QUAINT OAK BANCORP INC - Quarter Report: 2021 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One) |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended | June 30, 2021 | |
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) | (Zip Code) |
(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.
☒ 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).
☒ 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 | ☒ | Smaller reporting company | ☒ | |||
| Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ 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, 2021, 2,004,274 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, 2021 and December 31, 2020 (Unaudited) |
1 |
Consolidated Statements of Income for the Three and Six Months Ended June 30, 2021 and 2020 (Unaudited) |
2 |
Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2021 and 2020 (Unaudited) |
3 |
Consolidated Statements of Stockholders’ Equity for the Three and Six Months Ended June 30, 2021 and 2020 (Unaudited) |
4 |
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2021 and 2020 (Unaudited) |
6 |
Notes to the Unaudited Consolidated Financial Statements |
8 |
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations |
35 |
Item 3 - Quantitative and Qualitative Disclosures About Market Risk |
48 |
Item 4 - Controls and Procedures |
48 |
PART II - OTHER INFORMATION |
|
Item 1 - Legal Proceedings |
48 |
Item 1A - Risk Factors |
48 |
Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds |
50 |
Item 3 - Defaults Upon Senior Securities |
50 |
Item 4 - Mine Safety Disclosures |
50 |
Item 5 - Other Information |
50 |
Item 6 - Exhibits |
51 |
SIGNATURES |
ITEM 1. FINANCIAL STATEMENTS
Quaint Oak Bancorp, Inc. |
Consolidated Balance Sheets (Unaudited) |
At June 30, | At December 31, | |||||||
2021 | 2020 | |||||||
| (In thousands, except share data) | |||||||
Assets | ||||||||
Due from banks, non-interest-bearing | $ | 454 | $ | 205 | ||||
Due from banks, interest-bearing | 18,485 | 33,708 | ||||||
Cash and cash equivalents | 18,939 | 33,913 | ||||||
Investment in interest-earning time deposits | 7,979 | 9,463 | ||||||
Investment securities available for sale | 4,581 | 10,725 | ||||||
Loans held for sale | 99,383 | 53,191 | ||||||
Loans receivable, net of allowance for loan losses (2021 ; 2020 ) | 376,339 | 359,122 | ||||||
Accrued interest receivable | 3,358 | 3,054 | ||||||
Investment in Federal Home Loan Bank stock, at cost | 1,578 | 1,665 | ||||||
Bank-owned life insurance | 4,094 | 4,054 | ||||||
Premises and equipment, net | 2,412 | 2,341 | ||||||
Goodwill | 3,107 | 515 | ||||||
Other intangible, net of accumulated amortization | 247 | 271 | ||||||
Other real estate owned, net | 342 | 286 | ||||||
Prepaid expenses and other assets | 4,617 | 5,475 | ||||||
Total Assets | $ | 526,976 | $ | 484,075 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Liabilities | ||||||||
Deposits: | ||||||||
Non-interest bearing | $ | 74,010 | $ | 54,202 | ||||
Interest-bearing | 351,519 | 300,643 | ||||||
Total deposits | 425,529 | 354,845 | ||||||
Federal Home Loan Bank short-term borrowings | 10,000 | 10,000 | ||||||
Federal Home Loan Bank long-term borrowings | 24,193 | 28,193 | ||||||
Federal Reserve Bank long-term borrowings | 17,867 | 48,134 | ||||||
Subordinated debt | 7,916 | 7,899 | ||||||
Other short-term borrowings | 1,209 | - | ||||||
Accrued interest payable | 392 | 362 | ||||||
Advances from borrowers for taxes and insurance | 2,435 | 2,486 | ||||||
Accrued expenses and other liabilities | 4,234 | 3,428 | ||||||
Total Liabilities | 493,775 | 455,347 | ||||||
Stockholders’ Equity | ||||||||
Preferred stock – par value, shares authorized; issued or outstanding | - | - | ||||||
Common stock – par value; shares authorized; issued; and outstanding at June 30, 2021 and December 31, 2020, respectively | 28 | 28 | ||||||
Additional paid-in capital | 15,457 | 15,282 | ||||||
Treasury stock, at cost: and shares at June 30, 2021 and December 31, 2020, respectively | (5,022 | ) | (5,114 | ) | ||||
Unallocated common stock held by Employee Stock Ownership Plan (ESOP) | (17 | ) | (51 | ) | ||||
Accumulated other comprehensive income | 34 | 118 | ||||||
Retained earnings | 20,606 | 18,465 | ||||||
Total Quaint Oak Bancorp, Inc. Stockholders' Equity | 31,086 | 28,728 | ||||||
Noncontrolling Interest | 2,115 | - | ||||||
Total Stockholders' Equity | $ | 33,201 | $ | 28,728 | ||||
Total Liabilities and Stockholders’ Equity | $ | 526,976 | $ | 484,075 |
See accompanying notes to the unaudited consolidated financial statements.
Quaint Oak Bancorp, Inc. |
Consolidated Statements of Income (Unaudited) |
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(In thousands, except for share data) | ||||||||||||||||
Interest Income | ||||||||||||||||
Interest on loans, including fees | $ | 5,735 | $ | 3,891 | $ | 10,478 | $ | 7,363 | ||||||||
Interest and dividends on time deposits, investment securities, interest-bearing deposits with others, and Federal Home Loan Bank stock | 108 | 142 | 254 | 341 | ||||||||||||
Total Interest Income | 5,843 | 4,033 | 10,732 | 7,704 | ||||||||||||
Interest Expense | ||||||||||||||||
Interest on deposits | 792 | 1,069 | 1,668 | 2,190 | ||||||||||||
Interest on Federal Home Loan Bank short-term borrowings | - | 1 | 6 | 31 | ||||||||||||
Interest on Federal Home Loan Bank long-term borrowings | 129 | 153 | 268 | 300 | ||||||||||||
Interest on Federal Reserve Bank long-term borrowings | 29 | 23 | 69 | 23 | ||||||||||||
Interest on subordinated debt | 130 | 130 | 260 | 260 | ||||||||||||
Interest on other short-term borrowings | 26 | - | 96 | - | ||||||||||||
Total Interest Expense | 1,106 | 1,376 | 2,367 | 2,804 | ||||||||||||
Net Interest Income | 4,737 | 2,657 | 8,365 | 4,900 | ||||||||||||
Provision for Loan Losses | 448 | 305 | 702 | 420 | ||||||||||||
Net Interest Income after Provision for Loan Losses | 4,289 | 2,352 | 7,663 | 4,480 | ||||||||||||
Non-Interest Income | ||||||||||||||||
Mortgage banking, equipment lending and title abstract fees | 522 | 351 | 1,053 | 645 | ||||||||||||
Real estate sales commissions, net | 33 | 30 | 64 | 63 | ||||||||||||
Insurance commissions | 133 | 120 | 240 | 217 | ||||||||||||
Other fees and services charges | 51 | (49 | ) | 173 | 34 | |||||||||||
Loan servicing income | 328 | - | 551 | - | ||||||||||||
Income from bank-owned life insurance | 21 | 20 | 40 | 39 | ||||||||||||
Net gain on loans held for sale | 1,335 | 826 | 2,550 | 1,607 | ||||||||||||
Net gain on sales of other real estate owned | - | 18 | - | 18 | ||||||||||||
Gain on the sale of SBA loans | 66 | 52 | 267 | 52 | ||||||||||||
Gain on the sale of investment securities available for sale | 45 | - | 362 | - | ||||||||||||
Total Non-Interest Income | 2,534 | 1,368 | 5,300 | 2,675 | ||||||||||||
Non-Interest Expense | ||||||||||||||||
Salaries and employee benefits | 3,439 | 1,784 | 6,839 | 3,763 | ||||||||||||
Directors' fees and expenses | 60 | 52 | 128 | 114 | ||||||||||||
Occupancy and equipment | 387 | 218 | 764 | 423 | ||||||||||||
Data processing | 202 | 160 | 407 | 297 | ||||||||||||
Professional fees | 218 | 113 | 381 | 227 | ||||||||||||
FDIC deposit insurance assessment | 73 | 27 | 124 | 47 | ||||||||||||
Other real estate owned expenses | 3 | 8 | 12 | 22 | ||||||||||||
Advertising | 122 | 75 | 227 | 150 | ||||||||||||
Amortization of other intangible | 12 | 12 | 24 | 24 | ||||||||||||
Other | 319 | 246 | 648 | 455 | ||||||||||||
Total Non-Interest Expense | 4,835 | 2,695 | 9,554 | 5,522 | ||||||||||||
Income before Income Taxes | $ | 1,988 | $ | 1,025 | $ | 3,409 | $ | 1,633 | ||||||||
Income Taxes | 567 | 294 | 991 | 470 | ||||||||||||
Net Income | $ | 1,421 | $ | 731 | $ | 2,418 | $ | 1,163 | ||||||||
Net Loss Attributable to Noncontrolling Interest | $ | (88 | ) | $ | - | $ | (121 | ) | $ | - | ||||||
Net Income Attributable to Quaint Oak Bancorp, Inc. | $ | 1,509 | $ | 731 | $ | 2,539 | $ | 1,163 | ||||||||
Earnings per share - basic | $ | 0.76 | $ | 0.37 | $ | 1.28 | $ | 0.59 | ||||||||
Average shares outstanding - basic | 1,991,617 | 1,978,421 | 1,985,844 | 1,971,276 | ||||||||||||
Earnings per share - diluted | $ | 0.72 | $ | 0.36 | $ | 1.22 | $ | 0.58 | ||||||||
Average shares outstanding - diluted | 2,091,490 | 2,003,159 | 2,078,980 | 2,011,843 |
See accompanying notes to the unaudited consolidated financial statements.
Quaint Oak Bancorp, Inc. |
Consolidated Statements of Comprehensive Income (Unaudited) |
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(In thousands) | ||||||||||||||||
Net Income | $ | 1,421 | $ | 731 | $ | 2,418 | $ | 1,163 | ||||||||
Other Comprehensive Income (Loss): | ||||||||||||||||
Unrealized gains (losses) on investment securities available-for-sale | 13 | 13 | 257 | (16 | ) | |||||||||||
Income tax effect | (3 | ) | - | (55 | ) | - | ||||||||||
Reclassification adjustment for gain on sale of investment securities included in net income | (45 | ) | - | (362 | ) | - | ||||||||||
Income tax effect | 9 | (3 | ) | 76 | 2 | |||||||||||
Other comprehensive income (loss) | (26 | ) | 10 | (84 | ) | (14 | ) | |||||||||
Total Comprehensive Income | $ | 1,395 | $ | 741 | $ | 2,334 | $ | 1,149 | ||||||||
Comprehensive Loss Attributable to Noncontrolling Interest | $ | (88 | ) | $ | - | $ | (121 | ) | $ | - | ||||||
Comprehensive Income Attributable to Quaint Oak Bancorp, Inc. | $ | 1,483 | $ | 741 | $ | 2,455 | $ | 1,149 |
See accompanying notes to the unaudited consolidated financial statements.
Quaint Oak Bancorp, Inc. |
Consolidated Statements of Stockholders’ Equity (Unaudited) |
For the Three Months Ended June 30, 2021
Unallocated | ||||||||||||||||||||||||||||||||||||
Common Stock | Common | Accumulated | ||||||||||||||||||||||||||||||||||
Number of Shares Outstanding | Amount | Additional Paid-in Capital | Treasury Stock | Stock Held by Benefit Plans | Other Comprehensive Income | Retained Earnings | Noncontrolling Interest | Total Stockholders’ Equity | ||||||||||||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||||||||||||||
BALANCE – MARCH 31, 2021 | 1,989,483 | $ | 28 | $ | 15,382 | $ | (5,099 | ) | $ | (33 | ) | $ | 60 | $ | 19,316 | $ | 2,203 | $ | 31,857 | |||||||||||||||||
Common stock allocated by ESOP ( shares) | 47 | 16 | 63 | |||||||||||||||||||||||||||||||||
Treasury stock purchase | (1,122 | ) | (20 | ) | (20 | ) | ||||||||||||||||||||||||||||||
Reissuance of treasury stock under 401(k) Plan | 733 | 9 | 4 | 13 | ||||||||||||||||||||||||||||||||
Reissuance of treasury stock under stock incentive plan | 9,421 | (58 | ) | 58 | - | |||||||||||||||||||||||||||||||
Reissuance of treasury stock for exercised stock options | 5,500 | 36 | 35 | 71 | ||||||||||||||||||||||||||||||||
Stock based compensation expense | 41 | 41 | ||||||||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | (88 | ) | (88 | ) | ||||||||||||||||||||||||||||||||
Cash dividends declared ( per share) | (219 | ) | (219 | ) | ||||||||||||||||||||||||||||||||
Net income attributable to Quaint Oak Bancorp, Inc. | 1,509 | 1,509 | ||||||||||||||||||||||||||||||||||
Other comprehensive loss, net | (26 | ) | (26 | ) | ||||||||||||||||||||||||||||||||
BALANCE – JUNE 30, 2021 | 2,004,015 | $ | 28 | $ | 15,457 | $ | (5,022 | ) | $ | (17 | ) | $ | 34 | $ | 20,606 | $ | 2,115 | $ | 33,201 |
For the Three Months Ended June 30, 2020
| Unallocated | |||||||||||||||||||||||||||||||
Common Stock | Common | Accumulated | ||||||||||||||||||||||||||||||
Number of Shares Outstanding | Amount | Additional Paid-in Capital | Treasury Stock | Stock Held by Benefit Plans | Other Comprehensive Income (Loss) | Retained Earnings | Total Stockholders’ 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 ( 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 ( 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 |
See accompanying notes to the unaudited consolidated financial statements.
