Biggest changeSelected Financial Data The following selected consolidated financial data sets forth certain financial highlights of the Company and should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for 2022. At June 30, 2022 2021 (In thousands) Selected Financial Condition Data: Total assets $ 220,019 $ 213,627 Cash, cash equivalents and interest-bearing deposits in other financial institutions 10,373 48,111 Debt securities available for sale 10,617 10,910 Debt securities held to maturity 532 709 Loans receivable, net 185,630 144,169 Federal Home Loan Bank stock, at cost 323 262 Bank owned life insurance 9,193 5,969 Premises and equipment, net 1,676 1,850 Deferred tax asset 97 270 Deposits 188,100 171,956 PPPLF Funding — 10,372 Stockholders' Equity 30,743 29,849 For the Years Ended June 30, 2022 2021 (In thousands) Selected Operating Data: Interest income $ 7,157 $ 6,484 Interest expense 948 1,091 Net interest income 6,209 5,393 Provision for loan losses — — Net interest income after provision for loan losses 6,209 5,393 Non-interest income 1,118 1,896 Non-interest expense 5,555 5,438 Income before income taxes 1,772 1,851 Income tax expense 437 478 Net income $ 1,335 $ 1,373 41 Table of Contents At or For the Years Ended June 30, 2022 2021 Performance Ratios: Return on average assets 0.62 % 0.73 % Return on average equity 4.90 % 6.14 % Interest rate spread (1) 2.99 % 2.99 % Net interest margin (2) 3.09 % 3.10 % Non-interest expenses to average assets 2.59 % 2.90 % Efficiency ratio (3) 75.82 % 74.61 % Average interest-earning assets to average interest-bearing liabilities 123.40 % 117.93 % Capital Ratios (4): Average equity to average assets 12.69 % 11.88 % Tier 1 capital to average assets 12.17 % 12.47 % Asset Quality Ratios: Allowance for loan losses as a percentage of total loans 1.17 % 1.49 % Allowance for loan losses as a percentage of non-performing loans 1,908.70 % 1,228.09 % Net recoveries to average outstanding loans during the year 0.01 % 0.38 % Non-performing loans as a percentage of total loans 0.06 % 0.12 % Non-performing loans as a percentage of total assets 0.05 % 0.08 % Total non-performing assets as a percentage of total assets 0.05 % 0.08 % Other: Number of offices 4 4 Number of full-time equivalent employees 35 36 (1) Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of interest-bearing liabilities.
Biggest changeFinancial statements for each individual prior period presented shall be adjusted to reflect correction of the period-specific effects of the error. Please see Note 1 to the notes to the audited consolidated financial statements for more information regarding the Restatement. Selected Financial Data The following selected consolidated financial data sets forth certain financial highlights of the Company and should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for 2023. At June 30, Restated 2023 2022 (In thousands) Selected Financial Condition Data: Total assets $ 238,779 $ 220,500 Cash, cash equivalents and interest-bearing deposits in other financial institutions 15,537 10,373 Debt securities available for sale 8,922 10,617 Debt securities held to maturity 516 532 Loans receivable, net 197,714 185,630 Foreclosed assets (OREO) 2,312 - Federal Home Loan Bank stock, at cost 770 323 Bank owned life insurance 8,724 9,193 Premises and equipment, net 2,128 1,676 Deferred tax asset 487 579 Deposits 197,254 188,100 Stockholders' Equity 31,280 31,224 41 Table of Contents For the Years Ended June 30, 2023` 2022 (In thousands) Selected Operating Data: Interest income $ 8,978 $ 7,157 Interest expense 2,278 948 Net interest income 6,700 6,209 Provision for loan losses — — Net interest income after provision for loan losses 6,700 6,209 Non-interest income 1,301 1,118 Non-interest expense 5,884 5,555 Income before income taxes 2,117 1,772 Income tax expense 445 437 Net income $ 1,672 $ 1,335 At or For the Years Ended June 30, 2023 2022 Performance Ratios: Return on average assets 0.71 % 0.62 % Return on average equity 5.91 % 4.90 % Interest rate spread (1) 2.81 % 2.99 % Net interest margin (2) 3.04 % 3.09 % Non-interest expenses to average assets 2.50 % 2.59 % Efficiency ratio (3) 73.54 % 75.82 % Average interest-earning assets to average interest-bearing liabilities 122.66 % 123.40 % Book value per share $ 14.50 $ 13.76 Capital Ratios (4): Average equity to average assets 12.01 % 12.69 % Tier 1 capital to average assets 12.02 % 12.17 % Asset Quality Ratios: Allowance for loan losses as a percentage of total loans 1.08 % 1.17 % Allowance for loan losses as a percentage of non-performing loans - % 1,908.70 % Net (charge-offs) recoveries to average outstanding loans during the year (0.02) % 0.01 % Non-performing loans as a percentage of total loans - % 0.06 % Non-performing loans as a percentage of total assets - % 0.05 % Total non-performing assets as a percentage of total assets 0.97 % 0.05 % Other: Number of offices 4 4 Number of full-time equivalent employees 35 35 (1) Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of interest-bearing liabilities.
Our non-interest expenses consist of salaries and employee benefits, net occupancy and equipment, data processing and office, professional fees, marketing expenses and other general and administrative expenses, including premium payments we make to the FDIC for insurance of our deposits. Income Tax Expense.
