2020
|
|||||||||||||||||||||||||||
Less than Twelve Months
|
Twelve Months or Greater
|
Total
|
||||||||||||||||||||||||||
|
Number of
Securities |
Fair Value
|
Gross
Unrealized Losses |
Fair Value
|
Gross
Unrealized Losses |
Fair Value
|
Gross
Unrealized Losses |
|||||||||||||||||||||
Government National Mortgage
Association securities
|
2
|
$
|
950
|
$
|
(1
|
) |
$
|
-
|
$
|
-
|
$
|
950
|
$
|
(1
|
) |
|||||||||||||
Corporates
|
2
|
3,491
|
(15
|
) |
-
|
-
|
3,491
|
(15
|
) |
|||||||||||||||||||
Total
|
4
|
$
|
4,441
|
$
|
(16
|
) |
$
|
-
|
$
|
-
|
$
|
4,441
|
$
|
(16
|
) |
|
December 31, 2019
|
|||||||||||||||||||||||||||
Less than Twelve Months
|
Twelve Months or Greater
|
Total
|
||||||||||||||||||||||||||
|
Number of
Securities |
Fair Value
|
Gross
Unrealized Losses |
Fair Value
|
Gross
Unrealized Losses |
Fair Value
|
Gross
Unrealized Losses |
|||||||||||||||||||||
Government National Mortgage
Association securities
|
4
|
$
|
2,295
|
$
|
(1 | ) |
$
|
-
|
$
|
-
|
$
|
2,295
|
$
|
(1
|
) |
At June 30, 2020, there were four securities in an unrealized loss position that at such date had an aggregate depreciation of 0.35% from the Company’s amortized cost basis. Management believes that the estimated fair value of the securities
disclosed above is primarily dependent on the movement of market interest rates. Management evaluated the length of time and the extent to which the fair value has been less than cost and the financial condition and near term prospects of the
issuer, including any specific events which may influence the operations of the issuer. The Company has the ability and intent to hold the securities until the anticipated recovery of fair value occurs. Management does not believe any
individual unrealized loss as of June 30, 2020 represents an other-than-temporary impairment. There were no impairment charges recognized during the three months or six months ended June 30, 2020 or 2019.
Note 10 – Stock Compensation Plans (Continued)
18
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses
The composition of net loans receivable is as follows:
June 30,
2020
|
December 31,
2019
|
|||||||
Real estate loans:
|
||||||||
One-to-four family residential:
|
||||||||
Owner occupied
|
$
|
6,280
|
$
|
6,298
|
||||
Non-owner occupied
|
39,925
|
39,897
|
||||||
Total one-to-four family residential
|
46,205
|
46,195
|
||||||
Multi-family (five or more) residential
|
25,522
|
22,233
|
||||||
Commercial real estate
|
127,117
|
119,323
|
||||||
Construction
|
8,186
|
12,523
|
||||||
Home equity
|
4,472
|
3,726
|
||||||
Total real estate loans
|
211,502
|
204,000
|
||||||
Commercial business
|
136,360
|
45,745
|
||||||
Other consumer
|
13
|
22
|
||||||
Total Loans
|
347,875
|
249,767
|
||||||
Deferred loan fees and costs
|
(3,235
|
)
|
(844
|
)
|
||||
Allowance for loan losses
|
(2,651
|
)
|
(2,231
|
)
|
||||
Net Loans
|
$
|
341,989
|
$
|
246,692
|
The following tables present the classes of the loan portfolio summarized by the aggregate
pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system as of June 30, 2020 and December 31, 2019 (in thousands):
June 30, 2020
|
||||||||||||||||||||
Pass
|
Special
Mention
|
Substandard
|
Doubtful
|
Total
|
||||||||||||||||
One-to-four family residential owner occupied
|
$
|
6,109
|
$
|
-
|
$
|
171
|
$
|
-
|
$
|
6,280
|
||||||||||
One-to-four family residential non-owner occupied
|
39,608
|
-
|
317
|
-
|
39,925
|
|||||||||||||||
Multi-family residential
|
25,522
|
-
|
-
|
-
|
25,522
|
|||||||||||||||
Commercial real estate
|
125,933
|
892
|
292
|
-
|
127,117
|
|||||||||||||||
Construction
|
8,186
|
-
|
-
|
-
|
8,186
|
|||||||||||||||
Home equity
|
4,472
|
-
|
-
|
-
|
4,472
|
|||||||||||||||
Commercial business
|
136,360
|
-
|
-
|
-
|
136,360
|
|||||||||||||||
Other consumer
|
13
|
-
|
-
|
-
|
13
|
|||||||||||||||
Total
|
$
|
346,203
|
$
|
892
|
$
|
780
|
$
|
-
|
$
|
347,875
|
December 31, 2019
|
||||||||||||||||||||
Pass
|
Special
Mention
|
Substandard
|
Doubtful
|
Total
|
||||||||||||||||
One-to-four family residential owner occupied
|
$
|
6,126
|
$
|
-
|
$
|
172
|
$
|
-
|
$
|
6,298
|
||||||||||
One-to-four family residential non-owner occupied
|
39,579
|
-
|
318
|
-
|
39,897
|
|||||||||||||||
Multi-family residential
|
22,233
|
-
|
-
|
-
|
22,233
|
|||||||||||||||
Commercial real estate
|
118,233
|
798
|
292
|
-
|
119,323
|
|||||||||||||||
Construction
|
12,523
|
-
|
-
|
-
|
12,523
|
|||||||||||||||
Home equity
|
3,726
|
-
|
-
|
-
|
3,726
|
|||||||||||||||
Commercial business
|
45,745
|
-
|
-
|
-
|
45,745
|
|||||||||||||||
Other consumer
|
22
|
-
|
-
|
-
|
22
|
|||||||||||||||
Total
|
$
|
248,187
|
$
|
798
|
$
|
782
|
$
|
-
|
$
|
249,767
|
19
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of June 30, 2020 as well as the average recorded
investment and related interest income for the period then ended (in thousands):
June 30, 2020
|
||||||||||||||||||||
Recorded Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded Investment
|
Interest
Income
Recognized
|
||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
One-to-four family residential owner occupied
|
$
|
171
|
$
|
178
|
$
|
-
|
$
|
172
|
$
|
-
|
||||||||||
One-to-four family residential non-owner occupied
|
19
|
19
|
-
|
19
|
1
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
-
|
||||||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
One-to-four family residential owner occupied
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
One-to-four family residential non-owner occupied
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
131
|
131
|
3
|
131
|
6
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total:
|
||||||||||||||||||||
One-to-four family residential owner occupied
|
$
|
171
|
$
|
178
|
$
|
-
|
$
|
172
|
$
|
-
|
||||||||||
One-to-four family residential non-owner occupied
|
19
|
19
|
-
|
19
|
1
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
131
|
131
|
3
|
131
|
6
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
321
|
$
|
328
|
$
|
3
|
$
|
322
|
$
|
7
|
20
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of December 31, 2019 as well as the average recorded
investment and related interest income for the year then ended (in thousands):
December 31, 2019
|
||||||||||||||||||||
Recorded Investment
|
Unpaid
Principal
Balance |
Related
Allowance
|
Average
Recorded Investment
|
Interest
Income
Recognized
|
||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
One-to-four family residential owner occupied
|
$
|
172
|
$
|
178
|
$
|
-
|
$
|
178
|
$
|
-
|
||||||||||
One-to-four family residential non-owner occupied
|
19
|
19
|
-
|
225
|
13
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
One-to-four family residential owner occupied
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
One-to-four family residential non-owner occupied
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
132
|
132
|
4
|
133
|
12
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total:
|
||||||||||||||||||||
One-to-four family residential owner occupied
|
$
|
172
|
178
|
$
|
-
|
$
|
178
|
$
|
-
|
|||||||||||
One-to-four family residential non-owner occupied
|
19
|
19
|
-
|
225
|
13
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
132
|
132
|
4
|
133
|
12
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
323
|
$
|
329
|
$
|
4
|
$
|
536
|
$
|
25
|
The loan portfolio also includes certain loans that have been modified in a troubled debt restructuring, where economic concessions have been granted to borrowers who have experienced or are expected to
experience financial difficulties. These concessions typically result from loss mitigation activities and could include reductions in the interest rate, payment extensions, forbearance, or other actions. At June 30, 2020, the Company had
two loans totaling $150,000 that were identified as troubled debt restructurings. One of these loans was performing in accordance with its modified terms and one was over 90 days delinquent but still accruing interest. During the six
months ended June 30, 2020, no new loans were identified as TDRs. At December 31, 2019, the Company had two loans totaling $151,000 that were identified as troubled debt restructurings. If a TDR is placed on non-accrual it is not reverted
back to accruing status until the borrower makes timely payments as contracted for at least six months and future collection under the revised terms is probable.
21
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
The following tables present the Company’s TDR loans as of June 30, 2020 and December 31, 2019 (dollar amounts in thousands):
June 30, 2020
|
||||||||||||||||||||
Number of Contracts
|
Recorded Investment
|
Non-
Accrual
|
Accruing
|
Related
Allowance
|
||||||||||||||||
One-to-four family residential owner occupied
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||
One-to-four family residential non-owner occupied
|
1
|
19
|
-
|
19
|
-
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
1
|
131
|
-
|
131
|
3
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
2
|
$
|
150
|
$
|
-
|
$
|
150
|
$
|
3
|
December 31, 2019
|
||||||||||||||||||||
Number of Contracts
|
Recorded Investment
|
Non-
Accrual
|
Accruing
|
Related
Allowance
|
||||||||||||||||
One-to-four family residential owner occupied
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||
One-to-four family residential non-owner occupied
|
1
|
19
|
-
|
19
|
-
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
1
|
132
|
-
|
132
|
3
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
2
|
$
|
151
|
$
|
-
|
$
|
151
|
$
|
3
|
The contractual aging of the TDRs in the table above as of June 30, 2020 and December 31, 2019 is as follows (in thousands):
June 30, 2020
|
||||||||||||||||||||
Current
|
Past Due
30-89 Days
|
90 Days or
More Past
Due
|
Non-Accrual
|
Total
|
||||||||||||||||
One-to-four family residential owner occupied
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
One-to-four family residential non-owner occupied
|
-
|
-
|
19
|
-
|
19
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
131
|
-
|
-
|
-
|
131
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
131
|
$
|
-
|
$
|
19
|
$
|
-
|
$
|
150
|
22
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
December 31, 2019
|
||||||||||||||||||||
Current
|
Past Due
30-89 Days
|
90 Days or
More Past
Due
|
Non-
Accrual
|
Total
|
||||||||||||||||
One-to-four family residential owner occupied
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
One-to-four family residential non-owner occupied
|
-
|
19
|
-
|
-
|
19
|
|||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate
|
132
|
-
|
-
|
-
|
132
|
|||||||||||||||
Construction
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial business
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
132
|
$
|
19
|
$
|
-
|
$
|
-
|
$
|
151
|
Any reserve for an impaired TDR loan is based upon the present value of the future expected cash flows discounted at the loan’s original effective rate or upon the fair value of the collateral less costs to sell, if the loan is deemed
collateral dependent. At June 30, 2020 there were no commitments to lend additional funds to debtors whose loan terms have been modified as TDRs.
The general practice of the Bank is to work with borrowers so that they are able to pay back their loan in full. If a borrower continues to be delinquent or cannot meet the terms of a TDR modification and the loan is determined to be
uncollectible, the loan will be charged off.
23
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
Following is a summary, by loan portfolio class, of changes in the allowance for loan losses for the three and six months ended June 30, 2020 and recorded investment in loans receivable as of June 30, 2020 (in thousands):
June 30, 2020
|
||||||||||||||||||||||||||||||||||||
1-4 Family
Residential Owner Occupied
|
1-4 Family
Residential Non-Owner Occupied
|
Multi-Family
Residential
|
Commercial
Real Estate
|
Construction
|
Home
Equity
|
Commercial Business
and Other Consumer
|
Unallocated
|
Total
|
||||||||||||||||||||||||||||
For the Three Months Ended June 30, 2020
|
||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
47
|
$
|
307
|
$
|
217
|
$
|
944
|
$
|
168
|
$
|
26
|
$
|
537
|
$
|
100
|
$
|
2,346
|
||||||||||||||||||
Charge-offs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Recoveries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Provision
|
(4
|
)
|
92
|
(13
|
)
|
285
|
(54
|
)
|
(1
|
)
|
-
|
-
|
305
|
|||||||||||||||||||||||
Ending balance
|
$
|
43
|
$
|
399
|
$
|
204
|
$
|
1,229
|
$
|
114
|
$
|
25
|
$
|
537
|
$
|
100
|
$
|
2,651
|
||||||||||||||||||
For the Six Months Ended June 30, 2020
|
||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
52
|
$
|
351
|
$
|
145
|
$
|
854
|
$
|
250
|
$
|
19
|
$
|
500
|
$
|
60
|
$
|
2,231
|
||||||||||||||||||
Charge-offs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Recoveries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Provision
|
(9
|
)
|
48
|
59
|
375
|
(136
|
)
|
6
|
37
|
40
|
420
|
|||||||||||||||||||||||||
Ending balance
|
$
|
43
|
$
|
399
|
$
|
204
|
$
|
1,229
|
$
|
114
|
$
|
25
|
$
|
537
|
$
|
100
|
$
|
2,651
|
||||||||||||||||||
Ending balance evaluated
|
||||||||||||||||||||||||||||||||||||
for impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
3
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
3
|
||||||||||||||||||
Collectively
|
$
|
43
|
$
|
399
|
$
|
204
|
$
|
1,226
|
$
|
114
|
$
|
25
|
$
|
537
|
$
|
100
|
$
|
2,648
|
||||||||||||||||||
Loans receivable:
|
||||||||||||||||||||||||||||||||||||
Ending balance:
|
$
|
6,280
|
$
|
39,925
|
$
|
25,522
|
$
|
127,117
|
$
|
8,186
|
$
|
4,472
|
$
|
136,373
|
$
|
347,875
|
||||||||||||||||||||
Ending balance evaluated
|
||||||||||||||||||||||||||||||||||||
for impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
$
|
171
|
$
|
19
|
$
|
-
|
$
|
131
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
321
|
||||||||||||||||||||
Collectively
|
$
|
6,109
|
$
|
39,906
|
$
|
25,522
|
$
|
126,986
|
$
|
8,186
|
$
|
4,472
|
$
|
136,373
|
$
|
347,554
|
The Bank allocated increased allowance for loan loss provisions to the commercial real estate loan portfolio class for the three and six months ended June 30, 2020, due primarily to changes in volume and qualitative factors in this
portfolio class. The Bank allocated decreased allowance for loan loss provisions to the construction loan class for the three and six months ended June 30, 2020, due primarily to a decrease in balances and qualitative factors in this
portfolio classes. The Bank allocated increased allowance for loan loss provisions to the 1-4 family non-owner occupied loan portfolio class for the three and six months ended June 30, 2020, due primarily to changes in qualitative factors
in this portfolio class. In general, the primary driver of the increase in qualitative factors was the economic trends factor associated with the COVID-19 pandemic.