Quaint Oak Bancorp, Inc. |
Consolidated Statements of Stockholders’ Equity (Unaudited) |
For the Six Months Ended June 30, 2021
| Unallocated | |||||||||||||||||||||||||||||||||||
Common Stock | Common | Accumulated | ||||||||||||||||||||||||||||||||||
Number of Shares Outstanding | Amount | Additional Paid-in Capital | Treasury Stock | Stock Held by Benefit Plans | Other Comprehensive Income | Retained Earnings |
Noncontrolling Interest | Total Stockholders’ Equity | ||||||||||||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||||||||||||||
BALANCE – DECEMBER 31, 2020 | 1,986,528 | $ | 28 | $ | 15,282 | $ | (5,114 | ) | $ | (51 | ) | $ | 118 | $ | 18,465 | $ | - | $ | 28,728 | |||||||||||||||||
Common stock allocated by ESOP ( shares) | 88 | 34 | 122 | |||||||||||||||||||||||||||||||||
Treasury stock purchase | (1,398 | ) | (25 | ) | (25 | ) | ||||||||||||||||||||||||||||||
Reissuance of treasury stock under 401(k) Plan | 1,964 | 21 | 12 | 33 | ||||||||||||||||||||||||||||||||
Reissuance of treasury stock under stock incentive plan | 9,421 | (58 | ) | 58 | - | |||||||||||||||||||||||||||||||
Reissuance of treasury stock for exercised stock options | 7,500 | 40 | 47 | 87 | ||||||||||||||||||||||||||||||||
Stock based compensation expense | 84 | 84 | ||||||||||||||||||||||||||||||||||
Noncontrolling interest initial contribution | 2,236 | 2,236 | ||||||||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | (121 | ) | (121 | ) | ||||||||||||||||||||||||||||||||
Cash dividends declared ( per share) | (398 | ) | (398 | ) | ||||||||||||||||||||||||||||||||
Net income attributable to Quaint Oak Bancorp, Inc. | 2,539 | 2,539 | ||||||||||||||||||||||||||||||||||
Other comprehensive loss, net | (84 | ) | (84 | ) | ||||||||||||||||||||||||||||||||
BALANCE – JUNE 30, 2021 | 2,004,015 | $ | 28 | $ | 15,457 | $ | (5,022 | ) | $ | (17 | ) | $ | 34 | $ | 20,606 | $ | 2,115 | $ | 33,201 |
For the Six Months Ended June 30, 2020
| Unallocated | |||||||||||||||||||||||||||||||
Common Stock | Common | Accumulated | ||||||||||||||||||||||||||||||
Number of Shares Outstanding | Amount | Additional Paid-in Capital | Treasury Stock | Stock Held by Benefit Plans | Other Comprehensive Income (Loss) | Retained Earnings | Total Stockholders’ Equity | |||||||||||||||||||||||||
(In thousands, except 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 ( 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 ( 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 |
See accompanying notes to the unaudited consolidated financial statements.
Quaint Oak Bancorp, Inc. |
Consolidated Statements of Cash Flows (Unaudited) |
For the Six Months | ||||||||
Ended June 30, | ||||||||
2021 | 2020 | |||||||
(In Thousands) | ||||||||
Cash Flows from Operating Activities | ||||||||
Net income | $ | 2,418 | $ | 1,163 | ||||
Adjustments to reconcile net income to net cash used in operating activities: | ||||||||
Provision for loan losses | 702 | 420 | ||||||
Depreciation of premises and equipment | 148 | 112 | ||||||
Amortization of operating right-of-use assets | 80 | 28 | ||||||
Amortization of subordinated debt issuance costs | 17 | 17 | ||||||
Amortization of other intangible | 24 | 24 | ||||||
Net amortization of securities premiums | 6 | 5 | ||||||
Accretion of deferred loan fees and costs, net | (2,196 | ) | (450 | ) | ||||
Stock-based compensation expense | 206 | 176 | ||||||
Gain on the sale of investment securities available for sale | (362 | ) | - | |||||
Net realized gain on the sale of foreclosed real estate | - | (18 | ) | |||||
Net gain on loans held for sale | (2,550 | ) | (1,607 | ) | ||||
Loans held for sale-originations | (157,831 | ) | (79,297 | ) | ||||
Loans held for sale-proceeds | 125,103 | 76,846 | ||||||
Gain on the sale of SBA loans | (267 | ) | (52 | ) | ||||
Increase in the cash surrender value of bank-owned life insurance | (40 | ) | (39 | ) | ||||
Changes in assets and liabilities which provided (used) cash: | ||||||||
Accrued interest receivable | (304 | ) | (1,125 | ) | ||||
Prepaid expenses and other assets | 1,493 | (588 | ) | |||||
Accrued interest payable | (44 | ) | (23 | ) | ||||
Accrued expenses and other liabilities | 136 | 772 | ||||||
Net Cash Used in Operating Activities | (33,261 | ) | (3,636 | ) | ||||
Cash Flows from Investing Activities | ||||||||
Purchase of interest-earning time deposits | (294 | ) | (499 | ) | ||||
Redemption of interest-earning time deposits | 1,778 | 749 | ||||||
Purchase of investment securities available for sale | - | (3,507 | ) | |||||
Principal repayments on investment securities available for sale | 532 | 511 | ||||||
Proceeds from the sale of investment securities available for sale | 5,862 | - | ||||||
Net increase in loans receivable | (17,082 | ) | (95,215 | ) | ||||
Purchase of Federal Home Loan Bank stock | (473 | ) | (8 | ) | ||||
Redemption of Federal Home Loan Bank stock | 560 | 243 | ||||||
Proceeds from the sale of foreclosed real estate | - | 1,042 | ||||||
Acquisition, net of cash acquired | 1,259 | - | ||||||
Capitalized expenditures on other real estate owned | (56 | ) | (121 | ) | ||||
Purchase of premises and equipment | (182 | ) | (200 | ) | ||||
Net Cash Used in Investing Activities | (8,096 | ) | (97,005 | ) | ||||
Cash Flows from Financing Activities | ||||||||
Net increase in demand deposits, money markets, and savings accounts | 104,399 | 52,194 | ||||||
Net (decrease) increase in certificate accounts | (33,715 | ) | 9,432 | |||||
Decrease in advances from borrowers for taxes and insurance | (51 | ) | (402 | ) | ||||
Repayments of Federal Home Loan Bank short-term borrowings | (10,000 | ) | (10,000 | ) | ||||
Proceeds from Federal Home Loan Bank short-term borrowings | 10,000 | 3,922 | ||||||
Repayments of Federal Home Loan Bank long-term borrowings | (4,000 | ) | (1,000 | ) | ||||
Proceeds from Federal Reserve Bank long-term borrowings | - | 52,144 | ||||||
Repayments of Federal Reserve Bank long-term borrowings | (30,267 | ) | (3,263 | ) | ||||
Repayments of other short-term borrowings | (9,680 | ) | - | |||||
Dividends paid | (398 | ) | (357 | ) | ||||
Purchase of treasury stock | (25 | ) | (112 | ) | ||||
Proceeds from the reissuance of treasury stock | 33 | 49 | ||||||
Proceeds from the exercise of stock options | 87 | 101 | ||||||
Net Cash Provided by Financing Activities | 26,383 | 102,708 | ||||||
Net (Decrease) Increase in Cash and Cash Equivalents | (14,974 | ) | 2,067 | |||||
Cash and Cash Equivalents – Beginning of Year | 33,913 | 14,555 | ||||||
Cash and Cash Equivalents – End of Year | $ | 18,939 | $ | 16,622 |
See accompanying notes to the unaudited consolidated financial statements.
Quaint Oak Bancorp, Inc. |
Consolidated Statements of Cash Flows (Unaudited) |
For the Six Months | ||||||||
Ended June 30, | ||||||||
2021 | 2020 | |||||||
(In Thousands) | ||||||||
Supplementary Disclosure of Cash Flow and Non-Cash Information: | ||||||||
Cash payments for interest | $ | 2,337 | $ | 2,827 | ||||
Cash payments for income taxes | $ | 1,620 | $ | 200 | ||||
Initial recognition of operating lease right-of use assets | $ | 670 | $ | 632 | ||||
Initial recognition of operating lease obligations | $ | 670 | $ | 632 | ||||
Acquisition of controlling interest in Oakmont Capital Holdings, LLC | ||||||||
Non-cash assets acquired: | ||||||||
Loans held for sale | $ | 10,914 | ||||||
Premises and equipment | 37 | |||||||
Goodwill | 2,592 | |||||||
Other assets | 24 | |||||||
Total non-cash assets acquired | 13,567 | |||||||
Liabilities assumed: | ||||||||
Other short-term borrowings | 12,515 | |||||||
Accrued interest payable | 74 | |||||||
Total liabilities assumed | 12,589 | |||||||
Net non-cash assets acquired | $ | 978 | ||||||
Cash and cash equivalents acquired | $ | 4,259 |
See accompanying notes to the unaudited consolidated financial statements.
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, 2021, 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 regions 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. In February 2020, Quaint Oak Bank opened a full-service retail banking office in Philadelphia, Pennsylvania. As of January 4, 2021, the Bank holds a majority equity position in Oakmont Capital Holdings, LLC, a multi-state equipment finance company based in West Chester, Pennsylvania with a second significant facility located in Albany, Minnesota. 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, 2020 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 2020 Annual Report on Form 10-K. The results of operations for the six months ended June 30, 2021 are not necessarily indicative of the results that may be expected for the year ending December 31, 2021.
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.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
Critical Accounting Policies. The Company’s critical accounting policies involving significant judgments and assumptions used in the preparation of the consolidated financial statements as of June 30, 2021 have remained unchanged from the disclosures presented in our Annual Report on Form 10-K, except for the following:
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 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 year period based upon the annual retention rate of the book of business. Also included in intangible assets is $2.6 million recognized as part of the acquisition of Oakmont Capital Holdings, LLC.
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.
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.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
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.
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.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
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 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.
In October 2020, the FASB issued ASU 2020-08, Codification Improvements to Subtopic 310-20, Receivables – Nonrefundable Fees and Other Costs, which clarifies that, for each reporting period, an entity should reevaluate whether a callable debt security is within the scope of ASC 310-20-35-33. For public business entities, ASU 2020-08 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. Early application is not permitted. For all other entities, ASU 2020-08 is effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 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.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 1 – Financial Statement Presentation and Significant Accounting Policies (Continued)
In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848), which provides optional temporary guidance for entities transitioning away from the London Interbank Offered Rate (LIBOR) and other interbank offered rates (IBORs) to new references rates so that derivatives affected by the discounting transition are explicitly eligible for certain optional expedients and exceptions within Topic 848. ASU 2021-01 clarifies that the derivatives affected by the discounting transition are explicitly eligible for certain optional expedients and exceptions in Topic 848. ASU 2021-01 is effective immediately for all entities. Entities may elect to apply the amendments on a full retrospective basis as of any date from the beginning of an interim period that includes or is subsequent to March 12, 2020, or on a prospective basis to new modifications from any date within an interim period that includes or is subsequent to the date of the issuance of a final update, up to the date that financial statements are available to be issued. The amendments in this update do not apply to contract modifications made, as well as new hedging relationships entered into, after December 31, 2022, and to existing hedging relationships evaluated for effectiveness for periods after December 31, 2022, except for certain hedging relationships existing as of December 31, 2022, that apply certain optional expedients in which the accounting effects are recorded through the end of the hedging relationship. 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 2020 consolidated financial statements have been reclassified to conform to the presentation in the 2021 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.