Non-Interest Expenses. Our non-interest expenses consist of salaries and employee benefits, net occupancy and equipment, data processing and office, professional fees, marketing expenses and other general and administrative expenses, including premium payments we make to the FDIC for insurance of our deposits. Income Tax Expense.
The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns.
The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns.
In evaluating the level of the allowance for loan losses, management analyzes several qualitative loan portfolio risk factors including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, changes in the 46 Table of Contents nature, volume and terms of loans, the fair value of underlying collateral, changes in lending personnel, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses.
In evaluating the level of the allowance for loan losses, management analyzes several qualitative loan portfolio risk factors including, but not limited to, management’s ongoing 46 Table of Contents review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, changes in the nature, volume and terms of loans, the fair value of underlying collateral, changes in lending personnel, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses.
Such obligations include data processing services, operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities. Recent Accounting Pronouncements Please refer to Note 1 to the financial statements beginning on page 50 for a description of recent accounting pronouncements that may affect our financial condition and results of operations.
Such obligations include data processing services, operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities. Recent Accounting Pronouncements Please refer to Note 1 of the notes to consolidated the financial statements beginning on page 50 for a description of recent accounting pronouncements that may affect our financial condition and results of operations.
Qualitative factors include consideration of the following: changes in lending policies and procedures; changes in economic conditions, changes in the nature and volume of the portfolio; changes in the experience, ability, and depth of lending management and other relevant staff; changes in the volume and severity of past due, nonaccrual and other adversely graded loans; changes in the loan review system; changes in the value of the underlying collateral for collateral-dependent loans; concentrations of credit; and the effect of other external factors such as competition and legal and regulatory requirements.
Qualitative factors include consideration of the following: changes in lending policies and procedures; changes in economic conditions, changes in the nature and volume of the portfolio; changes in the experience, ability, and depth of lending management and other relevant staff; 38 Table of Contents changes in the volume and severity of past due, nonaccrual and other adversely graded loans; changes in the loan review system; changes in the value of the underlying collateral for collateral-dependent loans; concentrations of credit; and the effect of other external factors such as competition and legal and regulatory requirements.
The allowance for loan losses is increased through charges to the provision for loan losses. Loans are charged against the allowance when management believes that the collectability of the principal loan amount is not probable. Recoveries on loans previously charged-off, if any, are credited to the allowance for loan losses when realized. Non-interest Income.
The allowance for loan losses is increased through charges to the provision for loan losses. Loans are charged against the allowance when management believes that the collectability of the principal loan amount is not probable. Recoveries on loans previously charged-off, if any, are credited to the allowance for loan losses when realized. 37 Table of Contents Non-interest Income.
At June 30, 2022 and June 30, 2021, the qualitative loan portfolio risk factors were slightly reduced in all loan categories except commercial and multi-family real estate which we believe exhibits the most credit risk related to local and national economic conditions as well as industry conditions and concentrations.
At June 30, 2023, the qualitative loan portfolio risk factors were reduced in all loan categories except commercial and multi-family real estate which we believe exhibits the most credit risk related to local and national economic conditions as well as industry conditions and concentrations.
After an evaluation of these factors, we recorded no provision for loan losses for the years ended June 30, 2022 or 2021. Our allowance for loan losses was $2.2 million at June 30, 2022 and 2021, respectively. The allowance for loan losses to total loans was 1.17% at June 30, 2022 and 1.49% at June 30, 2021.
After an evaluation of these factors, we recorded no provision for loan losses for the years ended June 30, 2023 or 2022. Our allowance for loan losses was $2.2 million and $2.2 million at June 30, 2023 and 2022, respectively. The allowance for loan losses to total loans was 1.08% at June 30, 2023 and 1.17% at June 30, 2022.
At June 30, 2022, Marathon Bank was classified as “well capitalized” for regulatory capital purposes. See Note 15 in the Notes to the Audited Consolidated Financial Statements. Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Commitments.
At June 30, 2023, Marathon Bank was classified as “well capitalized” for regulatory capital purposes. See Note 16 in the Notes to the Audited Consolidated Financial Statements. Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Commitments.
Net cash used in investing activities, which consists primarily of disbursements for loan originations, the purchase of securities and the purchase of bank owned life insurance, offset by principal collections on loans, proceeds from the sale of securities and proceeds from maturing securities and pay downs on securities, was $44.2 million for the year ended June 30, 2022 compared to $20.8 million for the year ended June 30, 2021.
Net cash used in investing activities, which consists primarily of disbursements for loan originations, the purchase of securities and the purchase of bank owned life insurance, offset by principal collections on loans, proceeds from the sale of securities and proceeds from maturing securities and pay downs on securities, was $14.4 million for the year ended June 30, 2023 compared to $44.2 million for the year ended June 30, 2022.
Also included in net interest income for the year ended June 30, 2022 was the recognition of deferred fee income of $483,000 on the forgiven PPP loans repaid by the SBA compared to $404,000 for the year ended June 30, 2021.
Also included in net interest income for the year ended June 30, 2022 was the recognition of deferred fee income of $483,000 on the forgiven PPP loans repaid by the SBA compared to $0 for the year ended June 30, 2023.
Time deposits that are scheduled to mature in one year or less from June 30, 2022 totaled $25.9 million. Management expects that a substantial portion of the maturing time deposits will be renewed.