24
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
Following is a summary, by loan portfolio class, of changes in the allowance for loan losses for the three and six and months ended June 30, 2019 (in thousands):
June 30, 2019
|
||||||||||||||||||||||||||||||||||||
1-4 Family
Residential Owner Occupied
|
1-4 Family
Residential Non-Owner Occupied
|
Multi-Family
Residential
|
Commercial Real Estate
|
Construction
|
Home Equity
|
Commercial Business
and Other Consumer
|
Unallocated
|
Total
|
||||||||||||||||||||||||||||
For the Three Months Ended June 30, 2019
|
||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
49
|
$
|
463
|
$
|
160
|
$
|
809
|
$
|
142
|
$
|
24
|
$
|
303
|
$
|
100
|
$
|
2,050
|
||||||||||||||||||
Charge-offs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Recoveries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Provision
|
-
|
(26
|
)
|
(7
|
)
|
26
|
38
|
(1
|
)
|
67
|
(21
|
)
|
76
|
|||||||||||||||||||||||
Ending balance
|
$
|
49
|
$
|
437
|
$
|
153
|
$
|
835
|
$
|
180
|
$
|
23
|
$
|
370
|
$
|
79
|
$
|
2,126
|
||||||||||||||||||
For the Six Months Ended June 30, 2019
|
||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
51
|
$
|
435
|
$
|
156
|
$
|
839
|
$
|
175
|
$
|
21
|
$
|
247
|
$
|
41
|
$
|
1,965
|
||||||||||||||||||
Charge-offs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Recoveries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Provision
|
(2
|
)
|
2
|
(3
|
)
|
(4
|
)
|
5
|
2
|
123
|
38
|
161
|
||||||||||||||||||||||||
Ending balance
|
$
|
49
|
$
|
437
|
$
|
153
|
$
|
835
|
$
|
180
|
$
|
23
|
$
|
370
|
$
|
79
|
$
|
2,126
|
||||||||||||||||||
Ending balance evaluated
|
||||||||||||||||||||||||||||||||||||
for impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
$
|
-
|
$
|
50
|
$
|
-
|
$
|
5
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
55
|
||||||||||||||||||
Collectively
|
$
|
49
|
$
|
387
|
$
|
153
|
$
|
830
|
$
|
180
|
$
|
23
|
$
|
370
|
$
|
79
|
$
|
2,071
|
The Bank allocated increased allowance for loan loss provisions to the commercial business portfolio class for the three and six months ended June 30, 2019, due primarily to increased balances in this portfolio class. The Bank
allocated increased allowance for loan loss provisions to the construction loan portfolio class for the three months ended June 30, 2019, due primarily to an increased delinquencies in this portfolio class. The Bank allocated increased
allowance for loan loss provisions to the commercial real estate loan portfolio class for the three months ended June 30, 2019, due primarily to increased balances in this portfolio class. The Bank allocated decreased allowance for loan
loss provisions to the 1-4 family non-owner occupied loan portfolio class for the three months ended June 30, 2019, due primarily to a decrease in balances in this portfolio class.
25
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
Following is a summary, by loan portfolio class, of changes in the allowance for loan losses for the year ended December 31, 2019 and recorded investment in loans receivable based on impairment evaluation as of December 31, 2019 (in
thousands):
December 31, 2019
|
||||||||||||||||||||||||||||||||||||
1-4 Family
Residential Owner
Occupied |
1-4 Family
Residential
Non-
Owner
Occupied
|
Multi-
Family
Residential
|
Commercial
Real Estate
|
Construction
|
Home
Equity
|
Commercial Business
and Other Consumer
|
Unallocated
|
Total
|
||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
51
|
$
|
435
|
$
|
156
|
$
|
839
|
$
|
175
|
$
|
21
|
$
|
247
|
$
|
41
|
$
|
1,965
|
||||||||||||||||||
Charge-offs
|
-
|
(37
|
)
|
-
|
-
|
-
|
-
|
-
|
--
|
(37
|
)
|
|||||||||||||||||||||||||
Recoveries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
--
|
-
|
|||||||||||||||||||||||||||
Provision
|
1
|
(47
|
)
|
(11
|
)
|
15
|
75
|
(2
|
)
|
253
|
19
|
303
|
||||||||||||||||||||||||
Ending balance
|
$
|
52
|
$
|
351
|
$
|
145
|
$
|
854
|
$
|
250
|
$
|
19
|
$
|
500
|
$
|
60
|
$
|
2,231
|
||||||||||||||||||
Ending balance evaluated
|
||||||||||||||||||||||||||||||||||||
for impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
4
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
4
|
||||||||||||||||||
Collectively
|
$
|
52
|
$
|
351
|
$
|
145
|
$
|
850
|
$
|
250
|
$
|
19
|
$
|
500
|
$
|
60
|
$
|
2,227
|
||||||||||||||||||
Loans receivable:
|
||||||||||||||||||||||||||||||||||||
Ending balance
|
$
|
6,298
|
$
|
39,897
|
$
|
22,233
|
$
|
119,323
|
$
|
12,523
|
$
|
3,726
|
$
|
45,767
|
$
|
249,767
|
||||||||||||||||||||
Ending balance evaluated
|
||||||||||||||||||||||||||||||||||||
for impairment:
|
||||||||||||||||||||||||||||||||||||
Individually
|
$
|
172
|
$
|
19
|
$
|
-
|
$
|
132
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
323
|
||||||||||||||||||||
Collectively
|
$
|
6,126
|
$
|
39,878
|
$
|
22,233
|
$
|
119,191
|
$
|
12,523
|
$
|
3,726
|
$
|
45,767
|
$
|
249,444
|
The Bank allocated increased allowance for loan loss provisions to the commercial business loan portfolio class, the construction loan portfolio class, and the commercial real estate loan portfolio class for the year ended December
31, 2019, due primarily to increased balances in these portfolio classes. The Bank allocated decreased allowance for loan loss provisions to the 1-4 family non-owner occupied loan portfolio class for the year ended December 31, 2019,
due primarily to a decrease in balances in this portfolio class.
The following table presents nonaccrual loans by classes of the loan portfolio as of June 30, 2020 and December 31, 2019 (in thousands):
June 30,
2020
|
December 31,
2019
|
|||||||
One-to-four family residential owner occupied
|
$
|
171
|
$
|
172
|
||||
One-to-four family residential non-owner occupied
|
-
|
-
|
||||||
Multi-family residential
|
-
|
-
|
||||||
Commercial real estate
|
-
|
-
|
||||||
Construction
|
-
|
-
|
||||||
Home equity
|
-
|
-
|
||||||
Commercial business
|
-
|
-
|
||||||
Other consumer
|
-
|
-
|
||||||
Total
|
$
|
171
|
$
|
172
|
26
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
Non-performing loans, which consist of non-accruing loans plus accruing loans 90 days or more past due, amounted to $1.4 million and $362,000 at June 30, 2020 and December 31, 2019, respectively. For the delinquent loans in our
portfolio, we have considered our ability to collect the past due interest, as well as the principal balance of the loan, in order to determine whether specific loans should be placed on non-accrual status. In cases where our evaluations
have determined that the principal and interest balances are collectible, we have continued to accrue interest.
For the three and six months ended June 30, 2020 and 2019 there was no interest income recognized on non-accrual loans on a cash basis. Interest income foregone on non-accrual loans was approximately $3,000 and $5,000 for the three
and six months ended June 30, 2020, respectively. Interest income foregone on non-accrual loans was approximately $4,000 and $9,000 for the three and six months ended June 30, 2019, respectively.
The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following tables present the classes of the
loan portfolio summarized by the past due status as of June 30, 2020 and December 31, 2019 (in thousands):
June 30, 2020
|
||||||||||||||||||||||||
30-89
Days Past
Due
|
90 Days
or More
Past Due
|
Total
Past Due
|
Current
|
Total Loans Receivable
|
Loans
Receivable
90 Days or
More Past
Due and
Accruing
|
|||||||||||||||||||
One-to-four family residential owner occupied
|
$
|
413
|
$
|
171
|
$
|
584
|
$
|
5,696
|
$
|
6,280
|
$
|
-
|
||||||||||||
One-to-four family residential non-owner
occupied
|
498
|
191
|
689
|
39,236
|
39,925
|
191
|
||||||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
25,522
|
25,522
|
-
|
||||||||||||||||||
Commercial real estate
|
1,810
|
1,082
|
2,892
|
124,225
|
127,117
|
1,082
|
||||||||||||||||||
Construction
|
-
|
-
|
-
|
8,186
|
8,186
|
-
|
||||||||||||||||||
Home equity
|
-
|
-
|
-
|
4,472
|
4,472
|
-
|
||||||||||||||||||
Commercial business
|
44
|
-
|
44
|
136,316
|
136,360
|
-
|
||||||||||||||||||
Other consumer
|
-
|
-
|
-
|
13
|
13
|
-
|
||||||||||||||||||
Total
|
$
|
2,765
|
$
|
1,444
|
$
|
4,209
|
$
|
343,666
|
$
|
347,875
|
$
|
1,273
|
December 31, 2019
|
||||||||||||||||||||||||
30-89
Days Past
Due
|
90 Days
or More
Past Due
|
Total
Past Due
|
Current
|
Total Loans Receivable
|
Loans
Receivable
90 Days or
More Past
Due and
Accruing
|
|||||||||||||||||||
One-to-four family residential owner occupied
|
$
|
1,199
|
$
|
172
|
$
|
1,371
|
$
|
4,927
|
$
|
6,298
|
$
|
-
|
||||||||||||
One-to-four family residential non-owner
occupied
|
1,069
|
-
|
1,069
|
38,828
|
39,897
|
-
|
||||||||||||||||||
Multi-family residential
|
-
|
-
|
-
|
22,233
|
22,233
|
-
|
||||||||||||||||||
Commercial real estate
|
986
|
190
|
1,176
|
118,147
|
119,323
|
190
|
||||||||||||||||||
Construction
|
1,120
|
-
|
1,120
|
11,403
|
12,523
|
-
|
||||||||||||||||||
Home equity
|
-
|
-
|
-
|
3,726
|
3,726
|
-
|
||||||||||||||||||
Commercial business
|
66
|
-
|
66
|
45,679
|
45,745
|
-
|
||||||||||||||||||
Other consumer
|
-
|
-
|
-
|
22
|
22
|
-
|
||||||||||||||||||
Total
|
$
|
4,440
|
$
|
362
|
$
|
4,802
|
$
|
244,965
|
$
|
249,767
|
$
|
190
|
27
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 7 – Goodwill and Other Intangible, Net
On August 1, 2016, Quaint Oak Insurance Agency, LLC began operations by acquiring the renewal rights to the book of business produced and serviced by an independent insurance agency located in New Britain, Pennsylvania, that provides
a broad range of personal and commercial insurance coverage solutions. The Company paid $1.0 million for these rights. Based on a valuation, $515,000 of the purchase price was determined to be goodwill and $485,000 was determined to
be related to the renewal rights to the book of business and deemed to be an other intangible asset. This other intangible asset is being amortized over a ten year period based upon the annual retention rate of the book of business.
The balance of other intangible asset at June 30, 2020 was $295,000 net of accumulated amortization of $190,000. Amortization expense for the three and six months ended June 30, 2020 and 2019 amounted to approximately $12,000 and
$24,000, respectively.
