QUAINT OAK BANCORP INC
For the period ended Dec 31, 2023. Filed Mar 28, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 28, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
EX-13.0 · Recent Accounting Pronouncements Not Yet Adopted
Recent Accounting PronouncementsNot Yet Adopted
In* November 2023,the FASB issued ASU2023*-07, Segment Reporting (TOPIC280*): Improvements to Reportable Segment Disclosures*, which requires public entities to disclose information about their reportable segments’ significant expenses on an interim and annual basis. This ASU is effective for fiscal years beginning after* December 15, 2023,and interim periods within fiscal years beginning after December 15, 2024.*Early adoption is permitted. Public entities are required to adopt the changes retrospectively, recasting each prior-period disclosure for which a comparative income statement is presented in the period of adoption. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s financial position or results of operations.
In* December 2023,the FASB issued ASU2023*-09, Income Taxes (Topic740): Improvements to Income Tax Disclosures, which provides for improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. This guidance is effective for public business entities for annual period beginning after* December 15, 2024.*The Company is currently evaluating the impact the impact of this new guidance on its financial statements.
Note3 – Earnings Per Share
Earnings per share (“EPS”) consists oftwo separate components, basic EPS and diluted EPS. Basic EPS is computed based on the weighted average number of shares of common stock outstanding for each period presented. Diluted EPS is calculated based on the weighted average number of shares of common stock outstanding plus dilutive common stock equivalents (“CSEs”). CSEs consist of shares that are assumed to have been purchased with the proceeds from the exercise of stock options, as well as unvested restricted stock (RRP) shares. Common stock equivalents which are considered antidilutive arenot included for the purposes of this calculation. For the year ended* December 31, 2022,all unvested restricted stock program awards and outstanding stock options representing shares were dilutive. For the year ended December 31, 2023,all outstanding stock options granted under the2023* Stock Incentive Plan were anti-dilutive. For the year ended* December 31, 2023,all outstanding stock options granted under the2018* Stock Incentive Plan representing shares were dilutive.
34
Quaint Oak Bancorp, Inc.
Note3 – Earnings Per Share (Continued)
The following table sets forth the composition of the weighted average shares (denominator) used in the basic and dilutive earnings per share computations.
| For the Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Net Income | $2,020,000 | $7,863,000 |
| Weighted average shares outstanding – basic | 2,254,444 | 2,042,740 |
| Effect of dilutive common stock equivalents | 20,590 | 110,149 |
| Adjusted weighted average shares outstanding – diluted | 2,275,034 | 2,152,889 |
| Basic earnings per share | $0.90 | $3.85 |
| Diluted earnings per share | $0.89 | $3.65 |
Note4 – Accumulated Other Comprehensive (Loss) Income
The following table presents the changes in accumulated other comprehensive (loss) income by component, net of tax, for the years ended* December 31, 2023and2022* (in thousands):
| Unrealized Losses on Investment Securities Available for Sale (1) | ||
|---|---|---|
| 2023 | 2022 | |
| Balance beginning of the year | $(24) | $23 |
| Other comprehensive income (loss) before reclassifications | 14 | (47) |
| Amount reclassified from accumulated other comprehensive income (loss) | - | - |
| Total other comprehensive income (loss) | 14 | (47) |
| Balance end of the year | $(10) | $(24) |
| (1) | All amounts are net of tax. Amounts in parentheses indicate debits. |
Quaint Oak Bancorp, Inc.