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 awards. 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, 2021 and 2020, all outstanding stock options granted under the 2008 Stock Option Plan, the 2013 Stock Incentive Plan and the 2018 Stock Incentive Plan representing shares were 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, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Net Income Attributable to Quaint Oak Bancorp, Inc. | $ | 1,509,000 | $ | 731,000 | $ | 2,539,000 | $ | 1,163,000 | ||||||||
Weighted average shares outstanding – basic | 1,991,617 | 1,978,421 | 1,985,844 | 1,971,276 | ||||||||||||
Effect of dilutive common stock equivalents | 99,874 | 24,738 | 93,136 | 40,567 | ||||||||||||
Adjusted weighted average shares outstanding – diluted | 2,091,490 | 2,003,159 | 2,078,980 | 2,011,843 | ||||||||||||
Basic earnings per share | $ | 0.76 | $ | 0.37 | $ | 1.28 | $ | 0.59 | ||||||||
Diluted earnings per share | $ | 0.72 | $ | 0.36 | $ | 1.22 | $ | 0.58 |
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
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, 2021 and 2020 (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, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Balance at the beginning of the period | $ | 60 | $ | (4 | ) | $ | 118 | $ | 20 | |||||||
Other comprehensive income (loss) before classifications | 10 | 10 | 202 | (14 | ) | |||||||||||
Amount reclassified from accumulated other comprehensive income (loss) | (36 | ) | - | (286 | ) | - | ||||||||||
Total other comprehensive income (loss) | (26 | ) | 10 | (84 | ) | (14 | ) | |||||||||
Balance at the end of the period | $ | 34 | $ | 6 | $ | 34 | $ | 6 |
(1) All amounts are net of tax. Amounts in parentheses indicate debits.
The following table presents significant amounts reclassified out of each component of accumulated other comprehensive loss for the three months and the six months ended June 30, 2021 and 2020 (in thousands):
Details About Other Comprehensive Loss | Amount Reclassified from Accumulated Other Comprehensive Loss (1) | Affected Line Item in the Statement of Income | |||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||
Unrealized losses on investment securities available for sale | $ | $ | - | $ | $ | - | Loss on sales of investment securities | ||||||||||
(9 | ) | - | (76 | ) | - | Income taxes | |||||||||||
$ | 36 | $ | - | $ | 286 | $ | - |
(1) | Amounts in parentheses indicate debits to net income. |
Note 4 – Investment in Interest-Earning Time Deposits
The investment in interest-earning time deposits as of June 30, 2021 and December 31, 2020, by contractual maturity, are shown below (in thousands):
June 30, 2021 | December 31, 2020 | |||||||
Due in one year or less | $ | 3,780 | $ | 4,006 | ||||
Due after one year through five years | 4,199 | 5,457 | ||||||
Total | $ | 7,979 | $ | 9,463 |
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
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, 2021 and December 31, 2020 are summarized below (in thousands):
June 30, 2021 | ||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | |||||||||||||
Available for Sale: | ||||||||||||||||
Mortgage-backed securities: | ||||||||||||||||
Government National Mortgage Association securities | $ | 4,369 | $ | 37 | $ | (1 | ) | $ | 4,405 | |||||||
Federal National Mortgage Association securities | 169 | 7 | - | 176 | ||||||||||||
Total mortgage-backed securities | 4,538 | 44 | (1 | ) | 4,581 | |||||||||||
Total available-for-sale-securities | $ | 4,538 | $ | 44 | $ | (1 | ) | $ | 4,581 |
December 31, 2020 | ||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | |||||||||||||
Available for Sale: | ||||||||||||||||
Mortgage-backed securities: | ||||||||||||||||
Government National Mortgage Association securities | $ | 4,887 | $ | 27 | $ | (1 | ) | $ | 4,913 | |||||||
Federal National Mortgage Association securities | 183 | 6 | - | 189 | ||||||||||||
Total mortgage-backed securities | 5,070 | 33 | (1 | ) | 5,102 | |||||||||||
Debt securities: | ||||||||||||||||
Corporate notes | 5,506 | 117 | - | 5,623 | ||||||||||||
Total available-for-sale-securities | $ | 10,576 | $ | 150 | $ | (1 | ) | $ | 10,725 |
The amortized cost and fair value of mortgage-backed securities at June 30, 2021, 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 five years through ten years | $ | - | $ | - | ||||
Due after ten years | $ | 4,538 | $ | 4,581 | ||||
Total | $ | 4,538 | $ | 4,581 |
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, 2021 and December 31, 2020 (in thousands):
June 30, 2021 | ||||||||||||||||||||||||||||
Less than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||||||
Number of | Fair Value | Gross | Fair Value | Gross | Fair Value | Gross | ||||||||||||||||||||||
Government National Mortgage Association securities | 1 | $ | 624 | $ | (1 | ) | $ | - | $ | - | $ | 624 | $ | (1 | ) |
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 5 – Investment Securities Available for Sale (Continued)
December 31, 2020 | ||||||||||||||||||||||||||||
Less than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||||||
Number of Securities | Fair Value | Gross | Fair Value | Gross | Fair Value | Gross | ||||||||||||||||||||||
Government National Mortgage Association securities | 1 | $ | 681 | $ | (1 | ) | $ | - | $ | - | $ | 681 | $ | (1 | ) |
At June 30, 2021, there was
security in an unrealized loss position that at such date had an aggregate depreciation of 0.16% from the Company’s amortized cost basis. Management believes that the estimated fair value of the security 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 security until the anticipated recovery of fair value occurs. Management does not believe the individual unrealized loss as of June 30, 2021 represents an other-than-temporary impairment. There were no impairment charges recognized during the three or six months ended June 30, 2021 or 2020.
Note 6 - Loans Receivable, Net and Allowance for Loan Losses
The composition of net loans receivable is as follows (in thousands):
June 30, 2021 | December 31, 2020 | |||||||
Real estate loans: | ||||||||
One-to-four family residential: | ||||||||
Owner occupied | $ | 9,526 | $ | 7,528 | ||||
Non-owner occupied | 40,924 | 38,884 | ||||||
Total one-to-four family residential | 50,450 | 46,412 | ||||||
Multi-family (five or more) residential | 23,030 | 24,043 | ||||||
Commercial real estate | 136,883 | 131,820 | ||||||
Construction | 13,548 | 4,775 | ||||||
Home equity | 4,275 | 3,788 | ||||||
Total real estate loans | 228,186 | 210,838 | ||||||
Commercial business | 156,812 | 154,387 | ||||||
Other consumer | 15 | 17 | ||||||
Total Loans | 385,013 | 365,242 | ||||||
Deferred loan fees and costs | (4,928 | ) | (3,059 | ) | ||||
Allowance for loan losses | (3,746 | ) | (3,061 | ) | ||||
Net Loans | $ | 376,339 | $ | 359,122 |
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 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, 2021 and December 31, 2020 (in thousands):
June 30, 2021 | ||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Total | ||||||||||||||||
One-to-four family residential owner occupied | $ | 9,111 | $ | 415 | $ | - | $ | - | $ | 9,526 | ||||||||||
One-to-four family residential non-owner occupied | 40,621 | - | 303 | - | 40,924 | |||||||||||||||
Multi-family residential | 23,030 | - | - | - | 23,030 | |||||||||||||||
Commercial real estate | 134,518 | 2,365 | - | - | 136,883 | |||||||||||||||
Construction | 13,548 | - | - | - | 13,548 | |||||||||||||||
Home equity | 4,275 | - | - | - | 4,275 | |||||||||||||||
Commercial business | 153,015 | 3,797 | - | - | 156,812 | |||||||||||||||
Other consumer | 15 | - | - | - | 15 | |||||||||||||||
Total | $ | 378,133 | $ | 6,577 | $ | 303 | $ | - | $ | 385,013 |
December 31, 2020 | ||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Total | ||||||||||||||||
One-to-four family residential owner occupied | $ | 6,942 | $ | 415 | $ | 171 | $ | - | $ | 7,528 | ||||||||||
One-to-four family residential non-owner occupied | 38,567 | - | 317 | - | 38,884 | |||||||||||||||
Multi-family residential | 24,043 | - | - | - | 24,043 | |||||||||||||||
Commercial real estate | 129,236 | 2,292 | 292 | - | 131,820 | |||||||||||||||
Construction | 4,775 | - | - | - | 4,775 | |||||||||||||||
Home equity | 3,788 | - | - | - | 3,788 | |||||||||||||||
Commercial business | 154,387 | - | - | - | 154,387 | |||||||||||||||
Other consumer | 17 | - | - | - | 17 | |||||||||||||||
Total | $ | 361,755 | $ | 2,707 | $ | 780 | $ | - | $ | 365,242 |
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, 2021 as well as the average recorded investment and related interest income for the period then ended (in thousands):
June 30, 2021 | ||||||||||||||||||||
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 | $ | - | $ | - | $ | - | $ | 122 | $ | - | ||||||||||
One-to-four family residential non-owner occupied | 9 | 9 | - | 9 | - | |||||||||||||||
Multi-family residential | - | - | - | - | - | |||||||||||||||
Commercial real estate | 131 | 131 | - | 131 | 6 | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Home equity | - | - | - | - | - | |||||||||||||||
Commercial business | - | - | - | 33 | - | |||||||||||||||
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 | - | - | - | - | - | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Home equity | - | - | - | - | - | |||||||||||||||
Commercial business | - | - | - | - | - | |||||||||||||||
Other consumer | - | - | - | - | - | |||||||||||||||
Total: | ||||||||||||||||||||
One-to-four family residential owner occupied | $ | - | $ | - | $ | - | $ | 122 | $ | - | ||||||||||
One-to-four family residential non-owner occupied | 9 | 9 | - | 9 | - | |||||||||||||||
Multi-family residential | - | - | - | - | - | |||||||||||||||
Commercial real estate | 131 | 131 | - | 131 | 6 | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Home equity | - | - | - | - | - | |||||||||||||||
Commercial business | - | - | - | 33 | - | |||||||||||||||
Other consumer | - | - | - | - | - | |||||||||||||||
Total | $ | 140 | $ | 140 | $ | - | $ | 295 | $ | 6 |
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, 2020 as well as the average recorded investment and related interest income for the year then ended (in thousands):
December 31, 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 | $ | - | $ | 171 | $ | 1 | ||||||||||
One-to-four family residential non-owner occupied | 19 | 19 | - | 19 | 3 | |||||||||||||||
Multi-family residential | - | - | - | - | - | |||||||||||||||
Commercial real estate | 131 | 131 | - | 131 | 1 | |||||||||||||||
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 | - | - | - | - | - | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Home equity | - | - | - | - | - | |||||||||||||||
Commercial business | - | - | - | - | - | |||||||||||||||
Other consumer | - | - | - | - | - | |||||||||||||||
Total: | ||||||||||||||||||||
One-to-four family residential owner occupied | $ | 171 | $ | 178 | $ | - | $ | 171 | $ | 1 | ||||||||||
One-to-four family residential non-owner occupied | 19 | 19 | - | 19 | 3 | |||||||||||||||
Multi-family residential | - | - | - | - | - | |||||||||||||||
Commercial real estate | 131 | 131 | - | 131 | 1 | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Home equity | - | - | - | - | - | |||||||||||||||
Commercial business | - | - | - | - | - | |||||||||||||||
Other consumer | - | - | - | - | - | |||||||||||||||
Total | $ | 321 | $ | 328 | $ | - | $ | 321 | $ | 5 |
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, 2021, the Company had
loans totaling $140,000 that were identified as troubled debt restructurings. One of these loans was performing in accordance with its modified terms and one was on non-accrual as of June 30, 2021. During the period ended June 30, 2021, no new loans were identified as TDRs. At December 31, 2020, the Company had loans totaling $150,000 that were identified as troubled debt restructurings. Both of these loans were performing in accordance with their modified terms. 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.
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, 2021 and December 31, 2020 (dollar amounts in thousands):
June 30, 2021 | ||||||||||||||||||||
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 | 9 | 9 | - | - | |||||||||||||||
Multi-family residential | - | - | - | - | - | |||||||||||||||
Commercial real estate | 1 | 131 | - | 131 | - | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Home equity | - | - | - | - | - | |||||||||||||||
Commercial business | - | - | - | - | - | |||||||||||||||
Other consumer | - | - | - | - | - | |||||||||||||||
Total | 2 | $ | 140 | $ | 9 | $ | 131 | $ | - |
December 31, 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 | - | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Home equity | - | - | - | - | - | |||||||||||||||
Commercial business | - | - | - | - | - | |||||||||||||||
Other consumer | - | - | - | - | - | |||||||||||||||
Total | 2 | $ | 150 | $ | 19 | $ | 131 | $ | - |
The contractual aging of the TDRs in the table above as of June 30, 2021 and December 31, 2020 is as follows (in thousands):
June 30, 2021 | ||||||||||||||||||||
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 | - | - | - | 9 | 9 | |||||||||||||||
Multi-family residential | - | - | - | - | - | |||||||||||||||
Commercial real estate | 131 | - | - | - | 131 | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Home equity | - | - | - | - | - | |||||||||||||||
Commercial business | - | - | - | - | - | |||||||||||||||
Other consumer | - | - | - | - | - | |||||||||||||||
Total | $ | 131 | $ | - | $ | - | $ | 9 | $ | 140 |
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 6 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
December 31, 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 |
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, 2021 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.
