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.
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 2024. At June 30, 2024 2023 (In thousands) Selected Financial Condition Data: Total assets $ 219,234 $ 238,779 Cash, cash equivalents and interest-bearing deposits in other financial institutions 10,672 15,537 Debt securities available for sale 6,607 8,922 Debt securities held to maturity 510 516 Loans receivable, net 183,448 197,714 Foreclosed assets (OREO), net 1,397 2,335 Federal Home Loan Bank stock, at cost 1,329 770 Bank owned life insurance 8,973 8,724 Premises and equipment, net 4,086 2,128 Deferred tax asset 580 487 Deposits 172,981 197,254 Federal Home Loan Bank (FHLB) advances 13,000 8,000 Stockholders' Equity 31,295 31,280 44 Table of Contents For the Years Ended June 30, 2024 2023 (In thousands) Selected Operating Data: Interest income $ 9,431 $ 8,978 Interest expense 3,591 2,278 Net interest income 5,840 6,700 Provision for (recovery of) credit losses (190) — Net interest income after provision for (recovery of) credit losses 6,030 6,700 Non-interest income 726 1,301 Non-interest expense 7,002 5,884 Income (loss) before income taxes (benefit) (246) 2,117 Provision for (benefit from) income taxes (59) 445 Net income (loss) $ (187) $ 1,672 At or For the Years Ended June 30, 2024 2023 Performance Ratios: Return (loss) on average assets (0.08) % 0.71 % Return (loss) on average equity (0.62) % 5.91 % Interest rate spread (1) 2.40 % 2.81 % Net interest margin (2) 2.75 % 3.04 % Non-interest expenses to average assets 3.00 % 2.50 % Efficiency ratio (3) 106.64 % 73.54 % Average interest-earning assets to average interest-bearing liabilities 120.56 % 122.66 % Book value per share $ 14.62 $ 14.50 Capital Ratios (4): Average equity to average assets 13.00 % 12.01 % Tier 1 capital to average assets 13.04 % 12.02 % Asset Quality Ratios: Allowance for credit losses as a percentage of total loans 0.97 % 1.17 % Allowance for credit losses as a percentage of non-performing loans — % — % Net (charge-offs) recoveries to average outstanding loans during the year — % (0.02) % Non-performing loans as a percentage of total loans — % — % Non-performing loans as a percentage of total assets — % — % Total non-performing assets as a percentage of total assets 0.63 % 0.97 % Other: Number of offices 5 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.
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 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.
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.
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 (Benefit).
Our income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between the carrying amounts and the tax basis of assets and liabilities, computed using enacted tax rates.
Our income tax expense (benefit) is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between the carrying amounts and the tax basis of assets and liabilities, computed using enacted tax rates.
For tax positions meeting the more-likely-than-not threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50% likelihood of being realized, upon ultimate settlement with the relevant tax authority. We recognize interest and penalties accrued or released related to uncertain tax positions in current income tax expense or benefit. Debt Securities.
For tax positions meeting the more-likely-than-not threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50% likelihood of being realized, upon ultimate settlement with the relevant tax authority. We recognize interest and penalties accrued or released related to uncertain tax positions in current income tax expense or benefit.
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.
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 60 for a description of recent accounting pronouncements that may affect our financial condition and results of operations.
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.
At June 30, 2024, 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.
The information in this section has been derived from the audited consolidated financial statements, which appear beginning on page 51 of this Form 10-K. Overview Net Interest Income. Our primary source of income is net interest income.
The information in this section has been derived from the audited consolidated financial statements, which appear beginning on page 53 of this Form 10-K. Overview Net Interest Income. Our primary source of income is net interest income.
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.
A valuation allowance, if needed, reduces deferred tax assets to the amounts expected to be realized. 40 Table of Contents 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.
Based on our deposit retention experience, current pricing strategy and regulatory restrictions, we anticipate that a substantial portion of maturing time deposits will be retained, and that we can supplement our funding with borrowings in the event that we allow these deposits to run off at maturity.