Note5 – Investment in Interest-Earning Time Deposits
The investment in interest-earning time deposits as of* December**31,* 2023 and2022, by contractual maturity, is shown below (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Due in one year or less | $1,000 | $2,541 |
| Due after one year through five years | 912 | 1,292 |
| Total | $1,912 | $3,833 |
Note6 – Investment Securities Available for Sale
The amortized cost, gross unrealized gains and losses, and fair value of investment securities available for sale at* December 31, 2023and2022* are summarized below (in thousands):
| Amortized Cost · Gross Unrealized Gains · Gross Unrealized (Losses) · Fair Value | |||||
|---|---|---|---|---|---|
| Available for Sale: | |||||
| Mortgage-backed securities: | |||||
| Government National Mortgage Association securities | $2,281 | $ | - | $(13) | $2,268 |
| Federal National Mortgage Association securities | 73 | - | - | 73 | |
| Total available-for-sale-securities | $2,354 | $ | - | $(13) | $2,341 |
| Amortized Cost · Gross Unrealized Gains · Gross Unrealized (Losses) · Fair Value | |||||
|---|---|---|---|---|---|
| Available for Sale: | |||||
| Mortgage-backed securities: | |||||
| Government National Mortgage Association securities | $2,902 | $ | - | $(31) | $2,871 |
| Federal National Mortgage Association securities | 98 | 1 | - | 99 | |
| Total available-for-sale-securities | $3,000 | $1 | $(31) | $2,970 | |
The amortized cost and fair value of mortgage-backed and debt securities at* December 31, 2023,by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may*have the right to call or prepay obligations with or without call or prepayment penalties (in thousands):
| Available for Sale | ||
|---|---|---|
| Amortized Cost | Fair Value | |
| Due after ten years | $2,354 | $2,341 |
| Total | $2,354 | $2,341 |
36
Quaint Oak Bancorp, Inc.
Note6 – Investment Securities Available for Sale (Continued)
The following tables show the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at* December 31, 2023and2022* (in thousands):
| Less than Twelve Months · Twelve Months or Greater · Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Number of Securities · Fair Value · Gross Unrealized Losses · Fair Value · Gross Unrealized Losses · Fair Value · Gross Unrealized Losses | |||||||||
| Government National Mortgage Association securities | 11 | $2,268 | $(13) | $ | - | $ | - | $2,268 | $(13) |
| Less than Twelve Months · Twelve Months or Greater · Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Number of Securities · Fair Value · Gross Unrealized Losses · Fair Value · Gross Unrealized Losses · Fair Value · Gross Unrealized Losses | |||||||||
| Government National Mortgage Association securities | 11 | $2,871 | $(31) | $ | - | $ | - | $2,871 | $(31) |
Management believes that the estimated fair value of the securities disclosed above is primarily dependent on the movement of market interest rates. Management evaluated the extent to which the fair value has been less than cost and the financial condition and near-term prospects of the issuer, including any specific events which* mayinfluence the operations of the issuer. The Company has the ability and intent to hold the securities until the anticipated recovery of fair value occurs. There wasno allowance for credit losses at December 31, 2023.*
Note7 – Loans Receivable, Net and Allowance for Credit Losses
The composition of net loans receivable is as follows (in thousands):
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Real estate loans: | ||
| One-to-four family residential: | ||
| Owner occupied | $22,885 | $18,070 |
| Non-owner occupied | 40,455 | 39,315 |
| Total one-to-four family residential | 63,340 | 57,385 |
| Multi-family (five or more) residential | 46,680 | 46,909 |
| Commercial real estate | 331,174 | 333,540 |
| Construction | 35,585 | 28,938 |
| Home equity | 6,162 | 4,918 |
| Total real estate loans | 482,941 | 471,690 |
| Commercial business | 127,868 | 159,069 |
| Other consumer | 69 | 2 |
| Total Loans | 610,878 | 630,761 |
| Deferred loan fees and costs | (771) | (1,219) |
| Allowance for credit losses | (6,758) | (7,678) |
| Net Loans | $603,349 | $621,864 |
37
Quaint Oak Bancorp, Inc.