Time deposits that are scheduled to mature in one year or less from June 30, 2023 totaled $54.6 million. Management expects that a substantial portion of the maturing time deposits will be renewed.
Our primary sources of non-interest income are mortgage banking income, service charges on deposit accounts and net gains in the cash surrender value of bank owned life insurance. Other sources of non-interest income include net gain on securities transactions, net gain or loss on disposal of foreclosed assets and other income. 36 Table of Contents Non-Interest Expenses.
Our primary sources of non-interest income are mortgage banking income, service charges on deposit accounts and net gains in the cash surrender value of bank owned life insurance. Other sources of non-interest income include net gain on securities transactions, net gain or loss on disposal of foreclosed assets, gain on proceeds from life insurance death benefit, and other income.
In addition, loan interest income was positively impacted by the recognition of deferred fee income of $483,000 during the year ended June 30, 2022 on the forgiven PPP loans repaid by the SBA compared to $404,000 for the year ended June 30, 2021.
Loan interest income from PPP loans was positively impacted by the recognition of deferred fee income of $483,000 during the year ended June 30, 2022 on the forgiven PPP loans repaid by the SBA compared to $0 for the year ended June 30, 2023.
Net cash provided by financing activities, consisting of activity in deposit accounts and borrowings and net proceeds from our common stock offering, was $5.8 million and $41.6 million for the years ended June 30, 2022 and 2021, respectively. We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis.
Net cash provided by financing activities, consisting of activity in deposit accounts and borrowings was $15.8 million and $5.8 million for the years ended June 30, 2023 and 2022, respectively. We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis.
The increase in commercial and multifamily real estate loans was primarily due to our strategy to enhance our commercial lending in Southeastern Wisconsin. The increase in one- to four-family residential mortgage loans was due to additional growth with respect to adjustable-rate one-to four-family residential loans. Construction loans increased due to an increase in our construction loan participations. Deposits.
The increase in commercial and multi-family real estate loans was primarily due to our strategy to enhance our commercial and multi-family real estate lending in Southeastern Wisconsin. One- to four-family residential loans increased due to additional growth with respect to adjustable-rate one- to four-family residential loans.
At June 30, 2022 and 2021, the qualitative loan portfolio risk factors were slightly reduced in all loan categories except commercial real estate which 39 Table of Contents we believe exhibits the most credit risk related to local and national economic conditions as well as industry conditions and concentrations.
At June 30, 2023, the qualitative loan portfolio risk factors were reduced in all loan categories except commercial and multi-family real estate which we believe exhibits the most credit risk related to local and national economic conditions as well as industry conditions and concentrations.
Such commitments are subject to the same credit policies and approval process accorded to 48 Table of Contents loans we make. At June 30, 2022, we had outstanding commitments to originate loans of $10.7 million, and outstanding commitments to sell loans of $696,000. We anticipate that we will have sufficient funds available to meet our current lending commitments.
Such commitments are subject to the same credit policies and approval process accorded to loans we make. At June 30, 2023, we had outstanding commitments to originate loans of $1.2 million, and outstanding commitments to sell loans of $320,000. We anticipate that we will have sufficient funds available to meet our current lending commitments.
Mortgage banking income (consisting primarily of sales of fixed-rate one- to four-family residential real estate loans) decreased by $838,000 as we sold $16.8 million of mortgage loans into the secondary market during the year ended June 30, 2022 compared to $50.6 million of such sales during the year ended June 30, 2021 due to an increase in market rates, which resulted in decreased demand for mortgage loan refinancing.
These increases were offset by a decrease in mortgage banking income (consisting primarily of sales of fixed-rate one- to four-family residential real estate loans) which decreased by $338,000 as we sold $3.9 million of mortgage loans into the secondary market during the year ended June 30, 2023 compared to $16.8 million of such sales during the year ended June 30, 2022 due to an increase in market interest rates, which resulted in decreased demand for mortgage loan refinancing.
The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest 43 Table of Contents income or interest expense, as applicable. Loan balances include loans held for sale.
Non-accrual loans were included in the computation of average balances. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense, as applicable. Loan balances include loans held for sale.
Loan interest income increased by $669,000, or 11.0%, to $6.8 million for the year ended June 30, 2022 from $6.1 million for the year ended June 30, 2021, due to an increase in the average balance of the loan portfolio, offset by a decrease in the average yield on loans (excluding PPP loans).
Loan interest income increased by $1.4 million, or 21.0%, to $8.2 million for the year ended June 30, 2023 from $6.8 million for the year ended June 30, 2022, due to an increase in the average balance of the loan portfolio and a slight increase in the average yield on loans (excluding PPP loans).
In order to determine other-than-temporary impairment for mortgage-backed securities, asset-backed securities and collateralized mortgage obligations, we compare the present value of the remaining cash flows as estimated at the preceding evaluation date to the current expected remaining cash flows. Other-than-temporary impairment is deemed to have occurred if there has been an adverse change in the remaining expected future cash flows.
In order to determine other-than-temporary impairment for mortgage-backed securities, asset-backed securities and collateralized mortgage obligations, we compare the present value of the remaining cash flows as estimated at the preceding evaluation date to the current expected remaining cash flows.