Based on our deposit 51 Table of Contents retention experience, current pricing strategy and regulatory restrictions, we anticipate that a substantial portion of maturing time deposits will be retained, and that we can supplement our funding with borrowings in the event that we allow these deposits to run off at maturity.
The average rate paid on demand, NOW and money market accounts and certificates of deposit also increased with the average rate paid on demand, NOW and money market accounts increasing by 55 basis points and the average rate paid on certificates of deposit increasing by 96 basis points.
The average rate paid on demand, NOW and money market accounts and certificates of deposit increased with the average rate paid on demand, NOW and money market accounts increasing by 46 basis points and the average rate paid on certificates of deposit increasing 96 basis points.
The increase in the average rate paid on all deposit categories excluding savings deposits was due to the Bank raising the interest rates on these deposit categories to maintain customers and keep the rates in line with what our competitors were offering and to attract new funds to the Bank. Net Interest Income.
The increase in the average rate paid on all deposit categories except savings deposits was due to the Bank raising the interest rates on these deposit categories to maintain customers and keep the rates in line with what competitors were offering and to attract new funds to the Bank.
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.
Such commitments are subject to the same credit policies and approval process accorded to loans we make. At June 30, 2024, we had outstanding commitments to originate loans of $1.3 million, and outstanding commitments to sell loans of $418,000. We anticipate that we will have sufficient funds available to meet our current lending commitments.
In addition, the WDFI and the FDIC, as an integral part of their examination process, will periodically review our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses. Non-Interest Income.
In addition, the WDFI and the FDIC, as an integral part of their examination process, will periodically review our allowance for credit losses, and as a result of such reviews, we may have to adjust our allowance for credit losses.
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.
Net cash provided by (used in) financing activities, consisting of activity in deposit accounts and borrowings was $19.4 million used in financing activities compared to $15.8 million provided by financing activities for the years ended June 30, 2024 and 2023, respectively. We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis.
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.
Net cash flows provided by (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 $17.7 million provided by investing activities for the year ended June 30, 2024 compared to $14.4 million used in investing activities for the year ended June 30, 2023.
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.
Time deposits that are scheduled to mature in one year or less from June 30, 2024 totaled $44.8 million. Management expects that a substantial portion of the maturing time deposits will be renewed.
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.
We also have the ability to borrow from the Federal Home Loan Bank of Chicago. At June 30, 2024, we had a $79.5 million line of credit with the Federal Home Loan Bank of Chicago, which had $13.0 million in borrowings outstanding as of that date.
Net interest income is the difference between interest income, which is the income we earn on our loans and investments, and interest expense, which is the interest we pay on our deposits and borrowings. Provision for Loan Losses. The allowance for loan losses is a valuation allowance for probable incurred credit losses.
Net interest income is the difference between interest income, which is the income we earn on our loans and investments, and interest expense, which is the interest we pay on our deposits and borrowings. Provision for Credit Losses on Loans.
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.
Net interest rate spread decreased by 41 basis points to 2.40% for the year ended June 30, 2024 from 2.81% for the year ended June 30, 2023, reflecting a 77 basis points increase in the average rate paid on interest-bearing liabilities offset by a 36 basis points increase in the average yield on interest-earning assets.
The increase in the average interest rate paid on interest-bearing liabilities was due to the Bank raising the interest rates on all deposit categories excluding savings accounts to maintain customers and keep the rates in line with what our competitors were offering and to attract new funds to the Bank. Provision for Loan Losses.
The increase in the average interest rate paid on interest-bearing liabilities was due to the Bank raising the interest rates on all deposit categories to maintain customers and keep the rates in line with what competitors were offering, to attract new funds to the Bank and an increase in market interest rates on borrowings. Provision for (Recovery of) Credit Losses.