The following table summarizes designated internal risk categories by portfolio segment and loan class, by origination year, as of* December 31, 2023 (*in thousands):
| Term Loans Amortized Cost by Origination Year | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving Loans Amortized Cost Basis · Total | ||||||||||||||||
| One-to-four family residential owner occupied Risk rating | ||||||||||||||||
| Pass | $6,044 | $8,574 | $3,840 | $1,850 | $571 | $2,006 | $ | - | $22,885 | |||||||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total one-to-four family residential owner occupied | $6,044 | $8,574 | $3,840 | $1,850 | $571 | $2,006 | $ | - | $22,885 | |||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| One-to-four family residential non- owner occupied Risk rating | ||||||||||||||||
| Pass | $2,195 | $7,153 | $12,362 | $3,268 | $1,026 | $14,451 | $ | - | $40,455 | |||||||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total one-to-four family residential non-owner occupied | $2,195 | $7,153 | $12,362 | $3,268 | $1,026 | $14,451 | $ | - | $40,455 | |||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Multi-family residential Risk rating | ||||||||||||||||
| Pass | $1,566 | $15,542 | $13,853 | $4,483 | $2,386 | $8,850 | $ | - | $46,680 | |||||||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total multi-family residential | $1,566 | $15,542 | $13,853 | $4,483 | $2,386 | $8,850 | $ | - | $46,680 | |||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $2 | $ | - | $2 | ||
| Commercial real estate Risk rating | ||||||||||||||||
| Pass | $61,338 | $121,006 | $64,684 | $26,631 | $16,571 | $38,897 | $1,996 | $331,123 | ||||||||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | 51 | - | - | 51 | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total commercial real estate | $61,338 | $121,006 | $64,684 | $26,631 | $16,622 | $38,897 | $1,996 | $331,174 | ||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $134 | $ | - | $ | - | $ | - | $134 | ||
| Construction Risk rating | ||||||||||||||||
| Pass | $14,777 | $11,244 | $7,417 | $ | - | $ | - | $ | - | $ | - | $33,438 | ||||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | 2,147 | - | 2,147 | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total construction | $14,777 | $11,244 | $7,417 | $ | - | $ | - | $2,147 | $ | - | $35,585 | |||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
38
Quaint Oak Bancorp, Inc.
| Term Loans Amortized Cost by Origination Year | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving Loans Amortized Cost Basis · Total | ||||||||||||||||
| Home equity Risk rating | ||||||||||||||||
| Pass | $1,062 | $35 | $122 | $ | - | $ | - | $205 | $4,738 | $6,162 | ||||||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total home equity | $1,062 | $35 | $122 | $ | - | $ | - | $205 | $4,738 | $6,162 | ||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Commercial business Risk rating | ||||||||||||||||
| Pass | $6,441 | $69,913 | $27,022 | $4,324 | $1,955 | $1,109 | $13,593 | $124,357 | ||||||||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | 1,946 | - | 1,242 | 323 | - | 3,511 | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total commercial business | $6,441 | $69,913 | $28,967 | $4,324 | $3,197 | $1,433 | $13,593 | $127,868 | ||||||||
| Current period gross charge-offs | $ | - | $29 | $613 | $97 | $ | - | $ | - | $ | - | $739 | ||||
| Other consumer Risk rating | ||||||||||||||||
| Pass | $69 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $69 | ||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total other consumer | $69 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $69 | ||
| Current period gross charge-offs Total | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Pass | $93,492 | $233,467 | $129,300 | $40,556 | $22,509 | $65,518 | $20,327 | $605,169 | ||||||||
| Special mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | 1,946 | - | 1,293 | 2,470 | - | 5,709 | ||||||||
| Doubtful | - | - | - | - | - | - | - | - | ||||||||
| Total | $93,492 | $233,467 | $131,246 | $40,556 | $23,802 | $67,988 | $20,327 | $610,878 | ||||||||
| Current period gross charge-offs | $ | - | $29 | $613 | $231 | $ | - | $2 | $ | - | $875 | |||||
The information presented in the table above isnot required for periods prior to the adoption of ASU326. The following table presents the most comparable required information for the prior period, internal credit risk ratings for the indicated loan class segments as of* December 31, 2022 (*in thousands):
| Pass · Special Mention · Substandard · Doubtful · Total | |||||||
|---|---|---|---|---|---|---|---|
| One-to-four family residential owner occupied | $17,663 | $407 | $ | - | $ | - | $18,070 |
| One-to-four family residential non-owner occupied | 39,315 | - | - | - | 39,315 | ||
| Multi-family residential | 45,201 | - | 1,708 | - | 46,909 | ||
| Commercial real estate | 333,406 | - | 134 | - | 333,540 | ||
| Construction | 28,938 | - | - | - | 28,938 | ||
| Home equity | 4,918 | - | - | - | 4,918 | ||
| Commercial business | 153,746 | 2,908 | 2,415 | - | 159,069 | ||
| Other consumer | 2 | - | - | - | 2 | ||
| Total | $623,189 | $3,315 | $4,257 | $ | - | $630,761 | |
39
Quaint Oak Bancorp, Inc.