(2) Represents net interest income as a percentage of average interest-earning assets. (3) Represents non-interest expenses divided by the sum of net interest income and non-interest income. (4) Capital ratios are for the Bank only. As of June 30, 2022 and 2021, the Bank elected to adopt the Community Bank Leverage Ratio Framework.
(2) Represents net interest income as a percentage of average interest-earning assets. (3) Represents non-interest expenses divided by the sum of net interest income and non-interest income. (4) Capital ratios are for the Bank only.
(2) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. (3) Net interest margin represents net interest income divided by average total interest-earning assets. Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
(3) Net interest margin represents net interest income divided by average total interest-earning assets. Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume).
The Standard also establishes a fair value hierarchy, which prioritizes the valuation inputs into three broad levels: ● Level 1 inputs consist of quoted prices in active markets for identical assets that the reporting entity has the ability to access at the measurement date. ● Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the related asset. ● Level 3 inputs are unobservable inputs related to the asset.
The Standard also establishes a fair value hierarchy, which prioritizes the valuation inputs into three broad levels: ● Level 1 inputs consist of quoted prices in active markets for identical assets that the reporting entity has the ability to access at the measurement date. ● Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the related asset. ● Level 3 inputs are unobservable inputs related to the asset. Restatement of Previously Issued Financials During fiscal 2023, the Company corrected an accounting error related to $481,798 of deferred taxes recorded in years prior to fiscal 2022 by the Bank.
Summary of Significant Accounting Estimates The discussion and analysis of the financial condition and results of operations are based on our audited consolidated financial statements, which are prepared in conformity with U.S. GAAP.
A valuation allowance, if needed, reduces deferred tax assets to the amounts expected to be realized. Summary of Significant Accounting Estimates The discussion and analysis of the financial condition and results of operations are based on our audited consolidated financial statements, which are prepared in conformity with U.S. GAAP.
We also have the ability to borrow from the Federal Home Loan Bank of Chicago. At June 30, 2022, we had a $77.4 million line of credit (subject to providing additional collateral) with the Federal Home Loan Bank of Chicago, and had no borrowings outstanding as of that date.
We also have the ability to borrow from the Federal Home Loan Bank of Chicago. At June 30, 2023, we had a $84.0 million line of credit with the Federal Home Loan Bank of Chicago, which had $8.0 million in borrowings outstanding as of that date.
Debt securities interest income decreased $31,000, or 8.6%, to $331,000 for the year ended June 30, 2022 from $362,000 for the year ended June 30, 2021 due to a decrease of $1.8 million in the average balance of the debt securities portfolio which was offset by a 12 basis points increase in the average yield on the debt securities portfolio to 2.68% for the year ended June 30, 2022 from 2.56% for the year ended June 30, 2021.
Debt securities interest income decreased $82,000, or 24.6%, to $249,000 for the year ended June 30, 2023 from $331,000 for the year ended June 30, 2022 due to a $1.3 million decrease in the average balance of debt securities due to securities paydowns and a 44 basis points decrease in the average yield on the debt securities portfolio to 2.24% for the year ended June 30, 2023 from 2.68% for the year ended June 30, 2022.
Total stockholders’ equity increased by $893,000, or 3.0%, to $30.7 million at June 30, 2022 from $29.8 million at June 30, 2021.
Total stockholders’ equity increased by $55,000, or 0.2%, to $31.3 million at June 30, 2023 from $31.2 million at June 30, 2022.
The average balance of the loan portfolio (excluding PPP loans) increased by $35.9 million, or 30.1%, from $119.1 million for the year ended June 30, 2021 to $155.0 million for the year ended June 30, 2022.
The average balance of the loan portfolio (excluding PPP loans) increased by $40.7 million, or 26.3%, from $155.0 million for the year ended June 30, 2022 to $195.7 million for 45 Table of Contents the year ended June 30, 2023.
Interest expense decreased $143,000, or 13.2%, to $948,000 for the year ended June 30, 2022 from $1.1 million for the year ended June 30, 2021, due to a decrease of $108,000 in interest paid on deposits and a decrease of $35,000 in interest paid on borrowings.
Interest expense increased $1.3 million, or 140.4%, to $2.3 million for the year ended June 30, 2023 from $948,000 for the year ended June 30, 2022, due to an increase of $1.2 million in interest paid on deposits and an increase of $96,000 in interest paid on borrowings.
Non-interest income information is as follows. Year Ended June 30, Change 2022 2021 Amount Percent (Dollars in thousands) Service charges on deposit accounts $ 165 $ 168 $ (3) (1.8) % Mortgage banking 689 1,527 (838) (54.9) % Increase in cash surrender value of BOLI 225 165 60 36.4 % Gain on sale of foreclosed real estate — 11 (11) 100.0 % Net gain on securities transactions 14 — 14 100.0 % Other 25 25 — — % Total non-interest income $ 1,118 $ 1,896 $ (778) (41.0) % Non-interest income decreased by $778,000 to $1.1 million for the year ended June 30, 2022 from $1.9 million for the year ended June 30, 2021 due primarily to a decrease in mortgage banking income.