Note 8 – Deposits
Deposits consist of the following classifications (in thousands):
June 30,
2020
|
December 31,
2019
|
|||||||
Non-interest bearing checking accounts
|
$
|
50,397
|
$
|
15,775
|
||||
Passbook accounts
|
6
|
5
|
||||||
Savings accounts
|
2,853
|
1,722
|
||||||
Money market accounts
|
41,944
|
25,504
|
||||||
Certificates of deposit
|
193,884
|
184,452
|
||||||
Total deposits
|
$
|
289,084
|
$
|
227,458
|
Note 9 – Borrowings
Federal Home Loan Bank advances consist of the following at June 30, 2020 and December 31, 2019 (in thousands):
Juned 30, 2020
|
December 31,2019
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Interest
|
Interest
|
|||||||||||||||
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||||||
Short-term borrowings
|
$
|
-
|
-
|
%
|
$
|
10,000
|
1.81
|
%
|
||||||||
Fixed rate borrowings maturing:
|
||||||||||||||||
2020
|
1,000
|
2.15
|
2,000
|
2.00
|
||||||||||||
2021
|
5,000
|
2.20
|
5,000
|
2.20
|
||||||||||||
2022
|
7,171
|
2.10
|
7,171
|
2.10
|
||||||||||||
2023
|
7,000
|
2.16
|
7,000
|
2.16
|
||||||||||||
2024
|
6,167
|
2.05
|
5,100
|
2.28
|
||||||||||||
2025
|
2,855
|
1.25
|
-
|
-
|
||||||||||||
Total FHLB long-term debt
|
$
|
29,193
|
2.04
|
%
|
$
|
26,271
|
2.16
|
%
|
28
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 9 – Borrowings (Continued)
Federal Reserve Bank long-term borrowings increased to $48.9 million from none at December 31, 2019 as the Company borrowed this amount to fund PPP loans under the Federal Reserve’s Paycheck Protection
Program Liquidity Facility (PPPLF). Under the PPPLF the Company pledged certain PPP loans as collateral and borrowed from the Federal Reserve at a rate of 0.35% that is fixed for two years.
Note 10 – Stock Compensation Plans
Employee Stock Ownership Plan
The Company maintains an Employee Stock Ownership Plan (ESOP) for the benefit of employees who meet the eligibility requirements of the plan. Using proceeds from a loan from the Company, the ESOP purchased 8%, or 222,180 shares of the
Company’s then outstanding common stock in the open market during 2007. The Bank makes cash contributions to the ESOP on a quarterly basis sufficient to enable the ESOP to make the required loan payments to the Company. The loan bears
an interest rate of 7.75% per annum, with principal and interest to be paid quarterly in equal installments over 15 years pursuant to the terms of the original note. The loan is secured by the unallocated shares of common stock held by
the ESOP. As of June 30, 2020 there were five quarterly payments remaining on the 2007 loan.
Shares of the Company’s common stock purchased by the ESOP are held in a suspense account and reported as unallocated common stock held by the ESOP in stockholders’ equity until released for allocation to participants. As the debt is
repaid, shares are released from collateral and are allocated to each eligible participant based on the ratio of each such participant’s base compensation to the total base compensation of eligible plan participants. As the unearned
shares are committed to be released and allocated among participants, the Company recognizes compensation expense equal to the average market value of the shares, and the shares become outstanding for earnings per share computations.
During the three and six months ended June 30, 2020, the Company recognized $37,000 and $89,000 of ESOP expense, respectively. During the three and six months ended June 30, 2019, the Company recognized $45,000 and $90,000 of ESOP
expense, respectively.
Recognition & Retention and Stock Incentive Plans
In May 2013, the shareholders of Quaint Oak Bancorp approved the adoption of the 2013 Stock Incentive Plan (the “2013 Stock Incentive Plan”). The 2013 Stock Incentive Plan approved by shareholders in May 2013 covered a total of
195,000 shares, of which 48,750, or 25%, may be restricted stock awards, for a balance of 146,250 stock options assuming all the restricted shares are awarded. In May 2018, the shareholders of Quaint Oak Bancorp approved the adoption of
the 2018 Stock Incentive Plan (the “2018 Stock Incentive Plan”). The 2018 Stock Incentive Plan approved by shareholders in May 2018 covered a total of 155,000 shares, of which 38,750, or 25%, may be restricted stock awards, for a balance
of 116,250 stock options assuming all the restricted shares are awarded.
As of June 30, 2020 a total of 28,266 share awards were unvested under the 2013 and 2018 Stock Incentive Plans and up to 11,750 share awards were available for future grant under the 2018 Stock Incentive Plan and none under the 2013
Stock Incentive Plan. The 2013 and 2018 Stock Incentive Plan share awards have vesting periods of five years.
29
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Recognition & Retention and Stock Incentive Plans (Continued)
A summary of the status of the share awards under the 2013 and 2018 RRP and Stock Incentive Plans as of June 30, 2020 and 2019 and changes during the six months ended June 30, 2020 and 2019 is as follows:
June 30, 2020
|
June 30, 2019
|
|||||||||||||||
Number of
Shares
|
Weighted
Average Grant
Date Fair Value
|
Number of
Shares
|
Weighted
Average Grant
Date Fair Value
|
|||||||||||||
Unvested at the beginning of the period
|
38,887
|
$
|
13.30
|
48,608
|
$
|
13.30
|
||||||||||
Granted
|
-
|
-
|
-
|
-
|
||||||||||||
Vested
|
(9,421
|
)
|
13.30
|
(9,721
|
)
|
13.30
|
||||||||||
Forfeited
|
(1,600
|
)
|
13.30
|
-
|
-
|
|||||||||||
Unvested at the end of the period
|
27,866
|
$
|
13.30
|
38,887
|
$
|
13.30
|
Compensation expense on the restricted stock awards is recognized ratably over the five year vesting period in an amount which is equal to the fair value of the common stock at the date of grant. During both the three months ended
June 30, 2020 and 2019, the Company recognized approximately $33,000 of compensation expense. A tax benefit of approximately $7,000 was recognized during both the three months ended June 30, 2020 and 2019. During both the six months
ended June 30, 2020 and 2019, the Company recognized approximately $65,000 of compensation expense. A tax benefit of approximately $14,000 was recognized during the six months ended June 30, 2020 and 2019. As of June 30, 2020,
approximately $501,000 in additional compensation expense will be recognized over the remaining service period of approximately 2.9 years.
Stock Option and Stock Incentive Plans
In May 2008, the shareholders of Quaint Oak Bancorp approved the adoption of the 2008 Stock Option Plan (the “Option Plan”). The Option Plan authorized the grant of stock options to officers, employees and directors of the Company to
acquire 277,726 shares of common stock with an exercise price no less than the fair market value on the date of the grant. The Option Plan expired February 13, 2018, however, outstanding options granted in 2013 remain valid and existing
for the remainder of their 10 year terms. In May 2013, the shareholders of Quaint Oak Bancorp approved the adoption of the 2013 Stock Incentive Plan (the “2013 Stock Incentive Plan”). The 2013 Stock Incentive Plan approved by
shareholders in May 2013 covered a total of 195,000 shares, of which 48,750, or 25%, may be restricted stock awards, for a balance of 146,250 stock options assuming all the restricted shares are awarded. In May 2018, the shareholders of
Quaint Oak Bancorp approved the adoption of the 2018 Stock Incentive Plan (the “2018 Stock Incentive Plan”). The 2018 Stock Incentive Plan approved by shareholders in May 2018 covered a total of 155,000 shares, of which 38,750, or 25%,
may be restricted stock awards, for a balance of 116,250 stock options assuming all the restricted shares are awarded.
All incentive stock options issued under the Option Plan and the 2013 and 2018 Stock Incentive Plans are intended to comply with the requirements of Section 422 of the Internal Revenue Code. Options will become vested and exercisable
over a five year period and are generally exercisable for a period of ten years after the grant date.
As of June 30, 2020, a total of 240,636 grants of stock options were outstanding under the Option Plan and 2013 and 2018 Stock Incentive Plans and 37,250 stock options were available for future grant under the 2018 Stock Incentive Plan
and none under the 2013 Stock Incentive Plan or Option Plan. Options will become vested and exercisable over a five year period and are generally exercisable for a period of ten years after the grant date.
Note 11 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
_________________
30
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 10 – Stock Compensation Plans (Continued)
Stock Option and Stock Incentive Plans (Continued)
A summary of option activity under the Company’s Option Plan and 2013 and 2018 Stock Incentive Plans as of June 30, 2020 and 2019 and changes during the six months ended June 30, 2020 and 2019 is as follows:
2020
|
2019
|
|||||||||||||||||||||||
Number
of
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining Contractual
Life (in
years)
|
Number
of
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining Contractual
Life (in
years)
|
|||||||||||||||||||
Outstanding at the beginning of the year
|
256,336
|
$
|
10.87
|
6.0
|
279,836
|
$
|
10.64
|
6.8
|
||||||||||||||||
Granted
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Exercised
|
(12,500
|
)
|
8.10
|
-
|
(23,500
|
)
|
8.10
|
-
|
||||||||||||||||
Forfeited
|
(3,200
|
)
|
8.10
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Outstanding at end of period
|
240,636
|
$
|
10.94
|
5.7
|
256,336
|
$
|
10.87
|
6.5
|
||||||||||||||||
Exercisable at end of period
|
161,054
|
$
|
9.84
|
5.0
|
147,027
|
$
|
9.07
|
3.9
|
The estimated fair value of the options granted in May 2018 was $1.75 per share. The fair value was estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions:
Expected dividend yield |
2.11%
|
Risk-free interest rate |
2.96%
|
Expected life of options |
6.5 years |
Expected stock-price volatility | 12.42% |
The dividend yield was calculated on the dividend amount and stock price existing at the grant date. The risk free interest rate used was based on the rates of United States Treasury securities with maturities equal to the expected
lives of the options. Although the contractual term of the options granted is ten years, the expected term of the options is less. Management estimated the expected term of the stock options to be the average of the vesting period and
the contractual term. The expected stock-price volatility was estimated by considering the Company’s own stock volatility. The actual future volatility may differ from our historical volatility.
During both the three months ended June 30, 2020 and 2019, approximately $11,000 in compensation expense on stock options was recognized. A tax benefit of approximately $1,000, was recognized during each of these periods. During
both the six months ended June 20, 2020 and 2019, approximately $22,000 of compensation expense on stock options was recognized. A tax benefit of $1,000 was recognized during each of these periods. As of June 30, 2020, approximately
$127,000 in additional compensation expense will be recognized over the remaining service period of approximately 2.9 years.
31
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 11 – Fair Value
Measurements and Fair Values of Financial Instruments
Fair value estimates are based on quoted market prices, if available, quoted market prices of similar assets or liabilities, or the present value of expected future cash flows and other
valuation techniques. These valuations are significantly affected by discount rates, cash flow assumptions, and risk assumptions used. Therefore, fair values estimates may not be substantiated by comparison to independent markets and
are not intended to reflect the proceeds that may be realizable in an immediate settlement of the instruments.
Fair value is determined at one point in time and is not representative of future value. These amounts do not reflect the total value of a going concern organization. Management does not have the intention
to dispose of a significant portion of its assets and liabilities and therefore, the unrealized gains or losses should not be interpreted as a forecast of future earnings and cash flows.
The following disclosures show the hierarchal disclosure framework associated with the level of pricing observations utilized in measuring assets and liabilities at fair value. The three broad levels of pricing are as follows:
Level I: |
Quoted prices are available in active markets for identical assets or liabilities as of the reported date.
|
Level II: |
Pricing inputs are other than the quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets
and liabilities includes items for which quoted prices are available but traded less frequently and items that are fair-valued using other financial instruments, the parameters of which can be directly observed.
|
Level III: |
Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
This hierarchy requires the use of observable market data when available.
The methods of determining the fair value of assets and liabilities presented in this note are consistent with our methodologies disclosed in Note 19 of the Company’s 2019 Form 10-K, as the fair value of loans, excluding previously
presented impaired loans measured at fair value on a non-recurring basis, is estimated using discounted cash flow analyses. The discount rates used to determine fair value use interest rate spreads that reflect factors such as
liquidity, credit and non-performance risk. Loans are considered a Level 3 classification.
The following is a discussion of assets and liabilities measured at fair value on a recurring and non-recurring basis and valuation techniques applied:
Investment Securities Available For Sale: The fair value of securities available for sale are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical
technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices.
We may be required from time to time to measure certain assets at fair value on a nonrecurring basis in accordance with U.S. GAAP. These adjustments to fair value usually result from application of
lower-of-cost-or-market accounting or write-downs of individual assets.
32
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 11 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
Impaired Loans: Impaired loans are carried at the lower of cost or the fair value of the collateral for collateral-dependent loans less estimated costs to sell. Collateral is primarily in the form of real estate. The use of independent
appraisals, discounted cash flow models and management’s best judgment are significant inputs in arriving at the fair value measure of the underlying collateral and impaired loans are therefore classified within Level 3 of the fair
value hierarchy.
Other Real Estate Owned:
Other real estate owned is carried at the lower of the investment in the real estate or the fair value of the real estate less estimated selling costs. The use of independent appraisals and management’s best judgment are significant
inputs in arriving at the fair value measure of the underlying collateral and therefore other real estate owned is classified within Level 3 of the fair value hierarchy.