As an integral part of their examination process, various regulatory agencies review the allowance for loan losses as well. Such agencies may require that changes in the allowance for loan losses be recognized when such regulatory credit evaluations differ from those of management based on information available to the regulators at the time of their examinations. Income Taxes .
Such agencies may require that changes in the allowance for credit losses on loans be recognized when such regulatory credit evaluations differ from those of management based on information available to the regulators at the time of their examinations. Income Taxes .
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.
Interest expense increased $1.3 million, or 57.6%, to $3.6 million for the year ended June 30, 2024 from $2.3 million for the year ended June 30, 2023, due to an increase of $766,000 in interest paid on deposits and an increase of $546,000 in interest paid on borrowings.
The Bank also has $25.0 million available to borrow from the Federal Reserve Bank when pledging acceptable assets and an unsecured Federal Funds purchasing limit of $5.0 million with the Bank’s correspondent bank.
The Bank also has $25.0 million available to borrow from the Federal Reserve Bank when pledging acceptable assets and an unsecured Federal Funds purchasing limit of $5.0 million with the Bank’s correspondent bank. There were no borrowings under these arrangements at June 30, 2024.
Accordingly, our financial statements may not be comparable to companies that comply with such new or revised accounting standards. The following represent our significant accounting estimates: Allowance for Loan Losses . The allowance for loan losses established as losses is estimated to have occurred through a provision for loan losses charged to earnings.
Accordingly, our financial statements may not be comparable to companies that comply with such new or revised accounting standards. The following represent our significant accounting estimates: Allowance for Credit Losses on Loans. The allowance for credit losses on loans is established through charges to earnings in the form of a provision for credit losses.
The net interest margin decreased five basis points to 3.04% for the year ended June 30, 2023 from 3.09% for the year ended June 30, 2022.
The net interest margin decreased 29 basis points to 2.75% for the year ended June 30, 2024 from 3.04% for the year ended June 30, 2023.
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.
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.
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.
As of June 30, 2024 and 2023, the Bank elected to adopt the Community Bank Leverage Ratio Framework. 45 Table of Contents Comparison of Financial Condition at June 30, 2024 and June 30, 2023 Total Assets. Total assets decreased $19.6 million, or 8.2%, to $219.2 million at June 30, 2024 from $238.8 million at June 30, 2023.
(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).
(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. 47 Table of Contents Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
The average balance of certificates of deposit increased by $18.0 million, or 30.2% to $77.7 million for the year ended June 30, 2023 from $59.7 million for the year ended June 30, 2022 while the average balance of interest-bearing demand, NOW and money market accounts decreased slightly to $54.1 million, or 0.03% for the year ended June 30, 2023 from $55.7 million for the year ended June 30, 2022.
The average balance of certificates of deposit decreased slightly by $2.7 million, or 3.3%, from $77.7 million for the year ended June 30, 2023 to $75.1 million for the year ended June 30, 2024. The average balance of interest-bearing demand, NOW and money market and savings accounts decreased by $10.1 million and $4.4 million, respectively.
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.
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. 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.
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.
Loan interest income increased by $455,000, or 5.6%, to $8.6 million for the year ended June 30, 2024 from $8.2 million for the year ended June 30, 2023.
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.
The average yield on the loan portfolio increased by 28 basis points from 4.18% for the year ended June 30, 2023 to 4.46% for the year ended June 30, 2024 as a result of the high interest rate environment.
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.
To the best of our knowledge, we have recorded our best estimate of expected losses in the loan portfolio and for unfunded commitments at June 30, 2024. 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 credit losses.
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.