Non-interest income information is as follows. Year Ended June 30, Change 2023 2022 Amount Percent (Dollars in thousands) Service charges on deposit accounts $ 153 $ 165 $ (12) (7.3) % Mortgage banking 351 689 (338) (49.1) % Increase in cash surrender value of BOLI 236 225 11 4.9 % Gain on proceeds from life insurance death benefit 261 — 261 100.0 % Gain on acquisition of foreclosed real estate 247 — 247 100.0 % Net gain on securities transactions 24 14 10 71.4 % Other 30 25 5 20.0 % Total non-interest income $ 1,302 $ 1,118 $ 184 16.5 % Non-interest income increased by $184,000, or 16.5% to $1.3 million for the year ended June 30, 2023 from $1.1 million for the year ended June 30, 2022 due primarily to a gain on proceeds from a life insurance death benefit and a gain on the acquisition of foreclosed real estate.
Deferred loan fees accreted to interest income totaled $536,000 and $429,000 for the years ended June 30, 2022 and 2021, respectively. For the Year Ended June 30, 2022 2021 Average Average Average Average Outstanding Yield/Rate Outstanding Yield/Rate Balance Interest Balance Interest (Dollars in thousands) Interest-earning assets: Loans (excluding PPP loans) $ 154,982 $ 6,266 4.04 % $ 119,103 $ 5,700 4.79 % PPP loans 958 493 51.57 % 7,964 390 4.90 % Debt securities 12,355 331 2.68 % 14,122 362 2.56 % Cash and cash equivalents 32,201 61 0.19 % 32,394 20 0.06 % Other 277 6 2.17 % 262 12 4.58 % Total interest-earning assets 200,773 7,157 3.57 % 173,845 6,484 3.73 % Noninterest-earning assets 13,993 13,534 Total assets $ 214,766 $ 187,379 Interest-bearing liabilities: Demand, NOW and money market deposits $ 55,676 213 0.38 % $ 41,737 146 0.35 % Savings deposits 46,069 67 0.15 % 41,824 60 0.14 % Certificates of deposit 59,689 661 1.11 % 50,233 843 1.68 % Total interest-bearing deposits 161,434 941 0.58 % 133,794 1,049 0.78 % FHLB advances and other borrowings — — — % 6,441 19 0.29 % PPP Liquidity Facility borrowings 1,272 7 0.55 % 7,181 23 0.32 % Total interest-bearing liabilities 162,706 948 0.58 % 147,416 1,091 0.74 % Non-interest-bearing demand deposits 23,684 16,482 Other non-interest-bearing liabilities 1,130 1,216 Total liabilities 187,520 165,114 Total stockholders' equity 27,246 22,265 Total liabilities and stockholders' equity $ 214,766 $ 187,379 Net interest income $ 6,209 $ 5,393 Net interest rate spread (1) 2.99 % 2.99 % Net interest-earning assets (2) $ 38,067 $ 26,429 Net interest margin (3) 3.09 % 3.10 % Average interest-earning assets to interest-bearing liabilities 123.40 % 117.93 % (1) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
Deferred loan fees accreted to interest income totaled $50,000 and $536,000 for the years ended June 30, 2023 and 2022, respectively. For the Year Ended June 30, 2023 2022 Average Average Average Average Outstanding Yield/Rate Outstanding Yield/Rate Balance Interest Balance Interest (Dollars in thousands) Interest-earning assets: Loans (excluding PPP loans) $ 195,680 $ 8,182 4.18 % $ 154,982 $ 6,266 4.04 % PPP loans — — — % 958 493 51.57 % Debt securities 11,102 250 2.24 % 12,355 331 2.68 % Cash and cash equivalents 12,853 522 4.06 % 32,201 61 0.19 % Other 666 24 3.60 % 277 6 2.17 % Total interest-earning assets 220,301 8,978 4.08 % 200,773 7,157 3.57 % Noninterest-earning assets 15,146 13,993 Total assets $ 235,447 $ 214,766 Interest-bearing liabilities: Demand, NOW and money market deposits $ 54,130 506 0.93 % $ 55,676 213 0.38 % Savings deposits 44,501 61 0.14 % 46,069 67 0.15 % Certificates of deposit 77,707 1,609 2.07 % 59,689 661 1.11 % Total interest-bearing deposits 176,338 2,176 1.23 % 161,434 941 0.58 % FHLB advances and other borrowings 3,272 103 3.15 % — — — % PPP Liquidity Facility borrowings — — — % 1,272 7 0.55 % Total interest-bearing liabilities 179,610 2,279 1.27 % 162,706 948 0.58 % Non-interest-bearing demand deposits 25,829 23,684 Other non-interest-bearing liabilities 1,726 1,130 Total liabilities 207,165 187,520 Total stockholders' equity 28,282 27,246 Total liabilities and stockholders' equity $ 235,447 $ 214,766 Net interest income $ 6,699 $ 6,209 Net interest rate spread (1) 2.81 % 2.99 % Net interest-earning assets (2) $ 40,691 $ 38,067 Net interest margin (3) 3.04 % 3.09 % Average interest-earning assets to interest-bearing liabilities 122.66 % 123.40 % (1) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities. 44 Table of Contents (2) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period. Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. Net cash provided by operating activities was $826,000 and $1.0 million for the years ended June 30, 2022 and 2021, respectively.
The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period. Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities.
Average Balance Sheets The following table sets forth average balances, average yields and costs, and certain other information for the years indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances.
Stock based compensation and expense related to the Company’s ESOP also increased stockholders’ equity by $171,000. Average Balance Sheets The following table sets forth average balances, average yields and costs, and certain other information for the years indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are daily average balances.