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, 2021 and recorded investment in loans receivable as of June 30, 2021 (in thousands):
June 30, 2021 | ||||||||||||||||||||||||||||||||||||
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, 2021 Allowance for loan losses: | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 107 | $ | 376 | $ | 232 | $ | 1,379 | $ | 57 | $ | 27 | $ | 887 | $ | 250 | $ | 3,315 | ||||||||||||||||||
Charge-offs | - | - | - | - | - | - | (17 | ) | - | (17 | ) | |||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Provision | (35 | ) | (20 | ) | 10 | 238 | 106 | (1 | ) | 100 | 50 | 448 | ||||||||||||||||||||||||
Ending balance | $ | 72 | $ | 356 | $ | 242 | $ | 1,617 | $ | 163 | $ | 26 | $ | 970 | $ | 300 | $ | 3,746 | ||||||||||||||||||
For the Six Months Ended June 30, 2021 Allowance for loan losses: | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 88 | $ | 362 | $ | 229 | $ | 1,287 | $ | 62 | $ | 20 | $ | 763 | $ | 250 | $ | 3,061 | ||||||||||||||||||
Charge-offs | - | - | - | - | - | - | (17 | ) | - | (17 | ) | |||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Provision | (16 | ) | (6 | ) | 13 | 330 | 101 | 6 | 224 | 50 | 702 | |||||||||||||||||||||||||
Ending balance | $ | 72 | $ | 356 | $ | 242 | $ | 1,617 | $ | 163 | $ | 26 | $ | 970 | $ | 300 | $ | 3,746 | ||||||||||||||||||
Ending balance evaluated for impairment: | ||||||||||||||||||||||||||||||||||||
Individually | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
Collectively | $ | 72 | $ | 356 | $ | 242 | $ | 1,617 | $ | 163 | $ | 26 | $ | 970 | $ | 300 | $ | 3,746 | ||||||||||||||||||
Loans receivable: | ||||||||||||||||||||||||||||||||||||
Ending balance: | $ | 9,526 | $ | 40,924 | $ | 23,030 | $ | 136,883 | $ | 13,548 | $ | 4,275 | $ | 156,827 | $ | 385,013 | ||||||||||||||||||||
Ending balance evaluated for impairment: | ||||||||||||||||||||||||||||||||||||
Individually | $ | - | $ | 9 | $ | - | $ | 131 | $ | - | $ | - | $ | - | $ | 140 | ||||||||||||||||||||
Collectively | $ | 9,526 | $ | 40,915 | $ | 23,030 | $ | 136,752 | $ | 13,548 | $ | 4,275 | $ | 156,827 | $ | 384,873 |
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, 2021, due primarily to changes in quantitative factors in this portfolio class. The Bank allocated increased allowance for loan loss provisions to the commercial business loan portfolio class for the three and six months ended June 30, 2021, due primarily to changes in qualitative and quantitative factors in this portfolio class. The Bank allocated increased allowance for loan loss provisions to the construction loan portfolio class for the three and six months ended June 30, 2021, due primarily to changes in quantitative 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.
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 |
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.
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, 2020 (in thousands):
December 31, 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 | ||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 52 | $ | 351 | $ | 145 | $ | 854 | $ | 250 | $ | 19 | $ | 500 | $ | 60 | $ | 2,231 | ||||||||||||||||||
Charge-offs | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Provision | 36 | 11 | 84 | 433 | (188 | ) | 1 | 263 | 190 | 830 | ||||||||||||||||||||||||||
Ending balance | $ | 88 | $ | 362 | $ | 229 | $ | 1,287 | $ | 62 | $ | 20 | $ | 763 | $ | 250 | $ | 3,061 | ||||||||||||||||||
Ending balance evaluated for impairment: | ||||||||||||||||||||||||||||||||||||
Individually | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
Collectively | $ | 88 | $ | 362 | $ | 229 | $ | 1,287 | $ | 62 | $ | 20 | 763 | $ | 250 | $ | 3,061 | |||||||||||||||||||
Loans receivable: | ||||||||||||||||||||||||||||||||||||
Ending balance | $ | 7,528 | $ | 38,884 | $ | 24,043 | $ | 131,820 | $ | 4,775 | $ | 3,788 | $ | 154,404 | $ | 365,242 | ||||||||||||||||||||
Ending balance evaluated for impairment: | ||||||||||||||||||||||||||||||||||||
Individually | $ | 171 | $ | 19 | $ | - | $ | 131 | $ | - | $ | - | $ | - | $ | 321 | ||||||||||||||||||||
Collectively | $ | 7,357 | $ | 38,865 | $ | 24,043 | $ | 131,689 | $ | 4,775 | $ | 3,788 | $ | 154,404 | $ | 364,921 |
The Bank allocated increased allowance for loan loss provisions to the commercial real estate loan portfolio class for the year ended December 31, 2020, due primarily to changes in volume and qualitative factors in this portfolio class. The Bank allocated increased allowance for loan loss provisions to the commercial business loan portfolio class for the year ended December 31, 2020, due primarily to changes in qualitative and quantitative factors in this portfolio class. The Bank allocated increased allowance for loan loss provisions to the multi-family loan portfolio class for the year ended December 31, 2020, due primarily to changes in qualitative factors in this portfolio class. The Bank allocated decreased allowance for loan loss provisions to the construction loan portfolio class for the year ended December 31, 2020, due primarily to changes in quantitative and 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. In this regard, the Bank increased the unallocated component of the allowance for the year ended December 31, 2020 to cover uncertainties that could affect management’s estimate of probable losses primarily associated with the COVID-19 pandemic.
The following table presents non-accrual loans by classes of the loan portfolio as of June 30, 2021 and December 31, 2020 (in thousands):
June 30, 2021 | December 31, 2020 | |||||||
One-to-four family residential owner occupied | $ | - | $ | 171 | ||||
One-to-four family residential non-owner occupied | 9 | 19 | ||||||
Multi-family residential | - | - | ||||||
Commercial real estate | - | - | ||||||
Construction | - | - | ||||||
Home equity | - | - | ||||||
Commercial business | - | - | ||||||
Other consumer | - | - | ||||||
Total | $ | 9 | $ | 190 |
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 $9,000 and $643,000 at June 30, 2021 and December 31, 2020, 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, 2021 and 2020 there was no interest income recognized on non-accrual loans on a cash basis. Interest income foregone on non-accrual loans was approximately $1,000 for both the three and six months ended June 30, 2021. 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.
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, 2021 and December 31, 2020 (in thousands):
June 30, 2021 | ||||||||||||||||||||||||
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 | $ | 400 | $ | - | $ | 400 | $ | 9,126 | $ | 9,526 | $ | - | ||||||||||||
One-to-four family residential non-owner occupied | 260 | 9 | 269 | 40,655 | 40,924 | - | ||||||||||||||||||
Multi-family residential | 1,723 | - | 1,723 | 21,307 | 23,030 | - | ||||||||||||||||||
Commercial real estate | 369 | - | 369 | 136,514 | 136,883 | - | ||||||||||||||||||
Construction | 399 | - | 399 | 13,149 | 13,548 | - | ||||||||||||||||||
Home equity | - | - | - | 4,275 | 4,275 | - | ||||||||||||||||||
Commercial business | - | - | - | 156,812 | 156,812 | - | ||||||||||||||||||
Other consumer | - | - | - | 15 | 15 | - | ||||||||||||||||||
Total | $ | 3,151 | $ | 9 | $ | 3,160 | $ | 381,853 | $ | 385,013 | $ | - |
December 31, 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 | $ | 822 | $ | 171 | $ | 993 | $ | 6,535 | $ | 7,528 | $ | - | ||||||||||||
One-to-four family residential non-owner occupied | 189 | 66 | 255 | 38,629 | 38,884 | 66 | ||||||||||||||||||
Multi-family residential | 1,947 | - | 1,947 | 22,096 | 24,043 | - | ||||||||||||||||||
Commercial real estate | 569 | 387 | 956 | 130,864 | 131,820 | 387 | ||||||||||||||||||
Construction | 1,783 | - | 1,783 | 2,992 | 4,775 | - | ||||||||||||||||||
Home equity | - | - | - | 3,788 | 3,788 | - | ||||||||||||||||||
Commercial business | 574 | - | 574 | 153,813 | 154,387 | - | ||||||||||||||||||
Other consumer | - | - | - | 17 | 17 | - | ||||||||||||||||||
Total | $ | 5,884 | $ | 624 | $ | 6,508 | $ | 358,734 | $ | 365,242 | $ | 453 |
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
year period based upon the annual retention rate of the book of business. The balance of other intangible asset at June 30, 2021 was $247,000, which is net of accumulated amortization of $238,000. Amortization expense for the three and six months ended June 30, 2021 and 2020 amounted to approximately $12,000 and $24,000, respectively.
On January 4, 2021 Quaint Oak Bank acquired a 51% controlling interest in Oakmont Capital Holdings, LLC, a multi-state equipment finance company. Based on an independent valuation of the assets and liabilities acquired it was determined that $2.6 million in goodwill be recognized as part of the transaction.
Note 8 – Deposits
Deposits consist of the following classifications (in thousands):
June 30, 2021 |
December 31, 2020 |
|||||||
Non-interest bearing checking accounts |
$ | 74,010 | $ | 54,202 | ||||
Passbook accounts |
12 | 8 | ||||||
Savings accounts |
1,767 | 1,570 | ||||||
Money market accounts |
184,028 | 99,638 | ||||||
Certificates of deposit |
165,712 | 199,427 | ||||||
Total deposits |
$ | 425,529 | $ | 354,845 |
Note 9 – Borrowings
Federal Home Loan Bank advances consist of the following at June 30, 2021 and December 31, 2020 (in thousands):
June 30, 2021 | December 31, 2020 | |||||||||||||||
Amount | Weighted Interest | Amount | Weighted Interest | |||||||||||||
Short-term borrowings | $ | 10,000 | 0.33 | % | $ | 10,000 | 0.41 | % | ||||||||
Fixed rate borrowings maturing: | ||||||||||||||||
2021 | 1,000 | 2.21 | 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 | 6,167 | 2.05 | ||||||||||||
2025 | 2,855 | 1.25 | 2,855 | 1.25 | ||||||||||||
Total FHLB long-term debt | $ | 24,193 | 2.01 | % | $ | 28,193 | 2.03 | % |
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 9 – Borrowings (Continued)
Federal Reserve Bank long-term borrowings decreased $30.3 million, or 62.9%, to $17.9 million at June 30, 2021 from $48.1 million at December 31, 2020 as the Company paid off PPP loans pledged as collateral under the FRB’s Paycheck Protection Program Liquidity Facility (PPPLF). The Company did not utilize the FRB’s PPPLF to fund second round PPP loans. 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.
Other short-term borrowings of $1.2 million represents outstanding balances on two lines of credit that Oakmont Capital Holdings, LLC has with a credit union which are used to fund equipment loans. Borrowing capacity on the two lines of credit total $11.0 million at June 30, 2021.
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, 2021, there was one quarterly payment 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, 2021, the Company recognized $63,000 and $122,000 of ESOP expense, respectively. During the three and six months ended June 30, 2020, the Company recognized $37,000 and $89,000 of ESOP expense, respectively.
Stock Incentive Plans - Share Awards
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, 2021 a total of 18,845 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 1,200 share awards under the 2013 Stock Incentive Plan. The 2013 and 2018 Stock Incentive Plan share awards have vesting periods of
years.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 10 – Stock Compensation Plans (Continued)
Stock Incentive Plans –Share Awards (Continued)
A summary of the status of the share awards under the 2013 and 2018 Stock Incentive Plans as of June 30, 2021 and 2020 and changes during the six months ended June 30, 2021 and 2020 is as follows:
June 30, 2021 | June 30, 2020 | |||||||||||||||
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 | 28,266 | $ | 13.30 | 38,887 | $ | 13.30 | ||||||||||
Granted | - | - | - | - | ||||||||||||
Vested | (9,421 | ) | 13.30 | (9,421 | ) | 13.30 | ||||||||||
Forfeited | - | - | (1,200 | ) | 13.30 | |||||||||||
Unvested at the end of the period | 18,845 | $ | 13.30 | 28,266 | $ | 13.30 |
Compensation expense on the restricted stock awards is recognized ratably over the
year vesting period in an amount which is equal to the fair value of the common stock at the date of grant. During the three months ended June 30, 2021 and 2020, the Company recognized approximately $30,000 and $32,000 of compensation expense, respectively. During the six months ended June 30, 2021 and 2020, the Company recognized approximately $62,000 and $65,000 of compensation expense, respectively. A tax benefit of approximately $13,000 and $14,000 was recognized during the six months ended June 30, 2021 and 2020, respectively. As of June 30, 2021, approximately $245,000 in additional compensation expense will be recognized over the remaining service period of approximately 1.9 years.