Non-interest income information is as follows. Year Ended June 30, Change 2024 2023 Amount Percent (Dollars in thousands) Service charges on deposit accounts $ 125 $ 153 $ (28) (18.3) % Mortgage banking 325 351 (26) (7.4) % Increase in cash surrender value of BOLI 249 236 13 5.5 % Gain on proceeds from life insurance death benefit — 261 (261) 100.0 % Gain on acquisition of foreclosed assets — 247 (247) 100.0 % Net gain on securities transactions — 24 (24) (100.0) % Other 27 30 (3) (10.0) % Total non-interest income $ 726 $ 1,302 $ (576) (44.2) % Non-interest income decreased by $576,000 to $726,000 for the year ended June 30, 2024 from $1.3 million for the year ended June 30, 2023 due primarily to a gain on proceeds from a life insurance death benefit, a gain on the acquisition of foreclosed assets, and net gain on securities transactions of $261,000, 247,000 and $24,000, respectively, being recognized during the year ended June 30, 2023 compared to no such amounts being recognized during the year ended June 30, 2024.
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.
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 $417,000 and $2.0 million for the years ended June 30, 2024 and 2023, respectively.
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.
Net interest-earning assets decreased by $4.5 million, or 11.0%, to $36.2 million for the year ended June 30, 2024 from $40.7 million for the year ended June 30, 2023.
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).
Interest income increased by $453,000, or 5.0%, to $9.4 million for the year ended June 30, 2024 compared to $9.0 million for the year ended June 30, 2023 primarily due to an increase in loan interest income associated with an increase in the average yield on loans offset by a slight decrease in the average balance of the loan portfolio.
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.
Interest expense on deposits increased $766,000, or 35.2%, to $2.9 million for the year ended June 30, 2024 from $2.2 million for the year ended June 30, 2023 due to an increase in interest expense on all deposit categories except savings deposits as a result of an increase in the average rates paid on all deposit categories except savings deposits offset by a decrease in the average balances of all deposit categories.
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 yield on interest earning assets for the year ended June 30, 2024 compared to the year ended June 30, 2023 was primarily due to an increase in market interest rates.
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.
Net loss was $187,000 for the year ended June 30, 2024, a decrease of $1.9 million, or 111.2%, from net income of $1.7 million for the year ended June 30, 2023.
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.
Deferred loan fees accreted to interest income totaled $42,000 and $50,000 for the years ended June 30, 2024 and 2023, respectively. For the Year Ended June 30, 2024 2023 Average Average Average Average Outstanding Yield/Rate Outstanding Yield/Rate Balance Interest Balance Interest (Dollars in thousands) Interest-earning assets: Loans $ 193,501 $ 8,637 4.46 % $ 195,680 $ 8,182 4.18 % Debt securities 10,751 345 3.21 % 11,102 292 2.63 % Cash and cash equivalents 7,017 370 5.27 % 12,853 480 3.73 % Other 1,097 79 7.20 % 666 24 3.60 % Total interest-earning assets 212,366 9,431 4.44 % 220,301 8,978 4.08 % Noninterest-earning assets 21,215 15,146 Total assets $ 233,581 $ 235,447 Interest-bearing liabilities: Demand, NOW and money market deposits $ 44,036 612 1.39 % $ 54,130 506 0.93 % Savings deposits 40,109 58 0.14 % 44,501 61 0.14 % Certificates of deposit 75,133 2,273 3.03 % 77,707 1,609 2.07 % Total interest-bearing deposits 159,278 2,943 1.85 % 176,338 2,176 1.23 % FHLB advances and other borrowings 16,865 648 3.84 % 3,272 103 3.15 % Total interest-bearing liabilities 176,143 3,591 2.04 % 179,610 2,279 1.27 % Non-interest-bearing demand deposits 25,048 25,829 Other non-interest-bearing liabilities 2,018 1,726 Total liabilities 203,209 207,165 Total stockholders' equity 30,372 28,282 Total liabilities and stockholders' equity $ 233,581 $ 235,447 Net interest income $ 5,840 $ 6,699 Net interest rate spread (1) 2.40 % 2.81 % Net interest-earning assets (2) $ 36,223 $ 40,691 Net interest margin (3) 2.75 % 3.04 % Average interest-earning assets to interest-bearing liabilities 120.56 % 122.66 % (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.