The following table presents non-accrual loans by classes of the loan portfolio as of* December 31, 2023and December 31, 2022 (*in thousands):
| December 31, 2023 · December 31, 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Non-accrual loans | ||||||||||
| With a Related Allowance · Without a Related Allowance · Total · 90 Days or More Past Due and Accruing · Total Non-Performing · Total Non-Accrual Loans | ||||||||||
| One-to-four family residential owner occupied | $ | - | $ | - | $ | - | $401 | $401 | $ | - |
| Multi-family residential | - | - | - | - | - | 1,708 | ||||
| Commercial real estate | - | 51 | 51 | - | 51 | 134 | ||||
| Commercial business | - | - | - | - | - | 97 | ||||
| Total | $ | - | $51 | $51 | $401 | $452 | $1,939 | |||
40
Quaint Oak Bancorp, Inc.
The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance wasnot necessary as of* December 31, 2022*as well as the average recorded investment and related interest income for the year then ended (in thousands):
| With no related allowance recorded: | Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| One-to-four family residential owner occupied | $ | - | $ | - | $ | - | $ | - | $ | - |
| One-to-four family residential non-owner occupied | 7 | 9 | - | 7 | - | |||||
| Multi-family residential | 1,708 | 1,722 | - | 1,708 | - | |||||
| Commercial real estate | 129 | 129 | - | 130 | 12 | |||||
| Construction | - | - | - | - | - | |||||
| Home equity | - | - | - | - | - | |||||
| Commercial business | - | - | - | - | - | |||||
| Other consumer | - | - | - | - | - | |||||
| With an allowance recorded: | ||||||||||
| One-to-four family residential owner occupied | $ | - | $ | - | $ | - | $ | - | $ | - |
| One-to-four family residential non-owner occupied | - | - | - | - | - | |||||
| Multi-family residential | - | - | - | - | - | |||||
| Commercial real estate | 134 | 134 | 118 | 136 | 9 | |||||
| Construction | - | - | - | - | - | |||||
| Home equity | - | - | - | - | - | |||||
| Commercial business | 97 | 97 | 97 | 102 | 6 | |||||
| Other consumer | - | - | - | - | - | |||||
| Total: | ||||||||||
| One-to-four family residential owner occupied | $ | - | $ | - | $ | - | $ | - | $ | - |
| One-to-four family residential non-owner occupied | 7 | 9 | - | 7 | - | |||||
| Multi-family residential | 1,708 | 1,722 | - | 1,708 | - | |||||
| Commercial real estate | 263 | 263 | 118 | 266 | 21 | |||||
| Construction | - | - | - | - | - | |||||
| Home equity | - | - | - | - | - | |||||
| Commercial business | 97 | 97 | 97 | 102 | 6 | |||||
| Other consumer | - | - | - | - | - | |||||
| Total | $2,075 | $2,091 | $215 | $2,083 | $27 | |||||
Prior to the adoption of ASU2022-02, Financial Instruments—Credit Losses (Topic326*): Troubled Debt Restructurings and Vintage Disclosures*, the Company had granted a variety of concessions to borrowers in the form of loan modifications that were considered troubled debt restructuring (TDR)s. At* December 31, 2022,the Company hadtwo loans totaling $136,000 that were identified as troubled debt restructurings. Both of these loans were performing in accordance with their modified terms as of December 31, 2022.During the year ended December 31, 2023,no new loans were identified as TDRs. Any reserve for an impaired TDR loan is based upon the present value of the future expected cash flows discounted at the loan’s original effective rate or upon the fair value of the collateral less costs to sell, if the loan is deemed collateral dependent. At December 31, 2022*there wereno commitments to lend additional funds to debtors whose loan terms have been modified as TDRs.
As of* December 31, 2023,there wereno loans whose terms were modified for borrowers who may*be experiencing financial difficulties.
41
Quaint Oak Bancorp, Inc.