The table below sets forth the financial assets and liabilities that were accounted for on a recurring and nonrecurring basis by level within the fair value hierarchy as of June 30, 2020 (in thousands):
June 30, 2020
|
||||||||||||||||
Fair Value Measurements Using:
|
||||||||||||||||
Total Fair
Value
|
Quoted
Prices in
Active
Markets for Identical
Assets
(Level 1)
|
Significant Other Observable
Inputs
(Level 2)
|
Unobservable Inputs
(Level 3)
|
|||||||||||||
Recurring fair value measurements
|
||||||||||||||||
Investment securities available for sale:
|
||||||||||||||||
Governmental National Mortgage Association mortgage-backed securities
|
$
|
5,387
|
$
|
-
|
$
|
5,387
|
$
|
-
|
||||||||
Federal National Mortgage Association mortgage-backed securities
|
214
|
-
|
214
|
-
|
||||||||||||
Corporate notes
|
4,997
|
-
|
4,997
|
-
|
||||||||||||
Total investment securities available for sale
|
$
|
10,598
|
$
|
-
|
$
|
10,598
|
$
|
-
|
||||||||
Total recurring fair value measurements
|
$
|
10,598
|
$
|
-
|
$
|
10,598
|
$
|
-
|
||||||||
Nonrecurring fair value measurements
|
||||||||||||||||
Impaired loans
|
$
|
318
|
$
|
-
|
$
|
-
|
$
|
318
|
||||||||
Other Real Estate Owned
|
921
|
-
|
-
|
921
|
||||||||||||
Total nonrecurring fair value measurements
|
$
|
1,239
|
$
|
-
|
$
|
-
|
$
|
1,239
|
33
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 11 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
The table below sets forth the financial assets and liabilities that were accounted for on a recurring and nonrecurring basis by level within the fair value hierarchy as of December 31, 2019 (in
thousands):
December 31, 2019
|
||||||||||||||||
Fair Value Measurements Using:
|
||||||||||||||||
Total Fair
Value
|
Quoted
Prices in
Active
Markets for Identical
Assets
(Level 1)
|
Significant Other Observable
Inputs
(Level 2)
|
Unobservable Inputs
(Level 3)
|
|||||||||||||
Recurring fair value measurements:
|
||||||||||||||||
Investment securities available for sale
|
||||||||||||||||
Governmental National Mortgage Association mortgage-backed securities
|
$
|
5,853
|
$
|
-
|
$
|
5,853
|
$
|
-
|
||||||||
Federal National Mortgage Association mortgage-backed securities
|
260
|
-
|
260
|
-
|
||||||||||||
Corporate notes
|
1,510
|
-
|
1,510
|
-
|
||||||||||||
Total investment securities available for sale
|
$
|
7,623
|
$
|
-
|
$
|
7,623
|
$
|
-
|
||||||||
Total recurring fair value measurements
|
$
|
7,623
|
$
|
-
|
$
|
7,623
|
$
|
-
|
||||||||
Nonrecurring fair value measurements
|
||||||||||||||||
Impaired loans
|
$
|
319
|
$
|
-
|
$
|
-
|
$
|
319
|
||||||||
Other Real Estate Owned
|
1,824
|
-
|
-
|
1,824
|
||||||||||||
Total nonrecurring fair value measurements
|
$
|
2,143
|
$
|
-
|
$
|
-
|
$
|
2,143
|
The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has used Level 3 inputs to determine fair value as of June 30, 2020 and December
31, 2019 (in thousands):
June 30, 2020
|
|||||||
Quantitative Information About Level 3 Fair Value Measurements
|
|||||||
Total Fair |
Valuation |
Unobservable |
Range (Weighted |
||||
Value |
Techniques |
Input | Average) |
||||
Impaired loans
|
$318
|
Appraisal of
collateral (1)
|
Appraisal
adjustments (2)
|
0%-2% (1%)
|
|||
|
|
|
|||||
Other real estate owned
|
$921
|
Appraisal of
collateral (1)
|
Appraisal
adjustments (2)
|
0%-12% (12%)
|
34
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 11 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
December 31, 2019
|
|||||||
Quantitative Information About Level 3 Fair Value Measurements
|
|||||||
Total Fair |
Valuation |
Unobservable |
Range (Weighted |
||||
Value |
Techniques |
Input | Average) |
||||
Impaired loans
|
$319
|
Appraisal of
collateral (1)
|
Appraisal
adjustments (2)
|
0%-3% (1%)
|
|||
|
|
|
|||||
Other real estate owned
|
$1,824
|
Appraisal of
collateral (1)
|
Appraisal
adjustments (2)
|
0%-12% (12%)
|
________________
(1) Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various
Level 3 inputs which are identifiable.
(2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses.
The range and weighted average of liquidation expenses and other
appraisal adjustments are presented as a percentage of the appraisal.
The estimated fair values of the Company’s financial instruments that are not required to be measured or reported at fair value were as follows at June 30, 2020 and December 31, 2019 (in thousands):
Fair Value Measurements at
|
||||||||||||||||||||
June 30, 2020
|
||||||||||||||||||||
Carrying
Amount
|
Fair Value
Estimate
|
Quoted Prices in Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Unobservable Inputs
(Level 3)
|
||||||||||||||||
Financial Assets
|
||||||||||||||||||||
Investment in interest-earning time deposits
|
$
|
9,922
|
$
|
10,273
|
$
|
-
|
$
|
-
|
$
|
10,273
|
||||||||||
Loans held for sale
|
12,986
|
13,422
|
-
|
13,422
|
-
|
|||||||||||||||
Loans receivable, net
|
341,989
|
346,534
|
-
|
-
|
346,534
|
|||||||||||||||
Financial Liabilities
|
||||||||||||||||||||
Deposits
|
289,084
|
292,100
|
95,200
|
-
|
196,900
|
|||||||||||||||
FHLB long-term borrowings
|
29,193
|
29,288
|
-
|
-
|
29,288
|
|||||||||||||||
FRB long-term borrowings
|
48,881
|
48,865
|
-
|
-
|
48,865
|
|||||||||||||||
Subordinated debt
|
7,882
|
8,005
|
-
|
-
|
8,005
|
Fair Value Measurements at
|
||||||||||||||||||||
December 31, 2019
|
||||||||||||||||||||
Carrying
Amount
|
Fair Value
Estimate
|
Quoted Prices in Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Unobservable Inputs (Level 3)
|
||||||||||||||||
Financial Assets
|
||||||||||||||||||||
Investment in interest-earning time deposits
|
$
|
10,172
|
$
|
10,536
|
$
|
--
|
$
|
--
|
$
|
10,536
|
||||||||||
Loans held for sale
|
8,928
|
9,205
|
--
|
9,205
|
--
|
|||||||||||||||
Loans receivable, net
|
246,692
|
250,550
|
--
|
--
|
250,550
|
|||||||||||||||
Financial Liabilities
|
||||||||||||||||||||
Deposits
|
227,458
|
230,521
|
43,006
|
--
|
187,515
|
|||||||||||||||
FHLB long-term borrowings
|
26,271
|
26,292
|
--
|
--
|
26,292
|
|||||||||||||||
Subordinated debt
|
7,865
|
8,146
|
--
|
--
|
8,146
|
35
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
For cash and cash equivalents, accrued interest receivable, investment in FHLB stock, bank-owned life insurance, FHLB short-term borrowings, accrued interest payable, and advances from borrowers for taxes and insurance, the
carrying value is a reasonable estimate of the fair value and are considered Level 1 measurements.
Note 12 – Operating Segments
The Company’s operations currently consist of two reportable operating segments: Banking and Mortgage Banking. The Company offers different products and services through its two segments. The accounting policies of the segments are
generally the same as those of the consolidated company.
The Banking Segment generates its revenues primarily from its lending, deposit gathering and fee business activities. The profitability of this segment’s operations depends primarily on its net interest income after provision for
credit losses, which is the difference between interest earned on interest earning assets and interest paid on interest bearing liabilities less provision for credit losses. The provision for credit losses is almost entirely dependent
on changes in the Banking Segment’s loan portfolio and management’s assessment of the collectability of the loan portfolio as well as prevailing economic and market conditions. The profitability of this segment’s operations also
depends on the generation of non-interest income which includes fees and commissions generated by Quaint Oak Bank and its wholly-owned subsidiaries, Quaint Oak Real Estate, LLC, Quaint Oak Abstract, LLC, and Quaint Oak Insurance
Agency, LLC which are included in the Banking Segment for segment reporting purposes. The Banking Segment is also subject to an extensive system of laws and regulations that are intended primarily for the protection of depositors and
other customers, federal deposit insurance funds and the banking system as a whole. These laws and regulations govern such areas as capital, permissible activities, allowance for loan and lease losses, loans and investments, and rates
of interest that can be charged on loans. For segment reporting purposes, Quaint Oak Bancorp, Inc. is included as part of the Company’s Banking segment.
The Mortgage Banking Segment originates residential mortgage loans which are sold into the secondary market along with the loans’ servicing rights. The profitability of this segment’s operations depends primarily on the gains
realized from the sale of loans and processing fees. The Mortgage Banking Segment
is also subject to an extensive system of laws and regulations that are intended primarily for the protection of consumers.
36
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
Note 12 – Operating Segments (Continued)
The following table present summary financial information for the reportable segments (in thousands):
As of or for the Three Months Ended June 30,
|
||||||||||||||||||||||||
2020
|
2019
|
|||||||||||||||||||||||
Quaint Oak Bank(1)
|
Quaint Oak Mortgage
|
Consolidated
|
Quaint Oak Bank(1)
|
Quaint Oak Mortgage
|
Consolidated
|
|||||||||||||||||||
Net Interest Income
|
$
|
2,697
|
$
|
(40
|
)
|
$
|
2,657
|
$
|
2,123
|
$
|
(25
|
)
|
$
|
2,098
|
||||||||||
Provision for Loan Losses
|
305
|
-
|
305
|
76
|
-
|
76
|
||||||||||||||||||
Net Interest Income after Provision for Loan Losses
|
2,392
|
(40
|
)
|
2,352
|
2,047
|
(25
|
)
|
2,022
|
||||||||||||||||
Non-Interest Income
|
||||||||||||||||||||||||
Mortgage banking and title abstract fees
|
208
|
143
|
351
|
176
|
149
|
325
|
||||||||||||||||||
Real estate sales commissions, net
|
30
|
-
|
30
|
33
|
-
|
33
|
||||||||||||||||||
Insurance commissions
|
120
|
-
|
120
|
106
|
-
|
106
|
||||||||||||||||||
Other fees and services charges
|
(49
|
)
|
-
|
(49
|
)
|
62
|
-
|
62
|
||||||||||||||||
Income from bank-owned life insurance
|
20
|
-
|
20
|
19
|
-
|
19
|
||||||||||||||||||
Net gain on loans held for sale
|
-
|
826
|
826
|
-
|
867
|
867
|
||||||||||||||||||
Net gain on sale of other real estate owned
|
18
|
-
|
18
|
-
|
-
|
-
|
||||||||||||||||||
Gain on the sale of SBA loans
|
52
|
-
|
52
|
34
|
-
|
34
|
||||||||||||||||||
Total Non-Interest Income
|
399
|
969
|
1,368
|
430
|
1,016
|
1,446
|
||||||||||||||||||
Non-Interest Expense
|
||||||||||||||||||||||||
Salaries and employee benefits
|
1,465
|
319
|
1,784
|
1,465
|
306
|
1,771
|
||||||||||||||||||
Directors’ fees and expenses
|
52
|
-
|
52
|
56
|
-
|
56
|
||||||||||||||||||
Occupancy and equipment
|
152
|
66
|
218
|
117
|
57
|
174
|
||||||||||||||||||
Data processing
|
118
|
42
|
160
|
81
|
37
|
118
|
||||||||||||||||||
Professional fees
|
95
|
18
|
113
|
79
|
13
|
92
|
||||||||||||||||||
FDIC deposit insurance assessment
|
27
|
-
|
27
|
12
|
-
|
12
|
||||||||||||||||||
Other real estate owned expenses
|
8
|
-
|
8
|
4
|
-
|
4
|
||||||||||||||||||
Advertising
|
62
|
13
|
75
|
61
|
10
|
71
|
||||||||||||||||||
Amortization of other intangible
|
12
|
-
|
12
|
12
|
-
|
12
|
||||||||||||||||||
Other
|
229
|
17
|
246
|
205
|
12
|
217
|
||||||||||||||||||
Total Non-Interest Expense
|
2,220
|
475
|
2,695
|
2,092
|
435
|
2,527
|
||||||||||||||||||
Pretax Segment Profit
|
$
|
571
|
$
|
454
|
$
|
1,025
|
$
|
385
|
$
|
556
|
$
|
941
|
||||||||||||
Segment Assets
|
$
|
387,350
|
$
|
20,621
|
$
|
407,971
|
$
|
269,302
|
$
|
15,575
|
$
|
284,877
|
(1) Includes Quaint Oak Bancorp, Inc. and the Bank’s Subsidiaries, Quaint Oak Real Estate, Quaint Oak Abstract, Quaint Oak Insurance Agency, and Quaint
Oak Properties.