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.
Non-interest expenses information is as follows. Year Ended June 30, Change 2024 2023 Amount Percent (Dollars in thousands) Salaries and employee benefits $ 3,082 $ 3,296 $ (214) (6.5) % Occupancy and equipment 858 731 127 17.4 % Data processing and office 449 401 48 12.0 % Professional fees 755 712 43 6.0 % Marketing expenses 61 87 (26) (29.9) % Debit card expenses 96 90 6 6.7 % Directors fees 108 89 19 21.3 % Foreclosed assets, net 1,035 — 1,035 100.0 % Other 558 478 80 16.7 % Total non-interest expenses $ 7,002 $ 5,884 $ 1,118 19.0 % 50 Table of Contents Non-interest expenses were $7.0 million for the year ended June 30, 2024 compared to $5.9 million for the year ended June 30, 2023.
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 .
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, 2024 vs. 2023 Increase (Decrease) Due to Total Increase Volume Rate (Decrease) (In thousands) Interest-earning assets: Loans $ (91) $ 546 $ 455 Debt securities (9) 62 53 Cash and cash equivalents (218) 108 (110) Other 16 39 55 Total interest-earning assets (302) 755 453 Interest-bearing liabilities: Demand, NOW and money market deposits (94) 200 106 Savings deposits (6) 2 (4) Certificates of deposit (53) 717 664 Total interest-bearing deposits (153) 919 766 FHLB advances and other borrowings — 546 546 Total interest-bearing liabilities (153) 1,465 1,312 Change in net interest income $ (149) $ (710) $ (859) Comparison of Operating Results for the Years Ended June 30, 2024 and 2023 General.
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.
Debt securities interest income increased by $53,000, or 18.2%, to $345,000 for the year ended June 30, 2024 from $292,000 for the year ended June 30, 2023 due to a 58 basis points increase in the average yield on the debt securities portfolio to 3.21% for the year ended June 30, 2024 from 2.63% for the year ended June 30, 2023 offset in part by a $351,000 decrease in the average balance of debt securities to $10.8 million for the year ended June 30, 2024 due to 48 Table of Contents securities paydowns.
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 cash and cash equivalents decreased $1.3 million, or 11.1%, to $10.5 million at June 30, 2024 from $11.8 million at June 30, 2023, primarily due to a decrease in total deposits of $24.3 million offset by an increase in FHLB borrowings of $5.0 million, a decrease in net loans of $14.3 million, a decrease in interest bearing deposits held in other financial institutions of $3.6 million, and finally, a decrease in debt securities available for sale of $2.3 million.
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.
The decrease was primarily due to a decrease of $1.3 million, or 11.1%, in cash and cash equivalents, a decrease in net loans of $14.3 million, or 7.2%, a decrease in interest bearing deposits held in other financial institutions of $3.6 million, or 94.7%, a decrease in debt securities available for sale of $2.3 million, or 25.9% and finally, a decrease in foreclosed assets, net of $914,780, or 39.6%.
The decrease was primarily due to paydowns and maturities and a decrease in the fair value of a corporate bond. Debt securities available for sale are carried at fair value with the unrealized gain or loss reflected in accumulated other comprehensive income (loss). Net Loans and Foreclosed Assets.
Debt securities available for sale are carried at fair value with the unrealized gain or loss reflected in accumulated other comprehensive income (loss). Loans. Gross loans decreased $14.6 million, or 7.3%, to $185.3 million at June 30, 2024 from $199.9 million at June 30, 2023.
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.
The increase in the average yield on debt securities was related to previous purchases of new securities at higher interest rates. Interest Expense.
Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
Loan losses are charged against the allowance for credit losses for the difference between the carrying value of the loan and the estimated net realizable value or fair value of the collateral, if collateral dependent, when management believes that the collectability of the principal is unlikely. Subsequent recoveries, if any, are credited to the allowance.