Note7 - Loans Receivable, Net and Allowance for Credit Losses (Continued)
Following is a summary, by loan portfolio class, of changes in the allowance for credit losses for the year ended* December 31, 2023 (*in thousands):
| 1-4 Family Residential Owner Occupied · 1-4 Family Residential Non-Owner Occupied · Multi-Family Residential · Commercial Real Estate · Construction · Home Equity · Commercial Business and Other Consumer · Unallocated · Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||||||
| Beginning balance | $123 | $295 | $451 | $3,750 | $304 | $33 | $2,422 | $300 | $7,678 | |
| Impact of ASU 326 | - | - | - | - | - | - | - | - | - | |
| Charge-offs | - | - | (2) | (134) | - | - | (739) | - | (875) | |
| Recoveries | - | - | - | - | - | - | - | - | - | |
| Provision(1) | 30 | (76) | (29) | (832) | 279 | 28 | 855 | (300) | (45) | |
| Ending balance | $153 | $219 | $420 | $2,784 | $583 | $61 | $2,538 | $ | - | $6,758 |
| (1) | Provision included in the table only includes the portion related to loans receivable. For the year ended December 31, 2023, the total recovery of credit losses of $157,000 includes a recovery of $202,000 for off balance sheet credit exposure, which is reflected in other liabilities on the Consolidated Balance Sheet. |
The Bank allocated decreased allowance for credit loss provisions to the commercial real estate loan portfolio class for the year ended* December 31, 2023,due primarily to changes in qualitative factors in this portfolio class. The Bank allocated increased allowance for credit loss provisions to the commercial business loan portfolio class for the year ended December 31, 2023,due primarily to changes in qualitative factors in this portfolio class. The Bank allocated increased allowance for credit loss provisions to the construction loan portfolio class for the year ended December 31, 2023,*due primarily to changes in qualitative and quantitative factors in this portfolio class.
Following is a summary, by loan portfolio class, of changes in the allowance for loan losses for the year ended* December 31, 2022and recorded investment in loans receivable based on impairment evaluation as of December 31, 2022 (*in thousands):
| 1-4 Family Residential Owner Occupied · 1-4 Family Residential Non-Owner Occupied · Multi-Family Residential · Commercial Real Estate · Construction · Home Equity · Commercial Business and Other Consumer · Unallocated · Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for loan losses: | |||||||||||||||
| Beginning balance | $73 | $292 | $249 | $2,475 | $119 | $29 | $1,625 | $400 | $5,262 | ||||||
| Charge-offs | - | - | - | - | - | - | (59) | - | (59) | ||||||
| Recoveries | - | - | - | - | - | - | - | - | - | ||||||
| Provision | 50 | 3 | 202 | 1,275 | 185 | 4 | 856 | (100) | 2,475 | ||||||
| Ending balance | $123 | $295 | $451 | $3,750 | $304 | $33 | $2,422 | $300 | $7,678 | ||||||
| Ending balance evaluated for impairment: | |||||||||||||||
| Individually | $ | - | $ | - | $ | - | $118 | $ | - | $ | - | $97 | $ | - | $215 |
| Collectively | $123 | $295 | $451 | $3,632 | $304 | $33 | $2,325 | $300 | $7,463 | ||||||
| Loans receivable: | |||||||||||||||
| Ending balance | $18,070 | $39,315 | $46,909 | $333,540 | $28,938 | $4,918 | $159,071 | $630,761 | |||||||
| Ending balance evaluated for impairment: | |||||||||||||||
| Individually | $ | - | $7 | $1,708 | $263 | $ | - | $ | - | $97 | $2,075 | ||||
| Collectively | $18,070 | $39,308 | $45,201 | $333,277 | $28,938 | $4,918 | $158,974 | $628,686 | |||||||
The Bank allocated increased allowance for loan loss provisions to the commercial real estate loan portfolio class for the year ended* December 31, 2022,due primarily to changes in qualitative and quantitative factors in this portfolio class. The Bank allocated increased allowance for loan loss provisions to the commercial business loan portfolio class for the year ended December 31, 2022,due primarily to changes in quantitative factors in this portfolio class. The Bank allocated increased allowance for loan loss provisions to the multi-family loan portfolio class for the year ended December 31, 2022,*due primarily to changes in qualitative and quantitative factors in this portfolio class.
42
Quaint Oak Bancorp, Inc.