Non-interest expenses information is as follows. Year Ended June 30, Change 2022 2021 Amount Percent (Dollars in thousands) Salaries and employee benefits $ 3,135 $ 3,345 $ (210) 8.7 % Occupancy and equipment 711 671 40 6.0 % Data processing and office 394 463 (69) (14.9) % Professional fees 657 367 290 79.0 % Marketing expenses 78 63 15 23.8 % Debit card expenses 78 89 (11) (12.4) Directors fees 68 78 (10) (12.8) Other 435 362 73 20.2 % Total non-interest expenses $ 5,556 $ 5,438 $ 118 2.2 % 47 Table of Contents Non-interest expenses were $5.6 million for the year ended June 30, 2022 as compared to $5.4 million for the year ended June 30, 2021.
Non-interest expenses information is as follows. Year Ended June 30, Change 2023 2022 Amount Percent (Dollars in thousands) Salaries and employee benefits $ 3,296 $ 3,135 $ 161 8.7 % Occupancy and equipment 731 711 20 2.8 % Data processing and office 401 394 7 1.8 % Professional fees 712 657 55 8.4 % Marketing expenses 87 78 9 11.5 % Debit card expenses 90 78 12 15.4 Directors fees 89 68 21 30.9 Other 478 435 43 9.9 % Total non-interest expenses $ 5,884 $ 5,556 $ 328 5.9 % Non-interest expenses were $5.9 million and $5.6 million for the years ended June 30, 2023 and 2022, respectively.
The increase in deposits reflected an increase in demand, NOW and money market accounts of $13.4 million, or 30.2%, to $57.8 million at June 30, 2022 from $44.4 million at June 30, 2021 and an increase in savings accounts of $1.9 million, or 4.3%, to $46.6 million at June 30, 2022 from $44.7 million at June 30, 2021.
Offsetting these increases, was a decrease in demand, NOW and money market accounts of $13.1 million, or 22.7%, to $44.7 million at June 30, 2023 from $57.8 million at June 30, 2022. Savings deposits decreased $4.0 million, or 8.7%, to $42.6 million at June 30, 2023 from $46.6 million at June 30, 2022.
To the best of our knowledge, we have recorded all loan losses that are both probable and reasonable to estimate at June 30, 2022. However, future changes in the factors described herein, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for loan losses.
However, future changes in the factors described above, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for loan losses.
The average yield on the loan portfolio (excluding PPP loans) decreased 75 basis points from 4.79% for the year ended June 30, 2021 to 4.04% for the year ended June 30, 2022.
The average yield on the loan portfolio (excluding PPP loans) increased by 14 basis points from 4.04% for the year ended June 30, 2022 to 4.18% for the year ended June 30, 2023 as a result of rising interest rates.
Net income was $1.3 million for the year ended June 30, 2022, a decrease of $38,000, or 2.8%, from net income of $1.4 million for the year ended June 30, 2021.
Net income was $1.7 million for the year ended June 30, 2023, an increase of $337,000, or 25.3%, from net income of $1.3 million for the year ended June 30, 2022.
The increase was primarily due to net income of $1.3 million offset by an increase in accumulated other comprehensive loss of $490,000 during the year ended June 30, 2022 as a result of an increase in market interest rates.
The increase was primarily due to net income of $1.7 million offset by the repurchase and retirement of common stock of $1.4 million during the year ended June 30, 2023 and an increase in accumulated other comprehensive loss, net of tax of $416,000 which was primarily related to the decrease in fair value of 43 Table of Contents a corporate bond as a result of the increase in interest rates during the year ended June 30, 2023.
For purposes of this table, changes attributable to both rate 44 Table of Contents and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume. Year Ended June 30, 2022 vs. 2021 Increase (Decrease) Due to Total Increase Volume Rate (Decrease) (In thousands) Interest-earning assets: Loans (excluding PPP loans) $ 1,717 $ (1,151) $ 566 PPP loans (343) 446 103 Debt securities (45) 14 (31) Cash and cash equivalents — 41 41 Other 1 (7) (6) Total interest-earning assets 1,330 (657) 673 Interest-bearing liabilities: Demand, NOW and money market deposits 49 18 67 Savings deposits 6 1 7 Certificates of deposit 159 (341) (182) Total interest-bearing deposits 214 (322) (108) FHLB advances and other borrowings (19) — (19) PPP Liquidity Facility borrowings (19) 3 (16) Total interest-bearing liabilities 176 (319) (143) Change in net interest income $ 1,154 $ (338) $ 816 Comparison of Operating Results for the Years Ended June 30, 2022 and 2021 General.
For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume. Year Ended June 30, 2023 vs. 2022 Increase (Decrease) Due to Total Increase Volume Rate (Decrease) (In thousands) Interest-earning assets: Loans (excluding PPP loans) $ 1,645 $ 271 $ 1,916 PPP loans (493) — (493) Debt securities (34) (47) (81) Cash and cash equivalents (37) 498 461 Other 8 10 18 Total interest-earning assets 1,089 732 1,821 Interest-bearing liabilities: Demand, NOW and money market deposits (6) 299 293 Savings deposits (2) (4) (6) Certificates of deposit 200 748 948 Total interest-bearing deposits 192 1,043 1,235 FHLB advances and other borrowings — 103 103 PPP Liquidity Facility borrowings (7) — (7) Total interest-bearing liabilities 185 1,146 1,331 Change in net interest income $ 904 $ (414) $ 490 Comparison of Operating Results for the Years Ended June 30, 2023 and 2022 General .