Stock Option and Stock Incentive Plans – Stock Options
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. As described above under “Stock Incentive Plans – Share Awards”, the 2013 Stock Incentive Plan approved by shareholders in May 2013 covered a total of 195,000 shares, of which 146,250 may be stock options assuming all the restricted shares are awarded. The 2018 Stock Incentive Plan approved by shareholders in May 2018 covered a total of 155,000 shares, of which 116,250 may be 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
year period and are generally exercisable for a period of years after the grant date.
As of June 30, 2021, a total of 233,136 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, 3,200 stock options under the 2013 Stock Incentive Plan and
under the Option Plan. Options will become vested and exercisable over a year period and are generally exercisable for a period of years after the grant date.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 10 – Stock Compensation Plans (Continued)
Stock Option and Stock Incentive Plans – Stock Options (Continued)
A summary of option activity under the Company’s Option Plan and 2013 and 2018 Stock Incentive Plans as of June 30, 2021 and 2020 and changes during the six months ended June 30, 2021 and 2020 is as follows:
2021 | 2020 | |||||||||||||||||||||||
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 period | 240,636 | $ | 10.98 | 5.2 | 256,336 | $ | 10.87 | 6.0 | ||||||||||||||||
Granted | - | - | - | - | - | - | ||||||||||||||||||
Exercised | (7,500 | ) | 11.57 | - | (12,500 | ) | 8.10 | - | ||||||||||||||||
Forfeited | - | - | (3,200 | ) | 8.10 | - | ||||||||||||||||||
Outstanding at end of period | 233,136 | $ | 10.96 | 4.7 | 240,636 | $ | 10.94 | 5.7 | ||||||||||||||||
Exercisable at end of period | 180,081 | $ | 10.28 | 5.6 | 161,054 | $ | 9.84 | 5.0 |
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 (in years) | 6.5 | |||
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, 2021 and 2020, 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 30, 2021 and 2020, approximately $22,000 of compensation expense on stock options was recognized. A tax benefit of approximately $1,000, was recognized during each of these periods. As of June 30, 2021, approximately $83,000 in additional compensation expense will be recognized over the remaining service period of approximately 1.9 years.
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.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 11 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
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 2020 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 using 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.
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.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 11 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
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, 2021 (in thousands):
June 30, 2021 | ||||||||||||||||
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: | ||||||||||||||||
Government National Mortgage Association mortgage-backed securities | $ | 4,405 | $ | - | $ | 4,405 | $ | - | ||||||||
Federal National Mortgage Association mortgage- backed securities | 176 | - | 176 | - | ||||||||||||
Total investment securities available for sale | $ | 4,581 | $ | - | $ | 4,581 | $ | - | ||||||||
Total recurring fair value measurements | $ | 4,581 | $ | - | $ | 4,581 | $ | - | ||||||||
Nonrecurring fair value measurements | ||||||||||||||||
Impaired loans | $ | 140 | $ | - | $ | - | $ | 140 | ||||||||
Other Real Estate Owned | 342 | - | - | 342 | ||||||||||||
Total nonrecurring fair value measurements | $ | 482 | $ | - | $ | - | $ | 482 |
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, 2020 (in thousands):
December 31, 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 | ||||||||||||||||
Government National Mortgage Association mortgage-backed securities | $ | 4,913 | $ | - | $ | 4,913 | $ | - | ||||||||
Federal National Mortgage Association mortgage- backed securities | 189 | - | 189 | - | ||||||||||||
Corporate notes | 5,623 | - | 5,623 | - | ||||||||||||
Total investment securities available for sale | $ | 10,725 | $ | - | $ | 10,725 | $ | - | ||||||||
Total recurring fair value measurements | $ | 10,725 | $ | - | $ | 10,725 | $ | - | ||||||||
Nonrecurring fair value measurements | ||||||||||||||||
Impaired loans | $ | 321 | $ | - | $ | - | $ | 321 | ||||||||
Other Real Estate Owned | 286 | - | - | 286 | ||||||||||||
Total nonrecurring fair value measurements | $ | 607 | $ | - | $ | - | $ | 607 |
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 11 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
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, 2021 and December 31, 2020 (in thousands):
June 30, 2021 | ||||||||||||||
Quantitative Information About Level 3 Fair Value Measurements | ||||||||||||||
Total Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | |||||||||||
Impaired loans | $ | 140 | Appraisal of collateral (1) | Appraisal adjustments (2) | 8% (8 | |||||||||
Other real estate owned | $ | 342 | Appraisal of collateral (1) | Appraisal adjustments (2) |
December 31, 2020 | ||||||||||||||
Quantitative Information About Level 3 Fair Value Measurements | ||||||||||||||
Total Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | |||||||||||
Impaired loans | $ | 321 | Appraisal of collateral (1) | Appraisal adjustments (2) | 8% (8 | |||||||||
Other real estate owned | $ | 286 | Appraisal of collateral (1) | Appraisal adjustments (2) |
(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, 2021 and December 31, 2020 (in thousands):
Fair Value Measurements at | ||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||
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 | $ | 7,979 | $ | 8,240 | $ | - | $ | - | $ | 8,240 | ||||||||||
Loans held for sale | 99,383 | 101,832 | - | 101,832 | - | |||||||||||||||
Loans receivable, net | 376,339 | 381,304 | - | - | 381,304 | |||||||||||||||
Financial Liabilities | ||||||||||||||||||||
Deposits | 425,529 | 427,859 | 259,818 | - | 168,041 | |||||||||||||||
FHLB long-term borrowings | 24,193 | 24,246 | - | - | 24,246 | |||||||||||||||
FRB long-term borrowings | 17,867 | 17,864 | - | - | 17,864 | |||||||||||||||
Subordinated debt | 7,916 | 8,384 | - | - | 8,384 |
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 11 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
Fair Value Measurements at | ||||||||||||||||||||
December 31, 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 | $ | 9,463 | $ | 9,842 | $ | - | $ | - | $ | 9,842 | ||||||||||
Loans held for sale | 53,191 | 62,396 | - | 62,396 | - | |||||||||||||||
Loans receivable, net | 356,122 | 363,527 | - | - | 363,527 | |||||||||||||||
Financial Liabilities | ||||||||||||||||||||
Deposits | 354,845 | 358,112 | 155,417 | - | 202,695 | |||||||||||||||
FHLB long-term borrowings | 28,193 | 28,284 | - | - | 28,284 | |||||||||||||||
FRB long-term borrowings | 48,134 | 48,126 | - | - | 48,126 | |||||||||||||||
Subordinated debt | 7,899 | 8,283 | - | - | 8,283 |
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.
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 12 – Operating Segments (Continued)
The following table presents summary financial information for the reportable segments (in thousands):
As of or for the Three Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||
Quaint Oak Bank(1) | Quaint Oak Mortgage | Consolidated | Quaint Oak Bank(1) | Quaint Oak Mortgage | Consolidated | |||||||||||||||||||
Net Interest Income (Loss) | $ | 4,799 | $ | (62 | ) | $ | 4,737 | $ | 2,697 | $ | (40 | ) | $ | 2,657 | ||||||||||
Provision for Loan Losses | 448 | - | 448 | 305 | - | 305 | ||||||||||||||||||
Net Interest Income after Provision for Loan Losses | 4,351 | (62 | ) | 4,289 | 2,392 | (40 | ) | 2,352 | ||||||||||||||||
Non-Interest Income | ||||||||||||||||||||||||
Mortgage banking, equipment lending and title abstract fees | 402 | 120 | 522 | 208 | 143 | 351 | ||||||||||||||||||
Real estate sales commissions, net | 33 | - | 33 | 30 | - | 30 | ||||||||||||||||||
Insurance commissions | 133 | - | 133 | 120 | - | 120 | ||||||||||||||||||
Other fees and services charges | 51 | - | 51 | (49 | ) | - | (49 | ) | ||||||||||||||||
Loan servicing income | 328 | - | 328 | - | - | - | ||||||||||||||||||
Income from bank-owned life insurance | 21 | - | 21 | 20 | - | 20 | ||||||||||||||||||
Net gain on loans held for sale | 421 | 914 | 1,335 | - | 826 | 826 | ||||||||||||||||||
Gain on sale of investment securities available for sale | 45 | - | 45 | - | - | - | ||||||||||||||||||
Net gain on sale of other real estate owned | - | - | - | 18 | - | 18 | ||||||||||||||||||
Gain on the sale of SBA loans | 66 | - | 66 | 52 | - | 52 | ||||||||||||||||||
Total Non-Interest Income | 1,500 | 1,034 | 2,534 | 399 | 969 | 1,368 | ||||||||||||||||||
Non-Interest Expense | ||||||||||||||||||||||||
Salaries and employee benefits | 2,935 | 504 | 3,439 | 1,465 | 319 | 1,784 | ||||||||||||||||||
Directors’ fees and expenses | 60 | - | 60 | 52 | - | 52 | ||||||||||||||||||
Occupancy and equipment | 312 | 75 | 387 | 152 | 66 | 218 | ||||||||||||||||||
Data processing | 127 | 75 | 202 | 118 | 42 | 160 | ||||||||||||||||||
Professional fees | 200 | 18 | 218 | 95 | 18 | 113 | ||||||||||||||||||
FDIC deposit insurance assessment | 73 | - | 73 | 27 | - | 27 | ||||||||||||||||||
Other real estate owned expenses | 3 | - | 3 | 8 | - | 8 | ||||||||||||||||||
Advertising | 109 | 13 | 122 | 62 | 13 | 75 | ||||||||||||||||||
Amortization of other intangible | 12 | - | 12 | 12 | - | 12 | ||||||||||||||||||
Other | 294 | 25 | 319 | 229 | 17 | 246 | ||||||||||||||||||
Total Non-Interest Expense | 4,125 | 710 | 4,835 | 2,220 | 475 | 2,695 | ||||||||||||||||||
Pretax Segment Profit | $ | 1,726 | $ | 262 | $ | 1,988 | $ | 571 | $ | 454 | $ | 1,025 | ||||||||||||
Segment Assets | $ | 486,776 | $ | 40,200 | $ | 526,976 | $ | 387,350 | $ | 20,621 | $ | 407,971 |
(1) | Includes Quaint Oak Bancorp, Inc. and the Bank’s subsidiaries, Quaint Oak Real Estate, Quaint Oak Abstract, Quaint Oak Insurance Agency, QOB Properties, and Oakmont Capital Holdings, LLC. |
Quaint Oak Bancorp, Inc. |
Notes to Unaudited Consolidated Financial Statements |
Note 12 – Operating Segments (Continued)
As of or for the Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||
Quaint Oak Bank(1) | Quaint Oak Mortgage | Consolidated | Quaint Oak Bank(1) | Quaint Oak Mortgage | Consolidated | |||||||||||||||||||
Net Interest Income (Loss) | $ | 8,541 | $ | (176 | ) | $ | 8,365 | $ | 4,987 | $ | (87 | ) | $ | 4,900 | ||||||||||
Provision for Loan Losses | 702 | - | 702 | 420 | - | 420 | ||||||||||||||||||
Net Interest Income after Provision for Loan Losses | 7,839 | (176 | ) | 7,663 | 4,567 | (87 | ) | 4,480 | ||||||||||||||||
Non-Interest Income | ||||||||||||||||||||||||
Mortgage banking, equipment lending and title abstract fees | 838 | 215 | 1,053 | 352 | 293 | 645 | ||||||||||||||||||
Real estate sales commissions, net | 64 | - | 64 | 63 | - | 63 | ||||||||||||||||||
Insurance commissions | 240 | - | 240 | 217 | - | 217 | ||||||||||||||||||
Other fees and services charges | 173 | - | 173 | 34 | - | 34 | ||||||||||||||||||
Loan servicing income | 551 | - | 551 | - | - | - | ||||||||||||||||||
Income from bank-owned life insurance | 40 | - | 40 | 39 | - | 39 | ||||||||||||||||||
Net gain on loans held for sale | 1,045 | 1,505 | 2,550 | - | 1,607 | 1,607 | ||||||||||||||||||
Gain on sale of investment securities available for sale | 362 | - | 362 | - | - | - | ||||||||||||||||||
Net gain on sale of other real estate owned | - | - | - | 18 | - | 18 | ||||||||||||||||||
Gain on the sale of SBA loans | 267 | - | 267 | 52 | - | 52 | ||||||||||||||||||
Total Non-Interest Income | 3,580 | 1,720 | 5,300 | 775 | 1,900 | 2,675 | ||||||||||||||||||
Non-Interest Expense | ||||||||||||||||||||||||
Salaries and employee benefits | 5,863 | 976 | 6,839 | 3,133 | 630 | 3,763 | ||||||||||||||||||
Directors’ fees and expenses | 128 | - | 128 | 114 | - | 114 | ||||||||||||||||||
Occupancy and equipment | 610 | 154 | 764 | 287 | 136 | 423 | ||||||||||||||||||
Data processing | 257 | 150 | 407 | 226 | 71 | 297 | ||||||||||||||||||
Professional fees | 346 | 35 | 381 | 192 | 35 | 227 | ||||||||||||||||||
FDIC deposit insurance assessment | 124 | - | 124 | 47 | - | 47 | ||||||||||||||||||
Other real estate owned expenses | 12 | - | 12 | 22 | - | 22 | ||||||||||||||||||
Advertising | 200 | 27 | 227 | 123 | 27 | 150 | ||||||||||||||||||
Amortization of other intangible | 24 | - | 24 | 24 | - | 24 | ||||||||||||||||||
Other | 603 | 45 | 648 | 424 | 31 | 455 | ||||||||||||||||||
Total Non-Interest Expense | 8,167 | 1,387 | 9,554 | 4,592 | 930 | 5,522 | ||||||||||||||||||
Pretax Segment Profit | $ | 3,252 | $ | 157 | $ | 3,409 | $ | 750 | $ | 883 | $ | 1,633 | ||||||||||||
Segment Assets | $ | 486,776 | $ | 40,200 | $ | 526,976 | $ | 387,350 | $ | 20,621 | $ | 407,971 |
(1) | Includes Quaint Oak Bancorp, Inc. and the Bank’s subsidiaries, Quaint Oak Real Estate, Quaint Oak Abstract, Quaint Oak Insurance Agency, QOB Properties, and Oakmont Capital Holdings, LLC. |
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, 2021, 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 regions of Pennsylvania. The real estate and abstract companies offer real estate sales and title abstract services, respectively, 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, 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. As of January 4, 2021, the Bank holds a majority equity position in Oakmont Capital Holdings, LLC, a multi-state equipment finance company based in West Chester, Pennsylvania with a second significant facility located in Albany, Minnesota. All significant intercompany balances and transactions have been eliminated.