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.
Loan losses are charged against the allowance for credit losses for the difference between the carrying value of the loan and the estimated net realizable value or fair value of the collateral, if collateral dependent, when management believes that the collectability of the principal is unlikely. Subsequent recoveries, if any, are credited to the allowance. Non-interest Income.
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.
The decrease was primarily due to a decrease in all categories of loans with the exception of multi-family real estate loans which increased by $0.9 million, or 2.1%, to $45.1 million at June 30, 2024 from $44.2 million at June 30, 2023.
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.
The decrease in the average balance of certificates of deposit accounts was due to the maturity of two brokered certificates of deposit totaling $8.7 million during the year ended June 30, 2024 offset by the offering of higher rate certificate of deposit balances due to higher market interest rates.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired.
This includes forecasts that are reasonable and supportable concerning expectations of future economic conditions. The reasonable and supportable forecast period is 24 months. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. These qualitative risk factors include: 1.
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.
During the year ended June 30, 2023, the Company foreclosed on collateral supporting a construction loan which was valued at $2.3 million and was included in foreclosed assets. The valuation was based on independent appraisals subject to certain discounts less estimated costs to sell.
The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions.
In determining the level of the allowance for credit losses, we consider our past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions, and the levels of non-performing and other classified loans.
The increase in net income for the year ended June 30, 2023 was primarily attributable to an increase of $490,000 in net interest income, a gain on proceeds from life insurance of $261,000 and a gain on the acquisition of foreclosed real estate of $247,000, offset by a $329,000 increase in non-interest expenses. Mortgage banking income also declined by $338,000.
The decrease in net income (loss) for the year ended June 30, 2024 was primarily attributable to an increase in expenses associated with foreclosed assets of $1.0 million, a decrease of $859,000 in net-interest income, and a decrease of $576,000 in non-interest income.
Provisions for loan losses are charged to operations to establish an allowance for loan losses at a level necessary to absorb known and inherent losses in our loan portfolio that are both probable and reasonably estimable at the date of the financial statements.
We charge (credit) provisions for (recovery of) credit losses to operations in order to maintain our allowance for credit losses on loans and reserve for unfunded commitments at a level that is considered reasonable and necessary to absorb expected credit losses inherent in the loan portfolio and expected losses on commitments to grant loans that are expected to be advanced at the consolidated balance sheet date.
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.
Existence and effect of any concentrations of credit and changes in the level of such concentrations. 6. Experience, ability, and depth of lending management and other relevant staff. 7. Quality of loan review and Board of Director oversight. 8. The effect of other external factors such as competition, legal and regulatory requirements. 9.
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.
The average balance of the loan portfolio decreased by $2.2 million, or 1.1%, from $195.7 million for the year ended June 30, 2023 to $193.5 million for the year ended June 30, 2024. The decrease in the average balance of the loan portfolio was primarily due to repayments exceeding new loan growth.
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.
A summary of income tax expense (benefit) compared to the federal income tax statutory rate is set forth in Note 12 to the Notes to the Audited Consolidated Financial Statements. Liquidity and Capital Resources Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business.
Federal Home Loan Bank (FHLB) advances increased $8.0 million to $8.0 million at June 30, 2023 compared to no borrowings at June 30, 2022 to provide additional funding for new loan originations and to increase balance sheet liquidity. Stockholders’ Equity.
FHLB advances increased $5.0 million to $13.0 million at June 30, 2024 compared to $8.0 million in FHLB advances at June 30, 2023 to provide additional funding associated with the decrease in deposits and the acquisition of a building for a new branch location.
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.
These predictions align with the Bank’s historic charge-off history over the past 8-10 years. The allowance for credit losses was $1.8 million, or 0.97%, of loans outstanding at June 30, 2024 and $2.2 million, or 1.08%, of loans outstanding at June 30, 2023.