37
Quaint Oak Bancorp, Inc.
|
Notes to Unaudited Consolidated Financial Statements
|
As of or for the Six Months Ended June 30,
|
||||||||||||||||||||||||
2020
|
2019
|
|||||||||||||||||||||||
Quaint Oak Bank(1)
|
Quaint Oak Mortgage
|
Consolidated
|
Quaint Oak Bank(1)
|
Quaint Oak Mortgage
|
Consolidated
|
|||||||||||||||||||
Net Interest Income
|
$
|
4,987
|
$
|
(87
|
)
|
$
|
4,900
|
$
|
4,279
|
$
|
(44
|
)
|
$
|
4,235
|
||||||||||
Provision for Loan Losses
|
420
|
-
|
420
|
161
|
-
|
161
|
||||||||||||||||||
Net Interest Income after Provision for Loan Losses
|
4,567
|
(87
|
)
|
4,480
|
4,118
|
(44
|
)
|
4,074
|
||||||||||||||||
Non-Interest Income
|
||||||||||||||||||||||||
Mortgage banking and title abstract fees
|
352
|
293
|
645
|
261
|
209
|
470
|
||||||||||||||||||
Real estate sales commissions, net
|
63
|
-
|
63
|
51
|
-
|
51
|
||||||||||||||||||
Insurance commissions
|
217
|
-
|
217
|
198
|
-
|
198
|
||||||||||||||||||
Other fees and services charges
|
34
|
-
|
34
|
90
|
-
|
90
|
||||||||||||||||||
Income from bank-owned life insurance
|
39
|
-
|
39
|
39
|
-
|
39
|
||||||||||||||||||
Net gain on loans held for sale
|
-
|
1,607
|
1,607
|
-
|
1,300
|
1,300
|
||||||||||||||||||
Net gain on sale of other real estate owned
|
18
|
-
|
18
|
-
|
-
|
-
|
||||||||||||||||||
Gain on sale of SBA loans
|
52
|
-
|
52
|
140
|
-
|
140
|
||||||||||||||||||
Total Non-Interest Income
|
775
|
1,900
|
2,675
|
779
|
1,509
|
2,288
|
||||||||||||||||||
Non-Interest Expense
|
||||||||||||||||||||||||
Salaries and employee benefits
|
3,133
|
630
|
3,763
|
2,787
|
610
|
3,397
|
||||||||||||||||||
Directors’ fees and expenses
|
114
|
-
|
114
|
113
|
-
|
113
|
||||||||||||||||||
Occupancy and equipment
|
287
|
136
|
423
|
228
|
106
|
334
|
||||||||||||||||||
Data processing
|
226
|
71
|
297
|
161
|
59
|
220
|
||||||||||||||||||
Professional fees
|
192
|
35
|
227
|
148
|
26
|
174
|
||||||||||||||||||
FDIC deposit insurance assessment
|
47
|
-
|
47
|
40
|
-
|
40
|
||||||||||||||||||
Other real estate owned expenses
|
22
|
-
|
22
|
11
|
-
|
11
|
||||||||||||||||||
Advertising
|
123
|
27
|
150
|
122
|
20
|
142
|
||||||||||||||||||
Amortization of other intangible
|
24
|
-
|
24
|
24
|
-
|
24
|
||||||||||||||||||
Other
|
424
|
31
|
455
|
353
|
26
|
379
|
||||||||||||||||||
Total Non-Interest Expense
|
4,592
|
930
|
5,522
|
3,987
|
847
|
4,834
|
||||||||||||||||||
Pretax Segment Profit
|
$
|
750
|
$
|
883
|
$
|
1,633
|
$
|
910
|
$
|
618
|
$
|
1,528
|
||||||||||||
Segment Assets
|
$
|
387,350
|
$
|
20,621
|
$
|
407,971
|
$
|
269,302
|
$
|
15,575
|
$
|
284,877
|
________________
(1) Includes Quaint Oak Bancorp, Inc. and the Bank’s Subsidiaries, Quaint Oak Real Estate, Quaint Oak Abstract, Quaint Oak Insurance Agency, and Quaint Oak
Properties.
38
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements Are Subject to Change
This Quarterly Report contains certain forward-looking statements (as defined in the Securities Exchange Act of 1934 and the regulations thereunder). Forward-looking statements
are not historical facts but instead represent only the beliefs, expectations or opinions of the Company and its management regarding future events, many of which, by their nature, are inherently uncertain. Forward-looking
statements may be identified by the use of such words as: “believe”, “expect”, “anticipate”, “intend”, “plan”, “estimate”, or words of similar meaning, or future or conditional terms such as “will”, “would”, “should”, “could”,
“may”, “likely”, “probably”, or “possibly.” Forward-looking statements include, but are not limited to, financial projections and estimates and their underlying assumptions; statements regarding plans, objectives and
expectations with respect to future operations, products and services; and statements regarding future performance. Such statements are subject to certain risks, uncertainties and assumptions, many of which are difficult to
predict and generally are beyond the control of and its management, that could cause actual results to differ materially from those expressed in, or implied or projected by, forward-looking statements. The following factors,
among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: (1) economic and competitive conditions which could affect the volume
of loan originations, deposit flows and real estate values; (2) the levels of non-interest income and expense and the amount of loan losses; (3) competitive pressure among depository institutions increasing significantly; (4)
changes in the interest rate environment causing reduced interest margins; (5) general economic conditions, either nationally or in the markets in which the Company is or will be doing business, being less favorable than
expected;(6) political and social unrest, including acts of war or terrorism; (7) the impact of the current outbreak of the novel coronavirus (COVID-19) or (8) legislation or changes in regulatory requirements adversely
affecting the business in which the Company is or will be engaged. The Company undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date on which such
statements were made.
General
The Company was formed in connection with the Bank’s conversion to a stock savings bank completed on July 3, 2007. The Company’s results of operations are dependent primarily on
the results of the Bank, which is a wholly owned subsidiary of the Company. The Bank’s results of operations depend, to a large extent, on net interest income, which is the difference between the income earned on its loan and
investment portfolios and the cost of funds, consisting of the interest paid on deposits and borrowings. Results of operations are also affected by provisions for loan losses, fee income and other non-interest income and
non-interest expense. Non-interest expense principally consists of compensation, directors’ fees and expenses, office occupancy and equipment expense, data processing expense, professional fees, advertising expense, FDIC
deposit insurance assessment, and other expenses. Our results of operations are also significantly affected by general economic and competitive conditions, particularly changes in interest rates, government policies and actions
of regulatory authorities. Future changes in applicable law, regulations or government policies may materially impact our financial condition and results of operations.
At June 30, 2020, the Bank has five wholly-owned subsidiaries, Quaint Oak Mortgage, LLC, Quaint Oak Real Estate, LLC, Quaint Oak Abstract, LLC, QOB Properties, LLC, and Quaint Oak
Insurance Agency, LLC, each a Pennsylvania limited liability company. The mortgage, real estate and abstract companies offer mortgage banking, real estate sales and title abstract services, respectively, in the Lehigh Valley
region of Pennsylvania, and began operation in July 2009. In February 2019, Quaint Oak Mortgage opened a mortgage banking office in Philadelphia, Pennsylvania. QOB Properties, LLC began operations in July 2012 and holds Bank
properties acquired through a foreclosure proceeding or acceptance of a deed in lieu of foreclosure. Quaint Oak Insurance Agency, LLC, located in Chalfont, Pennsylvania, began operations in August 2016 and provides a broad
range of personal and commercial insurance coverage solutions. In February 2020, Quaint Oak Bank opened a full-service retail banking office in Philadelphia, Pennsylvania.
39
COVID-19
On March 11, 2020, the World Health Organization declared COVID-19 a pandemic. The effects of COVID-19 did not have a material impact on the financial results of the Company as of
June 30, 2020. Due to orders issued by the governor of Pennsylvania and for the health of our customers and employees, the Bank closed lobbies to all three branch offices but remained fully operational. Other immediate
responses to the pandemic included some of the following actions by the Company:
• Moved more than 92% of its employees to remote work-from-home status.
• Waived fees on deposit accounts and cash management services.
In response to the COVID-19 crisis, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act was passed by Congress and signed into law on March 27, 2020. The CARES Act
provides an estimated $2.2 trillion of economy-wide financial stimulus to combat the pandemic and stimulate the economy in the form of financial aid to individuals, businesses, nonprofits, states, and municipalities through
loans, grants, tax changes, and other types of relief.
The following describes some of our responses to COVID-19 relative to the CARES Act, and other effects of the pandemic on our business.
Paycheck
Protection Program. The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new 7(a) loan program called the Paycheck Protection Program
(“PPP”). As a qualified SBA lender, we were automatically authorized to originate PPP loans and chose to participate.
Through August 10, 2020, the Bank funded 848 PPP loans with total principal balances of $91.8 million and received SBA approval for another five PPP loans for $3.2 million.
Paycheck Protection
Program Liquidity Facility. The CARES Act also allocated a limited amount of funds to the Federal Reserve Board (FRB) with a broad mandate to provide liquidity to eligible businesses,
states or municipalities in light of COVID-19. On April 9, 2020, the U.S. Department of the Treasury announced several new or expanded lending programs to provide relief for businesses and governments. One of these programs
was the Paycheck Protection Program Liquidity Facility (PPPLF). Under the PPPLF, all depository institutions that originate PPP loans are eligible to borrow on a non-recourse basis from their regional Federal Reserve Bank
using SBA PPP loans as collateral. The principal amount of loans will be equal to the PPP loans pledged as collateral. There are no fees associated with these loans and the interest rate will be 35 basis points. The maturity
date of PPPLF loans will be the same as the maturity date of the PPP loans pledged as collateral. The PPPLF loan maturity date will be accelerated if the underlying PPP loan goes into default and the lender sells the PPP loan
to the SBA under the SBA guarantee. The PPPLF loan maturity date also will be accelerated for any loan forgiveness reimbursement received by the lender from the SBA.
In April 2020, the Bank received approval to borrow from the FRB under the PPPLF program to assist in funding PPP loans. Through August 10, 2020, the Bank used the FRB program
to fund $48.9 million of PPP loans.
40
Loan
Modifications/Troubled Debt Restructurings. Under the CARES Act, loans less than 30 days past due as of December 31, 2019 will be considered current for COVID-19 modifications. A financial
institution can then suspend the requirements under GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a troubled debt restructuring (“TDR”), and suspend any determination of a loan modified
as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes. Financial institutions wishing to utilize this authority must make a policy election, which applies to any
COVID-19 modification made between March 1, 2020 and the earlier of either December 31, 2020 or the 60th day after the end of the COVID-19 national emergency. Quaint Oak bank has made that election. Similarly, the Financial
Accounting Standards Board has confirmed that short-term modifications made on a good-faith basis in response to COVID-19 to loan customers who were current prior to any relief will not be considered TDRs.
Prior to the enactment of the CARES Act, the banking regulatory agencies provided guidance as to how certain short-term modifications would not be considered TDRs, and have
subsequently confirmed that such guidance could be applicable for loans that do not qualify for favorable accounting treatment under Section 4013 of the CARES Act.
The Bank addresses loan payment modification requests on a case-by-case basis considering the effects of the COVID-19 pandemic, related economic slow-down and stay-at-home
orders on our customer and their current and projected cash flows through the term of the loan. Through August 10, 2020, we modified 223 loans with principal balances totaling $85.8 million representing approximately 24.7% of
our June 30, 2020 loan balances. A majority of deferrals are two-month payment deferrals of principal and interest, with payments after deferral increased to collect amounts deferred. Of the total loans deferred to date, 71
loans totaling $37.3 million were granted a second deferral. It is too early to determine if these modified loans will perform in accordance with their modified terms.
Details with respect to actual loan modifications are as follows:
As of August 10, 2020
|
||||||||||||
Number of
Covid-19
Deferments
|
Balance
(in thousands)
|
Percent of Total Loans
at June 30, 2020
|
||||||||||
One-to-four family residential owner occupied
|
5
|
$
|
2,072
|
33.0
|
%
|
|||||||
One-to-four family residential non-owner occupied
|
47
|
8,467
|
21.2
|
|||||||||
Multi-family residential
|
12
|
9,065
|
35.5
|
|||||||||
Commercial real estate
|
99
|
51,098
|
40.2
|
|||||||||
Home equity
|
4
|
254
|
5.7
|
|||||||||
Construction
|
-
|
-
|
-
|
|||||||||
Commercial business
|
56
|
14,805
|
10.9
|
|||||||||
Other consumer
|
-
|
-
|
-
|
|||||||||
Total
|
223
|
$
|
85,761
|
24.7
|
%
|
Critical Accounting Policies
The accounting and financial reporting policies of the Company conform to accounting principles generally accepted in the United States of America and to general practices within
the banking industry. Accordingly, the consolidated financial statements require certain estimates, judgments, and assumptions, which are believed to be reasonable, based upon the information available. These estimates and
assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the periods presented. The following accounting policies comprise
those that management believes are the most critical to aid in fully understanding and evaluating our reported financial results. These policies require numerous estimates or economic assumptions that may prove inaccurate or may
be subject to variations which may significantly affect our reported results and financial condition for the period or in future periods.
41
Allowance for Loan
Losses. The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans
receivable. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and
subsequent recoveries, if any, are credited to the allowance. All, or part, of the principal balance of loans receivable are charged off to the allowance as soon as it is determined that the repayment of all, or part, of the
principal balance is highly unlikely. Because all identified losses are immediately charged off, no portion of the allowance for loan losses is restricted to any individual loan or groups of loans, and the entire allowance is
available to absorb any and all loan losses.
The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management performs a quarterly evaluation of
the adequacy of the allowance. The allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value
of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to
significant revision as more information becomes available.
The allowance consists of specific, general and unallocated components. The specific component relates to loans that are designated as impaired. For loans that are designated as
impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers pools of
loans by loan class. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these categories of loans, adjusted for qualitative factors. These significant factors may include changes in
lending policies and procedures, changes in existing general economic and business conditions affecting our primary lending areas, credit quality trends, collateral value, loan volumes and concentrations, seasoning of the loan
portfolio, recent loss experience in particular segments of the portfolio, duration of the current business cycle and bank regulatory examination results. The applied loss factors are reevaluated quarterly to ensure their
relevance in the current economic environment. Residential owner occupied mortgage lending generally entails a lower risk of default than other types of lending. Consumer loans and commercial real estate loans generally involve
more risk of collectability because of the type and nature of the collateral and, in certain cases, the absence of collateral. It is the Company’s policy to establish a specific reserve for loss on any delinquent loan when it
determines that a loss is probable. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of
imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or
interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled
principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not considered impaired. Management determines the significance of payment delays and payment
shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and
the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest
rate or the fair value of the collateral if the loan is collateral dependent. An allowance for loan losses is established for an impaired loan if its carrying value exceeds its estimated fair value. The estimated fair values of
substantially all of the Company’s impaired loans are measured based on the estimated fair value of the loan’s collateral.
42
A loan is identified as a troubled debt restructuring (“TDR”) if the Company, for economic or legal reasons related to a debtor’s financial difficulties, grants a concession to the
debtor that it would not otherwise consider. Concessions granted under a TDR typically involve a temporary or permanent reduction in payments or interest rate or an extension of a loan’s stated maturity date at less than a
current market rate of interest. Loans identified as TDRs are designated as impaired.
For loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is
made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the
original appraisal and the condition of the property. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include
estimated costs to sell the property.
The allowance calculation methodology
includes further segregation of loan classes into risk rating categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated annually for all loans
(except one-to-four family residential owner-occupied loans) where the total amount outstanding to any borrower or group of borrowers exceeds $500,000, or when credit deficiencies arise, such as delinquent loan payments. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans criticized
special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified substandard have a
well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral
pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts,
is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass. In addition, Federal regulatory agencies, as an integral
part of their examination process, periodically review the Company’s allowance for loan losses and may require the Company to recognize additions to the allowance based on their judgments about information available to them
at the time of their examination, which may not be currently available to management. Based on management’s comprehensive analysis of the loan portfolio, management believes the current level of the allowance for loan losses
is adequate.
Income Taxes. Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax
effects of the temporary differences between the book and tax bases of the various assets and liabilities and net operating loss carryforwards and gives current recognition to changes in tax rates and laws. The realization of
our deferred tax assets principally depends upon our achieving projected future taxable income. We may change our judgments regarding future profitability due to future market conditions and other factors. We may adjust our
deferred tax asset balances if our judgments change.
43
Comparison of Financial Condition at June 30, 2020 and December 31, 2019
General. The Company’s total assets at
June 30, 2020 were $408.0 million, an increase of $105.4 million, or 34.9%, from $302.5 million at December 31, 2019. This growth in total assets was primarily due to a $95.3 million, or 38.6%, increase, in loans receivable,
net, and a $4.1 million, or 45.5%, increase in loans held for sale. The largest increases within the loan portfolio occurred in commercial business loans which increased $90.6 million, or 198.1%, commercial real estate loans
which increased $7.8 million, or 6.5%, and multi-family residential loans which increased $3.3 million, or 14.8%. The increase in commercial business loans was due primarily to the $89.1 million of the SBA PPP loans generated
during the second quarter of 2020. These increases were partially offset by a $4.3 million, or 34.6%, decrease in construction loans.
Cash and Cash
Equivalents. Cash and cash equivalents increased $2.1 million, or 14.2%, from $14.6 million at December 31, 2019 to $16.6 million at June 30, 2020 with the expectation that excess
liquidity will be used to fund loans.
Investment in
Interest-Earning Time Deposits. Investment in interest-earning time deposits decreased $250,000, or 2.5%, from $10.2 million at December 31, 2019 to $9.9 million at June 30, 2020 as one
interest-earning time deposit matured during the six months ended June 30, 2020.
Investment Securities
Available for Sale. Investment securities available for sale increased $3.0 million, or 39.0%, from $7.6 million at December 31, 2019 to $10.6 million at June 30, 2020, as the Company
invested excess liquidity into higher yielding interest-earning assets.
Loans Held for Sale. Loans held for sale increased $4.1 million, or 45.5%, from $8.9 million at December 31, 2019 to $13.0 million at June 30, 2020 as the Bank’s mortgage banking subsidiary, Quaint Oak Mortgage, LLC,
originated $79.3 million of one-to-four family residential loans during the six months ended June 30, 2020 and sold $75.2 million of loans in the secondary market during this same period. The Bank did not originate or sell any
equipment loans held for sale during the six months ended June 30, 2020.
Loans Receivable, Net. Loans receivable, net, increased $95.3 million, or 38.6%, to $342.0 million at June 30, 2020 from $246.7 million December 31, 2019. This increase was funded primarily from deposits, borrowings
under the Federal Reserve’s Paycheck Protection Program Liquidity Facility, and excess liquidity. Increases within the portfolio occurred in commercial business loans which increased $90.6 million, or 198.1%, commercial real
estate loans which increased $7.8 million, or 6.5%, multi-family residential loans which increased $3.3 million, or 14.8%, home equity loans which increased $746,000, or 20.0%, and non-owner occupied loans which increased
$28,000, or 0.1%. These increases were partially offset by decreases of $4.3 million, or 34.6%, in construction loans, $18,000, or 0.3%, in one-to-four family residential owner occupied loans, and $9,000, or 40.9%, in other
consumer loans. The increase in commercial business loans was due primarily to the $89.1 million of the SBA PPP loans generated during the second quarter of 2020. The Company continues its strategy of diversifying its loan
portfolio with higher yielding and shorter-term loan products and selling substantially all of its newly originated one-to-four family owner-occupied loans into the secondary market.
Other Real Estate
Owned. Other real estate owned (OREO) amounted to $1.8 million at December 31, 2019 consisting of four properties that were collateral for a non-performing construction loan. At June 30,
2020, OREO amounted to $921,000 consisting of two properties that were collateral for a non-performing construction loan. During the six month ended June 30, 2020, the Company made $121,000 of capital improvements to the
properties and sold two properties totaling $1.0 million and realized a net gain of $18,000. Non-performing assets amounted to $2.4 million, or 0.58% of total assets at June 30, 2020 compared to $2.2 million, or 0.72% of
total assets at December 31, 2019.
44
Prepaid Expenses and
Other Assets. Prepaid expenses and other assets increased $1.2 million, or 42.9%, to $4.0 million at June 30, 2020 from $2.8 million at December 31, 2019, due primarily to the adoption
of Financial Accounting Standards Board accounting standard ASU 2016-02, Leases (Topic 842) by the Company on January 1, 2019. This
standard requires a lessee to recognize the assets and liabilities that arise from leases on the balance sheet by recognizing a liability to make lease payments (the lease liability) and a right-of-use asset representing its
right to use the underlying asset for the lease term. The impact of adopting this accounting standard on the Company’s balance sheet accounted for $616,000 of the increase.
Deposits. Total deposits increased $61.6 million, or 27.1%, to $289.1 million at June 30, 2020 from $227.5 million at December 31, 2019. This increase in deposits was primarily attributable to increases of
$34.6 million, or 219.5%, in non-interest bearing checking accounts, $16.4 million, or 64.5%, in money market accounts, and $9.4 million, or 5.1%, in certificates of deposit. The increase in non-interest bearing checking
accounts was primarily due to the checking accounts opened by PPP loan customers.
Borrowings. Total Federal Home Loan Bank (FHLB) borrowings decreased $7.1 million, or 19.5%, to $29.2 million at June 30, 2020 from $36.3 million at December 31, 2019. Short-term FHLB advances declined from $10.0
million at December 31, 2019 to none at June 30, 2020 as the Company used excess liquidity to pay-off $6.0 million of advances and termed-out $4.0 million of advances at varying maturities. Long-term FHLB borrowings increased
$2.9 million, or 11.1%, from $26.3 million at December 31, 2019 to $29.2 million at June 30, 2020, primarily as a result of the $4.0 million term-out of short-term borrowings and the pay-off of a $1.0 million term loan that
matured in June 2020. Federal Reserve Bank long-term borrowings increased to $48.9 million at June 30, 2020, from none at December 31, 2019 as the Company borrowed this amount to fund PPP loans under the Federal Reserve’s
Paycheck Protection Program Liquidity Facility (PPPLF). Under the PPPLF the Company pledged certain PPP loans as collateral and borrowed from the Federal Reserve at a rate of 0.35% that is fixed for two years.
Stockholders’ Equity. Total stockholders’ equity increased $1.0 million, or 3.9%, to $26.9 million at June 30, 2020 from $25.9 million at
December 31, 2019. Contributing to the increase was net income for the six months ended June 30, 2020 of $1.2 million, the reissuance of treasury stock for exercised stock options of $101,000, common stock earned by
participants in the employee stock ownership plan of $89,000, amortization of stock awards and options under our stock compensation plans of $87,000, and the reissuance of treasury stock under the Bank’s 401(k) Plan of
$49,000. These increases were partially offset by dividends paid of $357,000, the purchase of treasury stock of $112,000, and other comprehensive income, net of $14,000.
Comparison of Operating Results for the Three Months Ended June 30, 2020 and 2019
General. Net income amounted to $731,000 for the three months ended June 30, 2020, an increase of $66,000, or 9.9%, compared to net income of $665,000 for the three months ended June 30, 2019. The increase in
net income on a comparative quarterly basis was primarily the result of an increase in net interest income of $559,000, partially offset by a decrease in non-interest income of $78,000, and increases in non-interest expense of
$168,000, the provision for loan losses of $229,000, and the provision for income taxes of $18,000.
45
Net Interest Income. Net interest income increased $559,000, or 26.6%, to $2.7 million for the three months ended June 30, 2020 from $2.1 million for the three months ended June 30, 2019. The increase was driven by a $556,000, or 16.0%, increase in interest income and a $3,000, or 0.2%, decrease in interest expense.
Interest Income. Interest income increased $556,000, or 16.0%, to $4.0 million for the three months ended June 30, 2020 from $3.5 million for the three months ended June
30, 2019. The increase in interest income was primarily due to a $86.7 million increase in average loans receivable, net, including loans held for sale, which increased from an average
balance of $229.8 million for the three months ended June 30, 2019 to an average balance of $316.5 million for the three months ended June 30, 2020, and had the effect of increasing interest income $1.2 million. This increase
in interest income was partially offset by a 65 basis point decrease in the yield on average loans receivable, net, including loans held for sale, which decreased from 5.57% for the three months ended June 30, 2019 to 4.92%
for the three months ended June 30, 2020, and had the effect of decreasing interest income $516,000. Also partially offsetting this increase was a 215 basis point decrease in the yield on average cash and cash equivalents due
from banks, interest bearing, which decreased from 2.24% for the three months ended June 30, 2019 to 0.09% for the three months ended June 30, 2020, and had the effect of reducing interest income $151,000.
Interest Expense. Interest expense decreased modestly by $3,000, or 0.2%, to $1.4 million for both the three months ended June 30, 2020 and 2019. The decrease in interest expense was primarily attributable to 22
basis point decrease in rate on average certificate of deposit accounts, which decreased from 2.31% for the three months ended June 30, 2019 to 2.09% for the three months ended June 30, 2020, and had the effect of decreasing
interest expense by $107,000. This decrease was partially offset by a $12.3 million increase in average certificate of deposit accounts which increased from an average balance of $179.3 million for the three months ended June
30, 2019 to an average balance of $191.6 million for the three months ended June 30, 2020, and had the effect of increasing interest expense $71,000. The decrease in interest expense was also partially offset by an increase
in average Federal Reserve Bank borrowings of $24.2 million which had the effect of increasing interest expense by $23,000. The average interest rate spread decreased from 2.82% for the three months ended June 30, 2019 to
2.53% for the three months ended June 30, 2020 while the net interest margin decreased from 3.09% for the three months ended June 30, 2019 to 2.92% for the three months ended June 30, 2020.
46
Average Balances, Net
Interest Income, Yields Earned and Rates Paid. The following table shows for the periods indicated the total dollar amount of interest from average interest-earning assets and the
resulting yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates, and the net interest margin. All average balances are based on daily balances.
Three Months Ended June 30,
|
||||||||||||||||||||||||
2020
|
2019
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Yield/
Rate
|
Average
Balance
|
Interest
|
Average
Yield/
Rate
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Due from banks, interest-bearing
|
$
|
27,997
|
$
|
6
|
0.09
|
%
|
$
|
22,682
|
127
|
2.24
|
%
|
|||||||||||||
Investment in interest-earning time deposits
|
9,922
|
61
|
2.46
|
10,154
|
74
|
2.92
|
||||||||||||||||||
Investment securities available for sale
|
8,245
|
54
|
2.62
|
8,240
|
56
|
2.72
|
||||||||||||||||||
Loans receivable, net (1) (2)
|
316,506
|
3,891
|
4.92
|
229,786
|
3,200
|
5.57
|
||||||||||||||||||
Investment in FHLB stock
|
1,344
|
21
|
6.25
|
1,088
|
20
|
7.35
|
||||||||||||||||||
Total interest-earning assets
|
364,014
|
4,033
|
4.43
|
%
|
271,950
|
3,477
|
5.11
|
%
|
||||||||||||||||
Non-interest-earning assets
|
15,743
|
12,433
|
||||||||||||||||||||||
Total assets
|
$
|
379,757
|
$
|
284,383
|
||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Passbook accounts
|
$
|
6
|
$
|
*
|
*
|
%
|
$
|
77
|
$
|
*
|
*
|
%
|
||||||||||||
Savings accounts
|
1,921
|
1
|
0.21
|
1,754
|
1
|
0.23
|
||||||||||||||||||
Money market accounts
|
33,986
|
68
|
0.80
|
27,714
|
55
|
0.79
|
||||||||||||||||||
Certificate of deposit accounts
|
191,609
|
1,000
|
2.09
|
179,265
|
1,037
|
2.31
|
||||||||||||||||||
Total deposits
|
227,522
|
1,069
|
1.88
|
208,810
|
1,093
|
2.09
|
||||||||||||||||||
FHLB short-term borrowings
|
-
|
1
|
0.00
|
2,868
|
36
|
5.02
|
||||||||||||||||||
FHLB long-term borrowings
|
29,908
|
153
|
2.05
|
21,099
|
120
|
2.27
|
||||||||||||||||||
FRB long-term borrowings
|
24,211
|
23
|
0.38
|
-
|
-
|
-
|
||||||||||||||||||
Subordinated debt
|
7,876
|
130
|
6.60
|
7,843
|
130
|
6.63
|
||||||||||||||||||
Total interest-bearing liabilities
|
289,517
|
1,376
|
1.90
|
%
|
240,620
|
1,379
|
2.29
|
%
|
||||||||||||||||
Non-interest-bearing liabilities
|
63,933
|
19,367
|
||||||||||||||||||||||
Total liabilities
|
353,450
|
259,987
|
||||||||||||||||||||||
Stockholders’ Equity
|
26,307
|
24,396
|
||||||||||||||||||||||
Total liabilities and Stockholders’ Equity
|
$
|
379,757
|
$
|
284,383
|
||||||||||||||||||||
Net interest-earning assets
|
$
|
74,496
|
$
|
31,330
|
||||||||||||||||||||
Net interest income; average interest rate spread
|
$
|
2,657
|
2.53
|
%
|
$
|
2,098
|
2.82
|
%
|
||||||||||||||||
Net interest margin (3)
|
2.92
|
%
|
3.09
|
%
|
||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities
|
125.73
|
%
|
113.02
|
%
|
________________________
* Not meaningful.