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, 2021. 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. Since March 2020, the Company has continued to work diligently to help support its existing and new customers through the SBA Paycheck Protection Program (“PPP”), loan modifications, loan deferrals and fee waivers. On December 27, 2020, the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act (the “Economic Aid Act”) became law. The Economic Aid Act opened a new PPP loan period for first loans and implemented a second loan draw for certain PPP borrowers, each through May 31, 2021. Under the first round the Company funded 854 PPP loans totaling $95.1 million. As of June 30, 2021, 725 of these first round PPP loans totaling $70.3 million were forgiven under the SBA forgiveness program. Under the second round of PPP the Company funded 982 PPP loans totaling $88.3 million as of June 30, 2021. As of June 30, 2021, 44 of the second round PPP loans totaling $1.3 million have been forgiven under the SBA forgiveness program. For the three and six months ended June 30, 2021, the Company recognized approximately $1.4 million and $2.0 million of deferred loan fees amortization related to PPP loans, respectively.
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 is 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 December 31, 2020, the Bank used the FRB program to fund $52.1 million of PPP loans. Through June 30, 2021, the Bank paid off approximately $34.3 million of PPP loans pledged as collateral under PPPLF program. Through June 30, 2021 the Bank has not used the PPPLF program to fund any round two PPP loans.
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 January 1, 2022 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 June 30, 2021, the Bank modified 231 loans with principal balances totaling $90.6 million representing approximately 23.5% of our June 30, 2021 loan balances. A majority of deferrals are two-month payment deferrals of principal and interest, with payments after deferral increased to collect amounts deferred. In some cases, certain loans were granted additional deferrals.
Details with respect to total loan payment modifications made through June 30, 2021 are as follows:
Number of COVID-19 Deferments |
Balance (in thousands) |
Percent of Total Loans at June 30, 2021 |
||||||||||
One-to-four family residential owner occupied |
5 | $ | 2,070 | 21.7 | % | |||||||
One-to-four family residential non-owner occupied |
50 | 8,566 | 20.9 | |||||||||
Multi-family residential |
12 | 9,042 | 39.3 | |||||||||
Commercial real estate |
97 | 55,274 | 40.3 | |||||||||
Construction |
1 | 702 | 5.2 | |||||||||
Home equity |
4 | 254 | 5.9 | |||||||||
Commercial business |
62 | 14,685 | 9.4 | |||||||||
Total |
231 | $ | 90,593 | 23.5 | % |
Of the 231 loans granted loan payment deferrals through June 30, 2021, 10 loans are still on deferral as of June 30, 2021.
Details with respect to loan payment deferrals still on deferral as of June 30, 2021 are as follows:
As of June 30, 2021 | ||||||||||||
Number of COVID-19 Deferments |
Balance (in thousands) |
Percent of Total Loans at June 30, 2021 |
||||||||||
One-to-four family residential owner occupied |
1 | $ | 415 | 4.4 | % | |||||||
Commercial real estate |
3 | 3,406 | 2.5 | |||||||||
Commercial business |
6 | 4,103 | 2.6 | |||||||||
Total |
10 | $ | 7,924 | 2.1 | % |
It is too early to determine if current active modified loans will perform in accordance with their modified terms.
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. Critical 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.
Our critical accounting policies involving significant judgments and assumptions used in the preparation of the consolidated financial statements as of June 30, 2021 have remained unchanged from the disclosures presented in our Annual Report on Form 10-K, except for Intangible Assets which is described in Note 1 of the notes to our financial statements.
Comparison of Financial Condition at June 30, 2021 and December 31, 2020
General. The Company’s total assets at June 30, 2021 were $527.0 million, an increase of $42.9 million, or 8.9%, from $484.1 million at December 31, 2020. This growth in total assets was primarily due to a $46.2 million, or 86.8%, increase in loans held for sale, and a $17.2 million, or 4.8%, increase in loans receivable, net. These increases were partially offset by a $15.0 million, or 44.2%, decrease in cash and cash equivalents and a $6.1 million, or 57.3%, decrease in investment securities available for sale at fair value. The largest increases within the loan portfolio occurred in construction loans which increased $8.8 million, or 183.7%, commercial real estate which increased $5.1 million, or 3.8%, commercial business loans which increased $2.4 million, or 1.6%, one-to-four family owner occupied loans which increased $2.0 million, or 26.5%, and one-to-four family non-owner occupied loans which increased $2.0 million, or 5.2%. The increase in commercial business loans was due primarily to the $88.3 million of round two of SBA PPP loans generated during the period ended June 30, 2021.
Cash and Cash Equivalents. Cash and cash equivalents decreased $15.0 million, or 44.2%, from $33.9 million at December 31, 2020 to $18.9 million at June 30, 2021, as excess liquidity was used primarily to fund loans.
Investment in Interest-Earning Time Deposits. Investment in interest-earning time deposits decreased $1.5 million, or 15.7%, from $9.5 million at December 31, 2020 to $8.0 million at June 30, 2021 as seven interest-earning time deposits matured and were not renewed during the six months ended June 30, 2021.
Investment Securities Available for Sale. Investment securities available for sale decreased $6.1 million, or 57.3%, from $10.7 million at December 31, 2020 to $4.6 million at June 30, 2021, as the Company sold four corporate notes totaling $5.5 million and realized $362,000 of gains on the transactions.
Loans Held for Sale. Loans held for sale increased $46.2 million, or 86.8%, from $53.2 million at December 31, 2020 to $99.4 million at June 30, 2021 as the Bank’s mortgage banking subsidiary, Quaint Oak Mortgage, LLC, originated $100.7 million of one-to-four family residential loans during the six months ended June 30, 2021 and sold $122.6 million of loans in the secondary market during this same period. Additionally, the Bank reclassified $17.4 million of equipment loans from loans receivable, net, to loans held for sale, received $9.8 million of loans held for sale from the formation of Oakmont Capital Holdings LLC, and originated $62.7 million in equipment loans held for sale during the six months ended June 30, 2021. During the six months ended June 30, 2021 the Company sold $21.8 million of equipment loans.
Loans Receivable, Net. Loans receivable, net, increased $17.2 million, or 4.8%, to $376.3 million at June 30, 2021 from $359.1 million December 31, 2020. This increase was funded primarily from deposits. Increases within the portfolio occurred in construction loans which increased $8.8 million, or 183.7%, commercial real estate loans which increased $5.1 million, or 3.8%, commercial business loans which increased $2.4 million, or 1.6%, one-to-four family residential owner occupied loans which increased $2.0 million, or 26.5%, non-owner occupied loans which increased $2.0 million, or 5.2%, and home equity loans which increased $487,000, or 12.9%. These increases were partially offset by decreases of $1.0 million, or 4.2%, in multi-family residential loans, and $2,000, or 11.8%, in other consumer loans. The increase in commercial business loans was due primarily to the $88.3 million of the SBA PPP loans generated during the period ended June 30, 2021. 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 $342,000 at June 30, 2021 consisting of one property that is collateral for a non-performing construction loan. During the six months ended June 30, 2021, the Company made $56,000 of capital improvements to the property. Non-performing assets amounted to $351,000, or 0.07% of total assets at June 30, 2021 compared to $929,000, or 0.19% of total assets at December 31, 2020.
Deposits. Total deposits increased $70.7 million, or 19.9%, to $425.5 million at June 30, 2021 from $354.8 million at December 31, 2020. This increase in deposits was primarily attributable to increases of $84.4 million, or 84.7%, in money market accounts, and $19.8 million, or 36.5%, in non-interest bearing checking accounts. The increase in deposits was partially offset by a $33.7 million, or 16.9%, decrease 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 $4.0 million, or 10.5%, to $34.2 million at June 30, 2021 from $38.2 million at December 31, 2020. During the six months ended June 30, 2021, the Company used excess liquidity to pay down $10.0 million of FHLB short-term and $4.0 million of FHLB long-term borrowings. At the end of the second quarter, the Company borrowed $10.0 million of short-term FHLB advances to provide additional liquidity in anticipation of loan funding needs. Federal Reserve Bank (FRB) long-term borrowings decreased $30.3 million, or 62.9%, to $17.9 million at June 30, 2021 from $48.1 million at December 31, 2020 as the Company paid off PPP loans pledged as collateral under the FRB’s Paycheck Protection Program Liquidity Facility (PPPLF). The Company did not utilize the FRB’s PPPLF to fund second round PPP loans. Other short-term borrowings increased to $1.2 million at June 30, 2021 from none at December 31, 2020, representing outstanding balances on two lines of credit that Oakmont Capital Holdings, LLC has with a credit union which are used to fund equipment loans.
Stockholders’ Equity. Total stockholders’ equity increased $4.5 million, or 15.6%, to $33.2 million at June 30, 2021 from $28.7 million at December 31, 2020. Contributing to the increase was noncontrolling interest of $2.2 million, net income for the six months ended June 30, 2021 of $2.5 million, common stock earned by participants in the employee stock ownership plan of $122,000, the reissuance of treasury stock for exercised stock options of $87,000, amortization of stock awards and options under our stock compensation plans of $84,000, and the reissuance of treasury stock under the Bank’s 401(k) Plan of $33,000. These increases were partially offset by dividends paid of $398,000, net loss attributable to noncontrolling interest of $121,000, other comprehensive loss, net of $84,000, and the purchase of treasury stock of $25,000.
Comparison of Operating Results for the Three Months Ended June 30, 2021 and 2020
General. Net income amounted to $1.5 million for the three months ended June 30, 2021, an increase of $778,000, or 106.4%, compared to net income of $731,000 for the three months ended June 30, 2020. The increase in net income on a comparative quarterly basis was primarily the result of an increase in net interest income of $2.1 million and an increase in non-interest income of $1.2 million, partially offset by an increase in non-interest expense of $2.1 million, an increase in the provision for income taxes of $273,000, and an increase in the provision for loan losses of $143,000.
Net Interest Income. Net interest income increased $2.1 million, or 78.3%, to $4.7 million for the three months ended June 30, 2021 from $2.7 million for the three months ended June 30, 2020. The increase was driven by a $1.8 million, or 44.9%, increase in interest income and a $270,000, or 19.6%, decrease in interest expense.
Interest Income. The $2.1 million or 78.3% increase in net interest income for the three months ended June 30, 2021 over the comparable period in 2020 was driven by a $1.8 million, or 44.9%, increase in interest income. The increase in interest income was primarily due to a $169.3 million increase in average loans receivable, net, including loans held for sale, which increased from an average balance of $316.5 million for the three months ended June 30, 2020 to an average balance of $485.8 million for the three months ended June 30, 2021, and had the effect of increasing interest income $1.0 million. Also contributing to the increase in interest income on loans receivable, net, is a $1.1 million increase in amortization of deferred loan fees for the six months ended June 30, 2021, primarily attributable to PPP loan forgiveness. This increase in interest income was partially offset by a 20 basis point decrease in the yield on average loans receivable, net, including loans held for sale, which decreased from 4.92% for the three months ended June 30, 2020 to 4.72% for the three months ended June 30, 2021, and had the effect of decreasing interest income $237,000. The decline in loan yield is primarily the result of lower yielding PPP loans funded from the second quarter of 2020 through the second quarter of 2021.