Note7 - Loans Receivable, Net and Allowance for Credit Losses (Continued)
The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the past due status as of* December 31, 2023and December 31, 2022 (*in thousands):
| 30-89 Days Past Due | 90 Days or More Past Due | Current | Total Loans Receivable | |
|---|---|---|---|---|
| One-to-four family residential owner occupied | $136 | $401 | $22,348 | $22,885 |
| One-to-four family residential non-owner occupied | 256 | - | 40,199 | 40,455 |
| Multi-family residential | 175 | - | 46,505 | 46,680 |
| Commercial real estate | 3,944 | - | 327,230 | 331,174 |
| Construction | - | - | 35,585 | 35,585 |
| Home equity | 403 | - | 5,759 | 6,162 |
| Commercial business | - | - | 127,868 | 127,868 |
| Other consumer | - | - | 69 | 69 |
| Total | $4,914 | $401 | $605,562 | $610,878 |
| 30-89 Days Past Due · 90 Days or More Past Due · Total Past Due · Current · Total Loans Receivable · Loans Receivable 90 Days or More Past Due and Accruing | ||||||||
|---|---|---|---|---|---|---|---|---|
| One-to-four family residential owner occupied | $407 | $ | - | $407 | $17,663 | $18,070 | $ | - |
| One-to-four family residential non-owner occupied | 23 | - | 23 | 39,292 | 39,315 | - | ||
| Multi-family residential | - | 1,708 | 1,708 | 45,201 | 46,909 | - | ||
| Commercial real estate | 2,895 | 134 | 3,029 | 330,511 | 333,540 | - | ||
| Construction | 2,062 | - | 2,062 | 26,876 | 28,938 | - | ||
| Home equity | 39 | - | 39 | 4,879 | 4,918 | - | ||
| Commercial business | 10 | 97 | 107 | 158,962 | 159,069 | 51 | ||
| Other consumer | - | - | - | 2 | 2 | - | ||
| Total | $5,436 | $1,939 | $7,375 | $623,386 | $630,761 | $51 | ||
Non-performing loans, which consist of non-accruing loans plus accruing loans90 days or more past due, amounted to $452,000 and $2.0 million at* December 31, 2023and2022,* respectively. For the delinquent loans in our portfolio, we have considered our ability to collect the past due interest, as well as the principal balance of the loan, in order to determine whether specific loans should be placed on non-accrual status. In cases where our evaluations have determined that the principal and interest balances are collectible, we have continued to accrue interest.
For the years ended* December 31, 2023and2022* there wasno interest income recognized on non-accrual loans on a cash basis. Interest income foregone on non-accrual loans was approximately $9,000 for the year ended* December 31, 2023and $167,000 for the year ended December 31, 2022.*
43
Quaint Oak Bancorp, Inc.
Note8 - Premises and Equipment
The components of premises and equipment at* December**31,* 2023 and2022 are as follows (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Land and land improvements | $292 | $292 |
| Buildings | 1,581 | 1,619 |
| Leasehold improvements | 699 | 649 |
| Furniture, fixtures and equipment | 3,568 | 2,892 |
| 6,140 | 5,452 | |
| Accumulated depreciation | (3,207) | (2,677) |
| Premises and equipment, net | $2,933 | $2,775 |
Depreciation expense for the years ended* December 31, 2023and2022* amounted to approximately $530,000 and $437,000, respectively.
Note9 – Goodwill and Other Intangible, Net
On* January 4, 2021,the Bank acquired a majority ownership interest in Oakmont Capital Holdings, LLC, a multi-state equipment finance company based in West Chester, Pennsylvania with asecond* significant facility located in Albany, Minnesota. The Bank recognized $2.1 million of goodwill as part of the acquisition of Oakmont Capital Holdings, LLC. On* August 1, 2016,Quaint Oak Insurance Agency, LLC began operations by acquiring the renewal rights to a book of business produced and serviced by an independent insurance agency located in New Britain, Pennsylvania, that provides a broad range of personal and commercial insurance coverage solutions. The Company paid $1.0 million for these rights. Based on a valuation, $515,000 of the purchase price was determined to be goodwill and $485,000 was determined to be related to the renewal rights to the book of business and deemed to be an other intangible asset. This other intangible asset is being amortized over aten year period based upon the annual retention rate of the book of business. The balance of other intangible assets at December 31, 2023was $125,000, net of accumulated amortization of $360,000. Amortization expense for both years ended December 31, 2023and2022* amounted to approximately $49,000.