(1) Includes loans held for sale.
(2) Includes non-accrual loans during the respective periods. Calculated net of deferred fees and discounts, loans in process and allowance for loan losses.
(3) Equals net interest income divided by average interest-earning assets.
Provision for Loan
Losses. The Company’s provision for loan losses increased $229,000, or 301.3%, to $305,000 for the three months ended June 30, 2020 from $76,000 for the three months ended June 30, 2019.
The increase in the provision for loan losses for the three months ended June 30, 2020 over the three months ended June 30, 2019 was based on an evaluation of the allowance relative to such factors as volume of the loan
portfolio, concentrations of credit risk, prevailing economic conditions, which includes the impact of the COVID-19 pandemic, prior loan loss experience and amount of non-performing loans at June 30, 2020.
47
Non-performing loans amounted to $1.4 million or 0.42% of net loans receivable at June 30, 2020, consisting of eight loans, one loan is on non-accrual status and seven loans are 90
days or more past due and accruing interest. Comparably, non-performing loans amounted to $362,000 or 0.15% of net loans receivable at December 31, 2019, consisting of two loans, one loan was on non-accrual status and one loan
was 90 days or more past due and accruing interest. The non-performing loans at June 30, 2020 include three one-to-four family non-owner occupied residential loans, three commercial real estate loans, one one-to-four family
owner occupied residential loan, and one equipment loan, and all are generally well-collateralized or adequately reserved for. The allowance for loan losses as a percent of total loans receivable was 0.77% at June 30, 2020 and
0.90% at December 31, 2019. Excluding PPP loans, which are 100% guaranteed by the SBA, the allowance for loan losses to total loans was 1.04% at June 30, 2020.
Non-Interest Income. Non-interest income decreased $78,000 or 5.4%, from $1.45
million for the three months ended June 30, 2019 to $1.37 million for the three months ended June 30, 2020. The decrease was attributable to a $111,000, or 179.0%, decrease in other fees and service charges, a
$41,000, or 4.7%, decrease in net gain on loans held for sale, and a $3,000, or 9.0%, decrease in real estate sales commissions, net. The decrease in other fees and service charges was primarily due to the increase in loan
documentation expense, which was netted against fee income, and the fact that the Company waived all fees during the entire second quarter for all its customers in response to the COVID-19 pandemic. These decreases were
partially offset by a $26,000, or 8.0%, increase in mortgage banking and title abstract fees, an $18,000, or 52.9%, increase in the gain on the sale of SBA loans, an $18,000 increase in gain on sales from other real estate
owned, a $14,000, or 13.2%, increase in insurance commissions, and a $1,000, or 5.3% increase in income from bank-owned life insurance.
Non-Interest Expense. Total non-interest expense increased $168,000, or 6.7%, from $2.5 million for the three months ended June 30, 2019 to $2.7 million for the three June 30,
2020, primarily due to a $44,000, or 25.3%, increase in occupancy and equipment expense, a $42,000, or 35.6%, increase in data processing expense, a $29,000, or 13.4%, increase in other
expense, a $21,000, or 22.8%, increase in professional fees, a $15,000, or 125.0%, increase in FDIC deposit insurance assessment, a $13,000, or 0.7%, increase in salaries and employee benefits expense, a $4,000, or 5.6%
increase in advertising, and a $4,000, or 100.0%, increase in other real estate owned expense. The increase in occupancy and equipment expense was primarily attributable to the opening of our new retail banking office in
Philadelphia, Pennsylvania in February 2020. The increase in data processing expense was due to an increase in transaction deposit accounts. The increase in non-interest expense was partially offset by a $4,000, or 7.1%,
decrease in director’s fees and expenses.
Provision for Income
Tax. The provision for income tax increased $18,000, or 6.5%, from $276,000 for the three months ended June 30, 2019 to $294,000 for the three months ended June 30, 2020 due primarily to
an increase in pre-tax income.
Comparison of Operating Results for the Six Months Ended June 30, 2020 and 2019
General. Net income amounted to $1.2 million for the six months ended June 30, 2020, an increase of $85,000, or 7.9%, compared to net income of $1.1 million for the
six months ended June 30, 2019. The increase in net income was primarily the result of an increase in net interest income of $665,000, and an increase in non-interest income of $387,000,
partially offset by an increase in non-interest expense of $688,000, an increase in the provision for loan losses of $259,000, and an increase in the provision for income taxes of $20,000.
Net Interest Income. The $665,000, or 15.7%, increase in net interest income for the six months ended June 30, 2020 over the comparable
period in 2019 was driven by an $825,000, or 12.0%, increase in interest income, partially offset by a $160,000, or 6.1%, increase in interest expense.
48
Interest Income. Interest income increased $825,000, or 12.0%, to $7.7 million for the six months ended June 30, 2020 from $6.9 million for the six months ended June 30,
2019. The increase in interest income was primarily due to a $59.6 million increase in average loans receivable, net, including loans held for sale, which increased from an average
balance of $226.5 million for the six months ended June 30, 2019 to an average balance of $286.1 million for the six months ended June 30, 2020, and had the effect of increasing interest income $1.7 million. Offsetting this
increase was a 45 basis point decrease in the yield on average loans receivable, net, including loans held for sale, which decreased from 5.60% for the six months ended June 30, 2019 to 5.15% for the six months ended June 30,
2020, which had the effect of decreasing interest income $643,000. The increase in interest income was partially offset by a $4.0 million decrease in average cash and cash equivalents due from banks, interest bearing, which
decreased from an average balance of $23.6 million for the six months ended June 30, 2019 to an average balance of $19.6 million for the six months ended June 30, 2020, and had the effect of decreasing interest income
$48,000. Also partially offsetting this increase was a 171 basis point decrease in the yield on average cash and cash equivalents due from banks, interest bearing, which decreased from 2.38% for the six months ended June 30,
2019 to 0.67% for the six months ended June 30, 2020, which had the effect of decreasing interest income $167,000.
Interest Expense. Interest expense increased $160,000, or 6.1%, to $2.8 million for the six months ended June 30, 2020 from $2.6 million for the six months ended June 30, 2019. The increase in interest expense was
primarily attributable to a $14.2 million increase in average certificate of deposit accounts which increased from an average balance of $175.9 million for the six months ended June 30, 2019 to an average balance of $190.1
million for the six months ended June 30, 2020, and had the effect of increasing interest expense $160,000. Partially offsetting this increase was an eight basis point decrease in rate on average certificate of deposit
accounts, which decreased from 2.25% for the six months ended June 30, 2019 to 2.17% for the six months ended June 30, 2020, and had the effect of decreasing interest expense by $73,000. The increase in interest expense was
also due to a $6.8 million increase in average FHLB borrowings which increased from an average balance of $24.0 million for the six months ended June 30, 2019 to an average balance of $30.8 million for the six months ended
June 30, 2020, and had the effect of increasing interest expense $55,000. Partially offsetting this increase was a 29 basis point decrease in rate on average FHLB borrowings, which decreased from 2.45% for the six months
ended June 30, 2019 to 2.16% for the six months ended June 30, 2020, and had the effect of decreasing interest expense by $17,000. Also contributing to the increase in interest expense was an increase in average Federal
Reserve Bank borrowings of $12.1 million for the six months ended June 30, 2020 which had the effect of increasing interest expense by $23,000. The average interest rate spread decreased from 2.91% for the six months ended
June 30, 2019 to 2.68% for the six months ended June 30, 2020 while the net interest margin decreased from 3.16% for the six months ended June 30, 2019 to 3.02% for the six months ended June 30, 2020.
49
Average Balances, Net
Interest Income, Yields Earned and Rates Paid. The following table shows for the periods indicated the total dollar amount of interest from average interest-earning assets and the
resulting yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates, and the net interest margin. All average balances are based on daily balances.
Six Months Ended June 30,
|
||||||||||||||||||||||||
2020
|
2019
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Yield/
Rate
|
Average
Balance
|
Interest
|
Average
Yield/
Rate
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Due from banks, interest-bearing
|
$
|
19,600
|
$
|
66
|
0.67
|
%
|
$
|
23,621
|
$
|
281
|
2.38
|
%
|
||||||||||||
Investment in interest-earning time deposits
|
9,990
|
124
|
2.48
|
9,090
|
123
|
2.71
|
||||||||||||||||||
Investment securities available for sale
|
7,892
|
101
|
2.56
|
7,439
|
98
|
2.63
|
||||||||||||||||||
Loans receivable, net (1) (2)
|
286,138
|
7,363
|
5.15
|
226,495
|
6,337
|
5.60
|
||||||||||||||||||
Investment in FHLB stock
|
1,381
|
50
|
7.24
|
1,087
|
40
|
7.36
|
||||||||||||||||||
Total interest-earning assets
|
325,001
|
7,704
|
4.74
|
%
|
267,732
|
6,879
|
5.14
|
%
|
||||||||||||||||
Non-interest-earning assets
|
14,274
|
11,913
|
||||||||||||||||||||||
Total assets
|
$
|
339,275
|
$
|
279,645
|
||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Passbook accounts
|
$
|
6
|
$
|
*
|
*
|
%
|
$
|
87
|
$
|
*
|
*
|
%
|
||||||||||||
Savings accounts
|
1,863
|
2
|
0.21
|
1,486
|
1
|
0.13
|
||||||||||||||||||
Money market accounts
|
30,138
|
121
|
0.80
|
27,676
|
110
|
0.79
|
||||||||||||||||||
Certificate of deposit accounts
|
190,081
|
2,067
|
2.17
|
175,875
|
1,981
|
2.25
|
||||||||||||||||||
Total deposits
|
222,088
|
2,190
|
1.97
|
205,124
|
2,092
|
2.04
|
||||||||||||||||||
FHLB short-term borrowings
|
1,978
|
31
|
3.13
|
5,917
|
94
|
3.18
|
||||||||||||||||||
FHLB long-term borrowings
|
28,779
|
300
|
2.08
|
18,066
|
199
|
2.20
|
||||||||||||||||||
FRB long-term borrowings
|
12,106
|
23
|
0.38
|
-
|
-
|
-
|
||||||||||||||||||
Subordinated debt
|
7,872
|
260
|
6.61
|
7,835
|
259
|
6.60
|
||||||||||||||||||
Total interest-bearing liabilities
|
272,823
|
2,804
|
2.06
|
%
|
236,942
|
2,644
|
2.23
|
%
|
||||||||||||||||
Non-interest-bearing liabilities
|
40,266
|
18,527
|
||||||||||||||||||||||
Total liabilities
|
313,089
|
255,469
|
||||||||||||||||||||||
Stockholders’ Equity
|
26,186
|
24,176
|
||||||||||||||||||||||
Total liabilities and Stockholders’ Equity
|
$
|
339,275
|
$
|
279,645
|
||||||||||||||||||||
Net interest-earning assets
|
$
|
52,178
|
$
|
30,790
|
||||||||||||||||||||
Net interest income; average interest rate spread
|
$
|
4,900
|
2.68
|
%
|
$
|
4,235
|
2.91
|
%
|
||||||||||||||||
Net interest margin (3)
|
3.02
|
%
|
3.16
|
%
|
||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities
|
119.13
|
%
|
112.99
|
%
|
_______________________
(1) Includes loans held for sale.
(2) Includes non-accrual loans during the respective periods. Calculated net of deferred fees and discounts, loans in process and allowance for loan losses.
(3) Equals net interest income divided by average interest-earning assets.
Provision for Loan
Losses. The Company increased its provision for loan losses by $259,000, or 160.9%, from $161,000 for the six months ended June 30, 2019 to
$420,000 for the six months ended June 30, 2020. The increase in the provision for loan losses was based on an evaluation of the allowance relative to such factors as volume of the loan
portfolio, concentrations of credit risk, prevailing economic conditions, which includes the impact of the COVID-19 pandemic, prior loan loss experience and amount of non-performing loans at June 30, 2020.
Non-Interest Income. Non-interest income increased $387,000, or 16.9%, for the six months ended June 30, 2020 over the comparable period in 2019. The increase in non-interest income for the six months ended June 30, 2020 was primarily attributable to a $307,000, or 23.6%, increase in net gain on loans held for sale, a $175,000, or 37.2%, increase in mortgage
banking and title abstract fees, a $19,000, or 9.6%, increase in insurance commissions, an $18,000 increase in the gain on the sales of other real estate owned, and a $12,000, or 23.5%, increase in real estate sales
commission, net. These increases were partially offset by an $88,000, or 62.9%, decrease in gain on the sales of SBA loans, and a $56,000, or 62.2%, decrease in other fees and service charges.