Interest Expense. The $270,000, or 19.6%, decrease in interest expense was primarily attributable to a 94 basis point decrease in rate on average certificate of deposit accounts, which decreased from 2.09% for the three months ended June 30, 2020 to 1.15% for the three months ended June 30, 2021, and had the effect of decreasing interest expense by $411,000. Interest expense on deposits continues to be actively managed to lower our cost of funds. This decrease was also partially attributable to a $16.7 million decrease in average certificate of deposit accounts which decreased from an average balance of $191.6 million for the three months ended June 30, 2020 to an average balance of $174.9 million for the three months ended June 30, 2021, and had the effect of decreasing interest expense $87,000. This decrease in interest expense was partially offset by a $144.1 million increase in average money market accounts which increased from an average balance of $34.0 million for the three months ended June 30, 2020 to an average balance of $178.1 million for the three months ended June 30, 2021, and had the effect of increasing interest expense by $290,000. This increase in money market interest expense was partially offset by a 15 basis point decrease in the rate on average money market accounts, which decreased from 0.80% to 0.65% for the three months ended June 30, 2021, and had the effect of decreasing interest expense by $69,000. The average interest rate spread increased from 2.53% for the three months ended June 30, 2020 to 3.28% for the three months ended June 30, 2021 while the net interest margin increased from 2.92% for the three months ended June 30, 2020 to 3.50% for the three months ended June 30, 2021.
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, | ||||||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||
Average Balance |
Interest | Average Yield/ Rate |
Average Balance |
Interest | Average Yield/ Rate |
|||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Due from banks, interest-bearing |
$ | 40,420 | $ | 8 | 0.08 | % | $ | 27,997 | $ | 6 | 0.09 | % | ||||||||||||
Investment in interest-earning time deposits |
7,965 | 51 | 2.56 | 9,922 | 61 | 2.46 | ||||||||||||||||||
Investment securities available for sale |
6,075 | 30 | 1.98 | 8,245 | 54 | 2.62 | ||||||||||||||||||
Loans receivable, net (1) (2) |
485,787 | 5,735 | 4.72 | 316,506 | 3,891 | 4.92 | ||||||||||||||||||
Investment in FHLB stock |
1,274 | 19 | 5.97 | 1,344 | 21 | 6.25 | ||||||||||||||||||
Total interest-earning assets |
541,521 | 5,843 | 4.32 | % | 364,014 | 4,033 | 4.43 | % | ||||||||||||||||
Non-interest-earning assets |
15,234 | 15,743 | ||||||||||||||||||||||
Total assets |
$ | 556,755 | $ | 379,757 | ||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Passbook accounts |
$ | 11 | $ | - | * | % | $ | 6 | $ | - | * | % | ||||||||||||
Savings accounts |
1,536 | 1 | 0.26 | 1,921 | 1 | 0.21 | ||||||||||||||||||
Money market accounts |
178,052 | 289 | 0.65 | 33,986 | 68 | 0.80 | ||||||||||||||||||
Certificate of deposit accounts |
174,909 | 502 | 1.15 | 191,609 | 1,000 | 2.09 | ||||||||||||||||||
Total deposits |
354,508 | 792 | 0.89 | 227,522 | 1,069 | 1.88 | ||||||||||||||||||
FHLB short-term borrowings |
- | - | - | - | 1 | - | ||||||||||||||||||
FHLB long-term borrowings |
26,424 | 129 | 1.95 | 29,908 | 153 | 2.05 | ||||||||||||||||||
FRB long-term borrowings |
34,245 | 29 | 0.34 | 24,211 | 23 | - | ||||||||||||||||||
Subordinated debt |
7,910 | 130 | 6.57 | 7,876 | 130 | 6.60 | ||||||||||||||||||
Other short-term borrowings |
2,133 | 26 | 4.88 | - | - | - | ||||||||||||||||||
Total interest-bearing liabilities |
425,220 | 1,106 | 1.04 | % | 289,517 | 1,376 | 1.90 | % | ||||||||||||||||
Non-interest-bearing liabilities |
104,345 | 63,933 | ||||||||||||||||||||||
Total liabilities |
529,565 | 353,450 | ||||||||||||||||||||||
Stockholders’ Equity |
27,190 | 26,307 | ||||||||||||||||||||||
Total liabilities and Stockholders’ Equity |
$ | 556,755 | $ | 379,757 | ||||||||||||||||||||
Net interest-earning assets |
$ | 116,301 | $ | 74,496 | ||||||||||||||||||||
Net interest income; average interest rate spread |
$ | 4,737 | 3.28 | % | $ | 2,657 | 2.53 | % | ||||||||||||||||
Net interest margin (3) |
3.50 | % | 2.92 | % | ||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities |
127.35 | % | 125.73 | % |
* |
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 $143,000, or 46.9%, to $448,000 for the three months ended June 30, 2021 from $305,000 for the three months ended June 30, 2020. The increase in the provision for loan losses for the three months ended June 30, 2021 over the three months ended June 30, 2020 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, 2021.
Non-performing loans amounted to $9,000 at June 30, 2021, consisting of one 1-4 family non-owner occupied residential loan, which is on non-accrual status. Comparably, non-performing loans amounted to $643,000 or 0.18% of net loans receivable at December 31, 2020, consisting of five loans, two loans of which were on non-accrual status and three loans were 90 days or more past due and accruing interest. The allowance for loan losses as a percent of total loans receivable, net was 0.99% at June 30, 2021 and 0.85% at December 31, 2020. Excluding PPP loans, which are 100% guaranteed by the SBA, the allowance for loan losses to total loans was 1.39% at June 30, 2021.
Non-Interest Income. Non-interest income increased $1.2 million, or 85.2%, from $1.4 million for the three months ended June 30, 2020 to $2.5 million for the three months ended June 30, 2021. The increase was primarily attributable to a $509,000, or 61.6%, increase in net gain on loans held for sale, a $328,000 increase in loan servicing income, a $171,000, or 48.7%, increase in mortgage banking, equipment lending, and title abstract fees, a $100,000, or 204.1%, increase in other fees and service charges, a $45,000 increase in gain on sale of investment securities available for sale, a $14,000, or 26.9%, increase in gain on sales from SBA loans, a $13,000, or 10.8%, increase in insurance commissions and a $3,000, or 10.0%, increase in real estate sales commissions, net. Oakmont’s results for the three months ended June 30, 2021 accounted for $421,000 of the increase in net gain on loans held for sale, $328,000 of the increase in loan servicing income, $200,000 of the increase in mortgage banking, equipment lending, and title abstract fees, and $18,000 of the increase in other fees. These increases were partially offset by an $18,000 decrease in net gains on sale and write-downs of other real estate owned.
Non-Interest Expense. Total non-interest expense increased $2.1 million, or 79.4%, from $2.7 million for the three months ended June 30, 2020 to $4.8 million for the three months ended June 30, 2021, primarily due to a $1.7 million, or 92.8%, increase in salaries and employee benefits expense, a $169,000, or 77.5%, increase in occupancy and equipment expense, a $105,000, or 92.9%, increase in professional fees, a $73,000, or 29.7%, increase in other expense, a $47,000, or 62.7%, increase in advertising expense, a $46,000, or 170.4%, increase in FDIC deposit insurance assessment, a $42,000, or 26.3%, increase in data processing expense, and an $8,000, or 15.4%, increase in Directors’ fees and expenses. The increase in salaries and employee benefits is primarily due to generally expanding and improving the level of staff at the Bank and its subsidiary companies, including Oakmont. Oakmont’s results for the three months ended June 30, 2021 accounted for $930,000 of the increase in salaries and employee benefits expense, $86,000 of the increase in occupancy and equipment expense, $68,000 of the increase in professional fees, $47,000 of the increase in advertising expense, and $19,000 of the increase in other expense. The increase in non-interest expense was partially offset by a $5,000, or 62.5%, decrease in other real estate owned expense.
Provision for Income Tax. The provision for income tax increased $273,000, or 92.9%, from $294,000 for the three months ended June 30, 2020 to $567,000 for the three months ended June 30, 2021 due primarily to the increase in pre-tax income.
Comparison of Operating Results for the Six Months Ended June 30, 2021 and 2020
General. Net income amounted to $2.5 million for the six months ended June 30, 2021, an increase of $1.4 million, or 118.3%, compared to net income of $1.2 million for the six months ended June 30, 2020. The increase in net income was primarily the result of an increase in net interest income of $3.5 million and an increase in non-interest income of $2.6 million, partially offset by an increase in non-interest expense of $4.0 million, an increase in the provision for income taxes of $521,000, and an increase in the provision for loan losses of $282,000.
Net Interest Income. Net interest income increased $3.5 million, or 70.7%, to $8.4 million for the six months ended June 30, 2021 from $4.9 million for the six months ended June 30, 2020. The increase was driven by a $3.0 million, or 39.3%, increase in interest income and a $437,000, or 15.6%, decrease in interest expense.
Interest Income. The $3.5 million or 70.7% increase in net interest income for the six months ended June 30, 2021 over the comparable period in 2020 was driven by a $3.0 million, or 39.3%, increase in interest income. The increase in interest income was primarily due to a $187.4 million increase in average loans receivable, net, including loans held for sale, which increased from an average balance of $286.1 million for the six months ended June 30, 2020 to an average balance of $473.5 million for the six months ended June 30, 2021, and had the effect of increasing interest income $3.1 million. Also contributing to the increase in interest income on loans receivable, net, is a $1.8 million increase in amortization of deferred loan fees for the six months ended June 30, 2021, $1.7 million of which is attributable to PPP loan forgiveness. This increase in interest income was partially offset by a 72 basis point decrease in the yield on average loans receivable, net, including loans held for sale, which decreased from 5.15% for the three months ended June 30, 2020 to 4.43% for the six months ended June 30, 2021, and had the effect of decreasing interest income $1.7 million. The decline in loan yield is primarily the result of lower yielding PPP loans funded from the second quarter of 2020 through the second quarter of 2021 and the impact of the Federal Reserve’s 150 basis point rate cuts in March 2020.
Interest Expense. The $437,000, or 15.6%, decrease in interest expense was primarily attributable to a 94 basis point decrease in rate on average certificate of deposit accounts, which decreased from 2.17% for the six months ended June 30, 2020 to 1.23% for the six months ended June 30, 2021, and had the effect of decreasing interest expense by $878,000. Interest expense on deposits continues to be actively managed to lower our cost of funds. Also contributing to this decrease was a $4.7 million decrease in average certificate of deposit accounts which decreased from an average balance of $190.1 million for the six months ended June 30, 2020 to an average balance of $185.4 million for the six months ended June 30, 2021, and had the effect of decreasing interest expense $51,000. This decrease in interest expense was partially offset by a $123.6 million increase in average money market accounts which increased from an average balance of $30.1 million for the six months ended June 30, 2020 to an average balance of $153.7 million for the six months ended June 30, 2021, and had the effect of increasing interest expense by $496,000. This increase in money market interest expense was partially offset by an 11 basis point decrease in the rate on average money market accounts, which decreased from 0.80% for the six months ended June 30, 2020 to 0.69% for the six months ended June 30, 2021, and had the effect of decreasing interest expense by $89,000. The decrease in interest expense was also partially offset by an increase in average other short-term borrowings of $5.1 million which had the effect of increasing interest expense by $96,000. The average interest rate spread increased from 2.68% for the six months ended June 30, 2020 to 2.96% for the six months ended June 30, 2021 while the net interest margin increased from 3.02% for the six months ended June 30, 2020 to 3.18% for the six months ended June 30, 2021.