Interest income increased by $673,000, or 10.4%, to $7.2 million for the year ended June 30, 2022 from $6.5 million for the year ended June 30, 2021, primarily due to increases in loan interest income and cash and cash equivalents interest income which was offset by a decrease in debt securities interest income.
Interest Income . Interest income increased by $1.8 million, or 25.4%, to $9.0 million for the year ended June 30, 2023 compared to $7.2 million for the year ended June 30, 2022 primarily due to increases in loan interest income and other interest income (cash and cash equivalents and other).
The Company determines the fair value of certain assets in accordance with the provisions of FASB Accounting Standards Codification Topic Accounting Standards Codification 820, Fair Value Measurements , which provides a framework for measuring fair value under generally accepted accounting principles. 40 Table of Contents Fair value is defined as the exchange price that would be received for an asset in the principal or most advantageous market for the asset in an orderly transaction between market participants on the measurement date.
The Company determines the fair value of certain assets in accordance with the provisions of FASB Accounting Standards Codification Topic Accounting Standards Codification 820, Fair Value Measurements , which provides a framework for measuring fair value under generally accepted accounting principles.
The increase in the average yield on the debt securities portfolio was due to higher interest rates on the $3.5 million in corporate bonds purchased partially offset by the decrease in average yield of our collateralized mortgage obligations with inverse floating rates.
The decrease in the average yield was related to paydowns on securities earning higher interest rates and the decrease in the average yield of our collateralized mortgage obligations with inverse floating rates. Interest Expense.
Net interest-earning assets increased by $11.7 million, or 44.0%, to $38.1 million for the year ended June 30, 2022 from $26.4 million for the year ended June 30, 2021. The net interest margin decreased one basis point to 3.09% for the year ended June 30, 2022 from 3.10% for the year ended June 30, 2021.
Net interest-earning assets increased by $2.6 million, or 6.9%, to $40.7 million for the year ended June 30, 2023 from $38.1 million for the year ended June 30, 2022.
The decrease in the effective tax rate was a result of an increase in earnings on bank owned life insurance. Liquidity and Capital Resources Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business.
The effective tax rate declined during the year ended June 30, 2023 as compared to the prior year because the gain on life insurance proceeds was not subject to income taxes. Liquidity and Capital Resources Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business.
Net loans increased $41.4 million, or 28.8%, to $185.6 million at June 30, 2022 from $144.2 million at June 30, 2021.
Net loans increased $12.1 million, or 6.5%, to $197.7 million at June 30, 2023 from $185.6 million at June 30, 2022.
The increase was due to a $28.5 million, or 54.6%, increase in commercial real estate loans to $80.6 million at June 30, 2022 from $52.1 million at June 30, 2021 and an increase in multifamily loans of $16.6 million, or 96.6%, to $33.9 million at June 30, 2022 from $17.3 million at June 30, 2021.
The increase was primarily due to an increase in multi-family real estate loans of $10.2 million, or 30.2%, to $44.2 million at June 30, 2023 from $34.0 million at June 30, 2022, an increase in one-to-four-family residential loans of $7.6 million, or 14.6% to $59.5 million at June 30, 2023 from $51.9 million at June 30, 2022 and a $4.0 million increase in commercial real estate loans, or 5.0% to $84.6 million at June 30, 2023 from $80.6 million at June 30, 2022.
Comparison of Financial Condition at June 30, 2022 and June 30, 2021 Total Assets. Total assets increased $6.4 million, or 3.0%, to $220.0 million at June 30, 2022 from $213.6 million at June 30, 2021.
As of June 30, 2023 and 2022, the Bank elected to adopt the Community Bank Leverage Ratio Framework. 42 Table of Contents Comparison of Financial Condition at June 30, 2023 and June 30, 2022 Total Assets. Total assets increased $18.3 million, or 8.3%, to $238.8 million at June 30, 2023 from $220.5 million at June 30, 2022.
Interest expense on deposits decreased $108,000, or 12.8%, to $941,000 for the year ended June 30, 2022 from $1.0 million for the year ended June 30, 2021 due to a decrease in interest expense on certificates of deposit which was offset by an increase in interest expense on interest-bearing core deposits (consisting of demand, NOW, money market and savings accounts).
Interest expense on deposits increased $1.2 million, or 131.2%, to $2.2 million for the year ended June 30, 2023 from $941,000 for the year ended June 30, 2022 due to an increase in interest expense on all deposit categories excluding savings deposits.
The decrease in net income for the year ended June 30, 2022 was primarily attributed to a decrease in non-interest income of $777,000 and an increase in non-interest expenses of $118,000, offset by an increase in net interest income of $816,000. The provision for income taxes decreased $40,000. Interest Income .
The increase in income tax expense was primarily due to an increase in the income before income taxes of $345,000 offset by a decrease in the Company’s effective tax rate. The effective tax rate for the years ended June 30, 2023 and 2022 was 21.0% and 24.7%, respectively.
The average yield increased to 0.19% for the year ended June 30, 2022 from 0.06% for the year ended June 30, 2021, while the average balance of cash and cash equivalents decreased slightly from $32.4 million for the year ended June 30, 2021 to $32.2 million for the year ended June 30, 2022.