50
Non-Interest Expense. Non-interest expense increased $688,000, or 14.2%, from $4.8 million for the six months ended June 30, 2019 to $5.5 million for the six
months ended June 30, 2020 attributable to a $366,000, or 10.8%, increase in salaries and employee benefits expense, an $89,000, or 26.7%, increase in occupancy and equipment expense, a $77,000, or 35.0%, increase in
data processing expense, a $76,000, or 20.1%, increase in other expenses, a $53,000, or 30.5%, increase in professional fees, an $11,000, or 100.0% increase in other real estate owned expenses, an $8,000, or 5.6%, increase in
advertising, a $7,000, or 17.5% increase in the FDIC deposit insurance assessment, and a $1,000, or 0.9% increase in directors’ fees and expenses. The increase in salaries and benefits expense is primarily due to expanding and
improving the level of staff at the Bank and its subsidiary companies. The increase in occupancy and equipment expense was primarily attributable to the opening of our new retail banking office in Philadelphia, Pennsylvania in
February 2020. The increase in data processing expense was due to an increase in transaction deposit accounts.
Provision for Income
Tax. The provision for income tax increased $20,000, or 4.4%, from $450,000 for the six months ended June 30, 2019 to $470,000 for the six months ended June 30, 2020 due primarily to an
increase in pre-tax income.
Operating Segments
The Company’s operations consist of two reportable operating segments: Banking and Mortgage Banking. Our Banking Segment generates revenues primarily from its lending, deposit
gathering and fee business activities. Our Mortgage Banking Segment originates residential mortgage loans which are sold into the secondary market along with the loans’ servicing rights. Detailed segment information appears in
Note 12 in the Notes to Consolidated Financial Statements.
Our Banking Segment reported a pre-tax segment profit (“PTSP”) for the three months ended June 30, 2019 of $571,000, a $186,000, or 48.3%, increase from the same period in 2019.
This increase in PTSP was due to a $574,000, or 27.0%, increase in net interest income which was partially offset by decreases in non-interest income, an increase in non-interest expense and an increase in the provision for loan
losses. The increase in non-interest expense was due primarily to increases in occupancy and equipment, data processing, professional fees and other expenses.
Our Mortgage Banking Segment reported a PTSP for the three months ended June 30, 2020 of $454,000, a $102,000, or 18.3%, decrease from the same period in 2019. The decrease in
PTSP was primarily due to a decrease in non-interest income which was driven by a decrease in net gain on the sale of loans and processing fees, and an increase in non-interest expense.
Our Banking Segment reported a pre-tax segment profit (“PTSP”) for the six months ended June 30, 2020 of $750,000, a $160,000, or 17.6%, decrease from the same period in 2019.
This decrease in PTSP was primarily due to a $605,000, or 15.2%, increase in non-interest expense. The increase in non-interest expense was primarily driven by increases in salaries and employee benefits expense, occupancy and
equipment, data processing, professional fees, and other expenses. This increase in non-interest expense was partially offset by a $275,000, or 6.7%, increase in net interest income.
Our Mortgage Banking Segment reported a PTSP for the six months ended June 30, 2020 of $883,000, a $265,000, or 42.9%, increase from the same period in 2019. The increase in PTSP
was primarily due to a $391,000, or 25.9%, increase in non-interest income which was driven by an increase in net gain on the sale of loans and processing fees. This increase was partially offset by an $83,000, or 9.8%,
increase in non-interest expense.
51
Liquidity and Capital Resources
The Company’s primary sources of funds are deposits, amortization and prepayment of loans and to a lesser extent, loan sales and other funds provided from operations. While
scheduled principal and interest payments on loans are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition. The
Company sets the interest rates on its deposits to maintain a desired level of total deposits. In addition, the Company invests excess funds in short-term interest-earning assets that provide additional liquidity. At June 30,
2020, the Company’s cash and cash equivalents amounted to $16.6 million. At such date, the Company also had $3.1 million invested in interest-earning time deposits maturing in one year or less.
The Company uses its liquidity to fund existing and future loan commitments, to fund deposit outflows, to invest in other interest-earning assets and to meet operating expenses.
At June 30, 2020, Quaint Oak Bank had outstanding commitments to originate loans of $14.0 million, commitments under unused lines of credit of $12.5 million, and $2.1 million under standby letters of credit.
At June 30, 2020, certificates of deposit scheduled to mature in less than one year totaled $116.6 million. Based on prior experience, management believes that a significant
portion of such deposits will remain with us, although there can be no assurance that this will be the case.
In addition to cash flow from loan payments and prepayments and deposits, the Company has significant borrowing capacity available to fund liquidity needs. If the Company requires
funds beyond its ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of Pittsburgh (FHLB), which provide an additional source of funds. As of June 30, 2020, we had $29.2 million of
borrowings from the FHLB and had $160.6 million in borrowing capacity. Under terms of the collateral agreement with the FHLB of Pittsburgh, we pledge residential mortgage loans as well as Quaint Oak Bank’s FHLB stock as
collateral for such advances. In addition, as of June 30, 2020 Quaint Oak Bank had $825,812 in borrowing capacity with the Federal Reserve Bank (FRB) of Philadelphia. There were no borrowings under this facility at June 30,
2020. The Bank also has borrowing capacity with the FRB under the PPPLF program in the amount of outstanding pledged PPP loans.
Total stockholders’ equity increased $1.0 million, or 3.9%, to $26.9 million at June 30, 2020 from $25.9 million at December 31, 2019. Contributing to the increase was net income
for the six months ended June 30, 2020 of $1.2 million, the reissuance of treasury stock for exercised stock options of $101,000, common stock earned by participants in the employee stock ownership plan of $89,000, amortization
of stock awards and options under our stock compensation plans of $87,000, and the reissuance of treasury stock under the Bank’s 401(k) Plan of $49,000. These increases were partially offset by dividends paid of $357,000, the
purchase of treasury stock of $112,000, and other comprehensive income, net of $14,000. For further discussion of the stock compensation plans, see Note 10 in the Notes to Unaudited Consolidated Financial Statements contained
elsewhere herein.
Quaint Oak Bank is required to maintain regulatory capital sufficient to meet tier 1 leverage, common equity tier 1 capital, tier 1 risk-based and total risk-based capital ratios
of at least 4.00%, 4.50%, 6.00%, and 8.00%, respectively. At June 30, 2020, Quaint Oak Bank exceeded each of its capital requirements with ratios of 8.69%, 13.45%, 13.45% and 14.56%, respectively. As a small savings and loan
holding company eligible for exemption, the Company is not currently subject to any regulatory capital requirements.
52
Off-Balance Sheet Arrangements
In the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally accepted accounting principles are not recorded in our
financial statements. These transactions involve, to varying degrees, elements of credit, interest rate, and liquidity risk. Such transactions are used primarily to manage customers’ requests for funding and take the form of
loan commitments and lines of credit. Our exposure to credit loss from non-performance by the other party to the above-mentioned financial instruments is represented by the contractual amount of those instruments. We use the
same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments. In general, we do not require collateral or other security to support financial instruments with off–balance
sheet credit risk.
Commitments. At June 30, 2020, we had unfunded commitments under lines of credit of $12.5 million, $14.0 million of commitments to originate loans, and $2.1 million under standby letters of credit. We had no
commitments to advance additional amounts pursuant to outstanding lines of credit or undisbursed construction loans.
Impact of Inflation and Changing Prices
The consolidated financial statements and related financial data presented herein have been prepared in accordance with accounting principles generally accepted in the United
States of America which generally require the measurement of financial position and operating results in terms of historical dollars, without considering changes in relative purchasing power over time due to inflation. Unlike
most industrial companies, virtually all of the Company’s assets and liabilities are monetary in nature. As a result, interest rates generally have a more significant impact on the Company’s performance than does the effect of
inflation. Interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services, since such prices are affected by inflation to a larger extent than interest rates.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not Applicable.
ITEM 4. CONTROLS AND PROCEDURES
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules
13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)) as of June 30, 2020. Based on their evaluation of the Company’s disclosure controls and procedures, the Company’s Chief Executive Officer
and Chief Financial Officer have concluded that our disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is
recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and regulations are operating in an effective manner.
No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15(d)-15(f) under the Securities Exchange Act of 1934) occurred during the second fiscal quarter of
fiscal 2020 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
53
PART II
ITEM 1.
|
LEGAL PROCEEDINGS
|
The Company is not involved in any pending legal proceedings other than routine legal proceedings occurring in the ordinary course of business, which involve amounts in the aggregate believed by
management to be immaterial to the financial condition and operating results of the Company.
ITEM 1A.
|
RISK FACTORS
|
The COVID-19 pandemic has adversely impacted our ability to conduct business and is expected to adversely impact our financial results and those of our customers. The ultimate
impact will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and actions taken by governmental authorities in response to the pandemic.
The COVID-19 pandemic has significantly adversely affected our operations and the way we provide banking services to businesses and individuals, most of whom are currently under government issued
stay-at-home orders. As an essential business, we continue to provide banking and financial services to our customers in an environment compliant with federal and state COVID-19 guidelines. In addition, we continue to provide
access to banking and financial services through online banking, ATMs and by telephone. If the COVID-19 pandemic worsens it could limit or disrupt our ability to provide banking and financial services to our customers.
In response to the stay-at-home orders, the majority of our employees currently are working remotely to enable us to continue to provide banking services to our customers. Heightened
cybersecurity, information security and operational risks may result from these remote work-from-home arrangements. We also could be adversely affected if key personnel or a significant number of employees were to become
unavailable due to the effects and restrictions of the COVID-19 pandemic. We also rely upon our third-party vendors to conduct business and to process, record and monitor transactions. If any of these vendors are unable to
continue to provide us with these services, it could negatively impact our ability to serve our customers. Although we have business continuity plans and other safeguards in place, there is no assurance that such plans and
safeguards will be effective.
There is pervasive uncertainty surrounding the future economic conditions that will emerge in the months and years following the start of the pandemic. As a result, management is confronted with a
significant and unfamiliar degree of uncertainty in estimating the impact of the pandemic on credit quality, revenues and asset values. To date, the COVID-19 pandemic has resulted in declines in loan demand and loan
originations, other than through government sponsored programs such as the Payroll Protection Program, deposit availability, market interest rates and negatively impacted many of our business and consumer borrower’s ability to
make their loan payments. Because the length of the pandemic and the efficacy of the extraordinary measures being put in place to address its economic consequences are unknown, including recent reductions in the targeted federal
funds rate, until the pandemic subsides, we expect our net interest income and net interest margin will be adversely affected. Many of our borrowers have become unemployed or may face unemployment, and certain businesses are at
risk of insolvency as their revenues decline precipitously, especially in businesses related to travel, hospitality, leisure and physical personal services. Businesses may ultimately not reopen as there is a significant level of
uncertainty regarding the level of economic activity that will return to our markets over time, the impact of governmental assistance, the speed of economic recovery, the resurgence of COVID-19 in subsequent seasons and changes
to demographic and social norms that will take place.
54
The impact of the pandemic is expected to continue to adversely affect us during 2020 and possibly longer as the ability of many of our customers to make loan payments has been significantly
affected. Although the Company makes estimates of loan losses related to the pandemic as part of its evaluation of the allowance for loan losses, such estimates involve significant judgment and are made in the context of
significant uncertainty as to the impact the pandemic will have on the credit quality of our loan portfolio. It is likely that increased loan delinquencies, adversely classified loans and loan charge-offs will increase in the
future as a result of the pandemic. Consistent with guidance provided by banking regulators, we have modified loans by providing various loan payment deferral options to our borrowers affected by the COVID-19 pandemic.
Notwithstanding these modifications, these borrowers may not be able to resume making full payments on their loans once the COVID-19 pandemic is resolved. Any increases in the allowance for credit losses will result in a
decrease in net income and, most likely, capital, and may have a material negative effect on our financial condition and results of operations.
Even after the COVID-19 pandemic subsides, the U.S. economy will likely require some time to recover from its effects, the length of which is unknown. and during which we may experience a
recession. As a result, we anticipate our business may be materially and adversely affected during this recovery.
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
(a) Not applicable.
(b) Not applicable.
(c) Purchases of Equity Securities
55
The Company’s repurchases of its common stock made during the quarter ended June 30, 2020 including stock-for-stock option exercises of outstanding stock options, are set forth in the table below:
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 (1)
|
||||||||||||
April 1, 2020 – April 30, 2020
|
-
|
$
|
-
|
-
|
34,675
|
|||||||||||
May 1, 2020 – May 31, 2020
|
756
|
10.33
|
-
|
34,675
|
||||||||||||
June 1, 2020 – June 30, 2020
|
3,402
|
11.00
|
-
|
34,675
|
||||||||||||
Total
|
4,158
|
$
|
10.88
|
-
|
34,675
|
Notes to this table:
(1)
|
On December 12, 2018, the Board of Directors of Quaint Oak Bancorp approved its fifth share repurchase program which provides for the repurchase of
up to 50,000 shares, or approximately 2.5% of the Company’s then issued and outstanding shares of common stock, and announced the fifth repurchase program on Form 8-K filed on December 13, 2018. The repurchase program
does not have an expiration date.
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
Not applicable.
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
Not applicable.
ITEM 5.
|
OTHER INFORMATION
|
Not applicable.
ITEM 6.
|
EXHIBITS
|
No.
|
Description
|
31.1
|
|
31.2
|
|
32.0
|
|
101.INS
|
XBRL Instance Document.
|
101.SCH
|
XBRL Taxonomy Extension Schema Document.
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
101.DEF
|
XBRL Taxonomy Extension Definitions Linkbase Document.
|
56
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly
authorized.
/s/Robert T. Strong |
||
Date: August 14, 2020
|
By:
|
Robert T. Strong
President and Chief Executive Officer
|
/s/John J. Augustine |
||
Date: August 14, 2020
|
By:
|
John J. Augustine
Executive Vice President and
Chief Financial Officer
|