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, | ||||||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||
Average Balance |
Interest | Average Yield/ Rate |
Average Balance |
Interest | Average Yield/ Rate |
|||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Due from banks, interest-bearing |
$ | 35,766 | $ | 19 | 0.11 | % | $ | 19,600 | $ | 66 | 0.67 | % | ||||||||||||
Investment in interest-earning time deposits |
8,275 | 109 | 2.63 | 9,990 | 124 | 2.48 | ||||||||||||||||||
Investment securities available for sale |
7,604 | 84 | 2.21 | 7,892 | 101 | 2.56 | ||||||||||||||||||
Loans receivable, net (1) (2) |
473,487 | 10,478 | 4.43 | 286,138 | 7,363 | 5.15 | ||||||||||||||||||
Investment in FHLB stock |
1,398 | 42 | 6.01 | 1,381 | 50 | 7.24 | ||||||||||||||||||
Total interest-earning assets |
526,530 | 10,732 | 4.08 | % | 325,001 | 7,704 | 4.74 | % | ||||||||||||||||
Non-interest-earning assets |
15,171 | 14,274 | ||||||||||||||||||||||
Total assets |
$ | 541,701 | $ | 339,275 | ||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Passbook accounts |
$ | 10 | $ | - | * | % | $ | 6 | $ | - | * | % | ||||||||||||
Savings accounts |
1,524 | 2 | 0.26 | 1,863 | 2 | 0.21 | ||||||||||||||||||
Money market accounts |
153,717 | 528 | 0.69 | 30,138 | 121 | 0.80 | ||||||||||||||||||
Certificate of deposit accounts |
185,376 | 1,138 | 1.23 | 190,081 | 2,067 | 2.17 | ||||||||||||||||||
Total deposits |
340,627 | 1,668 | 0.98 | 222,088 | 2,190 | 1.97 | ||||||||||||||||||
FHLB short-term borrowings |
1,492 | 6 | 0.80 | 1,978 | 31 | 3.13 | ||||||||||||||||||
FHLB long-term borrowings |
27,303 | 268 | 1.96 | 28,779 | 300 | 2.08 | ||||||||||||||||||
FRB long-term borrowings |
40,284 | 69 | 0.34 | 12,106 | 23 | 0.38 | ||||||||||||||||||
Subordinated debt |
7,906 | 260 | 6.58 | 7,872 | 260 | 6.61 | ||||||||||||||||||
Other short-term borrowings |
5,052 | 96 | 3.80 | - | - | - | ||||||||||||||||||
Total interest-bearing liabilities |
422,664 | 2,367 | 1.12 | % | 272,823 | 2,804 | 2.06 | % | ||||||||||||||||
Non-interest-bearing liabilities |
92,642 | 40,266 | ||||||||||||||||||||||
Total liabilities |
515,306 | 313,089 | ||||||||||||||||||||||
Stockholders’ Equity |
26,395 | 26,186 | ||||||||||||||||||||||
Total liabilities and Stockholders’ Equity |
$ | 541,701 | $ | 339,275 | ||||||||||||||||||||
Net interest-earning assets |
$ | 103,866 | $ | 52,178 | ||||||||||||||||||||
Net interest income; average interest rate spread |
$ | 8,365 | 2.96 | % | $ | 4,900 | 2.68 | % | ||||||||||||||||
Net interest margin (3) |
3.18 | % | 3.02 | % | ||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities |
124.57 | % | 119.13 | % |
* |
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 $282,000, or 67.1%, to $702,000 for the six months ended June 30, 2021 from $420,000 for the six months ended June 30, 2020. The increase in the provision for loan losses for the six months ended June 30, 2021 over the six months ended June 30, 2020 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, 2021.
Non-performing loans amounted to $9,000 at June 30, 2021, consisting of one 1-4 family non-owner occupied residential loan, which is on non-accrual status. Comparably, non-performing loans amounted to $643,000 or 0.18% of net loans receivable at December 31, 2020, consisting of five loans, two loans of which were on non-accrual status and three loans were 90 days or more past due and accruing interest. The allowance for loan losses as a percent of total loans receivable, net was 0.99% at June 30, 2021 and 0.85% at December 31, 2020. Excluding PPP loans, which are 100% guaranteed by the SBA, the allowance for loan losses to total loans was 1.39% at June 30, 2021.
Non-Interest Income. Non-interest income increased $2.6 million, or 98.1%, from $2.7 million for the six months ended June 30, 2020 to $5.3 million for the six months ended June 30, 2021. The increase was primarily attributable to a $943,000, or 58.7%, increase in net gain on loans held for sale, a $551,000 increase in loan servicing income, a $408,000, or 63.3%, increase in mortgage banking, equipment lending, and title abstract fees, a $362,000 gain on sale of investment securities available for sale, a $215,000, or 413.5%, increase in gain on sales from SBA loans, a $139,000, or 408.8%, increase in other fees and service charges, and a $23,000, or 10.6%, increase in insurance commissions. Oakmont’s results for the six months ended June 30, 2021 accounted for $1.0 million of the increase in net gain on loans held for sale, $551,000 of the increase in loan servicing income, $395,000 of the increase in mortgage banking, equipment lending, and title abstract fees, and $27,000 of the increase in other fees. The increase in other fees and service charges was primarily due to the increase in loan prepayment fees. These increases were partially offset by an $18,000 decrease in net gains on sale and write-downs of other real estate owned.
Non-Interest Expense. Total non-interest expense increased $4.0 million, or 73.0%, from $5.5 million for the six months ended June 30, 2020 to $9.6 million for the six months ended June 30, 2021, primarily due to a $3.1 million, or 81.7%, increase in salaries and employee benefits expense, a $341,000, or 80.6%, increase in occupancy and equipment expense, a $193,000, or 42.4%, increase in other expense, a $154,000, or 67.8%, increase in professional fees, a $110,000, or 37.0%, increase in data processing expense, a $77,000, or 51.3%, increase in advertising expense, a $77,000, or 163.8%, increase in FDIC deposit insurance assessment, and a $14,000, or 12.3%, increase in Directors’ fees and expenses. The increase in salaries and employee benefits is primarily due to generally expanding and improving the level of staff at the Bank and its subsidiary companies, including Oakmont. Oakmont’s results for the six months ended June 30, 2021 accounted for $1.8 million of the increase in salaries and employee benefits expense, $164,000 of the increase in occupancy and equipment expense, $92,000 of the increase in professional fees, $79,000 of the increase in other expense, and $77,000 of the increase in advertising expense. The increase in non-interest expense was partially offset by a $10,000, or 45.5%, decrease in other real estate owned expense.
Provision for Income Tax. The provision for income tax increased $521,000, or 110.9%, from $470,000 for the six months ended June 30, 2020 to $991,000 for the six months ended June 30, 2021 due primarily to the 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, 2021 of $1.7 million, a $1.2 million, or 202.3%, increase from the same period in 2020. This increase in PTSP was primarily due to a $2.1 million, or 77.9%, increase in net interest income and a $1.1 million, or 275.9%, increase in non-interest income. This increase was partially offset by a $1.9 million, or 85.8%, increase in non-interest expense and a $143,000, or 46.9% increase in the provision for loan losses. The increase in non-interest income was primarily due to a $421,000 gain on the sale of equipment loans, $328,000 in loan servicing income, a $194,000, or 93.3%, increase in equipment lending and title abstract fees and a $45,000 gain on the sale of investment securities available for sale. The increase in non-interest expense was primarily due to a $1.5 million, or 100.3%, increase in salaries and employee benefits expense, a $160,000, or 105.3% increase in occupancy and equipment expense, and a $65,000, or 28.4% increase in other expenses.
Our Mortgage Banking Segment reported a pre-tax segment profit (“PTSP”) for the three months ended June 30, 2021 of $262,000, a $192,000, or 42.3%, decrease from the same period in 2020. The decrease in PTSP was primarily due to a $235,000, or 49.5%, increase in non-interest expense, and a $22,000, or 55.0%, decrease in net interest income. The increase in non-interest expense was primarily due to a $185,000, or 58.0%, increase in salaries and employee benefits, and a $33,000, or 78.6%, increase in data processing. The decrease in PTSP was partially offset by a $65,000, or 6.7% increase in non-interest income. The increase in non-interest income was primarily due to an $88,000, or 10.7% increase in net gain on loans held for sale, and was partially offset by a $23,000, or 16.1% decrease in mortgage banking, equipment lending and title abstract fees.
Our Banking Segment reported a pre-tax segment profit (“PTSP”) for the six months ended June 30, 2021 of $3.3 million, a $2.5 million, or 333.6%, increase from the same period in 2020. This increase in PTSP was primarily due to a $3.6 million, or 71.3%, increase in net interest income and a $2.8 million, or 361.9%, increase in non-interest income. This increase was partially offset by a $3.6 million, or 77.9%, increase in non-interest expense and a $282,000, or 67.1% increase in the provision for loan losses. The increase in non-interest income was primarily due to a $1.0 million gain on the sale of equipment loans, a $551,000 in loan servicing income, a $486,000, or 138.1%, increase in equipment lending and title abstract fees, and a $362,000 gain on the sale of investment securities available for sale. The increase in non-interest expense was primarily due to a $2.7 million, or 87.1%, increase in salaries and employee benefits expense, a $323,000, or 112.5% increase in occupancy and equipment expense, and a $179,000, or 42.2% increase in other expenses.
Our Mortgage Banking Segment reported a pre-tax segment profit (“PTSP”) for the six months ended June 30, 2021 of $157,000, a $726,000, or 82.2%, decrease from the same period in 2020. The decrease in PTSP was primarily due to a $457,000, or 49.1%, increase in non-interest expense, a $180,000, or 9.5% decrease in non-interest income, and an $89,000, or 102.3% decrease in net-interest income. The decrease in non-interest income was primarily due to a $102,000, or 6.3% decrease net gain on loans held for sale. The increase in non-interest expense was primarily due to a $346,000, 54.9%, increase in salaries and employee benefits, and a $79,000, or 111.3%, increase in data processing.
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, 2021, the Company's cash and cash equivalents amounted to $18.9 million. At such date, the Company also had $3.8 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, 2021, Quaint Oak Bank had outstanding commitments to originate loans of $22.8 million, commitments under unused lines of credit of $39.0 million, and $6.4 million under standby letters of credit.
At June 30, 2021, certificates of deposit scheduled to mature in one year or less totaled $51.7 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, 2021, we had $34.2 million of borrowings from the FHLB and had $176.2 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, 2021 Quaint Oak Bank had $1.1 million in borrowing capacity with the Federal Reserve Bank of Philadelphia. There were no borrowings under this facility at June 30, 2021. The Bank also has borrowing capacity with the FRB under the PPPLF program in the amount of outstanding pledged PPP loans. Oakmont Capital Holdings, LLC has two lines of credit with a credit union which are used to fund equipment loans totaling $11.0 million at June 30, 2021. As of June 30, 2021, there were $1.2 million of outstanding balances on these two lines of credit.
Total stockholders’ equity increased $4.5 million, or 15.6%, to $33.2 million at June 30, 2021 from $28.7 million at December 31, 2020. Contributing to the increase was noncontrolling interest of $2.2 million, net income for the six months ended June 30, 2021 of $2.5 million, common stock earned by participants in the employee stock ownership plan of $122,000, the reissuance of treasury stock for exercised stock options of $87,000, amortization of stock awards and options under our stock compensation plans of $84,000, and the reissuance of treasury stock under the Bank’s 401(k) Plan of $33,000. These increases were partially offset by dividends paid of $398,000, net loss attributable to noncontrolling interest of $121,000, other comprehensive loss, net of $84,000, and the purchase of treasury stock of $25,000. 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, 2021, Quaint Oak Bank exceeded each of its capital requirements with ratios of 7.21%, 11.39%, 11.39% and 12.56%, respectively. As a small savings and loan holding company eligible for exemption, the Company is not currently subject to any regulatory capital requirements.
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, 2021, we had unfunded commitments under lines of credit of $39.0 million, $22.8 million of commitments to originate loans, and $6.4 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, 2021. 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.
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 Paycheck 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.
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 |
The Company’s repurchases of its common stock made during the quarter ended June 30, 2021 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, 2021 – April 30, 2021 |
- | $ | - | - | 24,375 | |||||||||||
May 1, 2021 – May 31, 2021 |
871 | 18.00 | - | 24,375 | ||||||||||||
June 1, 2021 – June 30, 2021 |
251 | 18.25 | - | 24,375 | ||||||||||||
Total |
1,122 | $ | 18.05 | - | 24,375 |
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 |
Rule 13a-14(d) and 15d-14(d) Certification of the Chief Executive Officer. |
||
31.2 |
Rule 13a-14(d) and 15d-14(d) Certification of the Chief Financial Officer. |
||
32.0 |
|||
101.INS |
Inline XBRL Instance Document. |
||
101.SCH |
Inline XBRL Taxonomy Extension Schema Document. |
||
101.CAL |
Inline XBRL Taxonomy Extension Calculation Linkbase Document. |
||
101.LAB |
Inline XBRL Taxonomy Extension Label Linkbase Document. |
||
101.PRE |
Inline XBRL Taxonomy Extension Presentation Linkbase Document. |
||
101.DEF |
Inline XBRL Taxonomy Extension Definitions Linkbase Document. |
||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL and contained in Exhibit 101). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: August 13, 2021 |
By: |
/s/ Robert T. Strong |
|
Robert T. Strong President and Chief Executive Officer |
|||
Date: August 13, 2021 |
By: |
/s/ John J. Augustine |
|
John J. Augustine Executive Vice President and Chief Financial Officer |