The average balance of savings accounts also decreased slightly to $44.5 million, or 0.03% for the year ended June 30, 2023 from $46.1 million for the year ended June 30, 2022.
Net interest income increased $816,000, or 15.1%, to $6.2 million for the year ended June 30, 2022 from $5.4 million for the year ended June 30, 2021 due to an increase in net interest-earning assets. The net interest rate spread remained the same at 2.99% for the years ended June 30, 2022 and 2021.
Net interest income increased by $490,000, or 7.9%, to $6.7 million for the year ended June 30, 2023 from $6.2 million for the year ended June 30, 2022.
The increase in the average yield on cash and cash equivalents was primarily due to higher average rates earned on federal funds sold, as a result of the increase in market interest rates since June 30, 2021. Interest Expense.
The increase in the average yield on interest earning assets for the year ended June 30, 2023 compared to the year ended June 30, 2022 was primarily due to an increase in the average yield of 387 basis points on our cash and cash equivalents investments due to the increases in the federal funds rate.
The increase in the average balance of loans was due to our continued efforts to increase commercial and multifamily real estate loans in Southeastern Wisconsin. The average balance of PPP loans decreased due to the repayment by the SBA of forgiven PPP loans. There were no outstanding PPP loans as of June 30, 2022.
The increase in the average balance of loans was due to our continued efforts to increase commercial and multi-family real estate loans in Southeastern Wisconsin. The average balance of one-to-four family residential loans also increased. The increase was due to additional growth with respect to adjustable-rate one-to four-family residential loans.
The increase was primarily due to an increase of $41.4 million, or 28.8%, in net loans and an increase in the cash surrender value of life insurance of $3.2 million or 54.0% which was offset by a decrease in cash and cash equivalents of $37.6 million or 81.7%. Cash and Cash Equivalents.
The increase was primarily due to an increase of $12.1 million, or 6.5%, in loans, net of the allowance for loan losses. Cash and cash equivalents, interest bearing deposits held in other financial institutions and foreclosed assets also increased by $3.4 million, $1.8 million and $2.3 million, respectively.
Debt Securities Available for Sale. Total debt securities available for sale decreased $293,000, or 2.7%, to $10.6 million at June 30, 2022 from $10.9 million at June 30, 2021.
A portion of the increased cash flows from the above activity was invested in interest bearing deposits held in other financial institutions which increased by $1.8 million. Debt Securities Available for Sale. Total debt securities available for sale decreased $1.7 million, or 16.0%, to $8.9 million at June 30, 2023 from $10.6 million at June 30, 2022.
Total deposits increased $16.1 million, or 9.4%, to $188.1 million at June 30, 2022 from $172.0 million at June 30, 2021.
The valuation was based on recently obtained independent appraisals subject to certain discounts less estimated costs to sell. Deposits. Total deposits increased $9.2 million, or 4.9%, to $197.3 million at June 30, 2023 from $188.1 million at June 30, 2022.
We recorded net recoveries of $9,000 for the year ended June 30, 2022 and net recoveries of $486,000 for the year ended June 30, 2021. Non-performing assets decreased to $115,000, or 0.05% of total assets, at June 30, 2022, compared to $178,000, or 0.08% of total assets, at June 30, 2021.
There were $2.3 million in non-performing assets, or 0.97% at June 30, 2023, compared to $115,000, or 0.05% of total assets, at June 30, 2022. To the best of our knowledge, we have recorded all loan losses that are both probable and reasonable to estimate at June 30, 2023.
It is required that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs.
Fair value is defined as the exchange price that would be received for an asset in the principal or most advantageous market for the asset in an orderly transaction between market participants on the measurement date. It is required that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs.
The average balance of certificates of deposit increased by $9.5 million to $59.7 million, for the year ended June 30, 2022 compared to the year ended June 30, 2021 due to the purchase of $15.1 million in brokered certificates of deposit in March 2021 and an increase in new customers added by the Bank.
The increase in the average balance of certificates of deposit was partly due to the purchase of brokered certificates of deposit of $4.5 million with the remaining increase in the average balance of certificates of deposit being due to offering higher rate deposit products during the year ended June 30, 2023.
Total cash and cash equivalents decreased $37.6 million, or 81.7%, to $8.4 million at June 30, 2022 from $46.0 million at June 30, 2021 due to the use of cash to fund loan originations, the purchase of $3.5 million of corporate bonds in our debt securities available for sale portfolio and the purchase of an additional $3.0 million of bank owned life insurance.
Total cash and cash equivalents increased $3.4 million, or 39.7%, to $11.8 million at June 30, 2023 from $8.4 million at June 30, 2022, primarily due to an increase in deposits and FHLB borrowings of $9.2 million and $8.0 million, respectively, offset by an increase in cash used to fund new loan originations of $14.1 million.
Interest expense on certificates of deposit decreased $182,000, or 21.6%, to $661,000 for the year ended June 30, 2022 from $843,000 for the year ended June 30, 2021 due to a decrease in the average rate paid on certificates of deposit which was offset by an increase in the average balance of certificates of deposit.
Net interest rate spread decreased by 18 basis points to 2.81% for the year ended June 30, 2023 from 2.99% for the year ended June 30, 2022, reflecting a 69 basis points increase in the average rate paid on interest-bearing liabilities offset by a 51 basis points increase in the average yield on interest-earning assets.