Estimated amortization expense of other intangible for the remainingthree years is as follows (in thousands):
| 2024 | $49 |
| 2025 | 49 |
| 2026 | 27 |
| Total | $125 |
Quaint Oak Bancorp, Inc.
Note10 - Deposits
Deposits at* December**31,* 2023 and2022 consist of the following (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Non-interest bearing checking accounts | $92,216 | $88,728 |
| Interest bearing checking accounts | 104,274 | - |
| Savings accounts | 841 | 1,597 |
| Money market accounts | 218,525 | 260,972 |
| Certificate of deposit accounts | 215,843 | 197,951 |
| Total | $631,699 | $549,248 |
A summary of certificates of deposit by maturity at* December**31,* 2023 is as follows (in thousands):
| Years ending December 31: | |
|---|---|
| 2024 | $113,732 |
| 2025 | 36,393 |
| 2026 | 12,156 |
| 2027 | 23,850 |
| 2028 | 29,712 |
| Total | $215,843 |
The aggregate amount of certificates of deposit with a minimum denomination of*$250,000* was $40.8 million and $30.4 million at* December**31,* 2023 and2022, respectively.
Note11 - Borrowings
As of* December 31, 2023,Quaint Oak Bank has a maximum borrowing capacity with the Federal Home Loan Bank of approximately $316.8 million. Quaint Oak Bank’s Federal Home Loan Bank advances outstanding were $29.0 million and $159.2 million at December 31, 2023and2022,* respectively. As of* December 31, 2023,Quaint Oak Bank has $12.0 million in borrowing capacity with the Federal Reserve Bank of Philadelphia (FRB) under the discount window program. Quaint Oak Bank borrowed $7.0 million from the FRB discount window as of December 31, 2022.As of December 31, 2023,*Quaint Oak Bank hadno outstanding advances with the FRB.
45
Quaint Oak Bancorp, Inc.
Note11 – Borrowings (Continued)
As of* December 31, 2023,there was $5.5 million of other short-term borrowings representing balances ontwo* lines of credit that Oakmont Capital Holdings, LLC has with a credit union. Borrowing capacity on thetwo lines of credit total $15.0 million at* December 31, 2023.*
Short-term borrowings and the weighted interest rates consist of the following at* December 31, 2023and2022* (dollars in thousands):
| FHLB Short-Term Borrowings · FRB Short-Term Borrowings | ||||||
|---|---|---|---|---|---|---|
| At or For the Year · At or For the Year | ||||||
| Ended December 31, · Ended December 31, | ||||||
| 2023 · 2022 · 2023 · 2022 | ||||||
| Average balance outstanding | $72,566 | $31,505 | $711 | $1,556 | ||
| Maximum amount outstanding at any month-end during the period | 116,200 | 93,200 | 7,000 | 7,000 | ||
| Balance outstanding at end of period | - | 93,200 | - | 7,000 | ||
| Average interest rate during the period | 5.38% | 2.34% | 4.78% | 0.97% | ||
| Weighted average interest rate at end of period | - | % | 4.45% | - | % | 4.45% |
| Other Short-Term Borrowings At or For the Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Average balance outstanding | $9,291 | $1,601 |
| Maximum amount outstanding at any month-end during the period | 14,508 | 5,489 |
| Balance outstanding at end of period | 5,549 | 5,489 |
| Average interest rate during the period | 8.40% | 6.68% |
| Weighted average interest rate at end of period | 8.46% | 7.11% |
Federal Home Loan Bank long-term borrowings and the weighted interest rate consist of the following at* December 31, 2023and2022* (in thousands):
| December 31, 2023 · December 31, 2022 | ||||||
|---|---|---|---|---|---|---|
| Fixed rate borrowings maturing: · Amount · Weighted Interest Rate · Amount · Weighted Interest Rate | ||||||
| 2023 | $ | - | - | % | $57,000 | 2.22% |
| 2024 | 21,167 | 4.25 | 6,167 | 2.05 | ||
| 2025 | 7,855 | 3.40 | 2,855 | 1.25 | ||
| Total FHLB long-term debt | $29,022 | 4.02% | $66,022 | 2.16% | ||
Quaint Oak Bancorp, Inc.
Note12 – Subordinated Debt
On* December 27, 2018,the Quaint Oak Bancorp, Inc. issued $8.0 million in subordinated notes. These notes have a maturity date of December 31, 2028,and bear interest at a fixed rate of 6.50% for thefirst* five years of their term and a floating rate for the remainingfive years. The Company* may,at its option, at any time on an interest payment date on or after December 31, 2023,*redeem the notes, in whole or in part, at par plus accrued interest to the date of redemption.
On* March 2, 2023,the Company issued $12.0 million in aggregate principal amount of fixed rate subordinated notes due March 15, 2025 (the “Notes”) to certain qualified institutional buyers. On March 16, 2023,the Company issued an additional $2.0 million in aggregate principal amount of subordinated debt to certain accredited investors under the same terms. The Notes bear interest at a fixed annual rate of 8.50%, payable semi-annually in arrears on March 15and September 15of each year, beginning September 15, 2023.The Notes’ maturity date is March 15, 2025.The Company is entitled to redeem the Notes, in whole or in part, on or after March 15, 2024,and to redeem the Notes at any time in whole upon certain other events, at a redemption price equal to100%* of the outstanding principal amount of the Notes to be redeemed plus any accrued and unpaid interest to, but excluding, the redemption date.
The balance and unamortized issuance costs of subordinated debt at* December 31, 2023*are as follows (in thousands):
| Principal · Unamortized Debt Issuance Costs · Net | ||||
|---|---|---|---|---|
| 6.5% subordinated notes, due December 31, 2028 | $8,000 | $ | - | $8,000 |
| 8.5% subordinated notes, due March 15, 2025 | $12,000 | $37 | $11,963 | |
| 8.5% subordinated notes, due March 15, 2025 | $2,000 | $6 | $1,994 | |
All subordinated notes arenot subject to repayment at the option of the noteholders. These notes are all unsecured and rank junior in right of payment to the Company’s obligations to its general creditors.
Note13 - Income Taxes
The components of income tax expense for the years ended* December**31,* 2023 and2022 are as follows (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Federal: | ||
| Current | $128 | $2,263 |
| Deferred | 351 | (221) |
| Total federal | 479 | 2,042 |
| State, current | 749 | 1,012 |
| Total | $1,228 | $3,054 |
47
Quaint Oak Bancorp, Inc.
Note13 - Income Taxes (Continued)
The following table presents the reconciliation between the reported income tax expense and the income tax expense which would be computed by applying the normal federal income tax rate of21% to income before taxes for the years ended* December**31,* 2023 and2022, respectively, as follows (in thousands):
| 2023 | 2022 | |||
|---|---|---|---|---|
| Amount | Rate | Amount | Rate | |
| Federal income tax at statutory rate | $682 | 21.0% | $2,292 | 21.0% |
| State tax, net of federal benefit | 592 | 18.2 | 800 | 7.4 |
| Stock compensation expense | (28) | (0.9) | (22) | (0.2) |
| Other | (18) | (0.5) | (16) | (0.2) |
| Total | $1,228 | 37.8% | $3,054 | 28.0% |
The components of the net deferred tax asset at* December**31,* 2023 and2022 are as follows (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Deferred tax assets: | ||
| Allowance for credit losses | $1,419 | $1,612 |
| Deferred loan fees | 162 | 256 |
| Stock-based compensation | 11 | 7 |
| Unrealized loss on investment securities available for sale | 3 | 6 |
| Interest on non-accrual loans | 1 | 35 |
| Total deferred tax assets | 1,596 | 1,916 |
| Deferred tax liabilities: | ||
|---|---|---|
| Bank premises and equipment | (249) | (219) |
| Intangible | (28) | (24) |
| Total deferred tax liabilities | (277) | (243) |
| Net Deferred Tax Asset | $1,319 | $1,673 |
The net deferred tax asset at* December 31, 2023and2022* of $1.3 million and $1.7 million, respectively, is included in other assets. No valuation allowance was established at* December 31, 2023and2022,* in view of the Company’s tax strategies and anticipated future taxable income as evidenced by the Company’s earnings potential.
Note14 – Stock Compensation Plans
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.